BEVERLY NATIONAL CORP
10KSB, 1997-03-28
NATIONAL COMMERCIAL BANKS
Previous: AMERICAN CABLE TV INVESTORS 3, 10-K, 1997-03-28
Next: RPC INC, DEF 14A, 1997-03-28



                                  FORM 10-KSB
                        SECURITIES AND EXCHANGE COMMISSION          
                              Washington, DC  20549    
                                  Annual Report



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


For the fiscal year ended:                     December 31,1996
                                              -----------------
                                         OR

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


For the transition period from_______________to_______________

Commission file number    33-22224-B               
                         -----------

                           Beverly National Corporation
- ------------------------------------------------------------------------------
                      (Name of small business in its charter)        


A Massachusetts Corporation                                04-2832201
(State or other jurisdiction of                          ----------------
incorporation or organization)                          (I.R.S. Employer
                                                        Identification No.)

240 Cabot Street  Beverly, Massachusetts                    0l9l5            
- ----------------------------------------                -------------- 
(Address of principal executive offices)                (Zip Code)   

Issuers telephone number, including area code          (508) 922-2100
                                                       ---------------

Securities registered pursuant to Section l2 (b) of the Act:  


Title of each class                 Name of each exchange on which registered

        None                                                     
- -------------------                 -----------------------------------------

Securities registered pursuant to l2(g) of the Act:             

        None                                                   
- -------------------                ------------------------------------------
                                   (Title of class) 

<PAGE>
Check whether the issuer (l) filed all reports required to be filed by Section
l3 or l5 (d) of the Securities Exchange Act during the past l2 months (or for
such shorter period that the registrant was required to file such reports), and
(2) has been subject to such filing requirements for the past 90 days.       

                     Yes    X                No         
                        --------               -------- 

Check if there is no disclosure of delinquent filers in response to Item 405 of
Regulation S-B is not contained in this form, and no disclosure will be
contained, to the best of registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this Form
10-KSB or any amendment to this Form 10-KSB.[  ].  



State issuer's revenues for its most recent fiscal year.   $15,061,529    
                                                           -----------

State the aggregate market value of the voting stock held by non-affiliates
computed by reference to the price at which the stock was sold, or the average
bid and asked prices of such stock, as of a specified date within the past 60
days.  (See definition of affiliate in Rule 12b-2 of the Exchange Act).     
$11,726,925                                                     
- -----------

Note: If determining whether a person is an affiliate will involve an
unreasonable effort and expense, the issuer may calculate the aggregate market
value of the common equity held by non-affiliates on the basis of reasonable
assumptions, if the assumptions are stated.  State the number of shares
outstanding of each of the issuer's classes of common equity, as of the
latest practicable date.     754,382   
                             ------- 

                      DOCUMENTS INCORPORATED BY REFERENCE 


NONE
<PAGE>

PART l



ITEM l.     BUSINESS


Beverly National Corporation, a Massachusetts corporation ("Corporation or
Holding Company"), is a registered bank holding company under the Bank Holding
Company Act of l956, as amended. The Holding Company has one banking
subsidiary, Beverly National Bank ("Bank"), and also owns l00% of a
Massachusetts Business Trust; Cabot Street Realty Trust. The principal
executive office of the Corporation is located at 240 Cabot Street, Beverly,
Massachusetts 0l9l5, and telephone number is (508) 922-2100.  The Holding
Company owns all outstanding shares of the Bank and Cabot Street Realty Trust.


The Bank is engaged in substantially all of the business operations customarily
conducted by an independent commercial bank in Massachusetts.  Banking services
offered include acceptance of checking, savings and time deposits and the
making of commercial, real estate, installment and other loans.  The Bank also
offers a full range of trust services, official checks, traveler's checks, safe
deposit boxes, automatic teller machines and customary banking services to its
customers.

The business of the Bank is not significantly effected by seasonal factors.

In the last five years the Bank derived its operating income from the following
sources:

                                       % of Operating Income           
                                                          
                                   1996    1995   1994   1993   1992  
                                   ----    ----   ----   ----   ----
Interest and fees on loans          68%     63%    58%    60%    62% 
Interest and dividends on  
Securities and Fed. Funds 
Sold and Certificate of Deposit     18      23     28     26     25  
Charges, fees and other 
sources                             14      14     14     14     13     
                                   ----    ----   ----   ----   ----
                                   100%    100%   100%   100%   100%   
                 

Competition 
- -----------

In Massachusetts generally, and in the Bank's primary service area, there is
intense competition in the commercial banking industry.  In addition to
commercial banks, the Bank competes with other financial institutions such as
savings banks, savings and loan associations and credit unions, in obtaining
lendable funds and in making loans.  In the Bank's primary service area there
are two national banks, one Massachusetts trust company, five savings banks,
two co-operative banks and one finance company.  Included among those financial
institutions are regional banks such as Bank Boston and Fleet Bank
Massachusetts.
<PAGE>
Regulation of the Corporation
- -----------------------------

The Corporation is a registered bank holding company under the Bank Holding
Company Act of l956, as amended.  It is subject to the supervision and
examination of the Board of Governors of the Federal Reserve System (the
"Federal Reserve Board") and files with the Federal Reserve Board the reports
as required under the Bank Holding Company Act.

The Bank Holding Company Act generally requires prior approval by the Federal
Reserve Board of the acquisition by the Corporation of substantially all the
assets or more than five percent of the voting stock of any bank.  The Bank
Holding Company Act also allows the Federal Reserve Board to determine (by
order or by regulation) what activities are so closely related to banking as to
be a proper incident of banking, and thus, whether the Corporation can engage
in such activities.  The Bank Holding Company Act prohibits the Corporation and
the Bank from engaging in certain tie-in arrangements in connection with any
extension of credit, sale of property or furnishing of services.  

Federal laws now permit adequately capitalized bank holding companies to
venture across state lines to offer banking services through bank subsidiaries
to a wider geographic market. In light of this change in the law, it will be
possible for large super-regional organizations to enter many new markets
including the market served by the Bank.  It is not possible to assess what
impact these changes in the regulatory scheme will have on the Corporation or
the Bank.

The Corporation is subject to examination by the Board of Governors of the
Federal Reserve System.  The Federal Reserve Act also imposes certain
restrictions on loans by the Bank to the Corporation and certain other
activities, on investments, in their stock or securities, and on the taking by
the Bank of such stock or securities as collateral security for loans to any
borrower.  In addition, the Corporation is subject to examination.

Under the Bank Holding Company Act of l956, as amended and the regulations of
the Federal Reserve System promulgated thereunder, no corporation may become a
bank holding company as defined therein, without prior approval of the Board of
Governors of the Federal Reserve System.  The Corporation received the approval
of the Board of Governors to become a bank holding company on May 29, l984. 
The Corporation will also have to secure prior approval of the Board of
Governors of the Federal Reserve System if it wishes to acquire voting shares
of any other bank, if after such acquisition it would own or control more than
5% of the voting shares of such bank.  The Corporation is also limited under
the Bank Holding Company Act of l956, as amended, as to the types of business
in which it may engage.

The Corporation, as a bank holding company, is subject to the Massachusetts
Bank Holding Company laws.
<PAGE>
The regulations of the Federal Reserve System, promulgated pursuant to Bank
Holding Company Act require bank holding companies to provide the Federal
Reserve Board with written notice before purchasing or redeeming equity
securities if the gross consideration for the purchase or redemption, when
aggregated with the net consideration paid by the Company for all such
purchases or redemptions during the preceding twelve months, is equal to 10% or
more of the company's consolidated net worth.  For purposes of Regulation Y,
"net consideration" is the gross consideration paid by the company for all of
its equity securities purchased or redeemed during the period, minus the gross
consideration received for all of its equity securities sold during the period
other than as part of a new issue.

Regulation of the Bank
- ----------------------

The Bank is subject to regulation by the Comptroller of the Currency, the Board
of Governors of the Federal Reserve System and the Federal Deposit Insurance
Corporation.  The business of the Bank is subject in certain areas to state
laws applicable to banks.

Employees
- ---------

The Corporation and the Bank employ 94 officers and employees.

<PAGE>
Distribution of Assets, Liabilities and Stockholders' Equity:
- -------------------------------------------------------------
Interest Rates and Interest Differential
- ----------------------------------------

The following tables present the condensed average balance sheets and the
components of net interest differential for the two years ended December 31,
l996 and l995.  The total dollar amount of interest income from earning assets
and the resultant yields are calculated on a tax equivalent basis.      
                                               
                                                        1996    
                                        ------------------------------------ 
                                           Average       Interest     Yield/ 
                                           Balance       Inc./Exp.     Rate    
                                        ------------------------------------ 
ASSETS

Federal funds sold                       $  9,530,601   $   497,253     5.22%
Investment securities(1)                   27,728,937     1,572,490     5.67% 
Securities available for sale              12,435,572       706,134     5.68% 
Loans, net of unearned income (1,2,3)     110,537,761    10,204,645     9.23%
                                         ------------   -----------     -----  
Total earning assets                      160,232,871    12,980,522     8.10% 
                                         ------------   -----------     ----- 
Other non interest- earning assets         13,148,160
                                         ------------
Total average assets                     $173,381,031
                                         ============

LIABILITIES

Savings deposits                         $ 36,518,157   $ 1,102,811     3.02% 
NOW accounts                               28,586,728       468,296     1.64% 
Money market accounts                      21,302,347       670,187     3.15% 
Time deposits $100,000 and over             4,198,562       235,271     5.60% 
Other time deposits                        35,359,559     1,967,671     5.56% 
Short-term borrowings                               0             0        0% 
Notes payable                                 660,227        59,338     8.99% 
                                         ------------   -----------     -----
Total interest-bearing liabilities        126,625,580     4,503,574     3.56% 
                                         ------------   -----------     ----- 
Non interest-bearing deposits              31,040,004 
0ther non interest- bearing liabilities     1,517,702
Stockholders' equity                       14,197,745
                                         ------------
Total average liabilities and
  stockholders' equity                   $173,381,031
                                         ============ 
Net interest income                                     $ 8,476,948
                                                         =========== 
Net yield on interest earning assets                                    5.29%
                                                                        ===== 
<PAGE>
(1) Interest income and yield are stated on a fully tax-equivalent basis.  The
total amount of adjustment is $14,197.  A federal tax rate of 34% was used in
performing this calculation.

(2) Includes loan fees of $215,954.

(3) Includes non-accruing loan balances and interest received on non-accruing
loans.
<PAGE>

Distribution of Assets, Liabilities and Stockholders' Equity:
- -------------------------------------------------------------
Interest Rates and Interest Differential(Continued)
- ---------------------------------------------------

                                                          1995
                                       ----------------------------------------
                                           Average      Interest      Yield/ 
       	                                   Balance      Inc./Exp.     Rate 
                                       ----------------------------------------
ASSETS

Federal Funds sold                     $  5,439,178   $   317,032     5.83% 
Investment securities (l)                41,431,251     2,238,402     5.40% 
Securities available for sale            10,392,725       590,956     5.69% 
Loans, net of unearned  income (1,2,3)   93,226,841     8,504,806     9.12%
                                       ------------   -----------     -----
Total earning assets                    150,489,995    11,651,196     7.74%
                                       ------------   -----------     -----
Other non interest-earning assets        13,719,694
                                       ------------
Total average assets                   $164,209,689
                                       ============

LIABILITIES

Savings deposits                       $ 36,070,516   $ 1,112,693     3.08% 
NOW accounts                             29,631,193       407,670     1.38% 
Money market accounts                    21,560,428       714,734     3.32% 
Time deposits $100,000 and over           3,287,467       178,170     5.42% 
Other time deposits                      29,491,197     1,644,838     5.58% 
Short-term borrowings                        15,068           923     6.13% 
Notes payable                             1,033,544        96,134     9.30%
                                       ------------   -----------     -----
Total interest-bearing liabilities      121,089,413     4,155,162     3.43% 
                                       ------------   -----------     -----
Non interest-bearing deposits            28,985,310
Other non interest-bearing liabilities    1,162,614
Stockholders' equity                     12,972,352
                                     --------------
Total average liabilities and
 stockholders' equity                $  164,209,689
                                     ==============

Net interest income                                   $ 7,496,034
                                                      ===========
Net yield on interest earning assets                                  4.98%
                                                                      ----- 
<PAGE>
              
(1)  Interest income and yield are stated on a fully tax-equivalent basis.  The
total amount of adjustment is $14,537.  A federal tax rate of 34% was used in
performing this calculation.


(2)  Includes loan fees of $151,962.


(3)  Includes non-accruing loan balances and interest received on non-accruing
loans.


The following table shows, for the periods indicated, the dollar amount of
changes in interest income and interest expense resulting from changes in
volume and interest rates.            

                                                    
                                             1996 as compared to l995        
                                      ---------------------------------------
                                               Due to a change in:
                                       Volume(1)       Rate(1)         Total
                                      --------------------------------------- 
Interest income from:

Federal funds sold                    $   216,416    $ (36,195)   $   180,221  
Investment securities                    (772,855)     106,943       (665,912) 
Securities available for sale             116,217       (1,039)       115,178  
Loans, net of unearned interest         1,597,849      101,990      1,699,839
                                      -----------    ---------    -----------
Total                                 $ 1,157,627    $ 171,699    $ 1,329,326
                                      -----------    ---------    -----------

Interest expense on:

Savings deposits                      $    12,996    $ (22,878)   $    (9,882) 
NOW accounts                              (14,734)      75,360         60,626
Money market accounts                      (8,909)     (35,638)       (44,547) 
Time deposits $100,000 and over            50,820        6,281         57,101  
Other time                                328,705       (5,872)       322,833  
Short term borrowings                        (923)           0           (923) 
Notes payable                             (33,852)      (2,944)       (36,796)
                                      -----------   ----------    -----------
Total                                     334,103       14,309        348,412
                                      ------------  ----------    -----------
Net interest income                   $   823,524    $ 157,390    $   980,914
                                      ===========   ==========    ===========
<PAGE>
                                                                             
                                                                     
                                               1995 as compared to l994
                                     --------------------------------------- 
                                                Due to a change in:       
                                     Volume(1)       Rate(1)        Total 
                                     ---------------------------------------  
Interest income from:

Certificate of deposit               $   (1,046)   $       0      $   (1,046) 
Federal funds sold                       33,642       95,763         129,405  
Investment securities                  (704,366)     125,954        (578,412) 
Securities available for sale            87,219      (29,869)         57,350 
Loans, net of unearned interest       1,052,790        3,904       1,056,694  
                                     ----------    ----------     ----------
Total                                $  468,239    $ 195,752      $  663,991  
                                     ----------    ----------     ----------
Interest expense on:

Savings deposits                     $ (190,161)   $ 206,887      $   16,726  
NOW accounts                            (40,852)     (70,268)       (111,120) 
Money market accounts                   (36,084)     255,506         219,422  
Time deposits $100,000 and over          27,560       44,832          72,392  
Other time                              135,518      430,600         566,118  
Short term borrowings                   (44,246)     (14,124)        (58,370) 
Notes payable                            45,258      (14,579)         30,679  
                                     ----------    ---------      ---------- 
Total                                  (103,007)     838,854         735,847
                                     ----------    ---------      ----------
Net interest income                  $  571,246    $(643,102)     $  (71,856)
                                     ==========    =========      ==========   

(1) The change in interest attributed to both rate and volume has been
allocated to the changes in the rate and the volume ona pro rated basis.

<PAGE>
Investment Portfolio

The following table indicates the carrying value of the Corporation's
consolidated investment portfolio at December 31, l996 and 1995:


                                   1996 Carrying Value     1995 Carrying Value
                                   -------------------     -------------------
Investments Held to Maturity:
 U.S. Treasury securities and   
 obligations of U.S. Government    
 corporations and agencies             $22,407,095            $32,402,473

Investments Held to Maturity:    
 Obligations of states and
 political subdivisions                    227,373                481,245

Investments Held to Maturity:  
 Other debt securities                     300,000                300,000
                                       -----------            -----------
                                       $22,934,468            $33,183,718
                                       ===========            =========== 

Federal Reserve Bank Stock                  97,500                 97,500
                                       ===========            ===========
            
Investments Available for sale         $17,608,128            $11,153,903
                                       ===========            ===========

                                                           
As of January 1, 1994, the Corporation adopted Statement of Financial
Accounting Standards No. 115, "Accounting for Certain Investments in Debt and
Equity Securities".  The adoption of SFAS No. 115 had the following  effect on
the consolidated financial statements for the year ended December 31, 1994:


Addition to stockholder's equity:  
 Net unrealized holding gain on
  available-for-sale securities............       $57,161 
 Less tax effect...........................        24,166
                                                  -------       
                                                  $32,995
                                                  =======
<PAGE>                                                 
The following table shows the maturities, amortized cost basis and weighted
average yields of the Corporation's consolidated investment in held to maturity
and available for sale securities at December 31, l996.  The yields on state
and municipal securities are presented on a tax equivalent basis.  A federal
tax rate of 34% was used in performing this calculation.*


(In thousands)   
                                 After one         After five           
                   Within        but within        but within          After 
                  one year       five years        ten years         ten years
Maturing:     Amount    Yield   Amount   Yield   Amount   Yield   Amount  Yield 
- --------      ------    -----   ------   -----   ------   -----   ------  -----

U.S. Govt.    
& Agency
obligations   $7,499    5.60%   $31,383  6.00%   $1,001   7.00%

State and
Political
subdivisions      42    5.16%       185  6.44%                      $100  4.69%

Other
securities                                          300   8.10%  
              ------    -----   -------  -----   ------   -----     ----  -----
              $7,541    5.60%   $31,568  6.00%   $1,301   7.25%     $100  4.69%
              ======    =====   =======  =====   ======   =====     ====  =====

         * Federal Reserve Stock not included. 

Non-Accrual, Past Due and Restructured Loans
- --------------------------------------------

It is the policy of the Bank to discontinue the accrual of interest on loans
when, in management's judgment, the collection of the full amount of interest
is considered doubtful.  This will generally occur once a loan has become 90
days past due, unless the loan is well secured and in the process of
collection.  Restructured loans generally may have a reduced interest rate, an
extension of loan maturity, future benefits for current concessions and a
partial forgiveness of principal or interest.  The following table sets forth
information on non-accrual, past due and restructured loans as of December 31,
for each of the years indicated:

(In thousands)                            1996              1995
                                          ----            ------
Loans, non-accrual                        $346            $2,374
                  
Loans past due 90 days or                                       
more and still accruing                      0               737
                                          ----             ----- 
 Total                                    $346            $3,111
                                          ====            ======
<PAGE>                             

The amount of interest income recorded during 1996 and 1995 on non-accrual
loans and restructured loans outstanding at December 31, 1996 and 1995 amounted
to $1,737 and $16,593, respectively.  Had these loans performed in accordance
with their original terms, the amount recorded would have been $37,617 in 1996
and $190,312 in 1995.

As of December 31, 1996, there were no loans which are not now included above
but where known information about possible credit problems of borrowers which
caused management to have serious  doubts as to the ability of such borrowers
to comply with the present loan repayment terms.

There are no industry concentrations in the Bank's Loan Portfolio, however
there is a geographical concentration as the Bank's market area is northeastern
Massachusetts.
<PAGE>
Loan Portfolio

The following table summarizes the distribution of the Bank's loan portfolio
and mortgages held for sale as of December 31 the years indicated: 

(In thousands)            1996       1995        1994        1993       1992 
                        -------    --------    --------    -------    -------
Commercial, financial
  & agricultural        $16,947    $ 16,486    $ 16,323    $16,689    $21,154  

Real estate-
  construction
  and land development    5,847       4,649       3,807      1,622        960  

Real estate-
  residential            40,983      34,217      26,037     27,345     26,580  

Real estate-
  commercial             46,150      42,588      35,702     32,591     29,002  

Consumer                  6,538       5,594       6,481      7,028     10,228  

Municipal tax-exempt
 obligations                452         465         146          0          0

Loans to depository
 institutions                 0           0           0          0          0

Other                       583         787         176        166        241  
                       --------    --------     -------    -------    -------
                       $117,500    $104,786     $88,672    $85,441    $88,165  

Allowance for possible
  loan losses            (2,197)     (2,073)     (2,075)    (2,764)    (2,555) 

Deferred loan fees net      (86)        (97)        (40)       (13)       (62) 

Unearned income               0           0          (1)        (8)       (50)
                       --------    --------     -------    -------    -------
        Net loans      $115,217    $102,616     $86,556    $82,656    $85,498  
                       ========    ========     =======    =======    =======


Loan maturities for commercial, financial and agricultural at December 31, l996
were as follows:  $11,906,766 due in one year or less; $4,611,215 due after one
year through five years; $429,407 due after five years.  Of the Bank's
commercial, financial and agricultural loans due after one year, $4,403,495
have floating or adjustable rates and $637,127 have fixed rates.

Loan maturities for real estate construction and land development at December
31, 1996 were as follows:  $2,136,966 due in one year or less, $1,233,862 due
after one year through five years and $2,476,664 due after five years. 
<PAGE>
Summary of Loan Loss Experience

The following table summarizes historical data with respect to loans
outstanding, loan losses and recoveries, and the allowance for possible loan
losses at December 31 for each of the years indicated:

   (In thousands)            1996     1995     1994     1993     1992    
                           --------  -------  -------  -------  ------	
Average loans outstanding,
   net of unearned income  $110,538  $93,227  $82,154  $84,721  $91,435  
                           ========  =======  =======  =======  ======	

Allowance for possible loan losses

Balance at beginning
   of period                  2,073    2,075    2,764    2,555    1,270  
                             ------   ------   ------   ------   ------ 
Charge-offs:
   Real Estate-
     Construction                 0        0        0        0        0  
   Real Estate-
     Residential                  0        0      (64)       0     (205) 
   Real Estate-
     Commercial                (670)     (28)    (322)      (5)    (403) 
   Commercial,
     Financial & Agric.         (76)     (20)    (741)    (591)    (356) 
   Consumer                      (9)     (30)     (22)     (35)     (89) 
   Municipal Tax Exempt Loans     0        0        0        0        0  
   Loans to Depository Inst.      0        0        0        0        0  
   Other Loans                    0        0        0        0        0  

Recoveries:

   Real Estate-Construction       0        0        0        0        0  
   Real Estate-Residential      209       50        0        0        4  
   Real Estate-Commercial       265       10        0        6        0  
   Commercial, Financial
     & Agric.                   385       10      234      156       26  
   Consumer                      21        6       11       28       28  
   Municipal Tax Exempt Loans     0        0        0        0        0  
   Loans to Depository Inst.      0        0        0        0        0  
   Other loans                    0        0        0        0        0  
                               ----     ----     ----     ----     ---- 
Net charge-offs                 125       (2)    (904)    (441)    (995) 
                               ----     ----     ----     ----     ---- 	

Provision for loan losses         0        0      215      650    2,280  
                             ------    -----   ------   ------   ------
Balance at period end        $2,198   $2,073   $2,075   $2,764   $2,555  
                             ======   ======   ======   ======   ====== 
Ratio of net charge-offs
  to average loans            0.11%    0.00%    1.10%     .52%    1.09%  
                             ======    =====    =====    =====    =====
<PAGE>

ALLOWANCE FOR POSSIBLE LOAN LOSSES:
- ----------------------------------

An allowance is available for losses which may be incurred in the future on
loans in the current portfolio.  The allowance is increased by provisions
charged to current operations and is decreased by loan losses, net of
recoveries.  The provision for loan losses is based on management's evaluation
of current and anticipated economic conditions, changes in the character and
size of the loan portfolio, and other indicators.  The balance in the allowance
for possible loan losses is considered adequate by management to absorb any
reasonably foreseeable loan losses.

The following table reflects the allocation of the allowance for possible loan
losses and the percentage of loans in each category to total outstanding loans
as of December 31 for each of the years indicated:

                          1996                            1995 
                              Percent of                        Percent of 
                              loans in                          loans in   
                              category to                       category to
                  Amount      total loans         Amount        total loans
                ---------     -----------        --------       ------------
     
Commercial 
Financial & 
Agricultural   $  397,064        14.6%         $  649,208          15.7% 
   

Real Estate-  
Construction       40,968         5.0%             72,056           4.4% 
 
Real Estate- 
Residential       309,374        34.3%            102,302          32.7%  

Real Estate- 
Commercial        606,220        39.6%            698,032          40.6% 
 
Consumer            9,208         5.6%             19,937           5.4% 
                 
Municipal Tax 
Exempt Loans            0          .4%                  0            .4% 

Other                   0          .5%                  0            .8% 

Unallocated       834,860           0%            530,988             0% 
               ----------       ------         ----------         ------    
   Total       $2,197,694       100.0%         $2,072,523         100.0%
               ==========       ======         ==========         ======
<PAGE>
Deposits
- --------

The following table shows the average deposits and average interest rate paid
for the last two years:


                                1996                        1995
                       ------------------------    ------------------------  
                         Average        Average      Average        Average 
                         Balance        Rate         Balance        Rate      
                       -------------   --------    -------------   --------
Demand Deposits        $  31,040,004      0.00%     $ 28,985,310      0.00% 
NOW Accounts              28,586,728      1.64%       29,631,193      1.38%
Money Market Accounts     21,302,347      3.15%       21,560,428      3.32%
Savings Deposits          36,518,157      3.02%       36,070,516      3.08%
Time Deposits $100,000
  and over                 4,198,562      5.60%        3,287,467      5.42% 
Other Time Deposits       35,359,559      5.56%       29,491,197      5.58% 
                       -------------      -----     ------------      -----
    Total              $ 157,005,357      2.83%     $149,026,111      2.72% 
                       =============      =====     ============      =====


As of December 31, 1996, the Bank had certificates of deposit in amounts of
$100,000 and over aggregating $4,434,744.  These certificates of deposit mature
as follows:

           Maturity                              Amount
           --------                            ----------
  3 months or less                             $1,312,207
  Over 3 months through 6 months                  857,012
  Over 6 months through 12 months                 501,622
  Over 12 months                                1,763,903
                                               ----------
               Total                           $4,434,744
                                               ========== 
<PAGE>
Return on Equity and Assets
- ---------------------------

The following table summarizes various financial ratios of the Corporation for
each of the last two years:


                                          Year ended December 31, 
                                          ------------------------
                                              1996        1995
                                            --------    --------
Return on average total 
 assets (net income divided                                     
 by average total assets)                     1.16%       .87%

Return on average 
 stockholders' equity 
 (net income divided by
 average stockholders' equity)               14.22%     11.04%

Dividend payout ratio 
 (total declared dividends  
 divided by net income)                      21.66%     29.43%

Equity to assets ratio
 (average stockholders' equity 
 as a percentage of average 
 total assets)                                8.19%      7.90%


Short-term Borrowings
- ---------------------

The Bank engages in certain borrowing agreements throughout the year.  These
are in the ordinary course of the Bank's business and are composed of three
types.  Federal funds purchased represent daily transactions which the Bank
uses to manage its funds and liquidity position to comply with regulatory
requirements.  Interest rates fluctuate daily reflecting existing market
conditions.  Other borrowings in 1994 consisted of a term loan from Warren Five
Cents Savings Bank to Beverly National Corporation.  There were no short-term
borrowings during 1996.  The following table summarizes such short-term
borrowings at December 31 for each of the years indicated:


                              Maximum                         Weighted 
                               amount                          average  
                                out-           Average        interest 
                 Balance,     standing         amount           rate     
                 end of        at any            out-          during 
Year Ended       period       month-end        standing        period
- ----------       ------       ----------       ---------     ---------
 1996             -0-            -0-              -0-           -0-  

 1995             -0-            -0-            $ 15,068        6.13%

 1994             -0-         $1,250,000        $665,753        8.91%  


<PAGE>
ITEM 2. PROPERTIES

The Bank's main office (15,000 square feet) at 240 Cabot Street, Beverly,
Massachusetts is owned by the Bank.  The Bank completed renovations in 1988
which has enhanced the Bank's ability to effectively serve its customer base.

The Bank's Operation Center (12,000 square feet) is located at 246 Cabot
Street, immediately adjacent to the Bank's main office, and is owned by Cabot
Street Realty Trust.  The Operations Center provides a loan center and an on-
site item processing facility for the Bank.  It is encumbered by a mortgage
securing an industrial revenue bond with an outstanding balance as of December
31, 1996 of $385,627.

The Bank's South Hamilton office, built in 1991 (2,388 square feet) at 25
Railroad Avenue, South Hamilton, Massachusetts is owned by the Corporation.  
The office is part of a four-unit condominium.  The three other units are owned
by third parties. 

The Bank's Topsfield office (2,109 square feet) at 15 Main Street, Topsfield,
Massachusetts is leased by the Bank from a third party with a term that expires
February 2000 and a current annual rent of $39,280.

The Bank's North Beverly Plaza office (5,127 square feet) at 63 Dodge Street,
Beverly, Massachusetts is leased by the Bank from a third party with a term
that expires October 2001 and a current annual rent of $40,500.

The Bank has two stand-alone, automatic teller machines which are located at 
Beverly Hospital, Herrick Street, Beverly, Massachusetts and Crosby's Market,
Manchester by the Sea.

Listed below are additions to property in 1997:  

The Bank has established a High School Branch located at Hamilton-Wenham
Regional High School (340 square feet) at Bay Road, Hamilton, Massachusetts.  

The Bank has established a High School Branch at Beverly High School (491
square feet) at Sohier Road, Beverly, Massachusetts.  

The Bank has established a stand-alone ATM which is located at Cummings Center
Parking Lot, 100 Cummings Center, Beverly, Massachusetts.  

The Bank established a full-service Branch Office, at Cummings Center (3,502
square feet), Cummings Center, 100 Cummings Center-Suites 101M and 101N,
Beverly, Massachusetts.  The current annual rent for Cummings is $61,850.55

In Management's opinion, all properties occupied by the Bank are in good
condition, and are adequate at present and for the foreseeable future for the
purposes for which they are being used and are properly insured.
<PAGE>
ITEM 3. LEGAL PROCEEDINGS

There are no pending material legal proceedings other than ordinary routine
litigation incidental to normal business to which the Corporation or the Bank
is a party or to which any of their properties are subject.

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

There were no matters submitted to a vote of security holders during the
quarter ended December 31, 1996.


<PAGE>
                                   PART II
                                   -------

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

There is no established public trading market for the Corporation's common
stock which is not actively traded and is not listed on any public exchange or
the National Association of Securities Dealer's Automatic Quotation System
("NASDAQ").  Shares are traded on a sporadic workout basis between individuals.

The following table sets forth, to the best knowledge of Management the
representative prices, for each quarterly period during the last two years.
These prices are based on private transactions that management is aware of and
transactions brokered through Advest.      


                                           1996             1995    
                                          -----            ------
         Quarter ended March 31,         $18.50            $15.00   
         Quarter ended June 30,           19.75             17.00    
         Quarter ended Sept. 30,          20.25             17.50    
         Quarter ended Dec. 31,           20.30             18.50    


Capital
- -------

The Beverly National Corporation Employee Stock Ownership Plan (ESOP)
established a $400,000 line with Andover Bank for the purpose of purchasing
Beverly National Corporation Stock.  As of December 31, 1996 the ESOP purchased
$360,000 of Beverly National Corporation stock.

For restrictions on the ability of the Bank to pay dividends to the Corporation
(see Note 15).

The number of record holders of the Corporation's common stock was 383 as of
March 1, 1997.  The Corporation declared quarterly cash dividends and one
special dividend on its outstanding common stock, which amounted to an
aggregate regular dividend per share of $.46 for the year, $.12 special
dividends per share during 1996 and a $.44 regular dividend per share; $.12
special dividend per share during 1995.
<PAGE>
ITEM 6.

MANAGEMENT'S DISCUSSIONS AND ANALYSIS 1996 AS COMPARED TO 1995
- ---------------------------------------------------------------

The total assets of the Corporation as of December 31, 1996 amounted to
$188,017,011 as compared to  $169,120,694 in 1995. This increase amounted to
$18,896,317 or 11.2%.  

The economy of the Corporation's market area is considered stable.   

Investment Portfolio
- --------------------

As of January 1, 1994, the Corporation adopted Statement of Financial
Accounting Standards No. 115, "Accounting for Certain Investments in Debt and
Equity Securities."  This resulted in new classifications of investment
securities; Investments-Held-to-Maturity, and Investments Available-for-Sale.  
The securities reported in available for sale are carried at fair value on the
balance sheet.  Unrealized holding gains and losses are not included in
earnings, but are reported as a net amount (less expected tax) in a separate
component of capital until realized. The securities reported in Securities-
Held-to-Maturity are carried at amortized cost.  

Securities-Held-to-Maturity
- ---------------------------

The investments in Securities-Held-to-Maturity totaled $22,934,468 at December 
31, 1996 as compared to $33,183,718 at December 31, 1995.  This is a decrease
of $10,249,250 or 30.9%.  U.S. Treasury and U.S. Agency obligations totaled 
$22,407,095 at December 31, 1996 as compared to $32,402,473 at December 31,
1995 a decrease of $9,995,378 or 30.8%.  The decrease in U.S. Treasury and 
Agency securities funded loan growth.  The majority of investment purchases 
were made in the 24 to 60-month maturity range.  State and municipal 
obligations held to maturity totaled $227,373 at December 31, 1996 as compared
to $481,245 at December 31, 1995. This decrease totaled $253,872 or 52.7%.  The
decrease in the state and municipal portfolio is attributed to maturing issues.
Management continues the investment focus on short to medium term U.S. Treasury
notes and Government agencies. 

It is management's intent to hold those securities designated as held-to-
maturity in the Investment Securities Portfolio until maturity.  The strategic
maturity spread of the portfolio includes consideration  for foreseeable events
and liquidity conditions.

Securities-Available-for-Sale
- -----------------------------

The balance of Investments in Available-for-Sale totaled $17,608,128 as of
December 31, 1996 as compared to the balance of Securities- Available-for-Sale
which totaled $11,153,903 as of December 31, 1995, an increase of $6,454,225 or
57.9%.  These investments are primarily comprised of short to medium term U.S.
Treasury and U.S. Government Agency Securities.  These securities may be used
to meet the liquidity needs of the Bank or Corporation. This increase is
designed to give the Bank additional flexibility in managing liquidity needs.
<PAGE>
Federal Funds Sold
- ------------------

These short-term Liquidity Loans to other commercial banks totaled $14,100,000 
at December 31, 1996 in comparison to $5,800,000 at December 31, 1995.  The 
Bank's liquidity position is adequate to cover the increased loan demand or
reduction of deposits.  The increase of Federal Funds Sold can be attributed
to an increased volume of deposit customers, at year end.

Loans
- -----

Net Loans at  December 31, 1996 totaled $114,252,890 as compared to 
$102,491,814 at December 31, 1995.  This increase was $11,761,076 or 11.5%.  

Commercial Loans totaled $16,946,508 at December 31, 1996 as compared to 
$16,485,532 at December 31, 1995.  This is an increase of $460,976 or 2.8%. 
This is attributed to increased competition for small business credit.  The 
growth in the Bank's loan portfolio has been primarily in the Real Estate 
Portfolio.  Real estate construction loans totaled $5,847,491 at December 31,
1996 as compared to $4,648,818 at December 31, 1995.  This is an increase of
$1,198,673 or 25.8%, which can be attributed to both increased commercial and
residential real estate construction activity.  Real estate residential loans
totaled $40,019,022 at December 31, 1996 as compared to $34,092,682 at
December 31, 1995.  This is an increase of $5,926,340 or 17.4%.  The increased
residential loan balances can be attributed to a successful variable rate
program.  Real estate commercial loans totaled $46,150,365 at December 31, 1996
as compared to $42,587,993 at December 31, 1995, representing an increase of
$3,562,372 or 8.4%.  The strong local reputation of the Bank's commercial
lending team has allowed the Bank's portfolio to grow as the local economy has
strengthened.  This increase is attributable to the Bank's marketing campaign
to raise the level of awareness of the Bank in the community.  Consumer loans 
totaled $6,538,122 at December 31, 1996 as compared to $5,593,914 at December 
31, 1995.  This is an increase of $944,208 or 16.9%.  

There are no industry concentrations in the Bank's loan portfolio.  The 
Corporation is however exposed to geographic concentrations as the majority of
the Bank's loan portfolio is compiled of loans collateralized by real estate 
located in the Commonwealth of Massachusetts.

Premises and Equipment
- ----------------------

Premises and equipment increased $56,494 or 1.3% from $4,377,035 at December 
31, 1995 to $4,433,529 December 31, 1996.  This increase can be attributed to 
the establishment of a new ATM located at Crosby's Market, Manchester by the 
Sea and construction in progress at the following locations:  Beverly High
School Branch, Hamilton-Wenham Regional High School Branch, Cummings Center 
Branch and Cummings Center ATM kyosk.
<PAGE>
Deposits
- --------

Deposits totaled $170,738,228 at December 31, 1996 as compared to $153,498,225 
at December 31, 1995.  The increase of $17,240,003 or 11.2% can be attributed 
to deposit products being priced competitively to increase market share.  
Deposit growth can be attributed to the continued growth of core deposits along
with two successful certificate of deposit programs that attracted 
approximately $10,000,000 in deposits during the third quarter 1996.  The 
increased NOW account balance can be attributed to a successful municipal
deposit program.

Notes Payable
- -------------

Notes Payable totaled $385,627 at December 31, 1996 as compared to $685,627 at
December 31, 1995, a decrease which reflects the payment of a loan from First
and Ocean National Bank in the amount of $300,000.  The principal balance of
the loan was reduced $300,000 in the fourth quarter, which paid off the loan
(see Note 7 of the financial statements).  The balance outstanding of Notes 
Payable reflects the $385,627 balance of an industrial revenue bond issued for
Cabot Street Realty Trust.  The Corporation expects cash flow from Cabot Street
Realty Trust and dividends from the Bank to fund the repayment of the loan.


Other Liabilities
- -----------------

Other Liabilities increased $318,859 or 29.8% from $1,071,736 at December 31,
1995 to $1,390,595 at December 31, 1996.  This increase is due to higher
interest payable, taxes payable and accrued benefits.

Capital
- -------

The primary increase in capital of $1,671,809 can be attributed to internal
capital growth of $1,582,070, a net reduction of the leveraged ESOP of $34,354
and exercised stock options from Treasury stock.

Consolidated Statements of Income
- ---------------------------------

Net interest and dividend income totaled $8,462,751 for the year ended December
31, 1996 as compared to $7,481,497 for the year ended December 31, 1995.  This
increase was $981,254 or 13.1%.  The interest income and interest expense
described below created this occurrence.

Loan Income
- -----------

Interest and fee's on loans totaled $10,198,532 for the year ended December 31,
1996 as compared to $8,504,806 for 1995. This is an increase of $1,693,726 or
19.9%.  The loan portfolio continued to change in composition during the year.
Unsecured consumer loans continued to decline.  There was a significant
increase in residential and commercial real estate loans in 1996.  The growth
of residential mortgages can be primarily attributed to the growth of variable
rate mortgage loans. The growth of loan income can be based on the increased
real estate production along with a continued reduction of non-accrual loans
throughout the year.
<PAGE>
Investment Securities Income
- ----------------------------

Taxable investment securities income for 1996 totaled $2,246,765 as compared
$2,772,065 in 1995.  This is a decrease of $525,300 or 19.0%.  The average
balance of taxable investments of U.S. Treasury notes and Government agencies
decreased in 1996.  

Other Interest Income
- ---------------------

Other interest income increased $180,221 or 56.8% from $317,032 during 1995 to
$497,253 during 1996.  The increase is attributed to higher volumes of federal
funds sold, where proceeds from successful certificate of deposit programs were
invested in the short term, prior to funding loan growth.

Interest Expense
- ----------------

Interest expense on deposits totaled $4,444,236 for the year ended December 31,
1996 as compared to $4,058,105 for the year ended December 31, 1995.  This is
an increase of $386,131 or 9.5%.  The increase of certificates of deposit along
with other core deposit growth created this additional expense.  There were
no short-term borrowings for the 12 months ending December 31, 1996.  Interest
on Notes Payable totaled $59,338 for the year ended December 31, 1996 as
compared to $96,134 for the year ended December 31, 1995, a decrease of $36,796
or 38.3%.  This situation was created by a lower average balance outstanding in
1996 as compared to 1995 for borrowings of the parent company.  

Loan Loss Provision
- -------------------

There were no provisions to the allowance for possible loan losses ("ALLL")
during 1996 and 1995.  No provisions were warranted because of improved
collateral values and improved quality throughout most of the loan portfolio.
At December 31, 1996, the Corporation's allowance for possible loan losses was
$2,197,694 representing 1.9% of gross loans at December 31, 1996 as compared to
$2,072,523, representing a ratio of 2.0% of total loans at December 31, 1995. 
The decrease in this ratio reflects the continued growth in the loan portfolio
during 1996.  However, such growth was primarily in well collateralized loans,
which do not warrant substantial allocations within the ALLL.

Additional factors warranting the reduced provisions during 1996, included
management's evaluation of economic conditions including the stabilization and
improvement of the local economy.  The Corporation's non-accrual loans
decreased to $345,755 at December 31, 1996 as compared to $2,374,226 at 
December 31, 1995.  Similarly, accruing loans past due 90 days or more and
still accruing decreased $736,754 to -0- at December 31, 1996.  As a result,
combined non-accrual loans and past due loans 90 days or more decreased to
$345,755 at December 31, 1996 as compared to $3,110,980 at December 31, 1995.  

The ratio of non-performing assets to total loans, mortgages held for sale and
OREO was 0.29% for December 31, 1996 as compared to 2.97% as of December 31,
1995.  This decrease of non-accrual loans amounted to $2,028,471.  The ratio of
allowance for loan losses to non-performing assets equaled 635.6% at December
31, 1996 as compared to 66.6% at December 31, 1995.

A total of $754,032 loans were charged off by the Corporation during 1996 as
compared to $78,497 charged off during the corresponding period in 1995.  These
charge-offs consisted primarily of loans to small businesses.  Recoveries of
loans previously charged off totaled $879,203 during 1996 as compared to
$75,704 during the corresponding period in 1995.
<PAGE>
Non-Interest Income
- -------------------

Non-interest income totaled $2,095,204 in 1996 as compared to $1,959,327 in 
1995.  This increase of other income is attributed to a settlement with the 
Commonwealth of Massachusetts in the amount of $208,991, relating to tax 
treatment of municipal amortization.  Income from fiduciary activities declined
in 1996 by $44,086 or 4.8%.  This is due to a reduction of non-recurring
income.  However core earnings from recurring fiduciary income increased.  
Service charges and other deposit fees remained stable.  Net gains on sales of 
OREO of -0- posted in 1996 as compared to net gains on sales of OREO of $58,155
in 1995; as there were no OREO sales in 1996.

Other Expense
- -------------

The total non-interest expense totaled $7,128,039 for 1996 as compared to 
$6,981,852 in 1995.  This is an increase of $146,187 or 2.1%.  Salaries and 
benefits expense increased $237,268, because of additional personnel and 
increased benefits.  Occupancy expense increased $23,766 or 3.9%.  This
increase represents the development of a stand-alone ATM facility at Crosby's
Market in Manchester by the Sea and the establishment of a loan production 
office at the Cummings Center.  Equipment costs totaled $401,660 for the 12 
months ending December 31, 1996 as compared to $374,483 for the same period in 
1995.  This increase of $27,177 or 7.3% can be attributed to the continued
upgrades of computer equipment to support the technology upgrades of both the 
Bank and Trust Department operating systems.  The FDIC premium decreased 
$192,495.  The variance of increased other expenses in the amount of $137,203 
or 10.3% can be attributed to increased advertising and marketing.

Income Taxes
- ------------

Income tax expense totaled $1,410,305 for the year ended December 31, 1996 as 
compared to $1,026,700 in 1995.  This increase reflects the increase of taxable
income.  

Net Income
- ----------

Net income was $2,019,611 for 1996 as compared to $1,432,272 for 1995, which is
an increase of $587,339 or 41.0%.
<PAGE>
Capital Resources
- -----------------

As of December 31, 1996, the Corporation had total capital in the amount of 
$15,142,561 as compared with $13,470,752 at December 31, 1995, which represents
an increase of $1,671,809 or 12.4% (see Note 15).  The capital ratios of the 
Corporation and the Bank exceed applicable regulatory requirements.

Banks are generally required to maintain a Tier 1 capital at a level equal to 
or greater than 4.0% to their adjusted total assets.  As of December 31, 1996, 
the Bank's Tier 1 capital amounted to 7.34% as compared to 7.23% of total 
assets as compared to December 31, 1995 (see Note 15).  Banks and holding
companies must maintain minimum levels of risk-based capital equal to risk 
weighted assets of 8.00%.  At December 31, 1996, the Bank's ratio of risk based
capital to risk weighted assets amounted to 11.38% for Tier 1 and 12.71% for 
total capital, which satisfies the applicable risk-based capital requirements. 
At December 31, 1995, the Bank's ratio of risk-based capital to risk-weighted
assets amounted to 11.24% for Tier 1 and 12.59% for  total capital.

Liquidity
- ---------

The primary function of asset/liability management is to assure adequate
liquidity and maintain an appropriate balance between interest-sensitive 
earning assets and interest-bearing liabilities.  Liquidity management involves
the ability to meet the cash flow requirements of customers who may be either
depositors wanting to withdraw funds or borrowers needing assurance that 
sufficient funds will be available to meet their credit needs.  Interest rate 
sensitivity management seeks to avoid fluctuating net interest margins and to 
enhance consistent growth of net interest income through periods of changing
interest rates.

Marketable investment securities, particularly those of shorter maturities, are
the principal source of asset liquidity.  The Corporation maintains a 
Securities-Available-for-Sale account as a liquidity resource.  Total 
securities maturing in one year or less amounted to approximately $7,534,983 or
18.6% at December 31, 1996 of the investment securities portfolio, and 
$16,843,430 at December 31, 1995, representing 37.9% of the investment 
securities portfolio.  Assets such as federal funds sold, mortgages held for 
sale, as well as maturing loans are also sources of liquidity.

The Corporation's goal is to be interest rate sensitive neutral, and maintain a
net cumulative gap at one year, of less than 10% of Total Earning Assets.  The 
Corporation believes that it is successfully managing its interest rate risk.  
Listed below is a gap analysis by repricing date or maturity. 
<PAGE>
Gap Analysis
- ------------

 (In thousands)       0-31       1-3      3-6      6-12      1-5     Over 5
                      Days      Months   Months    Months   Years    Years
                    -------    -------   -------   ------   ------   -------
ASSETS

Investments         $ 8,597    $ 4,033   $ 4,495  $ 6,007   $  653    $  298
Investments-
   Available
   for Sale           1,048          0     1,000    1,996   12,477       100
Fed Funds Sold       14,100          0         0        0        0         0
Total Loans          14,603      3,224     8,081    7,185   40,884    42,560
Mortgages Held
  for Sale              964          0         0        0        0         0
                    -------    -------   -------  -------  -------   -------
Total Earning
   Assets            39,312      7,257    13,576   15,188   54,014    42,958
                    -------    -------   -------   ------- -------   -------

LIABILITIES

Non-interest bearing
Deposits                  0          0         0        0        0    34,905
Savings                   0          0    23,887        0   11,736         0
NOW Accounts              0          0    11,225        0   22,791         0
Money Market
   Accounts          18,749          0         0        0        0         0
Time Deposits
  $100,000 
  and over              872        324       857      502    1,488         0
Other time
   deposits           3,530      6,168     6,670    6,911   20,134         6
                    -------     ------   -------   ------  -------    ------
 Total Deposits      23,151      6,492    42,639    7,413   56,149    34,911

Borrowings                0          0         0        0      386       360
                    -------     ------    ------    -----   ------    ------
Total Deposits &
  Borrowing          23,151      6,492    42,639    7,413   56,535    35,271
                    -------     ------    ------    -----   ------    ------
Net Asset
  (Liability)
   Gap               16,161        765   (29,063)   7,775   (2,521)    7,687

Cumulative Gap     $ 16,161    $16,926  $(12,137) $(4,362) $(6,883)      804

% Cumulative Gap       9.38%      9.82%    (7.04%)  (2.53%)  (4.00%)     .47%

<PAGE>
The assumptions used to develop this analysis include the following:

   - Investments were accumulated by maturity or call dates.

   - Loans were accumulated by earliest repricing date or maturity.

   - Deposits or borrowings were accumulated by earliest repricing date or
     maturity.


Historically, the overall liquidity of the Corporation has been enhanced by a
high-level of core deposits.  Maintaining an ability to acquire time deposits,
money market certificates, and money market fund accounts are a key to assuring
liquidity.  This involves maintenance of an appropriate maturity distribution
of purchased funds as well as diversification of sources through various money
markets.  Management believes that the liquidity of the Bank is sufficient to
meet future needs.  In addition, the Bank is subject to Regulation D of the
Federal Reserve Board which requires depository institutions to maintain
reserve balances on deposit with the Federal Reserve Bank based on certain
average depositor balances.  The Bank is in compliance with such requirement.

<PAGE>
ITEM  7. CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The Corporation's consolidated financial statements are included on pages 1
through 28 of the Annual Report to Shareholders for the year ended December 31,
1996 and are hereby incorporated by reference.


                Index to Consolidated Financial Statement Schedules


The following consolidated financial statement schedules for the year ended
December 31, 1996 are hereby incorporated by reference.


              Description                                    Page Reference
              -----------                                    --------------

Consolidated Balance Sheets at December 31, 1996 and 1995          FS 2-3

Consolidated Statements of Income for the years
   ended December 31, 1996, 1995 and 1994                          FS 4-5

Consolidated Statements of Changes in Stockholders' Equity
   for the years ended December 31, 1996, 1995 and 1994            FS 6

Consolidated Statements of Cash Flow for the years ended
   December 31, 1996, 1995 and 1994                                FS 7-9

Notes to Consolidated Financial Statements for the years
   ended 1996, 1995 and 1994 including:                            FS 10-32

Parent Company only Balance Sheets at December 31, 1996 and 1995   FS 33

Parent Company only Statements of Income for the years ended
   December 31, 1996, 1995 and 1994                                FS 34
   
Parent Company only Statements of Cash Flows for the years ended
   December 31, 1996, 1995 and 1994                                FS 35-36


<PAGE>


The Board of Directors and Stockholders
Beverly National Corporation
Beverly, Massachusetts  

                              INDEPENDENT AUDITORS' REPORT

We have audited the accompanying consolidated balance sheets of Beverly
National Corporation and Subsidiaries as of December 31, 1996 and 1995 and
the related consolidated statements of income, changes in stockholders'
equity and cash flows for each of the years in the three-year period ended
December 31, 1996.  These consolidated financial statements are the
responsibility of the Corporation'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 consolidated financial
statements are free of material misstatement.  An audit includes examining,
on a test basis, evidence supporting the amounts and disclosures in the 
consolidated financial statements.  An audit also includes assessing the
accounting principles used and significant estimates made by management,
as well as evaluating the overall consolidated financial statement
presentation. We believe that our audits provide a reasonable basis for our
opinion.                                         

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position
of Beverly National Corporation and Subsidiaries as of December 31, 1996
and 1995, and the consolidated results of their operations and their cash
flows for each of the years in the three-year period ended December 31, 1996,
in conformity with generally accepted accounting principles.

As discussed in Note 2 to the consolidated financial statements, the
Corporation adopted the provisions of the Financial Accounting Standards 
Board's Statement of Financial Accounting Standards No. 115 "Accounting for
Certain Investments in Debt and Equity Securities" as of January 1, 1994. 

As discussed in Note 2 to the consolidated financial statements, the
Corporation adopted the provisions of the Financial Accounting Standards
Board's Statement of Financial Accounting Standards No. 123 "Accounting for
Stock-Based Compensation," effective January 1, 1996.



                                           SHATSWELL, MacLEOD & COMPANY P.C.



West Peabody, Massachusetts
January 10, 1997



                                         FS1
<PAGE>

BEVERLY NATIONAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
December 31, 1996 and 1995
                                                 1996            1995
ASSETS                                         
Cash and due from banks                   $   11,263,278    $  9,294,959
Federal funds sold                            14,100,000       5,800,000     
                                          ---------------   -------------- 
     Cash and cash equivalents                25,363,278      15,094,959
Investments in available-for-sale 
  securities (at fair value)                  17,608,128      11,153,903
Investments in held-to-maturity  
  securities (fair values of $22,990,284
  as of December 31, 1996 and $33,232,340
  as of December 31, 1995)                    22,934,468      33,183,718
Federal Reserve Bank stock, at cost               97,500          97,500
Loans net of the allowance for possible
  loan losses of $2,197,694 and $2,072,523,  
  respectively                               114,252,890     102,491,814 
Mortgages held-for-sale                          964,377         123,663
Premises and equipment                         4,433,529       4,377,035
Accrued interest receivable                    1,081,467       1,204,582
Other assets                                   1,281,374       1,393,520  
                                           --------------  --------------     
                                          $   188,017,011   $ 169,120,694  
                                           ==============  ==============
LIABILITIES AND STOCKHOLDERS' EQUITY
Demand deposits                           $   34,897,850    $ 34,500,825 
Savings and NOW deposits                      88,411,447      83,888,473
Time deposits                                 47,428,931      35,108,927   
                                           --------------  --------------
   Total deposits                            170,738,228     153,498,225
Notes payable                                    385,627         685,627 
Employee Stock Ownership Plan loans              360,000         394,354
Other liabilities                              1,390,595       1,071,736 
                                           --------------  --------------
   Total liabilities                         172,874,450     155,649,942



                                         FS2
<PAGE>
Stockholders' equity:
  Preferred stock, $2.50 par value per share;
   300,000 shares authorized; issued  
   and outstanding none  
  Common stock, par value $2.50 per share;
   authorize 2,500,000 shares; issued
   791,349 shares as of December 31, 1996
   and 1995; outstanding, 754,382 shares as of
   December 31, 1996 and 751,172 shares as of
   December 31, 1995                           1,978,373       1,978,373
 Paid-in capital                               4,358,926       4,380,219
 Retained earnings                             9,886,901       8,304,831 
 Treasury stock, at cost (36,967 shares as of  
   December 31, 1996 and 40,177 shares as of
   December 31, 1995)                           (685,127)       (744,619)
 Unearned Compensation - Employee Stock   
   Ownership Plan                               (360,000)       (394,354)
 Net unrealized holding loss on
   available-for-sale securities                 (36,512)        (53,698)   
                                          ---------------  --------------- 
 Total stockholders' equity                   15,142,561      13,470,752   
                                          ---------------  --------------- 
                                          $  188,017,011   $ 169,120,694
                                          ===============  ===============  





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





                                           FS3
<PAGE>
BEVERLY NATIONAL CORPORATION AND SUBSIDIARIES CONSOLIDATED
STATEMENTS OF INCOME
Years Ended December 31, 1996, 1995 and 1994

                                          1996           1995          1994 

Interest and dividend income: 
Interest and fees on loans           $10,198,532   $  8,504,806   $ 7,447,170
Interest and dividends on
   investment securities: 
   Taxable                             2,246,765      2,772,065     3,287,288
   Tax-exempt                             23,775         42,756        47,114
Other interest                           497,253        317,032       188,672
   Total interest and dividend        -----------   ------------   ----------
    income                            12,966,325     11,636,659    10,970,244 
                                      -----------   ------------   ----------
Interest expense:
Interest on deposits                   4,444,236      4,058,105     3,294,567
Interest on notes payable                 59,338         96,134        65,455
Interest on other borrowed funds                            923        59,293
                                       -----------   -----------    ---------
  Total interest expense               4,503,574      4,155,162     3,419,315
                                       -----------   -----------    ---------
  Net interest and dividend income     8,462,751      7,481,497     7,550,929
                       
Provision for loan losses                                             215,000
                                      -----------   ------------   ----------
Net interest and dividend income
  after provision for loan losse       8,462,751      7,481,497     7,335,929
                                      -----------   ------------   ----------
Other income:
Income from fiduciary activities         874,385        918,471       788,729
Service charges on deposit accounts      427,309        416,149       418,488
Other deposit fees                       226,202        242,489       247,740
Gain on sales of other real estate
  owned, net                                             58,155         1,642
Other income                             567,308        324,063       294,738
                                      -----------   ------------   ----------
  Total other income                   2,095,204      1,959,327     1,751,337
                                      -----------   ------------   ----------





                                        FS4
<PAGE>
Other expense: 
Salaries and employee benefits         4,242,142      4,004,874     4,033,733
Occupancy expense                        630,606        606,840       573,366
Equipment expense                        401,660        374,483       340,298
Data processing fees                     214,597        320,409       263,916
Investment securities losses, net                         6,811         2,648
F.D.I.C. insurance premium                 2,000        194,495       381,643
Stationery and supplies                  167,834        141,943       130,938
Other expense                          1,469,200      1,331,997     1,444,190
                                     -----------   ------------   -----------
 Total other expense                   7,128,039      6,981,852     7,170,732
                                     -----------   ------------   -----------
 Income before income taxes            3,429,916      2,458,972     1,916,534
 Income taxes                          1,410,305      1,026,700       819,963
                                     -----------   ------------   ----------- 
     Net Income                      $ 2,019,611   $  1,432,272   $ 1,096,571
                                     ===========   ============   ===========

Earnings per share:
Primary shares outstanding               781,076        757,884       738,584
                                     ===========   ============   ===========
   Net income per share              $      2.59   $       1.89   $      1.48
                                     ===========   ============  ============
Fully diluted shares outstanding         788,627        767,762       762,663
                                     ===========   ============   ===========
   Net income per share              $      2.56   $       1.87   $      1.44
                                     ===========   ============  ============





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





                                        FS5
<PAGE>
<TABLE>
BEVERLY NATIONAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
Years Ended December 31, 1996, 1995 and 1994
<CAPTION>                                               
                                                                                                    Net Unrealized     
                                                                                                     Holding Gain 
                                                                                         Unearned      (Loss) On  
                                         Common      Paid in      Retained    Treasury  Compensation  Available-for 
                                          Stock      Capital      Earnings      Stock       ESOP     Sale Securities      Total
                                         -------    --------    ----------   ----------  ----------- ---------------  -----------
<S>                                   <C>          <C>          <C>         <C>          <C>         <C>              <C>
Balance, December 31, 1993            $  659,458   $5,759,415   $6,490,695  $   (88,155)  $(120,000)  $                $12,701,413
Net income                                                       1,096,571                                               1,096,571
Unearned compensation payment                                                                60,000                         60,000
Unearned compensation increase                                                              (65,000)                       (65,000)
Dividends declared ($.39 per share)                               (293,210)                                               (293,210)
Purchase of treasury stock                                                   (1,250,000)                                (1,250,000)
Stock split (3 for 1)                  1,318,915   (1,318,915) 
Sale of treasury stock                                (60,281)                  643,036                                    582,755
Net unrealized holding gain          
    on adoption of SFAS No. 115         
    as of January 1, 1994                                                                                     32,995        32,995
Net change in unrealized           
    holding gain on available-         
    for-sale securities                                                                                     (364,708)     (364,708)

                                       ----------  ----------   ------------    ---------  --------------- -----------   ----------
Balance, December 31, 1994             1,978,373    4,380,219     7,294,056    (695,119)    (125,000)       (331,713)   12,500,816 
Net income                                                        1,432,272                                              1,432,272
Unearned compensation payment                                                                 40,000                        40,000
Unearned compensation increase                                                              (309,354)                     (309,354)
Dividends declared ($.56 per share)                                (421,497)                                              (421,497)
Purchase of treasury stock                                                      (49,500)                                   (49,500)
Net change in unrealized         
   holding loss on available-
   for-sale securities                                                                                       278,015       278,015 
                                        ----------  ----------  ------------  -----------  -------------- ------------  -----------
Balance, December 31, 1995              1,978,373    4,380,219    8,304,831    (744,619)    (394,354)        (53,698)   13,470,752
Net income                                                        2,019,611                                              2,019,611
Unearned compensation payment                                                                 60,000                        60,000
Unearned compensation increase                                                               (25,646)                      (25,646)
Dividends declared ($.58 per share)                                (437,541)                                               (437,541)
Sale of treasury stock on 
   exercise of stock options                           (21,293)                  59,492                                     38,199
Net change in unrealized        
   holding loss on available- 
   for-sale securities                                                                                        17,186        17,186
                                       -----------  ----------  ------------- -----------  -------------- ------------ -----------
Balance, December 31, 1996            $  1,978,373  $ 4,358,926  $ 9,886,901  $(685,127)   $(360,000)     $  (36,512)  $15,142,561
                                      ============  =========== ============= ===========  ==============  =========== ===========
<FN>
The accompanying notes are an integral part of these consolidated financial
statements.
</FN>
</TABLE>

                                               FS6
<PAGE>
BEVERLY NATIONAL CORPORATION AND SUBSIDIARIES CONSOLIDATED
STATEMENTS OF CASH FLOWS
Years Ended December 31, 1996, 1995 and 1994



                                            1996          1995         1994  

Cash flows from operating activities:
   Net income                          $ 2,019,611   $ 1,432,272  $ 1,096,571   
   Adjustments to reconcile net income
    to net cash provided by (used in)
    operating activities: 
      Net (increase) decrease in
        mortgages held-for-sale           (847,000)        3,776      576,290
      Provision for mortgages held-
        for-sale                             6,286       
      Gain on sales of other real 
        estate owned, net                                (58,155)      (1,642)
      Write down of other real estate
        owned                                             17,808
      Write down of fixed assets                           7,404       74,500
      Disposal of fixed asset                  285
      Change in prepaid interest             3,933         3,933        3,933
      Depreciation and amortization        381,784       394,450      382,813 
      Provision for loan losses                                       215,000
      Deferred tax expense (benefit)        15,983       (35,081)     292,372
      Increase (decrease) in taxes
        payable                             74,773       149,637     (360,472)
      Decrease in interest receivable      123,115       183,414      159,141
      Increase (decrease) in interest
        payable                             66,590       126,244       (9,150)
      Increase in accrued expenses         236,132       135,417       69,054
      (Increase) decrease in prepaid
        expenses                           118,935      (208,453)     (78,038)
      Increase in other liabilities          7,692        24,466        3,638
      Increase in other assets             (32,885)      (34,192)     (86,229)
      Amortization (accretion) of  
        investment securities, net         (48,035)     (104,077)     248,697
      (Gain) loss on sales of assets, net                   (400)       6,621
      Investment securities losses, net                    6,811        2,648
      Change in deferred loan costs        (10,950)       56,853       27,017
      Change in unearned income                 (4)        (245)       (7,545)
   Net cash provided by operating       -----------   ----------   ---------- 
    activities                           2,116,245    2,101,882     2,615,219
                                        -----------   ----------   ----------





                                         FS7
<PAGE>
Cash flows from investing activities: 
  Purchases of available-for-sale   
   securities                          (10,643,436)   (5,283,781)  (4,121,719)
  Proceeds from sales of available
   -for-sale securities                    199,000     5,204,906      175,000
  Proceeds from maturities of available  
   -for-sale securities                  4,000,000     1,000,000    2,000,000
  Purchases of held-to-maturity
   securities                           (8,462,589)   (8,009,063) (17,863,887)
  Proceeds from maturities of held  
   -to-maturity securities              18,752,000    22,368,720   24,319,375
  Proceeds from sales of other real 
   estate owned                                          329,157       89,100
  Net increase in loans                (12,629,325)  (16,252,244)  (4,785,009)
  Capital expenditures                    (438,563)     (379,225)     (76,306)
  Recoveries of previously charged
   -off loans                              879,203        75,704      244,212
  Proceeds from sales of fixed assets                        440      189,328
  Net cash provided by (used in)        ------------  -----------  -----------
   investing activities                 (8,343,710)     (945,386)     170,094
                                        ------------  -----------  -----------

BEVERLY NATIONAL CORPORATION AND SUBSIDIARIES CONSOLIDATED
STATEMENTS OF CASH FLOWS 
Years Ended December 31, 1996, 1995 and 1994  (continued)
                                                              
                                               1996        1995         1994  

Cash flows from financing activities:  
  Proceeds from sales of treasury stock      38,199                   582,755 
  Purchases of treasury stock                            (49,500)  (1,250,000)
  Net increase (decrease) in demand  
   deposits, NOW and savings accounts     4,919,999   (2,811,633)     287,770
  Net increase (decrease) in time   
   deposits                              12,320,004    7,449,115   (2,020,920) 
  Repayment of notes payable               (300,000)    (450,000)    (100,000)
  Proceeds from notes payable                            100,000      550,000
  Dividends paid                           (482,418)    (331,356)    (293,210)
  Net cash provided by (used in)        ------------   -----------  ----------
   financing activities                  16,495,784    3,906,626   (2,243,605)
                                         -----------   -----------  ----------

Net increase in cash and cash 
   equivalents                           10,268,319    5,063,122      541,708
Cash and cash equivalents at
   beginning of year                     15,094,959   10,031,837    9,490,129
Cash and cash equivalents at end        -----------  ------------  ----------
   of year                              $25,363,278  $15,094,959  $10,031,837
                                        ===========  ============ ===========




                                         FS8
<PAGE>
Supplemental disclosures:
   Loans transferred to other real  
    estate owned                       $             $   616,810   $  417,000
   Loans originated for sales of 
    other real estate owned                              560,000      554,400  
   Mortgages held-for-sale 
    transferred to loans                                  50,380    2,842,732
   Available-for-sale securities
    transferred to held-to-maturity
    securities                                                      1,998,275
   Held-to-maturity securities  
    transferred to available-for-sale                    100,000
   Interest paid                          4,436,984    4,028,918    3,428,465
   Income taxes paid                      1,319,549      912,144      888,063









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







                                      FS9     
<PAGE>
BEVERLY NATIONAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 1996, 1995 and 1994



NOTE 1 - NATURE OF OPERATIONS
Beverly National Corporation (Corporation) is a state chartered corporation
that was organized in 1984 to become the holding company of Beverly National
Bank (Bank).  The Corporation's primary activity is to act as the holding
company for the Bank. The Bank is a federally chartered bank, which was
incorporated in 1802 and is headquartered in Beverly, Massachusetts.  The
Bank operates its business from four banking offices located in  Massachusetts.
The Bank is engaged principally in the business of attracting deposits from
the general public and investing those deposits in residential and real
estate loans, and in consumer and small business loans.



NOTE 2 - ACCOUNTING POLICIES
The accounting and reporting policies of the Corporation and its subsidiaries
conform to generally accepted accounting principles and predominant practices
within the banking industry.  The consolidated financial statements of the
Corporation were prepared using the accrual basis of accounting with the
exception of fiduciary activities and certain minor sources of income which
are reflected on a cash basis.  The results of these activities do not differ
materially from those which would result using the accrual method.  The
significant accounting policies of the Corporation and its subsidiaries are
summarized below to assist the reader in better understanding the 
consolidated financial statements and other data contained herein.

PERVASIVENESS OF ESTIMATES:
The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from the estimates.

BASIS OF PRESENTATION:
The consolidated financial statements include the accounts of the Corporation
and its wholly-owned subsidiaries, the Bank, Cabot Street Realty Trust and
86 Bay Road Realty Trust.  On December 30, 1996, 86 Bay Road Realty Trust was
merged with and into Beverly National Corporation. All significant
intercompany accounts and transactions have been eliminated in the
consolidation.

CASH AND CASH EQUIVALENTS:
For purposes of reporting cash flows, cash and cash equivalents include cash
on hand, cash items, due from banks and federal funds sold. 

INVESTMENT SECURITIES, IN GENERAL:
Investments in debt securities are adjusted for amortization of premiums and
accretion of discounts computed on the straight-line method which has
substantially the same effect as using the interest method.  Gains or losses 
on sales of investment securities are computed on a specific identification
basis.
                                       FS10
<PAGE>
INVESTMENT SECURITIES, AFTER THE ADOPTION OF SFAS NO. 115:
As of January 1, 1994, the Corporation adopted Statement of Financial
Accounting Standards No. 115, "Accounting for Certain Investments in Debt and
Equity Securities" (SFAS No. 115).  The Statement establishes standards of
financial accounting and reporting for investments in equity securities that
have readily determinable fair values and all investments in debt securities.
SFAS No. 115 requires that the Corporation classify debt and equity
securities into one of three categories:  held-to-maturity, available-for-sale,
or trading.  This security classification may be modified after acquisition
only under certain specified conditions.  In general, securities may be
classified as held-to-maturity only if the Corporation has the positive
intent and ability to hold them to maturity.  Trading securities are defined
as those bought and held principally for the purpose of selling them in the
near term.  All other securities must be classified as available-for-sale.

    --- Held-to-maturity securities are measured at amortized cost in the 
        balance sheet.  Unrealized holding gains and losses are not included 
        in earnings or in a separate component of capital.  They are merely
        disclosed in the notes to the consolidated financial statements. 

    --- Available-for-sale securities are carried at fair value on the
        balance sheet.  Unrealized holding gains and losses are not included
        in earnings, but are reported as a net amount (less expected tax) in 
        a separate component of capital until realized.

    --- Trading securities are carried at fair value on the balance sheet.
        Unrealized holding gains and losses for trading securities are 
        included in earnings. As the Corporation had no trading securities as
        of January 1, 1994, there was no impact to the Corporation's earnings
        upon the adoption of the statement.


INVESTMENT SECURITIES, PRIOR TO THE ADOPTION OF SFAS NO. 115:
Investments in debt securities are those securities which the Corporation has
the ability to hold to maturity and the intent to hold on a long-term basis
or until maturity.  Investments in debt securities to be held for indefinite
periods of time, including securities that management intends to use as part
of its asset/liability strategy, or that may be sold in response to changes
in interest rates, changes in prepayment risk, the need to increase
regulatory capital or other similar factors, are classified as held for sale
and are carried at the lower of cost or market value.

LOANS:
Loans receivable that management has the intent and ability to hold for the
foreseeable future or until maturity or payoff are reported at their
outstanding principal balances reduced by amounts due to borrowers on
unadvanced loans, any charge-offs, the allowance for loan losses, and any
deferred fees or costs on originated loans, or unamortized premiums or 
discounts on purchased loans.

Interest on loans is generally recognized on a simple interest basis.  

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

                                         FS11
<PAGE>
Cash receipts of interest income on impaired loans is credited to principal 
to the extent necessary to eliminate doubt as to the collectibility of the
net carrying amount of the loan.  Some or all of the cash receipts of
interest income on impaired loans is recognized as interest income if the
remaining net carrying amount of the loan is deemed to be fully collectible.
When recognition of interest income on an impaired loan on a cash basis is
appropriate, the amount of income that is recognized is limited to that which
would have been accrued on the net carrying amount of the loan at the
contractual interest rate. Any cash interest payments received in excess of
the limit and not applied to reduce the net carrying amount of the loan are
recorded as recoveries of charge-offs until the charge-offs are fully
recovered.

ALLOWANCE FOR POSSIBLE LOAN LOSSES:
An allowance is available for losses which may be incurred in the future on
loans in the current portfolio.  The allowance is increased by provisions
charged to current operations and is decreased by loan losses, net of
recoveries.  The provision for loan losses is based on management's 
evaluation of current and anticipated economic conditions, changes in the
character and size of the loan portfolio, and other indicators.  The balance
in the allowance for possible loan losses is considered adequate by
management to absorb any reasonably foreseeable loan losses.

As of January 1, 1995, the Corporation adopted Statement of Financial
Accounting Standards No. 114, "Accounting by Creditors for Impairment of a
Loan," as amended by SFAS No. 118.  According to SFAS No. 114, a loan is
impaired when, based on current information and events, it is probable that
a creditor will be unable to collect all amounts due according to the
contractual terms of the loan agreement.  The Statement requires that
impaired loans be measured on a loan by loan basis by either the present
value of expected future cash flows discounted at the loan's effective
interest rate, the loan's observable market price, or the fair value of the
collateral if the loan is collateral dependent.

The Statement is applicable to all loans, except large groups of smaller
balance homogeneous loans that are collectively evaluated for impairment,
loans that are measured at fair value or at the lower of cost or fair value,
leases, and convertible or nonconvertible debentures and bonds and other
debt securities.  The Corporation considers its residential real estate loans
and consumer loans that are not individually significant to be large groups
of smaller balance homogeneous loans.

Factors considered by management in determining impairment include payment
status, net worth and collateral value.  An insignificant payment delay or 
an insignificant shortfall in payment does not in itself result in the review
of a loan for impairment.  The Corporation applies SFAS No. 114 on a loan-by-
loan basis.  The Corporation does not apply SFAS No. 114 to aggregations of
loans that have risk characteristics in common with other impaired loans. 
Interest on a loan is not generally accrued when the loan becomes ninety or
more days overdue.  The Corporation may place a loan on nonaccrual status
but not classify it as impaired, if (i) it is probable that the Corporation
will collect all amounts due in accordance with the contractual terms of the
loan or (ii) the loan is an individually insignificant residential mortgage
loan or consumer loan.  Impaired loans are charged-off when management
believes that the collectibility of the loan's principal is remote. 
Substantially all of the Corporation's loans that have been identified as 
impaired have been measured by the fair value of existing collateral.

                                      FS12
<PAGE>
The financial statement impact of adopting the provisions of this Statement
was not material.

PREMISES AND EQUIPMENT:
Premises and equipment are stated at cost, less accumulated depreciation and
amortization.  Cost and related allowances for depreciation and amortization
of premises and equipment retired or otherwise disposed of are removed from 
the respective accounts with any gain or loss included in income or expense. 
Depreciation and amortization are calculated principally on the straight-line
method over the estimated useful lives of the assets.

MORTGAGES:  
Mortgages held-for-sale in the secondary market are carried at the lower of 
cost or estimated fair value in the aggregate.  Fair value is estimated based
on outstanding investor commitments or, in the absence of such commitments,
based on current investor yield requirements.  Net unrealized losses are
provided for in a valuation allowance by charges to operations. 

Interest income on mortgages held-for-sale is accrued currently and
classified as interest on loans.

OTHER REAL ESTATE OWNED AND IN-SUBSTANCE FORECLOSURES: 
Other real estate owned includes properties acquired through foreclosure and
properties classified as in-substance foreclosures in accordance with
Financial Accounting Standards Board Statement No. 15, "Accounting by
Debtors and Creditors for Troubled Debt Restructuring."  These properties
are carried at the lower of cost or fair value less estimated costs to sell. 
Any write down from cost to fair value required at the time of foreclosure 
or classification as in-substance foreclosure is charged to the allowance
for possible loan losses.  Expenses incurred in connection with maintaining
these assets, subsequent write downs and gains or losses recognized upon
sale are included in other expense.

Beginning in 1995, in accordance with Statement of Financial Accounting
Standards No. 114 "Accounting by Creditors for Impairment of a Loan", the
Corporation classifies loans as in-substance repossessed or foreclosed if the
Corporation receives physical possession of the debtor's assets regardless
of whether formal foreclosure proceedings take place.

FAIR VALUES OF FINANCIAL INSTRUMENTS:   
Statement of Financial Accounting Standards No. 107, "Disclosures about Fair
Value of Financial Instruments," requires that the Corporation disclose
estimated fair values for its financial instruments.  Fair value methods and
assumptions used by the Corporation in estimating its fair value disclosures
are as follows:

Cash and cash equivalents:  The carrying amounts reported in the balance
sheet for cash and federal funds sold approximate those assets' fair values.

Securities:  Fair values for securities are based on quoted market prices,
where available.  If quoted market prices are not available, fair values are
based on quoted market prices of comparable instruments.

Loans receivable:  For variable-rate loans that reprice frequently and with
no significant change in credit risk, fair values are based on carrying
values.  The fair values for other loans are estimated by discounting the

                                     FS13
<PAGE>
future cash flows, using interest rates currently being offered for loans
with similar terms to borrowers of similar credit quality.  The carrying
amount of accrued interest approximates its fair value. 

Deposit liabilities:  The fair values disclosed for demand deposits, regular
savings, NOW accounts, and money market accounts are equal to the amount
payable on demand at the reporting date (i.e., their carrying amounts).  Fair
values for certificates of deposit are estimated using a discounted cash
flow calculation that applies interest rates currently being offered on
certificates to a schedule of aggregated expected monthly maturities on time
deposits.

Off-balance sheet instruments:  The fair value of commitments to originate
loans is estimated using the fees currently charged to enter similar
agreements, taking into account the remaining terms of the agreements and the
present creditworthiness of the counterparties.  For fixed-rate loan
commitments and the unadvanced portion of loans, fair value also considers
the difference between current levels of interest rates and the committed
rates.  The fair value of letters of credit is based on fees currently
charged for similar agreements or on the estimated cost to terminate them or
otherwise settle the obligation with the counterparties at the reporting date.

INCOME TAXES: 
The Corporation recognizes income taxes under the asset and liability method.
Under this method, deferred tax assets and liabilities are established for
the temporary differences between the accounting basis and the tax basis of
the Corporation's assets and liabilities at enacted tax rates expected to be
in effect when the amounts related to such temporary differences are realized
or settled. 

STOCK BASED COMPENSATION: 
SFAS No. 123, "Accounting for Stock-Based Compensation", was issued in
October 1995 and introduces a fair value method of accounting for employee
stock options, restricted stock grants, stock appreciation rights or similar
equity instruments.  In accordance with SFAS No. 123, entities can recognize
stock-based compensation expense in the basic financial statements using
either (i) the intrinsic value approach set forth in APB Opinion No. 25 or
(ii) the fair value method introduced in SFAS No. 123.  Entities electing to
continue to follow the provisions of APB Opinion No. 25 must make pro forma
disclosure of net income and earnings per share, as if the fair value method
of accounting defined in SFAS No. 123 had been applied.  Management will
continue to measure stock-based compensation costs in accordance with APB
Opinion No. 25 and has made the pro forma disclosure requirements of SFAS
No. 123 for 1996.








                                      FS14
<PAGE>
NOTE 3 INVESTMENTS IN SECURITIES  
Debt and equity securities have been classified in the consolidated balance
sheets according to management's intent.  The carrying amount of securities
and their approximate fair values are as follows as of December 31:
  
                                              Gross         Gross 
                                Amortized   Unrealized   Unrealized
                                   Cost       Holding     Holding      Fair
                                   Basis       Gains       Losses      Value 

Available-for-sale
 securities: 

  December 31, 1996:  
    Debt securities issued by the 
     U.S. Treasury and other U.S. 
     government corporations
     and agencies             $17,475,622      $58,444    $73,438  $17,460,628
    Debt securities issued by
     states of the United States
     and political subdivisions
     of the states                100,000                              100,000
    Marketable equity securities   47,500                               47,500 
                               ----------    ----------  ---------  ----------
                              $17,623,122      $58,444    $73,438  $17,608,128 
                              ===========    ==========  ========= ===========
December 31, 1995:
  Debt securities issued by
   the U.S. Treasury and other
   U.S. government corporations 
   and agencies               $11,070,812      $41,617    $58,526  $11,053,903 
  Debt securities issued by
   states of the United States
   and political subdivisions
   of the states                  100,000                              100,000 
                               -----------   ----------   -------- -----------
                              $11,170,812      $41,617    $58,526  $11,153,903 
                              ===========    ==========   ======== ===========


                                        FS15
<PAGE>
                                              Gross       Gross 
                               Amortized   Unrealized   Unrealized
                                 Cost        Holding      Holding     Fair
                                 Basis        Gains        Losses     Value

Held-to-maturity securities: 
December 31, 1996:
  Debt securities issued by
   the U.S. Treasury and other
   U.S. government corporations
   and agencies               $ 22,407,095    $ 96,704    $65,515  $22,438,284
  Debt securities issued by 
   states of the United States
   and political subdivisions
   of the states                   227,373       2,127                 229,500 
  Debt securities issued by
   foreign governments             300,000      22,500                 322,500 

                               -----------   ---------   ---------  ----------
                               $22,934,468    $121,331    $65,515  $22,990,284
                               ===========   =========   =========  ==========
December 31, 1995:
  Debt securities issued by
   the U.S. Treasury and other
   U.S. government corporations
   and agencies                $32,402,473    $ 95,704    $93,340  $32,404,837
  Debt securities issued by 
   states of the United States
   and political subdivisions 
   of the states                   481,245       5,749                 486,994
  Debt securities issued by
   foreign governments             300,000      40,509                 340,509
                               -----------   ---------   --------  -----------
                               $33,183,718    $141,962    $93,340  $33,232,340
                               ===========   =========   ======== ============

The scheduled maturities of held-to-maturity securities and available-for-sale
securities (other than equity securities) were as follows as of December 31,
1996:


                         Held-to-maturity               Available-for-sale
                            Securities                      Securities
                      ------------------------    --------------------------
                       Amortized                    Amortized  
                         Cost           Fair          Cost            Fair   
                         Basis          Value         Basis          Value
                      -----------    ----------    ------------    ----------- 
Due within one year  $  2,542,481   $ 2,569,656   $ 4,998,310     $ 4,992,502
Due after one year
 through five years    19,091,178    19,103,128    12,477,312      12,468,126
Due after five years
 through ten years      1,300,809     1,317,500 
Due after ten years                                   100,000         100,000 
                      -----------   -----------    ----------     -----------
                      $22,934,468   $22,990,284   $17,575,622     $17,560,628
                      ===========   ===========    ==========     ===========

                                        FS16
<PAGE>
During 1996, proceeds from sales of available-for-sale securities amounted
to $199,000.  There was no gain or loss realized from those sales.  During 
1995, proceeds from sales of available-for-sale securities amounted to
$5,204,906.  Gross realized gains and gross realized losses on those sales
amounted to $5,358 and $8,927, respectively.  During 1994, proceeds from 
sales of available-for-sale securities amounted to $175,000. There were no
gross realized gains or gross realized losses on those sales.

In 1995, the Corporation transferred at fair value a municipal debt security
classified as held-to-maturity to a security classified as available-for-sale.
There was no unrealized holding gain or loss at the date of transfer.  The
transfer was a result of a reassessment of the appropriateness of the
classification of all securities held as of December 31, 1995. In accordance
with a special report of the Financial Accounting Standards Board regarding
SFAS No. 115 this transfer will not call into question the intent of the 
orporation to hold other debt securities to maturity in the future.  

The adoption of SFAS No. 115 as of January 1, 1994 had the following effect
on the consolidated financial statements for the year ended December 31, 1994:

Addition to stockholders' equity:
      Net unrealized holding gain on available-for-sale
       securities                                              $57,161
      Less tax effect                                           24,166
                                                               -------
          Net effect                                           $32,995
                                                               =======
In 1994, subsequent to the adoption of SFAS No. 115 as of January 1, 1994,
certain available-for-sale securities were transferred at fair value from
the category available-for-sale to the category held-to-maturity.  The net
unrealized holding losses on such securities are $104,565 and that amount
less the tax effect of $44,206 is included in the separate component of
stockholders' equity as of December 31, 1994.

There were no securities of issuers whose aggregate carrying amount exceeded
10% of stockholders' equity as of December 31, 1996.

A total par value of $15,860,000 and $16,100,000 was pledged to secure
treasury tax and loan, trust funds and public funds on deposit as of
December 31, 1996 and 1995, respectively.





                                      FS17
<PAGE>
NOTE 4 - LOANS
Loans consisted of the following as of December 31:
                                                               
                                                      1996            1995

Commercial, financial and agricultural            $ 16,946,508   $ 16,485,532
Real estate - construction and land development      5,847,491      4,648,818
Real estate - residential                           40,019,022     34,092,682
Real estate - commercial                            46,150,365     42,587,993
Consumer                                             6,538,122      5,593,914
Other                                                1,035,066      1,252,342
                                                  -------------  ------------
                                                   116,536,574    104,661,281
Allowance for possible loan losses                  (2,197,694)    (2,072,523)
Deferred loan fees, net                                (85,990)       (96,940)
Unearned income                                                            (4)
                                                  ------------   ------------
Net loans                                         $114,252,890   $102,491,814
                                                  ============   ============

Certain directors and executive officers of the Corporation and companies in
which they have significant ownership interest were customers of the
Corporation during 1996.  Total loans to such persons and their companies
amounted to $1,358,137 as of December 31, 1996.  During 1996 principal 
payments and advances totaled $374,814 and $596,438, respectively.

Changes in the allowance for possible loan losses were as follows for the
years ended December 31:
                                                             
                                         1996           1995          1994

Balance at beginning of period        $2,072,523     $2,075,316    $2,764,529
Loans charged off                       (754,032)       (78,497)   (1,148,425)
Provision for loan losses                                             215,000
Recoveries of loans previously
 charged off                             879,203         75,704       244,212
                                      -----------    -----------   -----------
Balance at end of period              $2,197,694     $2,072,523    $2,075,316
                                      ===========    ===========   ===========







                                         FS18
<PAGE>
Information about loans that meet the definition of an impaired loan in
Statement of Financial Accounting Standards No. 114 is as follows as of
December 31:
 
                                          1996                     1995
                               ----------------------   -----------------------
                                Recorded    Related      Recorded     Related
                                Investment  Allowance    Investment   Allowance
                               In Impaired  For Credit  In Impaired  For Credit
                               -----------  ----------  -----------  ----------
Loans for which there is a 
  related allowance for credit
  losses                      $    38,743   $  19,371   $ 1,945,167   $ 400,000
Loans for which there is no
  related allowance for credit
  losses                           18,026                    24,819
                               ----------   ---------   -----------   ---------
            Totals             $   56,769   $  19,371   $ 1,969,986   $ 400,000
                               ==========   =========   ===========   =========

Average recorded investment in
 impaired loans during the year 
 ended December 31             $1,448,955                $1,118,454
                               ==========                ==========

Related amount of interest income recognized during the time, in the year
ended December 31, that the loans were impaired

            Total recognized                   $     16,235       $    20,539
                                               ============       ============
            Amount recognized using a 
              cash-basis method of accounting  $          0       $         0
                                               ============       ============


NOTE 5 - PREMISES AND EQUIPMENT
The following is a summary of premises and equipment as of December 31:

                                                              
                                                    1996               1995

Land                                            $  421,077        $   421,077
Land improvements                                    4,550
Buildings                                        4,358,091          4,403,652
Furniture and equipment                          1,573,120          1,622,289
Leasehold improvements                             526,039            507,258
Construction in progress                           265,426
                                                 ----------        ----------
                                                  7,148,303         6,954,276
Accumulated depreciation and amortization        (2,714,774)       (2,577,241)
                                                 ----------        ----------
                                                 $4,433,529        $4,377,035
                                                 ==========        ==========

                                              FS19
<PAGE>
NOTE 6 - DEPOSITS
The aggregate amount of time deposit accounts (including CDs), each with a
minimum denomination of $100,000, was approximately $4,434,744 and $3,716,289
as of December 31, 1996 and 1995, respectively. 

For time deposits as of December 31, 1996, the aggregate amount of maturities
for each of the following five years ended December 31, are:

                 1997                   $25,984,494
                 1998                    15,113,919
                 1999                     5,600,513
                 2000                       705,005
                 2001                        25,000
                                        -----------
                                        $47,428,931
                                        ===========



NOTE 7 - NOTES PAYABLE
Notes payable consisted of the following as of December 31:
                                                                
                                                    1996         1995
Term loan, maturing on January 1, 1999. 
  Interest payable at the First & Ocean
  National Bank's base rate                    $               $300,000
Industrial Revenue Bond, due in equal
  annual payments until June 30,1995 and
  a balloon payment due June 30, 2000.
  Interest payable at 94.11% of the Bank
  of Boston prime rate                            385,627       385,627
                                                ----------     ---------
                                                 $385,627       $685,627
                                                ==========     =========

The term loan was issued to Beverly National Corporation on December 29,
1994.  The loan was granted by First & Ocean National Bank.  The balance as
of December 31, 1995 was due and payable in three consecutive annual 
installments of principal, each in the amount of $100,000, beginning
January 1, 1997 and continuing on the same day of each of the next two
succeeding years.  The loan was paid in full during 1996.

The Industrial Revenue Bond was issued to Cabot Street Realty Trust on August
1, 1985 in order to purchase property and finance renovations.  The Bond was
issued by the Bank of Boston and was reduced by annual payments of $100,000.
Annual payments continued until June 30, 1995.  The Corporation will continue
to pay interest quarterly on the outstanding principal balance until June 30,
2000 when the remaining $385,627 in principal will be due.




                                         FS20
<PAGE>
NOTE 8 - INCOME TAXES
The components of the income tax expense are as follows for the years ended
December 31:

                                         1996          1995           1994

Current:
  Federal                            $   991,183    $  731,021    $   328,931
  State                                  403,139       330,760        198,660
                                     -----------    ----------    -----------
                                       1,394,322     1,061,781        527,591
                                     -----------    ----------    -----------
Deferred:
  Federal                                 13,317       (14,160)       214,032
  State                                    2,666       (20,921)        78,340
                                     -----------     ----------    ----------
                                          15,983       (35,081)       292,372
                                     -----------     ----------    ----------
     Total income tax expense         $1,410,305     $1,026,700      $819,963
                                     ===========     ==========    ==========

The reasons for the differences between the statutory federal income tax
rates and the effective tax rates are summarized as follows for the years
ended December 31:

                                             1996         1995          1994
                                         % of Income  % of Income   % of Income

Federal income tax at statutory rate         34.0%         34.0%        34.0%
Increase (decrease) in tax resulting from:
  Tax-exempt income                           (.4)          (.8)         (.9)
  Dividends paid to ESOP                      (.3)          (.3)         (.1)
  Exercise on nonqualified stock options      (.2)
  Unallowable expenses                         .2            .3           .3
State tax, net of federal tax benefit         7.8           8.5          9.5
                                           --------       --------    --------
                                             41.1%         41.7%        42.8%
                                           ========       ========    ========


The Corporation had gross deferred tax assets and gross deferred tax
liabilities as follows as of December 31:

                                                 1996            1995

Deferred tax assets:
  Allowance for loan losses                    $607,419         $607,419
  Loan origination fees and cost, net            39,670           44,004
  Accrued retirement benefits                    66,354           65,825
  Accrued interest on nonperforming loans         7,965           69,026
  Unrealized loss on mortgages held-for-sale      2,657
  Accrued pension expense                        23,640
  Net unrealized holding loss on securities      26,153           39,206
                                               --------         --------
     Gross deferred tax assets                  773,858          825,480
                                               --------         --------

                                       FS21
<PAGE>
Deferred tax liabilities:
  Accelerated depreciation                      240,162          228,977
  Prepaid pension expense                                         35,971
  Other adjustments                              26,265           24,061
                                               --------         -------- 
     Gross deferred tax liabilities             266,427          289,009
                                               --------         --------
Net deferred tax assets                        $507,431         $536,471
                                               ========         ========


Deferred tax assets as of December 31, 1996 and 1995 have not been reduced
by a valuation allowance because management believes that it is more likely
than not that the full amount of deferred tax assets will be realized. As of
December 31, 1996, the Corporation had no operating loss and tax credit
carryovers for tax purposes.



NOTE 9 - STOCK COMPENSATION PLANS
As of December 31, 1996, the Corporation has three fixed option, stock-based
compensation plans, which are described below.  The Corporation applies APB 
Opinion 25 and related Interpretations in accounting for its plans.
Accordingly, no compensation cost has been recognized for its fixed stock
option plans.  Had compensation cost for the Corporation's stock-based
compensation plans been determined based on the fair value at the grant dates
for awards under those plans consistent with the method of FASB Statement 
123, the Corporation's net income and earnings per share for 1996 would have
been reduced to the pro forma amounts indicated below:

   Net income
     As reported                             $2,019,611
     Pro forma                               $1,989,469
   Primary earnings per share
     As reported                             $     2.59
     Pro forma                               $     2.56
   Fully diluted earnings per share
     As reported                             $     2.56
     Pro forma                               $     2.54

                            Fixed Stock Option Plans
The Corporation has three fixed option plans.  Under the 1993 Incentive Stock
Option Plan, the Corporation may grant options to its key employees for up to
56,100 shares of common stock. Under the Directors' Stock Option Plan, the
Corporation may grant options to its present and future Directors for up to
108,000 shares of common stock.  Under the Incentive plan, options are
granted at fair market value.  Under the Directors' plan, stock options are
granted at no less than 85% of fair market value.

In 1996, the Corporation adopted the 1996 Incentive Stock Option Plan for key
employees.  Under the 1996 plan, up to 35,900 shares of common stock may be
granted, at fair value, to one director and other participants who will be
selected from key employees.  To date, no options have been granted under
this plan.



                                    FS22
<PAGE>
The fair value of each option grant is estimated on the date of grant using
the Black-Scholes option-pricing model with the following weighted-average
assumptions used for grants in 1996: dividend yield of 3 percent, expected
volatility of 12 percent, risk-free interest rate of 5.65 percent and
expected lives of 8 years.

A summary of the status of the Corporation's fixed stock option plans as of
December 31, 1996 and 1995 and changes during the years ending on those dates
is presented below:

                                      1996                           1995   
                           -------------------------    -----------------------
                                    Weighted-Average           Weighted-Average
Fixed Options              Shares    Exercise Price     Shares  Exercise Price
- -------------              -------   ---------------    ------  --------------
Outstanding at beginning
 of year                   100,500         $12.87       100,500       $12.87
Granted                     60,600          15.78             0
Exercised                   (3,210)         11.90             0
Forfeited                   (2,940)         11.90             0
Outstanding at end         -------                      -------
 of year                   154,950         $14.05       100,500       $12.87
                           =======                      =======

Options exercisable at
  year-end                  79,110                       59,737
Weighted-average fair
  value of options granted
  during the year            $2.95                          N/A

<TABLE>
The following table summarizes information about fixed stock options
outstanding as of December 31, 1996:
<CAPTION>
                           Options Outstanding                                    Options Exercisable
                      -----------------------------                      -------------------------------
                      Number       Weighted-Average                       Number
Range of            Outstanding       Remaining      Weighted-Average    Exercisable     Weighted-Average
Exercise Prices   as of 12/31/96   Contractual Life   Exercise Price    as of 12/31/96    Exercise Price 
- ---------------   --------------   ----------------   ---------------   --------------   ----------------   
<S>               <C>              <C>               <C>                <C>              <C>                  
$11.90                47,850           6.6 years           $11.90           26,370            $11.90
 14.00                46,500           6.6                  14.00           35,880             14.00
 15.30                48,000           9.1                  15.30           15,600             15.30
 16.36 to 18.00       12,600           9.2                  17.61            1,260             17.61
                   ------------                                          ------------
 11.90 to 18.00      154,950           7.6                  14.05           79,110             13.61
                   ============                                          ============

</TABLE>

                                              FS23
<PAGE>
NOTE 10 EMPLOYEE BENEFITS OTHER THAN POSTRETIREMENT, MEDICAL AND LIFE
INSURANCE BENEFITS
The Bank has a defined benefit pension plan covering substantially all of its
full time employees who meet certain eligibility requirements.  The benefits
paid are based on 2 1/2% of the final average salary for each of the first
20 years of service plus an additional 1% for each of the next 10 years of
service less 1 2/3% of the member's social security benefit for each year of 
service (maximum 30 years), up to a maximum of 60% of the final average
salary less 50% of the member's social security benefit.

The following table sets forth the funded status of the plan and amounts
recognized in the Corporation's balance sheet as of December 31:
                                                                
                                                     1996            1995 
                                                   --------        --------
Actuarial present value of benefit obligations: 
   Accumulated benefit obligation (including
    vested benefits of $3,151,235 and $2,885,273, 
    respectively)                                $ 3,229,528     $ 2,954,229
                                                 ===========     ===========
   Projected benefit obligation for services 
    rendered to date                             $(4,534,804)    $(4,065,579)
   Plan assets at fair value, primarily 
    invested in U.S. Treasury Notes, common
    stocks and bonds                               4,049,583       3,687,435
   Plan assets less than projected benefit       -----------     -----------
    obligation                                      (485,221)       (378,144)
   Prior service (cost) benefit not yet
    recognized in net periodic pension cost           37,680         (29,594)
   Unrecognized net gain from past experience
    different from that assumed and effects of 
    changes in assumptions                           567,782         696,048 
   Unrecognized net obligation at January 1, 1987,
    being amortized over 16.631 years               (176,005)       (202,551)
                                                  -----------     -----------
   Prepaid (accrued) pension cost included in 
    the balance sheet                             $  (55,764)     $   85,759 
                                                  ===========     ===========

Net periodic pension cost included the following components for the years
ended December 31:
                                                                
                                                1996       1995       1994
                                              --------    --------   --------
   Service cost-benefits earned during the
    period                                    $207,837    $162,172   $168,491
   Interest cost on projected benefit 
    obligation                                 282,903     251,055    235,878
   Expected return on plan assets             (484,920)   (686,633)    (3,101)
   Net amortization and deferral               153,716     410,887   (281,847)
                                              --------    --------   --------
   Net periodic pension cost                  $159,536    $137,481   $119,421 
                                              ========    ========   ========



                                      FS24
<PAGE>
The weighted-average discount rate and rate of increase in future compensation
levels used in determining the actuarial present value of the projected 
benefit obligation were 7.0% and 5.0% for 1996 and 1995, respectively, and
8.0% and 5.0% for 1994, respectively.  The expected long-term rate of return
on assets was 9.0%.

In addition to the defined benefit pension plan, the Corporation also offers
a number of benefit programs to its key officers and employees.

On December 24, 1996 the Corporation adopted a Supplemental Retirement Plan
for two executive officers.  This plan provides nonfunded retirement benefits
designed to supplement benefits available through the Corporation's retirement
plan for employees.  The amount charged to expense for these benefits was
$136,751 in 1996.

The Corporation has a defined contribution profit sharing plan.  Contributions
by the Corporation were $0 in 1996, $13,447 in 1995 and $65,000 in 1994. 

The Corporation contributed $73,969, $70,171 and $68,753 to a 401K plan in
1996, 1995 and 1994, respectively. 

The Corporation established an Employee Stock Ownership Plan (ESOP) effective
January 1, 1988.  This plan is offered to employees who have attained age 21 
and who have been employed by the Corporation for at least one year full time
and have completed a minimum of 1,000 hours of employment.  The plan entitles
Corporation employees to common stock or cash upon retirement, disability,
death or separation from service from the Corporation based on a vesting
schedule.  Benefits become 25% vested after two years of vesting service and
increase to 100% vested after five years of vesting service.   

The Corporation makes annual contributions to the ESOP in amounts determined 
by the board of directors, subject to a limitation based on earnings and
capital of the Corporation.  Such contributions are first made to permit
required payments of amounts due under acquisition loans.  Dividends received
by the ESOP on shares of the Corporation owned by the ESOP are used to repay
acquisition loans or are credited to the accounts of allocated shares.  The 
ESOP borrows money to purchase shares of the Corporation.   The shares are 
pledged as collateral for its debt.  As the debt is repaid, shares are
released from collateral and allocated to active employees, based on the
proportion of debt service paid in the year.  The debt of the ESOP is 
recorded as debt and the shares pledged as collateral are reported as unearned
ESOP shares in the statement of financial position.  ESOP compensation
expense was $149,881 for 1996, $90,000 for 1995 and $68,853 for 1994.  The 
ESOP shares were as follows as of December 31:
                                                                
                                             1996           1995 

Allocated shares                            26,966         22,595
Shares released for allocation               2,823            815
Unreleased shares                           19,863         24,832
                                          ---------      ---------
Total ESOP shares                           49,652         48,242
                                          =========      =========
Estimated fair value of unreleased shares
  as of December 31,                      $403,219       $459,392
                                          =========      =========


                                         FS25
<PAGE>
Any shares of the Corporation purchased by the ESOP after December 31, 1992
are subject to the accounting specified by the American Institute of CPAs 
Statement of Position 93-6.  The only such shares were 1,410 shares purchased
on February 2, 1996 and 3,378 shares purchased on October 31, 1994.  As of
December 31, 1996 none of these shares had been released from collateral.  As
they are released, the Corporation will report compensation expense equal to
the current market price of the shares and the shares will become outstanding
for earnings-per-share computations.  Also, as the shares are released, the
related dividends will be recorded as a reduction of retained earnings, and
dividends on the unallocated shares will be recorded as a reduction of debt
and accrued interest.

Loans payable by the ESOP, with repayment guaranteed by the Corporation,
consist of the following as of December 31, 1996:

   1995 loan payable March 31, 2005 at Wall Street
     Journal prime rate                                       $360,000 
                                                             ==========

The Severance Compensation Plan was adopted for employees, in the event of a
Hostile Takeover, who have completed at least two years of continuous service
with the Corporation.  A participant in this plan is entitled to payments
ranging from a lump sum payment equal to the employee's annual compensation
during the preceding twelve months to a lump sum payment equal to two-and-one-
half times such annual compensation if the employee is terminated for any 
reason set forth in the plan within two years after the takeover.



NOTE 11 - POSTRETIREMENT BENEFITS OTHER THAN PENSION
The Corporation provides postretirement medical and life insurance benefits
for retired employees.  During 1993 the Corporation adopted SFAS No. 106,
"Employers' Accounting for Postretirement Benefits Other Than Pension."  The 
Corporation elected to amortize the cumulative effect of the change in 
accounting for postretirement benefits of $859,500 which represents the
accumulated postretirement benefit obligation (APBO) existing as of January 
1, 1993.  The APBO is being amortized on a straight-line basis over a twenty
year period.  The Corporation continues to fund medical and life insurance
benefit costs on a pay-as-you-go basis.

Summary information on the Corporation's plan is as follows as of December 31:
                                                                
                                              1996             1995
Financial status of plan:
   APBO:  
    Retirees                                $479,215         $554,893
    Fully eligible active employees          119,944          162,955
    Other active employees                    24,575           39,123
                                            ---------        ---------    
                                             623,734          756,971
    Unrecognized transition obligation      (687,900)        (730,800)
    Unrecognized net gain                    214,621          107,082
                                            ---------        ---------       
Accrued postretirement benefit cost 
     included in other liabilities on the
     balance sheet                          $150,455         $133,253
                                            =========        =========
                                     FS26
<PAGE>
The components of net periodic postretirement benefit cost are as follows for
the years ended December 31: 

                                              1996         1995         1994

Service Cost (benefits attributed to
  employee services during the year)       $  2,348     $  2,340    $   2,400
Interest cost (on the APBO)                  42,912       54,071       58,500
Amortization cost (of APBO over 20 years)    42,900       42,900       42,900
Amortization of net gain                    (14,775)      (8,612)            	
                                           ---------    ---------   ---------
Net periodic postretirement benefit cost   $ 73,385     $ 90,699    $ 103,800
                                           =========    =========   =========

The discount rate used in determining the APBO as of December 31, 1996, 1995
and 1994 was 7.0%, 7.0% and 8.0%, respectively.  Estimated pay increases were
5.0%.  The assumed healthcare cost trend rate used in measuring the APBO was
8% for 1996 and 10% for 1995 and 1994, declining and freezing at 7% by 1997.
If the healthcare cost trend rate assumptions were increased by 1%, the APBO,
as of December 31, 1996, 1995 and 1994 would increase by approximately
$5,591, $15,624 and $20,500, respectively.  The effect of this change on the
sum of the service cost and interest cost components of the net periodic
postretirement benefit cost for 1996, 1995 and 1994 would be increases of
approximately $368, $1,044 and $1,665, respectively.  The pay-as-you-go
expenditures for postretirement benefits were $56,183 for 1996, $65,447 for
1995 and $54,471 for 1994. 

Changes in the accrued postretirement benefit cost were as follows for the
years ended December 31: 

                                                    1996            1995  

Accrued postretirement benefit at beginning 
  of period                                      $ 133,253        $ 108,001
Plus postretirement benefit expense                 73,385           90,699
Less postretirement benefit cash expenditure       (56,183)         (65,447)
                                                 ----------       ----------
Accrued postretirement benefit cost at end
  of period                                       $150,455         $133,253
                                                 ==========       ==========

NOTE 12 - COMMITMENTS AND CONTINGENT LIABILITIES
The Corporation is obligated under various lease agreements covering branch
offices and equipment.  These agreements are considered to be operating
leases.  The terms expire between 1997 and 2001.  Options to renew for
additional terms are included under the branch office lease agreements.  The
total minimum rental due in future periods under these existing agreements is
as follows as of December 31, 1996:
                  
     1997                            $142,989
     1998                             140,074
     1999                             135,699
     2000                              99,841
     2001                              69,971
                                     ---------
     Total minimum lease payments    $588,574
                                     =========
                                     FS27
<PAGE>
Certain leases contain provisions for escalation of minimum lease payments
contingent upon increases in real estate taxes and percentage increases in
the consumer price index.  The total rental expense amounted to $93,893 for
1996, $83,497 for 1995 and $78,908 for 1994.

NOTE 13 - FINANCIAL INSTRUMENTS 
The Corporation is party to financial instruments with off-balance sheet risk
in the normal course of business to meet the financing needs of its customers.
These financial instruments include commitments to originate loans, standby
letters of credit and unadvanced funds on loans.  The instruments involve, to
varying degrees, elements of credit risk in excess of the amount recognized
in the balance sheets.  The contract amounts of those instruments reflect the
extent of involvement the Corporation has in particular classes of financial
instruments. 

The Corporation's exposure to credit loss in the event of nonperformance by
the other party to the financial instrument for loan commitments and standby
letters of credit is represented by the contractual amounts of those
instruments.  The Corporation uses the same credit policies in making 
commitments and conditional obligations as it does for on-balance sheet 
instruments.

Commitments to originate loans are agreements to lend to a customer provided
there is no violation of any condition established in the contract.  
Commitments generally have fixed expiration dates or other termination
clauses and may require payment of a fee.  Since many of the commitments are 
expected to expire without being drawn upon, the total commitment amounts do
not necessarily represent future cash requirements.  The Corporation
evaluates each customer's creditworthiness on a case-by-case basis.  The
amount of collateral obtained, if deemed necessary by the Corporation upon
extension of credit, is based on management's credit evaluation of the 
borrower. 

Standby letters of credit are conditional commitments issued by the
Corporation to guarantee the performance by a customer to a third party.  The
credit risk involved in issuing letters of credit is essentially the same as
that involved in extending loan facilities to customers.  Of the total standby
letters of credit outstanding as of December 31, 1996, $50,000 are secured
by deposit accounts held by the Bank. 



                                     FS28
<PAGE>
The estimated fair values of the Corporation's financial instruments, all of
which are held or issued for purposes other than trading, are as follows as
of December 31:   

                                         1996                      1995   
                              -----------------------  ------------------------
                                Carrying       Fair       Carrying       Fair  
                                 Amount        Value       Amount        Value 
                             -----------  -----------  -----------  -----------
Financial assets:
  Cash and cash equivalents  $25,363,278  $25,363,278  $15,094,959  $15,094,959
  Available-for-sale
    securities                17,608,128   17,608,128   11,153,903   11,153,903
  Held-to-maturity securities 22,934,468   22,990,284   33,183,718   33,232,340
  Federal Reserve Bank stock      97,500       97,500       97,500       97,500
  Loans                      114,252,890  113,866,162  102,491,814  103,113,242
  Mortgages held-for-sale        964,377      964,377      123,663      123,663
  Accrued interest receivable  1,081,467    1,081,467    1,204,582    1,204,582

Financial liabilities: 
   Deposits                  170,738,228  170,972,510  153,498,225  153,657,661
   Notes payable                 385,627      385,627      685,627      685,627
   Employee Stock Ownership
    Plan loans                   360,000      360,000      394,354      394,354

The carrying amounts of financial instruments shown in the above table are
included in the consolidated balance sheets under the indicated captions.
Accounting policies related to financial instruments are described in Note 2.

Off-balance-sheet liabilities:

                                                               
                                             1996                1995    
                                         ------------         -----------
                                           Notional            Notional
                                            Amount              Amount  
                                         ------------         -----------
Commitments to originate loans           $ 1,682,000         $ 4,001,000
Standby letters of credit                  2,230,370           1,397,646
Unadvanced portions of loans: 
  Consumer                                   654,709             776,218
  Home equity                              4,464,655           3,025,195
  Commercial lines of credit              12,318,287          11,175,779
  Commercial construction                  1,606,254             484,486
  Residential construction                   145,310             777,363
                                         -----------         -----------   
                                         $23,101,585         $21,637,687
                                         ===========         ===========

There is no material difference between the notional amounts and the estimated
fair values of loan commitments and unadvanced portions of loans.  The fair
value of letters of credit approximates the notional value.

The Company has no derivative financial instruments subject to the provisions
of SFAS No. 119 "Disclosure About Derivative Financial Instruments and Fair
Value of Financial Instruments."  

                                   FS29
<PAGE>
NOTE 14 - SIGNIFICANT GROUP CONCENTRATIONS OF CREDIT RISK 
Most of the Bank's business activity is with customers located within the
state.  There are no concentrations of credit to borrowers that have similar
economic characteristics.  The majority of the Bank's loan portfolio is
comprised of loans collateralized by real estate located in the state of 
Massachusetts. 

NOTE 15 - REGULATORY MATTERS
The Bank, as a National Bank is subject to the dividend restrictions set
forth by the Comptroller of the Currency.  Under such restrictions, the Bank
may not, without the prior approval of the Comptroller of the Currency,
declare dividends in excess of the sum of the current year's earnings 
as defined) plus the retained earnings (as defined) from the prior two years.
As of December 31, 1996 the Bank could declare dividends up to $3,080,383, 
without the approval of the Comptroller of the Currency.

The Corporation and its subsidiary the Bank are 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 Corporation's and the Bank's
financial statements.  Under capital adequacy guidelines and the regulatory 
framework for prompt corrective action, the Corporation and the Bank must
meet specific capital guidelines that involve quantitative measures of their
assets, liabilities, and certain off-balance-sheet items as calculated under
regulatory accounting practices.  Their 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 Corporation and the Bank to maintain minimum amounts and ratios
(set forth in the table below) of total and Tier I capital (as defined in the
regulations) to risk-weighted assets (as defined), and of Tier I capital (as
defined) to average assets (as defined).  Management believes, as of December
31, 1996, that the Corporation and the Bank meet all capital adequacy
requirements to which they are subject.  

As of December 31, 1996, the most recent notification from the Office of the
Comptroller of the Currency categorized the Bank as well capitalized under
the regulatory framework for prompt corrective action.  To be categorized as
well capitalized the Bank must maintain minimum total risk-based, Tier I 
isk-based and Tier I leverage ratios as set forth in the table.  There are
no conditions or events since that notification that management believes have
changed the institution's category.    

                                    FS30
<PAGE>
The Corporation's and the Bank's actual capital amounts and ratios are also
presented in the table. 
 
                                                                To Be Well    
                                                             Capitalized Under
                                            For Capital      Prompt Corrective
                            Actual      Adequacy Purposes:   Action Provisions:
                      ----------------  -------------------  -------------------
                       Amount   Ratio     Amount    Ratio      Amount   Ratio
                       ------   -----    --------   -------    -------- ------
                                     (Dollar Amounts in Thousands) 
As of December 31, 1996:
 Total Capital (to Risk
 Weighted Assets):
      Consolidated    $16,691  13.92%     $9,594      >8%        N/A  
      Beverly National
       Bank            14,773  12.71%      9,298      >8%      $11,622    >10%
 Tier 1 Capital (to Risk
  Weighted Assets): 
      Consolidated     15,179  12.58%      4,825      >4%        N/A
      Beverly National
       Bank            13,312  11.38%      4,678      >4%        7,017     >6%
 Tier 1 Capital (to 
  Average Assets): 
      Consolidated     15,179   8.26%      7,354      >4%        N/A 
      Beverly National 
       Bank            13,312   7.34%      7,253      >4%        9,067     >5 %


                                                                 To Be Well 
                                                            Capitalized Under
                                           For Capital      Prompt Corrective
                              Actual    Adequacy Purposes:  Action Provisions: 
                            
                       Amount    Ratio    Amount   Ratio     Amount      Ratio
                       ------    -----    ------   -----     -------    -------
                                          (Dollar Amounts in Thousands)
As of December 31, 1995:
 Total Capital (to Risk
   Weighted Assets): 
    Consolidated       $14,878   13.84%   $8,602     >8         N/A
    Beverly National
     Bank               13,161   12.59%    8,366     >8       $10,457     >10%
 Tier 1 Capital (to Risk
   Weighted Assets):
     Consolidated       13,525   12.50%    4,330     >4         N/A
     Beverly National
      Bank              11,844   11.24%    4,213     >4         6,320      >6 %
 Tier 1 Capital (to 
   Average Assets): 
     Consolidated       13,525    8.24%    6,568     >4         N/A
     Beverly National
      Bank              11,844    7.23%    6,550     >4         8,188      >5 %


                                        FS31
<PAGE>                                                     
NOTE 16 - STOCK SPLIT AND EARNINGS PER SHARE
On August 15, 1994 the Corporation issued 527,566 shares of its common stock
to effect a three for one stock split, including 47,718 shares which were
added to treasury stock.  In 1994, prior to the stock split, the Corporation
purchased 21,550 shares of treasury stock.  In 1994, subsequent to the stock
split, the Corporation sold 34,400 shares of treasury stock.

In the earnings-per-share computations, the average number of shares
outstanding does not include 22,348 shares for 1996, 15,722 shares for 1995
and 6,591 shares for 1994 which was the average number of shares not
committed to be released under the Bank's ESOP plan for those years.

NOTE 17 - RECLASSIFICATION 
Certain amounts in the prior years has been reclassified to be consistent 
with the current year's statement presentation.



                                       FS32
<PAGE>
NOTE 18 - PARENT COMPANY ONLY FINANCIAL STATEMENTS 
The following financial statements presented are for the Beverly National
Corporation (Parent Company Only) and should be read in conjunction with the
consolidated financial statements.  

BEVERLY NATIONAL CORPORATION  (Parent Company Only)
BALANCE SHEETS
December 31, 1996 and 1995

ASSETS                                          1996            1995  
                                           --------------  --------------
Cash                                       $      1,199    $     104,753
Investment in Beverly National Bank          13,275,434       11,789,546
Investment in Cabot Street Realty Trust         574,624          604,617
Investment in 86 Bay Road Realty Trust                            92,622
Investment in available-for-sale securities      47,500            4,000 
Loans                                            35,000           35,000 
Premises and equipment                          587,407          574,269 
Accounts receivable from subsidiaries           960,000        1,029,000 
Interest receivable                                 936            3,745 
Other assets                                     45,263            1,441 
Prepaid and deferred taxes                       32,829           34,648  
                                            ------------    -------------   
                                            $15,560,192     $ 14,273,641  
                                            ============    =============
LIABILITIES AND STOCKHOLDERS' EQUITY
Notes payable                               $               $    300,000 
Employee Stock Ownership Plan loans             360,000          394,354 
Accrued audit expense                             6,910           13,700 
Other liabilities                                50,721           94,835 
                                            ------------    -------------
   Total liabilities                            417,631          802,889 
                                            ------------    -------------
Stockholders' equity:
   Preferred stock, $2.50 par value per
    share; 300,000 shares authorized;
    issued and outstanding none
   Common stock, par value $2.50 per
    share; authorized 2,500,000 shares;
    issued 791,349 shares as of December 31,
    1996 and 1995;  outstanding,754,382 
    shares as of December 31, 1996 and
    751,172 shares as of December 31, 1995    1,978,373        1,978,373
   Paid-in capital                            4,358,926        4,380,219 
   Retained earnings                          9,886,901        8,304,831 
   Treasury stock, at cost (36,967 shares 
    as of December 31, 1996 and 40,177 shares
    as of December 31, 1995)                   (685,127)        (744,619)
   Unearned Compensation Employee Stock
    Ownership Plan                             (360,000)        (394,354)
   Net unrealized holding loss on available-
    for-sale securities                         (36,512)         (53,698) 
                                           ------------     ------------
       Total stockholders' equity            15,142,561       13,470,752 
                                           ------------     ------------     
                                            $15,560,192      $14,273,641
                                           ============     ============
                                      FS33
<PAGE>
BEVERLY NATIONAL CORPORATION  (Parent Company Only)   
STATEMENTS OF INCOME  
Years Ended December 31, 1996, 1995 and 1994
                                                              
                                              1996         1995        1994 
                                            --------     --------     --------
Interest and dividend income:
   Interest on taxable investment
    securities                             $   6,577    $   6,146    $   2,278 
   Interest on loans and receivables
    from subsidiaries                         72,796       75,188      109,231
   Dividends from Beverly National Bank      612,156      721,496      443,210
                                            ---------    ---------    --------
       Total interest and dividend income    691,529      802,830      554,719
                                            ---------    ---------    --------
Other income:
   Rental income                              36,000       36,000       36,000
   Other income                                               395        1,057
                                            ---------    ---------    --------
   Total other income                         36,000       36,395       37,057
                                            ---------    ---------    --------
Expenses: 
   Occupancy expense                          16,912       16,927       18,840
   Equipment expense                           2,145        1,906
   Interest on notes payable                  24,887       59,532       25,390
   Interest on other borrowed funds                                     57,188
   Other expense                             133,754      116,343      131,914
                                            ---------    ---------    --------
       Total expenses                        177,698      194,708      233,332
                                            ---------    ---------    --------

Income before income tax benefit and equity
 in undistributed net income (loss) of
 subsidiaries                                549,831      644,517      358,444
                                           ---------    ---------    ---------
Income tax benefit                           (31,071)     (33,600)     (30,965)
                                           ---------    ---------    ---------
Income before equity in undistributed net
 income (loss) of subsidiaries               580,902      678,117      389,409
                                           ---------    ---------    ---------
Equity in undistributed net income (loss) 
 of subsidiaries: 
   Beverly National Bank                   1,468,702      787,784      823,897
   Cabot Street Realty Trust                 (29,993)     (35,476)     (66,045)
   86 Bay Road Realty Trust                                 1,847      (50,690)
                                           ---------    ---------    ---------
     Total equity in undistributed net
      income of subsidiaries               1,438,709      754,155      707,162 
                                           ---------    ---------    ---------
Net income                                $2,019,611   $1,432,272   $1,096,571
                                           =========    =========    =========


                                         FS34
<PAGE>
BEVERLY NATIONAL CORPORATION  (Parent Company Only)
STATEMENTS OF CASH FLOWS 
Years Ended December 31, 1996, 1995 and 1994
                                                         
                                             1996         1995         1994  

Cash flows from operating activities:
 Net income                               $2,019,611   $1,432,272   $1,096,571 
 Adjustments to reconcile net income 
   to net cash provided by operating
   activities:
    Loss on sale of fixed asset                                          6,621 
    Loss of merged subsidiary                    196
    Undistributed net income of
     subsidiaries                         (1,438,709)   (754,155)     (707,162)
    Increase (decrease) in accrued
     expenses                                 (7,738)        850         1,210 
    Depreciation expense                      16,912      16,928        16,927 
    Increase (decrease) in taxes payable         950      82,696      (122,078)
    Decrease in prepaid and deferred
     taxes                                     1,758 
    (Increase) decrease in interest 
     receivable                                3,053      13,608        (8,510)
    Increase (decrease) in interest 
     payable                                    (138)       (252)          390 
    Transfer of fixed assets from 86 Bay 
     Road Realty Trust to Beverly National
     Corporation                                                      (195,309)
    Increase in other assets                 (43,822)     (1,441)
    Amortization of investment securities,
     net                                                                     5 
                                           ---------    ---------    ---------
   Net cash provided by operating
    activities                               552,073     790,506        88,665 
                                           ---------    ---------    ---------
 
Cash flows from investing activities:
 Capital expenditures                         (4,550)                     (640)
 Proceeds from sales of fixed assets                                   189,328
 Purchases of available-for-sale
   securities                               (173,000)   (230,000)     (185,000) 
 Proceeds from sales of available-for-
   sale securities                           132,000     236,000       175,000
 Increase in investment in subsidiaries                               (550,000)
 Decrease in due from subsidiaries            69,000       9,000       621,700 
 Increase (decrease) in due to
   subsidiaries                               65,000     (86,886)       86,887
 Cash received from merger of subsidiary         142
                                           ---------   ---------     ---------
 Net cash provided by (used in) investing
   activities                                 88,592     (71,886)      337,275
                                           ---------   ---------     ---------

                                         FS35
<PAGE>
Cash flows from financing activities:
 Repayment of notes payable               (300,000)    (350,000)
 Proceeds from notes payable                            100,000        550,000
 Proceeds from sales of treasury stock      38,199                     582,755
 Purchases of treasury stock                            (49,500)    (1,250,000)
 Dividends paid                           (482,418)    (331,356)      (293,210)
                                          ---------    ---------     ---------
 Net cash used in financing activities    (744,219)    (630,856)      (410,455)
                                          ---------    ---------     ---------

BEVERLY NATIONAL CORPORATION  (Parent Company Only) 
STATEMENTS OF CASH FLOWS 
Years Ended December 31, 1996, 1995 and 1994  (continued)
                                                               
                                           1996           1995           1994   

Net increase (decrease) in cash and
  cash equivalents                      (103,554)        87,764         15,485
Cash and cash equivalents at beginning 
  of year                                104,753         16,989          1,504
Cash and cash equivalents at end     ------------   -----------    ----------- 
  of year                            $     1,199     $  104,753     $   16,989
                                     ============   ===========    ===========

Supplemental disclosure:                                                     
 Income taxes paid (received)        $   (33,779)    $ (116,296)    $   91,113
 The following transactions were a 
   result of the merger of 86 Bay
   Road Realty Trust into Beverly 
   National Corporation:
      Assets acquired, exclusive of 
       cash                           $   28,244  
      Cash acquired in the merger            142  
      Liabilities assumed                   (960) 
      Elimination of due to subsidiary    65,000  
      Elimination of investment in 
       subsidiary                        (92,426)
                                      ----------- 
         Cash acquired in the merger  $        0  
                                      ===========

The Parent Only Statements of Changes in Stockholders' Equity are identical
to the Consolidated Statements of Changes in Stockholders' Equity for the
years ended December 31, 1996, 1995 and 1994, and therefore are not reprinted
here.




                                       FS36     


ITEM  8. CHANGES IN AND DISAGREEMENTS WITH INDEPENDENT ACCOUNTANTS ON
         ACCOUNTING AND FINANCIAL DISCLOSURE

         NONE 

<PAGE>
                                    PART III
                                    --------


ITEM  9. DIRECTORS AND EXECUTIVE OFFICERS

The following table sets forth each of the Directors and Executive Officers
of the Corporation and of the Bank.  Except as follows, all Directors and
Executive Officers of the Corporation have served as such since 1991.  Mrs.
Griffin has been a Director since 1992.  Mr. Booth and Mr. Wiltshire, have
been Directors since 1993.  Mr. Clark R. Smith has been a Director since 1994.
Mr. Glovsky has been a Director since 1996.   Each Executive Officer holds
office until the first Directors' meeting following the annual meeting of 
stockholders and thereafter until his or her successor is elected and
qualified.  Each Director of the Corporation is also a Director of the Bank.


                                              Expiration    Business
                                              Date for      Experience
                                              Term of       During Past
  Name                   Age    Position      Office        Five Years
  ----                   ---    --------      ----------    ----------

Richard H. Booth          62     Director        1998       Retired Stockbroker

Neiland J. Douglas, Jr.   61     Director        1999       President, Morgan 
                                                            and Douglas (Real
                                                            Estate Services)

John N. Fisher            56     Director        2000       President, Fisher &
                                                            George Electrical 
                                                            Co., Inc.

Mark B. Glovsky           49     Director        1999       Attorney, Partner,
                                                            Glovsky & Glovsky
                                                            Attorneys at Law

John L. Good, III         52     Director        1998       Vice President,
                                                            Community Relations
                                                            & Development,
                                                            Beverly Hospital

Alice B. Griffin          59     Director        2000       President,
                                                            Griffin Pension
                                                            Services, Inc.

Julia L. Robichau         59     Vice Pres.                Vice Pres. & Clerk of
                                 & Clerk of                Corporation:
                                 Corporation;              Vice President, 
                                 Vice President,           & Chief Operations
                                 Chief Operations          Officer & Cashier
                                 Officer &                 of Bank
                                 Cashier of Bank
<PAGE>
Peter E. Simonsen         46     Treasurer of              Treasurer of
                                 Corporation;              Corporation;
                                 Vice President            Vice President
                                 and Chief                 and Chief
                                 Financial                 Financial
                                 Officer of Bank           Officer of Bank

Clark R. Smith            58     Director      1998        Attorney

Lawrence M. Smith         55     President &   1999        President & CEO,
                                 Chief                     Beverly
                                 Executive                 National
                                 Officer of                Corporation and
                                 Corporation               Beverly
                                 and Bank,                 National Bank,
                                 Director                  Director
 
Barry A. Sullivan         37     Director      2000        Certified Public
                                                           Accountant,
                                                           Sullivan and Drooks

James D. Wiltshire        65     Director      1998        President, Grimes  
                                                           Wiltshire, Inc.
                                                           DBA TruForm
                                                           Industries, Inc.

No Director holds a directorship in any corporation (other than Beverly 
National Corporation) with a class of securities registered pursuant to 
Section 12, of the Securities Exchange Act of 1934 or subject to the 
requirements of Section 15(d), of such Act or any Corporation registered as an
investment company under the Investment Company Act of 1940.
<PAGE>
ITEM 10. EXECUTIVE COMPENSATION

The following table provides certain information regarding the compensation 
paid to Executive Officers for services rendered in capacities to the
Corporation and the Bank during the fiscal year ended December 31, 1996, 1995,
and 1994, respectively.  No other Executive Officer of the Corporation or the
Bank received cash compensation in excess of $100,000.
<TABLE>
<CAPTION>
                               SUMMARY COMPENSATION TABLE
                                             
                                                                          Long Term Compensation
                                        ANNUAL COMPENSATION                AWARDS                PAYOUTS
                                                      Other Annual       Restricted   Options/      LTIP       All Other
                                                      Compensation   Stock Award(s)     SARs     Payouts     Compensation
Name and Principal Position   Year  Salary($)  Bonus($)      ($)(1)              ($)        (#)       ($)      (2)($)
- --------------------------------------------------------------------------------------------------------------------------
<S>                           <C>    <C>        <C>          <C>                        <C>                   <C>         
Lawrence M. Smith             1996   171,500    37,500       4,756                      12,000                132,368     
President of the Corporation  1995   166,075    23,400       5,563                                             41,434
and President, Chief          1994   160,075    15,696       5,513                                             39,507      
Executive of the Bank

Julie L. Robichau             1996    85,000    15,000         303                                             28,128
Vice President and Clerk of   1995    76,600    10,000         169                                              5,973       
the Corporation and           1994    68,100     6,675         169                                              5,179         
Chief Operations Officer of
the Bank

Peter E. Simonsen             1996    88,370    15,425         280                                              4,084        
Treasurer of the Corporation  1995    85,720    11,300         198                                              6,713
and Vice President and        1994    82,800     7,910          87                                              6,307
Chief Financial Officer of 
the Bank

James E. Rich                 1996    93,275    15,925         125                                              4,350
Vice President and Senior     1995    90,475    10,100         116                                              7,040
Trust Officer of the Bank     1994    87,775     7,425         116                                              6,738
<PAGE>
<FN>
<F1>
               (1) Included in other annual compensation is an automobile
                   allowance and Excess Group Life Insurance.
<F2>
               (2) Included in all other compensation is profit sharing, ESOP,
                   life insurance for Lawrence M. Smith, Julia L. Robichau, 
                   Peter E. Simonsen and James E. Rich; SERPS for Lawrence M.
                   Smith, $119,646 and Julia L. Robichau, $24,265; and key man
                   insurance for Lawrence M. Smith.
<F3>
                (3) Information concerning allocations under the Corporation's
                   Employee Stock Ownership Plan is unavailable, at date of 
                   filing.
</FN>
</TABLE>
<PAGE>
Aggregated Option/SAR Exercises in Last Fiscal Year and FY-End
- --------------------------------------------------------------
Option/SAR Values
- -----------------

The table below sets forth information regarding stock options that were 
exercised, if any, during the last fiscal year, and unexercised stock options
held by:
<TABLE>
<CAPTION>
                                                        Number of Unexercised    Value of Unexercised
                                                             Options/SARS     In-the-Money (1) Options/SARs
                                 Shares                     At FY-/End (#)            At FY-/End ($)
                               Acquired On     Value       Exercisable (E)/          Exercisable (E)/
Name and Principal Position    Exercise (#)  Realized($)  Unexercisable (U)         Unexercisable (U)
- ------------------------------------------------------------------------------------------------------------
<S>                                <C>          <C>         <C>                       <C>   
Lawrence M. Smith                   0            0          36,000 (E)(1)(3)          $236,400 (E) 
Presidnet of the Corporation                                     0 (U)
and President, Chief
Executive Officer of the Bank

Julia L. Robichau                   0            0           6,000 (E)(2)(3)          $ 37,800 (E)
Vice Presidnet and Clerk of
the Corporation and
Vice Presidnet and Cashier,
Chief Operations Officer of
the Bank

Peter E. Simonsen                   0            0           2,400 (E)(2)(3)          $ 15,120 (E)
Treasure of Corporation                                      3,600 (U)                $ 22,680 (U)
and Vice President and
Chief Financial Officer of the
Bank

James E. Rich                       0            0           4,290 (E)(2)(3)          $ 27,027 (E)
Vice President and Senior                                    1,710 (U)                $ 10,773 (U)
Trust Officer of the Bank               

<PAGE>
<FN>
<F1>
(1)  As of December 31, 1996, the market value of Beverly National Corporation
     common stock was $20.30 per sahre.  As the option exercise price for the
     options previously granted to Mr. Smith equals 12,000 shares @ $11.90 per
     share, 12,000 shares @ $14.00 per share and 12,000 shares @ $15.30 per
     share which amounts to less than the December 31, 1996 market value of
     $20.30, the options were "in-the-money" on December 31, 1996.  Options are
     "in-the-money" if the fair value of the underlying securities exceeds the
     exercise price of the option.
<F2>
(2)  The option exercise price for the options granted to Mrs. Robichau, Mr.
     Simonsen and Mr. Rich in 1993 equals $14.00, which amount is less than
     $20.30 per share as of Decemver 31, 1996.  Accordingly, the options were
     "in-the-money" on December 31, 1996.
<F3>
(3)  In 1996, the Corporation adopted the 1996 Incentive Stock Option Plan for
     key employees.  Under the 1996 plan, up to 35,900 shares of Common Stock 
     may be granted, at fair value, to participants who will be selected from
     key employees.  No options were granted under this plan in 1996.  However
     in 1997, 21,910 options were granted to certain employees of the 
     Corporation and the Bank.  With the exception of options granted to Mr.
     Smith to purchase 3,010 shares of Common Stock and Mrs. Robichau to
     purchase 2,000 shares of Common Stock which vested immediately, all
     options vest over a ten year period.  The options may be exercised at a
     price of $20.30 per share.  Included in these grants were options to 
     Messrs. Simonsen and Rich to enable each to purchase 2,000 shares of the
     Corporations Common Stock.

</FN>
</TABLE>
<PAGE>
Option/SAR Grants in Last Fiscal Year
- -------------------------------------

With the exception of the individuals set forth in the table below, no other
executive officer of the Corporation was granted options to purchase shares of
common stock.  All shares purchased upon the exercise of any option must be
paid in full at the time of the purchase.

<TABLE>
<CAPTION>
                                      INDIVIDUAL GRANTS 

                                Number of      Percent of
                               Securities   Total Options/                  Fair Market
                               Underlying    SARs Granted      Exercise of    Value on
                              Options/SARs   to Employees      Base Price      Date of   Date of   Date of   Expiration
Name and Principal Position    Granted(#)   in Fiscal Year(1)    ($/Sh)         Grant     Grant    Exercise      Date   
- ------------------------------------------------------------------------------------------------------------------------
<S>                             <C>               <C>            <C>           <C>       <C>          <C>     <C>  
Lawrence M. Smith               12,000            55.6%          $15.30        $18.00    02/06/96      NA     02/06/06
President of the Coporation     
and President, Chief
Executive Officer of the Bank
<FN>
<F1>
(1)  The options/SAR's granted to employee's in 1996 totaled 21,600 shares. 
<F2>
(2)  In 1996, the Corporation adopted the 1996 Incentive Stock Option Plan for
     key employees.  Under the 1996 plan, up to 35,900 shares of Common Stock
     may be granted, at fair value, to participants who will be selected from
     key employees.  No options were granted under this plan in 1996.  However
     in 1997, 21,910 options were granted to certain employees of the
     Corporation and the Bank.  With the exception of options granted to Mr.
     Smith to purchase 3,010 shares of common stock and Mrs. Robichau to 
     purchase 2,000 shares of common stock which vested immediately, all
     options vest over a ten year period.  The options may be exercised at a
     price of $20.30 per share.  Included in these grants were options to
     Messrs.  Simonsen and Rich to enable each to purchase 2,000 shares of the
     Corporation's common stock.       
</FN>
</TABLE>
<PAGE>
Directors
- ---------

The Corporation pays no cash compensation to its Directors for their services
as a Director.  As a Director of the Bank, Directors are paid an annual fee of 
$5,000.00.  In addition, for each semimonthly meeting attended, a Director
receives $200.00.  Any Director serving on a subcommittee is compensated at the
rate of $100.00 per hour for committee meetings.

All non-employee directors were granted options during 1996 pursuant to the
Corporation's non-qualified Director Stock Option Plan.  Specifically, the
Corporation granted options to purchase 6,000 shares of the Corporation's 
Common Stock to Messrs. Good and Douglas, 4,500 shares of the Corporation's
Common Stock to Messrs. Fisher, Sullivan, Griffin, Booth and Wiltshire and 
1,500 shares of the Corporation's Common Stock to Mr. Clark R. Smith.  The 
Corporation granted options to purchase 12,000 shares of the Corporation's 
Common Stock to Lawrence M. Smith pursuant to the non-qualified Director Stock
Option Plan.  Except as discussed below, the options may be exercised in 10
installments, commencing on August 1, 1996, at a price of 415.30 per share.  
The Corporation granted options to purchase 3,000 shares of the Corporation's
Common Stock to Mr. Glovsky.  Mr. Glovsky's options may be exercised at a 
price of $16.36 per share and may be exercised in 10 installments, commencing 
August 1, 1996.

Employment and Severance Agreements
- -----------------------------------

In May 1991, Lawrence M. Smith, President and Chief Executive Officer of the
Corporation and the Bank entered into an Employment Agreement with the 
Corporation.  The Employment Agreement was written for a one year term and
automatically renews each year unless written notice is given by either party.
If notice is given, then the Employment Agreement will terminate on the next 
anniversary date of the Employment Agreement.  Also this agreement provides
that during the Employment Agreement and for one year afterward, Mr. Smith 
cannot compete with the Corporation and its subsidiaries within their market 
area.  The Severance Agreement allows that in the event of a change in control
of the Corporation, if Mr. Smith's employment is terminated other than for
cause as defined in the agreement, disability or retirement within three years
after the change in control, then he shall be entitled to a lump sum payment 
from the Corporation approximately equal to three times his average annual 
compensation for the previous five years. 

The Corporation adopted, in 1987, a Plan for Severance Compensation After
Hostile Takeover ("Severance Compensation) which provides for certain payments
to be made in the event that employees participating in such Plan are 
terminated following a "hostile change in control" of the Corporation as
defined in such Plan. Any employee (other than Mr. Smith) may participate in 
the Severance Compensation Plan as soon as he has completed two years of 
continuous service with the Corporation or a subsidiary.  A participant is
entitled to payments under the Severance Compensation Plan in the event that,
within two years after a hostile change in control, his employment is 
terminated for any reason specified in the Plan.  Such reasons include, among
others, change in the employee's duties or compensation, or termination of the 
employee other than for "just cause" as defined in the Severance Compensation
Plan.  The amount of the payment under the Severance Compensation Plan is
determined by the length of the participant's service, and ranges generally
from a lump sum payment equal to the employee's annual compensation during the
preceding twelve months to a lump sum payment equal to two-and-one-half times
such annual compensation. 
<PAGE>
Supplemental Executive Reitrement Plans
- ---------------------------------------

In December 1996, the Corporation entered into a Supplemental Executive
Retirement Plan Agreement ("SERP") with Lawrence M. Smith.  The purpose of the
SERP is to provide Mr. Smith with retirement benefits at age 60 equal to
retirement benefits under the defined benefit pension at 65, such that his
total retirement payment pursuant to the SERP will approximate 60% of his
annual compensation for the previous three (3) fiscal years.  

In December 1996, the Corporation entered into a SERP with Julia L. Robichau.
The purpose of the SERP is to provide Mrs. Robichau with retirement benefits
at age 65, such that her total retirement payment pursuant to the SERP will
approximate 60% of her annual compensation for the three (3) previous years.

Robichau Employment Agreement
- -----------------------------

The Corporation entered into an employment agreement with Julia L. Robichau in 
December 1996 (the "Robichau Employment Agreement").  The Robichau Employment
Agreement provides for Mrs. Robichau's employment as Vice President and Clerk
of the Corporation and Vice President, Cashier and Chief Operations Officer of
the Bank.  In connection with her employment, the Corporation will pay to Mrs.
Robichau an annual base salary of $85,000 per year, which annual base salary 
shall be adjusted upward from time to time in the sole discretion of the 
Corporation.

Pursuant to the Robichau Employment Agreement, the Corporation has agreed to
provide to Mrs. Robichau fringe benefits consistent with those provided for
all senior officers of the Corporation and the Bank.

The Agreement contains a non-compete clause pursuant to which Mrs. Robichau has
agreed that while employed by the Corporation and for a period of one year 
thereafter, Mrs. Robichau will not, in any capacity, compete with the 
Corporation or the Bank. 

The term of the Employment Agreement continues in effect through June 30, 1999,
which is Mrs. Robichau's scheduled retirement date, unless the Agreement is 
terminated due to Mrs. Robichau's resignation, death, disability, or if Mrs. 
Robichau is terminated for cause, as defined therein.  If Mrs. Robichau dies
during the employment period, her estate will receive three (3) months salary,
and all other benefits to which she or her personal representatives may be
entitled.  If Mrs. Robichau becomes disabled at any time during the term of
the Agreement, Mrs. Robichau shall be entitled to receive all benefits payable
to her under the Bank's long-term disability income plan.  If Mrs. Robichau is
terminated without cause, as defined in the Employment Agreement, she will 
receive in addition to all accrued and unpaid compensation through the date of
such termination, a lump sum equal to her base salary for the remaining term of
the Agreement, at an annual rate in effect as of the date of such termination,
plus Sixty Thousand Dollars ($60,000).  The Corporation will maintain, at the
Corporation's sole expense, all group insurance and other employment benefit
plans, programs or arrangements (other than the Bank's retirement plan, the 
Bank's profit sharing plan, 401k plan and the Corporation's employee stock
option plan in which the employee was participating at any time of the twelve
(12) months proceeding the date of such termination), provided that Mrs.
Robichau will be entitled to benefits under the Bank's retiree medical policy
regardless of whether such policy is subsequently changed.
<PAGE>
Change in Control Agreement
- ---------------------------

The Corporation entered into a change in control agreement (the "Change in
Control Agreement") with Mrs. Robichau in December 1996, which provides that
in the event of a Change in Control of the Corporation, if Mrs. Robichau's
employment is terminated other than for cause defined in the Change in Control 
Agreement, disability or retirement within three (3) years after the change
in control, then she shall be entitled to a lump sum payment from the
Corporation approximately equal to three (3) times her average annual 
compensation for the previous five (5) years. 

Consulting Agreement
- --------------------

In December 1996, the Corporation entered into a consulting agreement (the
"Consulting Agreement") with Mrs. Robichau, pursuant to which the Corporation
will retain Mrs. Robichau as a consultant after Mrs. Robichau's retirement 
from the Corporation.  Mrs. Robichau is scheduled to retire as an officer
and employee of the Corporation on June 30, 1999.  The term of the Consulting
Agreement will continue in effect through June 23, 2002.  Pursuant to the
Consulting Agreement, Mrs. Robichau will be paid a consulting fee of $20,000 
per year.  The Consulting Agreement contains a non-compete clause and shall
terminate upon the expiration of the term of the Employment Agreement, Mrs.
Robichau's death or if the Corporation elects to terminate the Agreement for 
cause.  Should the Consulting Agreement be terminated, the Corporation has
agreed to pay Mrs. Robichau through the term thereof.
<PAGE>
ITEM 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following table and related notes set forth information regarding stock
owned by each of the Directors of the Corporation and Bank and by all officers
and Directors of the Corporation and Bank as a group at March 14, 1997.  The
percentage is based upon 754,382 shares of common stock outstanding.


                                    Number of Shares           Percent of
                                    Beneficially               Outstanding
     Name of Owner                  Owned (1)(2)               Shares     
     -------------                  ----------------         -----------

   Richard H. Booth                   2,900 (3,4)               .38%

   Neiland J. Douglas, Jr.            6,176 (3,5)               .81%

   John N. Fisher                     5,815 (3,6)               .77%

   Mark B. Glovsky                      550 (3)                 .07%

   John L. Good, III                  4,646 (3)                 .61%

   Alice B. Griffin                   3,487 (3)                 .46%

   Clark R. Smith                     3,293 (3)                 .44%

   Lawrence M. Smith                 43,828 (3,7)              5.52%

   Barry A. Sullivan                  2,772 (3,8)               .37%

   James D. Wiltshire                 2,500 (2)                 .33%

   All Directors and officers
    as a group (14 persons)          96,421 (9)               11.63%


(1)  Based upon information provided to the Corporation by the indicated
     persons. The number of shares which each individual has the option to 
     purchase has been added to the number of shares actually outstanding for
     the purpose of calculating the percentage of such person's ownership.

(2)  Under regulations of the Securities and Exchange Commission, a person is
     treated as the beneficial owner of a security if the person, directly or
     indirectly (through contract, arrangement, understanding, relationship or
     otherwise) has or shares (a) voting power, including the power to vote or
     to direct the voting, of such security, or (b) investment power with
     respect to such security, including the power to dispose or direct the
     disposition of such security.  A person is also deemed to have beneficial
     ownership of any security that such person has the right to acquire within
     60 days. Unless indicated in another footnote to this tabulation, a person
     has sole voting and investment power with respect to the shares set forth
     opposite his or her name.  The table does not reflect the 15,000 shares
     held in the Beverly National Bank Retirement Plan or the 2,300 shares held
     in the Beverly National Bank Profit Sharing Plan, or the 49,652 shares
     held by the Corporation's Employee Stock Ownership Plan, as to which
     Mssrs. Smith, Good and Douglas serve as trustees.
<PAGE>
(3)  Includes a stock option to purchase shares which were exercisable as of
     March 14, 1997, or within 60 days thereafter, as listed: Richard H. Booth,
     1,800, Neiland J. Douglas, Jr., 4,080, John N. Fisher, 2,250, Mark B.
     Glovsky, 300, John L. Good, III, 4,080, Alice B. Griffin, 2,250, 
     Lawrence M. Smith, 40,000, Barry A. Sullivan, 2,250, James D. Wiltshire,
     1,800, Officers (as a group), 15,890.

(4)  Includes 65 shares owned jointly with Mr. Booth's spouse.

(5)  Includes 59 shares owned by Mr. Douglas' spouse.

(6)  Includes 1,519 shares owned jointly by Mr. Fisher and  Mr. Fisher's 
     spouse.

(7)  Includes 2,335 shares owned jointly by Mr. Smith and Mr. Smith's spouse; 
     and 1,115 shares owned by Mr. Smith's spouse; stock options to purchase
     40,000 shares.

(8)  Includes 150 shares owned by Mr. Sullivan's spouse.

(9)  Includes stock options owned by all Directors and Officers as a group to
     purchase 75,000 shares which were exercisable, as of March 14, 1997 or 
     60 days thereafter.
<PAGE>
The following table and related notes set forth certain information as of
March 14, 1997 with respect to all persons known to the Corporation to be the
beneficial owner of more than 5% of the Corporation's outstanding Common Stock:


                                      Number of Shares
                                      Directly and                 Percentage of
 Name and Address                     Beneficially                 Outstanding 
 of Owner                             Owned                        Shares (1)
 ----------------                     ----------------             -------------

Beverly National Bank                     67,331 (2)                   8.93%
Trust Department 
240 Cabot Street 
Beverly, MA 01915

Harold C. Booth                           60,891 (3)                   8.07%
P.O. Box 729 
Center Harbor, NH  03226

Beverly National Corporation              49,652                       6.58% 
Employee Stock Ownership Plan
240 Cabot Street
Beverly, MA  01915

Nathalie D. Rothblatt                     38,562                       5.11% 
11 Sunnycrest Avenue 
Beverly, MA 01915

John Sheldon Clark                        37,875 (4)                   5.02%
430 Park Avenue
Suite 1800
New York, NY  10022

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

(1)  The percentages above are based on 754,382 shares of common stock 
     outstanding as of March 14, 1997.

(2)  These shares include shares held as Trustee and under agency agreements. 
     As Trustee, the Bank has sole investment and voting power over 25,355
     shares, and shared investment and voting power over 41,976 shares.

(3)  Includes 14,673 shares owned by Mr. Booth's spouse.

(4)  These shares include shares held in trust for "Trust under the will of
     Charles M. Clark Jr. for the benefit of Valer C. Austin"  (4,906 shares)
     and "Trust under the Will of Charles M. Clark Jr. for the benefit of John
     Sheldon Clark" (6,700 shares).  Mr. Clark acts as trustee for both trusts
     and has investment authority.  This includes 6,490 shares owned by Mr.
     Clark's spouse.
<PAGE>

ITEM 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The Corporation, through its wholly-owned subsidiary, the Bank, has had,
currently has, and expects to continue to have in the future, banking 
(including loans and extensions of credit) transactions in the ordinary course
of its business with its Directors, Executive Officers, members of their
family, and their associates.  Such banking transactions have been and are
on substantially the same terms, including interest rates, collateral and
repayment conditions, as those prevailing at the same time for comparable
transactions with others and did not involve more than the normal risk of
collectability or present other unfavorable features.

As of December 31, 1996, the Bank had outstanding $1,358,137 in loans to
Directors, Executive Officers, members of their family and their associates,
which represents 8.97% of capital.  Federal banking laws and regulations limit
the aggregate amount of indebtedness which banks may extend to bank insiders.
Pursuant to such laws, the Bank may extend credit to Executive Officers,
Directors, Principal Shareholders or any related interest of such persons, if
the extension of credit to such person is in the amount that, when aggregated
with the amount of all outstanding extensions of credit to such individuals,
does not exceed the Bank's unimpaired capital and unimpaired surplus.
As of December 31, 1996, the aggregate amount of extensions of credit to 
insiders was well below this limit.                   



<PAGE>

                                             SIGNATURES
                                             ----------


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


                                               BEVERLY NATIONAL CORPORATION



Date:   3/25/97                               By:/s/ Lawrence M. Smith
       ---------                                ______________________________
                                                President & CEO and Director,
                                                  Principal Executive Officer  

Date:  3/25/97                                By:/s/ Peter E. Simonsen
      ---------                                 ______________________________
                                                 Treasurer, Principal 
                                                  Financial & Accounting
                                                  Officer



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

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



    Date                                     Name and Capacity
    ----                                     -----------------

  3/25/97                                      /s/ Lawrence M. Smith
                                              ________________________________
                                               Lawrence M. Smith,
                                               President & CEO &   
                                               Director, Principal Executive
                                               Officer

  3/25/97                                     /s/ Richard H. Booth
                                              _________________________________
                                               Richard H. Booth - Director

  3/25/97                                     /s/ Neiland J. Douglas, Jr.
                                              _________________________________
                                               Neiland J.Douglas, Jr. - Director


                                              _________________________________
                                               John N. Fisher - Director

  3/25/97                                     /s/ Mark B. Glovsky
                                              _________________________________
                                               Mark B. Glovsky - Director

  3/25/97                                     /s/ John L. Good, III
                                              _________________________________
                                               John L. Good, III - Director

  3/25/97                                     /s/ Alice B. Griffin
                                              ________________________________
                                               Alice B. Griffin - Director

  3/25/97                                     /s/ Clark R. Smith 
                                              ________________________________
                                               Clark R. Smith - Director

  3/25/97                                      /s/ Barry S. Sullivan 
                                              ________________________________
                                               Barry A. Sullivan - Director
 
  3/25/97                                      /s/ James D. Wiltshire
                                               ________________________________
                                               James D. Wiltshire -  Director

<PAGE>


 



                                SUPPLEMENTAL INFORMATION
                                ------------------------

Copies of the Notice of Annual Meeting of Shareholders, Proxy Statement and
Proxy for Annual Meeting of Shareholders for the Registrant's 1997 Annual
Meeting of Shareholders, which was held on March 25, 1997, are furnished 
herein.  Such material is not deemed to be filed with the Commission or
otherwise subject to the liabilities of Section 18 of the Securities Exchange
Act, unless specifically incorporated by reference in their reports.

<PAGE>


                                   PART IV
                                   -------

ITEM 13.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

 (a) 1. & 2.

        
3.  Exhibits

          (b) The Company did not file a Form 8-K during the quarter ended
              December 31, 1996


                                 EXHIBIT INDEX



 3.1  Articles of Organization of Company, as Amended. . . . . . .  (1)

 3.2  By-Laws of Company, as Amended. . . . .. . . . . . . . . . . .(2)

10.1  Indenture dated as of January 21, 1976 between Benjamin Brown
      and Virgil C. Brink, Trustees of Y & M Trust, and Beverly
      National Bank. . . . . . . . . . . . . . . . . . . . . . . . .(3)

10.2  Incentive Stock Option Plan for Key Employees, as amended.....(4)

10.3  Directors' Plan, as amended and adjusted. . . . . . .  . . . .(5)

10.4  Employment Agreement dated May 31, 1991 between Beverly 
      National Corporation and Lawrence M. Smith. . . . . . . . . . (2)

10.5  Severance Agreement dated July 8, 1987 between Beverly
      National Corporation and Lawrence M. Smith. . . . . . . . . . (3)

10.7  Beverly National Corporation Plan for Severance 
      Compensation After Hostile Takeover. . . . . . . . . . . . . .(3)

10.8  Employment Agreement between Beverly National Corporation
      and Julia L. Robichau dated December 24, 1996. . . . . . . .Page 85

10.9  Change in Control Agreement between Beverly National
      Corporation and Julia L. Robichau dated December 24, 1996. .Page 107

10.10 Consulting Agreement between Beverly National Corporation
      and Julia L. Robichau dated December 24, 1996. . . . . . . .Page 113

10.11 Supplemental Executive Retirement Agreement between
      Beverly National Corporation and Lawrence M. Smith dated 
      December 24, 1996. . . . . . . . . . . . . . . . . . . . . .Page 91

10.12 Supplemental Executive Retirement Agreement between 
      Beverly National Corporation and Julia L.Robichau dated
      December 24, 1996. . . . . . . . . . . . . . . . . . . . . Page 117
<PAGE>
10.13 1996 Incentive Stock Option Plan For Key Employees . . . . Page 128

20.   1997 Proxy Statement . . . . . . . . . . . . . . . . . . . Page 134

21.   Subsidiaries of Corporation. . . . . . . . . . . . . . . . Page 140

23.   Consent of Shatswell, MacLeod and Co. . . . . . . . . . . .Page 141

27.  Financial Data Schedule

      (1) Incorporated herein by reference to the identically numbered
          exhibits to the Annual Report 10-KSB for December 31, 1994.
     
      (2) Incorporated herein by reference to the identically numbered
          exhibits to the Annual Report 10-KSB for December 31, 1993.

      (3) Incorporated herein by reference to the identically numbered
          exhibits filed as part of Company's Registration Statement on
          Form S-18 (file No. 33-22224-B filed with the Commission on
          July 9, 1988).

      (4) Exhibit was filed on January 22, 1996 as Exhibit 4(a) to
          Beverly National Corporation's Registration Statement on
          Form S-8 (No. 33-347) and is incorporated herein by reference.

      (5) Exhibit was filed on January 22, 1996 as Exhibit 4(b) to
          Beverly National Corporation's Registration Statement on 
          Form S-8 (No. 33-347) and is incorporated herein by reference.

      (6) Exhibit was filed on M arch 25, 1996 as Exhibit A to Beverly
          National Corporation's Proxy Statement and is incorporated herein 
          by reference.


                       EMPLOYMENT AGREEMENT


     AGREEMENT made and entered into as of this 24 day of December, 1996 by
and between Beverly National Corporation, a Massachusetts corporation having
its principal place of business in Beverly, Massachusetts ("Company"), and 
Julia L. Robichau of Wenham, Massachusetts the ("Employee").

                           WITNESSETH THAT:

     WHEREAS, the Employee is currently employed by the Company and has been
employed by the Company since March 15, 1984; and

     WHEREAS, the Employee has been employed by The Beverly National Bank, a
wholly-owned subsidiary of the Company (the "Bank") for over twenty five years;
and

     WHEREAS, the services of the Employee, the Employee's experience and
knowledge of the affairs of the Bank and the Company and the Employee's
reputation and contacts in the banking industry are valuable to the Company and
its subsidiaries; and

     WHEREAS, the Company desires to employ the Employee in an executive
capacity in the conduct of its business until her scheduled retirement date, 
and desires to retain her services as a consultant after that date, in
accordance with the terms of a Consulting Agreement; and

     WHEREAS, the Employee desires to be so employed.

     NOW, THEREFORE, in consideration of the mutual promises and covenants
herein contained, and for other good and valuable consideration, the receipt
and sufficiency of which are hereby acknowledged, the parties hereto agree as 
follows:

     1.  Term.  The period of employment of the Employee under this Agreement
shall be deemed to commence as of the first above written and shall continue
in effect through June 30, 1999 Employee's scheduled retirement date.

     2.  Capacity.  (a) At all times during the term hereof, the Company shall
employ the Employee as Vice President and Clerk, and shall cause the Bank to
employ Employee as its Vice President, Cashier and Chief Operations Officer.
In such capacities, the Employee shall be assigned only to such duties and
tasks as are appropriate for a person in such positions, and shall be subject
to the supervision of the President of the Company and the Bank, respectively.
Employee shall be employed on a full-time basis, and (subject to the last 
sentence of this paragraph) the Employee shall devote her full time and 
professional efforts to the performance of her duties as Vice President and
Clerk of the Company and any office she may hold in each of its subsidiaries.
It is the intention of the Company and the Employee that the Employee shall
have full discretionary authority of a Vice President and Clerk of the Company
and a Vice President, Cashier and Chief Operations Officer of the Bank.  The
Company encourages participation by the Employee on community boards and
committees and in activities generally considered to be in the public interest,
but the Company shall have the right to approve the Employee's participation
on such other boards and committees as may conflict with the Company's own 
business or demands upon the Employee's time.

                                     EA1
<PAGE>
     (b)  During the period of her employment by the Company hereunder the
Employee agrees to serve as Vice President, Cashier and Chief Operations 
Officer of the Bank without additional compensation, except for reimbursement
for all reasonable out-of-pocket expenses.  In the event that during the term
of her employment the Employee is terminated as Vice President, Cashier or
Chief Operations Officer of the Bank, the Employee shall have the right to
resign as Vice President and Clerk of the Company in which case she shall be 
entitled to the benefits set forth in Section 8(d) as though she had been 
terminated involuntarily without cause.

     3.  Compensation and Benefits. (a) Base Compensation.  The Company shall
pay to the Employee in equal monthly installments a base annual salary in the
amount of Eighty-Five Thousand ($85,000) Dollars.  The base annual salary of
the Employee shall be adjusted upward from time to time in the sole discretion
of the Company, in which case such increased amount shall thereafter constitute
the Employee's base annual salary.  It is the intention of the Company to
compensate the Employee at a level at least comparable to the compensation of
persons employed in the position of Vice President and Chief Operations Officer
of banks engaged in New England in activities substantially similar to those of
the Bank and having approximately the same combined gross assets as the Company
and its subsidiaries.

     (b) Fringe Benefits.  At all times during the term of this, the Company 
shall provide or cause to be provided to the Employee fringe benefits 
consistent with those provided for senior officers of the Company or the Bank.
The Employee shall maintain adequate records of all reimbursable expenses
necessary to satisfy reporting requirements of the Internal Revenue code and
applicable Treasury regulations.

     4.  Non-Competition.  At all times during which the Employee is employed
by the Company under this Agreement and for a period of one (1) year
thereafter, the Employee shall not, directly or indirectly, as an employee of
any person or entity (whether or not engaged in business for profit),
individual proprietor, partner, stockholder, director, officer, joint venturer,
investor, lender or in any other capacity whatever (otherwise than as holder
of less than ten (10) percent of any securities publicly traded in the market)
compete within (i) the City of Beverly, Massachusetts, and the Town of
Hamilton, Massachusetts, or (ii) municipalities contiguous to the City of
Beverly, Massachusetts, or the Town of Hamilton, Massachusetts, or (iii) any
other Cities or Towns in which the Bank may locate during the term of this 
Agreement, with the business of the Company or any of its subsidiaries, as 
such businesses are constituted at any time during the term of this Agreement.
For purposes of this Section 4, Employee's ownership of or employment by an
institution doing business in Beverly, Massachusetts, Hamilton, Massachusetts,
in municipalities contiguous to Beverly or Hamilton or in such other Cities 
or Towns, but having its principal place of business elsewhere, shall not
constitute competition hereunder so long as Employee does not solicit in 
Beverly or Hamilton, in such contiguous municipalities, or in such other Cities
or Towns, as the case may be.

     5.  No Solicitation of Employees.  At all times during which the Employee
is employed under this Agreement and for a period of one (1) year thereafter, 
the Employee shall not, directly or indirectly, employ, attempt to employ, 
recruit or otherwise solicit, induce or influence to leave her employment any
employee of the Company or its subsidiaries.

                                     EA2
<PAGE>
     6.  No Disclosure of Information.  The Employee shall not at any time
divulge, use, furnish, disclose or make accessible to anyone other than the
Company or any of its subsidiaries any knowledge or information with respect
to confidential or secret data, procedures or techniques of the Company or any
of its subsidiaries, provided, however, that nothing in this Section 6 shall
prevent the disclosure by Employee of any such information which at any time
comes into the public domain other than as a result of the violation of the 
terms of this Section 6 by the Employee or which is otherwise lawfully acquired
by Employee.

     7.  Termination of Employment.  This Agreement shall on the earliest to
occur of the following dates:

          (a)  The expiration of the term hereof;

          (b)  The Employee's resignation from the Company or the death or
disability of the Employee (the Employee being deemed to be disabled if she 
has been unable for one hundred eighty (180) consecutive days to render 
services required to be rendered by her during the term hereof);

          (c)  At the election of the Company, for Cause, as hereinafter 
defined, after ten (10) business days' prior written notice of the basis 
therefor to the Employee if during such period the Employee shall not have 
cured the basis therefor.  For purposes of this Agreement, the Company shall be
deemed to have "Cause" to terminate the employment of the Employee under this
Agreement only if:

          (i)    The Employee is convicted by a court of jurisdiction of any
                 criminal offense involving dishonesty or breach of trust;

          (ii)   The Employee shall commit an act of fraud materially
                 evidencing bad faith toward the Company or any of its
                 subsidiaries;

         (iii)   The Employee fails to substantially perform the duties 
                 reasonably assigned to her by the President of the Company
                 (other than any such failure resulting from the Employee's
                 incapacity due to physical or mental illness) after a demand
                 for substantial performance is delivered to Employee by the 
                 President which specifically identifies the manner in which
                 such officer believes that Employee has not substantially
                 performed such duties, making reference to this provision of
                 the Agreement.

     8.  Payments Upon Termination of Employment.

     (a) Payment Upon Death.  If at any time while she is employed hereunder
the Employee shall die, in addition to all other benefits which she or her
personal representatives may be entitled, the Company shall pay to her
designated beneficiary or, if no such beneficiary exists, to her estate, for
a period of three (3) months following the Employee's death, such amounts of
base annual salary as the Employee would have been entitled to receive during
said period (and at the times she would have been entitled to receive them) 
had she remained alive.


                                    EA3
<PAGE>
     (b)  Payments Upon Disability.  If at any time during the term of this
Agreement, in the opinion of a physician mutually agreeable to the Company and 
the Employee, the Employee shall be determined to be unable to render services
hereunder due to physical or mental illness or accident, in addition to all 
other benefits to which she or her personal representatives may be entitled, 
the Employee shall be entitled to receive all benefits payable to her under the
Bank's long term disability income plan.

     (c)  Payments Upon Expiration of Term.  Upon expiration of the term of 
this Agreement, the Employee shall be entitled to receive compensation through 
the date of expiration.  This Agreement does not limit Employee's rights to 
benefits under all plans or programs of the Company or its subsidiaries in 
which she participates, including without limitation pension, profit sharing,
401(k) and employee stock option plans, and the Retiree Medical Benefit Policy 
approved December 28, 1993, the ("Retiree Medical Policy"), regardless of 
whether such policy is subsequently changed except that Employee will be given
the benefit of favorable changes.

     (d)  Payment Upon Other Involuntary Termination.  If at any time during 
the term of this Agreement the employment of the Employee is terminated 
involuntarily for any reason without Cause, as heretofore defined, then in such
case:

          (i)  Within five days after such termination, the Company shall pay
               to the Employee (or to her personal representative in case of
               death), in addition to all accrued and unpaid compensation
               through the date of such termination, a lump sum amount equal
               to Employee's base salary for the remaining term of this
               Agreement, at the annual rate in effect as of the date of such
               termination, plus $60,000.

        (ii)   The Company shall maintain or cause to be maintained in effect
               for the Employee for a period of twelve months following such
               termination, at the Company's sole expense, all group insurance
               (including life, health, accident and disability insurance) and 
               all other employee benefit plans, programs or arrangements 
               (other than the Bank's retirement plan, the Bank's profit-
               sharing and 401(k) plans, and the Company's employee stock
               ownership plan), in which the Employee was participating at any
               time during the twelve months preceding such termination,
               provided, that in addition to the foregoing, Employee shall be 
               entitled to benefits under the Retiree Medical Policy, as
               approved December 28, 1993, regardless of whether such policy 
               is subsequently changed, except that Employee shall be given the
               benefit of favorable changes.

        (iii)  The Employee shall be entitled to receive, beginning at sixty-
               five (65), a payment equal to the excess, if any, of (A) the
               monthly amount to which the Employee would be entitled as a 
               Normal Retirement Benefit under the Beverly National Bank 
               Retirement Plan as in effect at the date of such termination
               assuming the Employee had retired or terminated under that Plan
               at the end of the term of this Agreement or, if earlier, 
               Employee's normal retirement date, over (B) any amounts actually
               payable to the Employee under such Plan.  Payments under this
               paragraph (iii) shall be made at the same times and in the same
               manner as any benefits payable under such Plan.

                                        EA4
<PAGE>
         (iv)  The Employee shall not be required to mitigate the amount of any
               payment provided for in this Section 8(d) by seeking employment
               or otherwise.

     In the event that the Employee's participation in any of the foregoing 
plans, programs or arrangements (including those contemplated by Subsections
(c) and (d) hereof) is barred by law or otherwise, or in the event that any
such plan, program or arrangement is discontinued or the benefits thereunder 
are materially reduced during such period, the Company shall provide the 
Employee with benefits substantially similar to those to which the Employee was
entitled immediately prior to the date of her termination of employment.  Upon
expiration of the period of coverage provided hereunder, the Employee shall be
provided with the opportunity to have assigned to her at no cost and with no 
appointment of prepaid premiums any assignable insurance owned by the company
or any of its subsidiaries and relating specifically to the Employee.

     9.  Notices.  Notices under this Agreement shall be in writing and shall
be mailed by registered or certified mail, effective upon receipt, addressed 
as follows:

     (a)  To the Company:      Beverly National Corporation
                               240 Cabot Street
                               Beverly, Massachusetts 01915
                               ATTN:  President

     (b)  To the Employee:     Julia L. Robichau
                               121 Topsfield Road
                               Wenham, Massachusetts 01984

     Either party may by notice in writing change the address to which notices
to it or her are to be addressed hereunder.

     10.  Arbitration.  Any dispute or controversy arising under or in 
connection with this Agreement shall be settled exclusively by arbitration in
Boston, Massachusetts, in accordance with the rules of the American Arbitration
Association then in effect.  Notwithstanding the pendency of any such dispute
or controversy, the Company will pay Employee promptly an amount equal to her 
full compensation in effect when the notice giving rise to the dispute was 
given (including, but not limited to, base salary) and shall provide or cause 
to be provided to the Employee all compensation, benefits and insurance plans
in which she was participating when the notice giving rise to the dispute was
given, until the dispute is finally resolved.  Amounts paid under this Section
10 are in addition to all other amounts due under this Agreement and shall not 
be offset against or reduce any other amounts under this Agreement.  Judgment 
may be entered on the arbitrator's award in any court having jurisdiction.

     11.  Miscellaneous.

          (a)  Indemnification.  During the period of her employment hereunder,
the Company agrees to indemnify the Employee in her capacity as an officer of 
the Bank, The Company, and each subsidiary of either, all to the maximum 
extent permitted under the laws of the commonwealth of Massachusetts and
applicable banking rules and regulations. The provisions of the Section 11(a)
shall survive expiration or termination of this Agreement for any reason 
whatsoever.

                                    EA5
<PAGE>
          (b)  Legal Fees.  The Company shall pay to Employee all reasonable
legal fees and expenses incurred by her in contesting or disputing any
termination of this Agreement or in seeking to obtain or enforce any right or
benefit provided by this Agreement, provided that the final resolution of such
matter principally is in Employee's favor.

          (c)  Entire Agreement.  This Agreement constitutes the entire 
Agreement between the parties and may not be changed except by a writing duly
executed and delivered by the Company and Employee in the same manner as the
Agreement.  This Agreement does not limit Employee's rights under other
agreements with the Company or any subsidiary, including without limitation
the Consulting Agreement and the Supplemental Executive Retirement Agreement
executed on or about the date hereof.

          (d)  Governing Law.  This Agreement is governed by and shall be
construed in accordance with the laws of the Commonwealth of Massachusetts.
Employee agrees that it supersedes in all respects any prior agreement between
the Company or the Bank and Employee.

          (e)  Binding Effect; Non-Assignability.  This Agreement shall be
binding upon the Company and insure to the benefit of the Company and its 
successors.  Neither this Agreement or any rights arising hereunder may be 
assigned or pledged by Employee during her lifetime.  This Agreement shall
inure to the benefit of and be enforceable by Employee's personal or legal 
representatives, executors, administrators, successors, heirs, distributees,
devises and legatees.

     IN WITNESS WHEREOF, the parties hereto have executed the within 
instrument as a sealed document as of the date first above written.

ATTEST                                BEVERLY NATIONAL CORPORATION

/s/ John L. Good III                      /s/ Lawrence M. Smith
______________________                By:___________________________

Chairman, Compensation                            President
Committee of the Board
of Directors

                                          /s/ Julia L. Robichau
                                         ___________________________

                                           Julia L. Robichau


                                     EA6

                          BEVERLY NATIONAL CORPORATION
                   SUPPLEMENTAL EXECUTIVE RETIREMENT AGREEMENT

                                      For

                               Lawrence M. Smith

                               December 24, 1996




















                                     RA1
<PAGE>
 

                   SUPPLEMENTAL EXECUTIVE RETIREMENT AGREEMENT

  THIS AGREEMENT, made and entered into this 24th day of December, 1996 by
and between Beverly National Corporation, its subsidiaries and affiliates,
(hereinafter called the "Corporation") and Lawrence M. Smith (hereinafter
called the "Executive").
                                   WITNESSETH:

  WHEREAS, the Executive has been in the employ of the Corporation and/or its
subsidiaries and is now serving the Corporation as its President and Chief
Executive Officer; and,

  WHEREAS, because of the Executive's experience, knowledge of affairs of the
Corporation, and reputation and contacts in the industry, the Corporation deems
the Executive's continued employment with the Corporation important for its
future growth; and,

  WHEREAS, it is the desire of the Corporation and in its best interest that
the Executive's service be retained; and,

  WHEREAS, in order to induce the Executive to continue in the employ of the
Corporation and in recognition of his past service, the Board of Directors 
voted on December 10, 1996 to authorize the Corporation to enter into an
Agreement to provide him certain benefits;

  NOW, THEREFORE, in consideration of services performed in the past and to be
performed in the future as well as of the mutual promises and covenants herein
contained, it is agreed as follows:

                                    ARTICLE ONE 

  1.01  Employment.  The Corporation may employ the Executive in such capacity
as the Corporation may from time to time determine.  Notwithstanding anything
contained herein, this Agreement is not an agreement of employment and nothing
herein shall restrict the Corporation concerning the terms and conditions of the
Executive's employment.

  The benefits provided by this Agreement are not part of any salary reduction
plan or an arrangement deferring a bonus or a salary increase.  The Executive
has no option to take any current payment or bonus in lieu of these salary
continuation benefits.

                                    ARTICLE TWO

  2.01  Normal Retirement Benefits.

  (a)   If the Executive shall continue in the employment of the Corporation
        until the first of the month coincident with or next following his 
        sixtieth (60th) birthday (hereinafter referred to as the "Normal
        Retirement Date"), he shall be entitled to a Normal Retirement Benefit,
        determined as of the effective date of his actual retirement and
        continuing for twenty (20) years, payable monthly, in the annual amount
        of sixty percent (60%) of his Benefit Computation Base (hereinafter
        defined), reduced by the sum of (1), (2) and (3) below.

                                      RA2
<PAGE>
        1.     Fifty percent (50%) of the Executive's (actual or projected)
               annual primary social security retirement benefit projected as 
               of the Executive's social security normal retirement age based
               on his Benefit Computation Base in effect on the date of
               termination of the Executive's employment with the Corporation;

        2.     The annual amount of benefits payable to the Executive (or his
               beneficiaries) at the Normal Retirement Date calculated on a
               single life annuity basis from any qualified defined benefit
               pension plan maintained and funded by the Corporation, as such
               plan or plans may be amended or modified from time to time;

        3.     The annual amount of benefits payable at the Normal Retirement
               Date calculated on a single life annuity basis from any other
               non-qualified supplemental retirement plan maintained and funded
               by the Corporation, as such plan or plans may be amended or
               modified from time to time.

  (b)  If the Executive has (or will have) completed fewer than twenty-five
       (25) years (or 300 months) of service with the Corporation as of his
       Normal Retirement Date, then the Normal Retirement Benefit shall be the
       amount determined by multiplying the amount which would otherwise be the
       Normal Retirement Benefit under paragraph (a) above, by a fraction, not
       to exceed one (1), the numerator of which is the actual number of months
       of the Executive's employment with the Corporation, and the denominator
       of which is three hundred (300) months.

  2.02  Benefit Computation Base.  The Executive's Benefit Computation Base
shall be the average of the Executive's annual compensation (including base
salary, bonus, and any salary reduction amounts pursuant to Sections 401(k) or
125 of the Internal Revenue Code of 1986, as amended) paid during the thirty-
six (36) consecutive calendar months during the Executive's period of
employment by the Corporation in which such compensation is the highest.

  2.03  Accrued Benefit.  As used herein for the purposes of Section 3.01, 
4.01, 5.01, or 5.02, the term "Accrued Benefit" shall mean the benefit amount
the Executive would be entitled to under Section 2.01, commencing at the 
Executive's Normal Retirement Date with the following exceptions:

        1.     The event of (a) death, (b) disability, (c) termination of
               employment, (d) early retirement, or (e) merger, consolidation 
               or sale (in the event of (e), as modified by Section 10.1
               hereof) as the case may be, the benefit to which the Executive 
               will be entitled shall be determined by multiplying the Normal
               Retirement Benefit amount by a fraction, not to exceed (1),
               the numerator of which is the actual number of months of the 
               Executive's employment with the Corporation, and the denominator
               of which is three hundred (300) months.  The Corporation
               recognizes and acknowledges that the Executive has been employed
               for three hundred (300) months.


                                      RA3
<PAGE>
        2.     If the Executive employment terminates for any reason prior to
               his Normal Retirement Date, in calculating his Accrued Benefit,
               (i) the offset for primary social security retirement benefit
               shall be calculated on the basis of the amount projected to be
               payable at the Executive's social security normal retirement age
               assuming continued earnings by the Executive at the rate in
               effect at termination of employment until the Executive's social
               security normal retirement age; (ii) the offset for any 
               qualified defined benefit plan shall be calculated on the basis
               of the Executive's accrued benefit in said plan upon termination
               of employment projected to be payable at the Executive's Normal 
               Retirement Date; and (iii) the offset for any other non-
               qualified supplemental retirement plan shall be calculated on 
               the basis of the Executive's accrued benefit in said plan upon
               termination of employment projected to be payable at the
               Executive's Normal Retirement Date.

  2.04  Optional Forms of Payment.  In lieu of the twenty (20) year certain
payments provided in Section 2.01 above, or whenever an Accrued Benefit is
payable under Section 4.01 or 5.01 of this Agreement, the Executive may elect
in the calendar year prior to the calendar year in which payments are to begin,
an optional form of payment which shall be the actuarial equivalent (factors
defined in the Corporation's qualified defined benefit pension plan) of the
said twenty (20) year certain payments.  The optional form of payment shall be
any optional form of payment which is provided to the Executive under the terms
of the Corporation's qualified defined benefit pension plan.  

                                   ARTICLE THREE

  3.01  Death of Executive.
 (a)    If the Executive dies while employed by the Corporation but prior to
        the commencement of the payment of benefits under Section 2.01, 4.01,
        5.01, 5.02, or 10.01, the Corporation will pay to the Executive's named
        beneficiaries, for a period of twenty (20) years certain commencing on
        the first day of the month next following the delivery to the
        Corporation of a death certificate, a total annual amount equal to the
        Accrued Benefit as of the Executive's date of death.

 (b)    If the Executive dies following the commencement of the payment of
        benefits under Section 2.01, 4.01, 5.01, 5.02, or 10.01, such payment
        of benefits shall continue to the named beneficiaries of the Executive
        until all such benefits have been paid.

 (c)    If the Executive dies following the termination of his employment with
        the Corporation and prior to the commencement of the payment of
        benefits under Section 2.01, 4.01, 5.01, 5.02, or 10.01, the
        Corporation shall pay to the Executive's named beneficiaries an annual
        benefit which shall be the Executive's Accrued Benefit as of the date
        of his termination of his employment.  Such benefits shall be payable
        monthly, commencing on the first day of the month next following the
        Normal Retirement Date, or any date prior to the Normal Retirement Date
        approved by the Corporation, and continuing for twenty (20) years.

  3.02  Beneficiaries.  The Executive may designate, in writing to the
Corporation, one or more beneficiaries.  If no beneficiary is so named or if no
named beneficiary is living at the time a payment is due, benefit payments
shall be made, when due, to the Executive's estate.

                                     RA4
<PAGE>
                                   ARTICLE FOUR
                                     
  4.01  Disability Prior to Retirement.  In the event the Executive shall
become disabled, the Corporation will pay no disability benefits hereunder.
Disability benefits (if any) will be paid to the Executive through such
insurance programs as may be sponsored by the Corporation.  Upon the
Executive's attainment of the Normal Retirement Date, the Executive shall
commence receiving payment of his Accrued Benefit determined as of the date of
the disability.  The Accrued Benefit shall be paid monthly, for twenty (20)
years certain commencing on the first day of the month following the later of 
the termination of such benefits or the Normal Retirement Date, or in the
manner provided in Section 2.04.

  4.02  Re-employment Following Disability.  In the event the Executive returns
to work with the Corporation after terminating employment because of
disability, this Agreement shall continue in full force and effect as though
such disability had not occurred. 

                                   ARTICLE FIVE
                                
  5.01  Early Retirement, Termination of Service or Discharge.  Except to the
extent otherwise provided in Sections 5.03 and 5.04, in the event that the
Executive's employment with the Corporation is terminated, voluntarily or
involuntarily, before the Executive attains the Normal Retirement Date, for
reasons other than death or disability, the Executive shall be entitled to an
annual benefit, which shall be his Accrued Benefit as of the date of his
termination of employment.  Such benefit shall be payable monthly, commencing
on the first day of the month next following the Normal Retirement Date and
continuing for twenty (20) years.  The Executive may elect to receive such
benefit provided in this Section 5.01 prior to the Normal Retirement Date at
any date between age 55 and the Normal Retirement Date.  Such early
commencement will result in a .25 percent reduction for each month payment
commences prior to age 60.

  5.02  Optional Forms of Payment.  In lieu of the twenty (20) year certain
payments provided in Section 5.01, the benefits payable under such Sections may
be payable in the manner provided in Section 2.04.

  5.03  Employment by Competition.  Anything to the contrary in this Agreement
notwithstanding, in the event that either (a) prior to the Normal Retirement
Date, the Executive's employment with the Corporation, shall have terminated
for whatever reason or (b) after he shall have begun to receive benefits
under this Agreement, and in either such event the Executive shall compete with
the business of the Corporation, then all payments which might otherwise be due
and payable hereunder shall be immediately forfeited and all rights of the
Executive and his beneficiaries hereunder shall become void.  The Executive
will be deemed to have competed with the business of the Corporation if, during
the one-year period following termination of his employment with the
Corporation, he, directly or indirectly, whether as partner, shareholder (other
than as the owner of less than 2% of the outstanding capital stock of a
publicly traded corporation), consultant, agent, employee, co-venturer, or
otherwise, or through any Person (as hereafter defined),

         (i)   competes in the Corporation's market area (defined as the area
               within 20 miles of any branch or facility of the Corporation)
               with, or is employed in such market area by a Person which
               competes with, the banking or any other business conducted by the
               Corporation during the period of his employment,
                                      RA5
<PAGE>
         (ii)  attempts to hire any employee of the Corporation, assist in such
               hiring by any other Person, or encourages any such employee to
               terminate his relationship with the Corporation, or

         (iii) solicits or encourages any customer of the Corporation to
               terminate its relationship with the Corporation or to conduct
               with any other Person any business or activity which such
               customer conducts or could conduct with the Corporation.

  For purposes of this Section 5.03, the term "Person" shall mean an
individual, a corporation, an association, a partnership, an estate, a trust
and any other entity or organization, and shall include an affiliate office
within the Corporation's "market area" as defined in Section 5.03 above of a
Person whose headquarters or parent organization is located outside the "market
area" as so defined.

  5.04  Forfeiture.  Anything to the contrary in this Agreement notwithstanding
(other than Section 10.01), benefits under this Agreement shall be immediately
forfeited and all rights of the Executive and his beneficiaries hereunder shall
become null and void, if the Executive's employment with the Corporation is
terminated for cause.  For this purpose, a termination shall be a termination
for "Cause" only if the termination is for one or more of the following:

         (i)   the willful and continued failure of him to substantially
               perform his duties (other than any such failure resulting from
               his incapacity due to physical or mental illness) after a demand
               for substantial performance is delivered to him by the
               Corporation or the Board which specifically identifies the
               manner in which such Board believes that he has not
               substantially performed his duties, or

         (ii)  willful misconduct by him which is materially injurious to the
               Corporation monetarily or otherwise.

  For purposes of this paragraph, no act, or failure to act, on the Executive's
part shall be considered "willful" unless done, or omitted to be done, by him
not in good faith and without reasonable belief that his action or omission was
in the best interests of the Corporation.

  Notwithstanding the foregoing, he shall not be deemed to have been terminated
for Cause unless and until there shall have been delivered to him a copy of a
resolution duly adopted by the affirmative vote of not less than three-quarters
of the entire membership of the Board of Directors of the Corporation or the
Board at a meeting of such Board called and held for the purpose (after
reasonable notice to him and an opportunity for him, together with his counsel,
to be heard before such Board), finding that in the good faith opinion of such
Board he was guilty of conduct set forth above in clauses (i) or (ii) of this
Section 5.04 and specifying the particulars thereof in detail.



                                   RA6
<PAGE>
                                     ARTICLE SIX

  6.01  Interest.  Any payment that is required to be made hereunder that is
delayed beyond the date specified in this Agreement shall bear interest at a
variable rate which shall be the rate of interest on one year U.S. Treasury
Bills determined at the first auction of each calendar year or part thereof 
during the period of which interest is to be applied to any obligation
hereunder.

                                    ARTICLE SEVEN

  7.01  Alienability.  Neither the Executive, nor any beneficiary under this
Agreement shall have any power or right to transfer, assign, anticipate,
hypothecate, mortgage, commute, modify, or otherwise encumber in advance any of
the benefits payable hereunder, nor shall any of said benefits be subject to
seizure for the payment of any debts, judgments, alimony or separate
maintenance, owed by the Executive or his beneficiary or any of them, or be
transferable by operation of law in the event of bankruptcy, or otherwise.

                                    ARTICLE EIGHT

  8.01  Participation in Other Plans.  Nothing contained in this Agreement
shall be construed to alter, abridge, or in any manner affect the rights and
privileges of the Executive to participate in and be covered by any pension,
profit sharing, group insurance, bonus or any other employee plan or plans
which the Corporation may have or hereafter have. 

                                    ARTICLE NINE

  9.01  Funding.
  (a)   The Corporation reserves the right at its sole and exclusive discretion
        to insure or otherwise provide for the obligations of the Corporation
        undertaken by this Agreement or to refrain from same, and to determine
        the extent, nature and method thereof, including the establishment of
        one or more trusts.  Should the Corporation elect to insure this
        Agreement, in whole or in part, through the medium of insurance or
        annuities, or both, the Corporation shall be the owner and beneficiary
        of the policy or annuity.  At no time shall the Executive be deemed to
        have any right, title or interest in or to any specified asset or
        assets of the Corporation, or any trust or escrow arrangement,
        including, but not by way of restriction, any insurance or annuity
        contracts or the proceeds therefrom.

  (b)   Any such policy, contract or asset shall not in any way be considered to
        be security for the performance of the obligations of this Agreement.

  (c)   If the Corporation purchases a life insurance or annuity policy on the
        life of the Executive, the Executive agrees to sign any papers that may
        be required for that purpose and to undergo any medical examination or
        tests (at the Corporation's expense) which may be necessary, and
        generally cooperate with the Corporation in securing such policy.

  (d)   To the extent the Executive acquires a right to receive benefits under
        this Agreement, such right shall be equivalent to the right of an
        unsecured general creditor of the Corporation.

                                   RA7
<PAGE>
                                     ARTICLE TEN

  10.01  Reorganization.  The Corporation shall not merge or consolidate into
or with another corporation if such merger or consolidation shall result in the
other corporation being the survivor corporation, nor shall it sell
substantially all of its assets to another corporation, firm or person, unless
and until:

  (a)   The Executive and such other corporation, firm or person agree (i) that
        if the Executive is then employed by the Corporation, he shall continue
        in the employ of the succeeding, continuing or acquiring corporation,
        firm or person, and (ii) that such other corporation, firm or person
        agrees in writing without further qualification to assume and discharge
        the obligations of the Corporation under this Agreement, or;

  (b)   If the Executive and such corporation, firm or person do not agree (i)
        that the Executive if then employed by the Corporation shall continue
        in the employ of such corporation, firm or person, and (ii) such
        corporation, firm or person does not so agree to assume and discharge
        such obligations, the Corporation shall pay to the Executive, in one
        lump sum, his Accrued Benefit as of the date of such merger,
        consolidation or sale.  All calculations of the Accrued Benefit, for
        purposes of this Section 10.1(b), shall further be discounted to
        present value in accordance with the actuarial tables used in the
        Corporation's defined benefit pension plan.

  Upon the occurrence of any such event and the written unqualified assumption
of the obligations of the Corporation by such successor corporation, firm or
person, the term "Corporation" as used in this Agreement shall be deemed to
refer to such successor or survivor corporation, firm or person.

                                     ARTICLE ELEVEN

  11.01  Benefits and Burdens.  This Agreement shall be binding upon and inure
to the benefit of the Executive and his personal representatives, the
Corporation, and any successor organization which shall succeed to
substantially all of the Corporation's assets and business without regard to
the form of such succession.

  11.02  Corporation.  As used in this Agreement, Corporation shall mean the
Beverly National Corporation, a Massachusetts Corporation, and any affiliated
entity, successor organization, parent, subsidiary or holding company.



                                    RA8
<PAGE>
                                     ARTICLE TWELVE

  12.01  Communications.  Any notice or communication required of either party
with respect to this Agreement shall be made in writing and may either be
delivered personally or sent by First Class mail, as the case may be:

                 To the Corporation:
                                    c/o Clerk of the Corporation
                                    Beverly National Corporation
                                    240 Cabot Street
                                    Beverly, MA 01915

                 To the Executive:
                                    Lawrence M. Smith
                                    85 Grover Street
                                    Beverly, MA 01920

 Each party shall have the right by written notice to change the place to which
any notice may be addressed.

                                   ARTICLE THIRTEEN

  13.01  Claims Procedure.  In the event that benefits under this Agreement are
not paid to the Executive (or his beneficiary in the case of the Executive's
death), and such person feels entitled to receive them, a claim shall be made
in writing to the Corporation within sixty (60) days after written notice from
the Corporation to the Executive or his beneficiary or personal representative
that payments are not being made or are not to be made under this Agreement.
Such claim shall be reviewed by the Corporation.  If the claim is approved or
denied, in full or in part, the Corporation shall provide a written notice of
approval or denial within sixty (60) days from the date of receipt of the claim
setting forth the specific reason for denial, specific reference to the
provision of this Agreement upon which the denial is based, and any additional
material or information necessary to perfect the claim, if any.  Also, such
written notice shall indicate the steps to be taken if a review of the denial
is desired.  If a claim is denied (a claim shall be deemed denied if the
Corporation does not take action within the aforesaid sixty (60) day period)
and a review is desired, the Executive (or beneficiary in the case of the
Executive's death), shall notify the Corporation in writing within twenty (20)
days. In requesting a review, the Executive or his beneficiary may review this
Agreement or any document relating to it and submit any written issues and
comments he may feel appropriate.  In its sole discretion the Corporation shall
then review the claim and provide a written decision within sixty (60) days. 
This decision likewise shall state the specific reasons for the decision and
shall include reference to specific provisions of this Agreement on which the
decision is based.

  Any decision of the Corporation shall not be binding on the Executive, his
personal representative, or any beneficiary without consent, nor shall it
preclude further action by the Executive, his personal representatives or
beneficiary.


                                     RA9
<PAGE>
                                   ARTICLE FOURTEEN

  14.01  Entire Agreement.  This instrument may be altered or amended only by
written agreement signed by the parties hereto.

  14.02  Jurisdiction.  The parties, terms and conditions of this Agreement are
subject to and shall be governed by the laws of the Commonwealth of
Massachusetts.

  14.03  Gender.  Any reference in this Agreement to the masculine shall be
deemed to include the feminine where the context so requires.

  14.04  Operation of Law on Corporation's Obligations.  In the event that any
governmental entity promulgates any statute, rule, regulation, policy or order
which restricts or prohibits the Corporation from making payments or affects
any operation of the Agreement to the Executive under this Agreement, then the
Corporation's obligations to make payments to the Executive (or his
beneficiary) hereunder shall terminate or be restricted or suspended
(consistent with such law or binding regulation, policy or order) for so long
as such restriction or prohibition applies to the Corporation.  Nothing in this
Agreement is intended to require or shall be construed as requiring the
Corporation to do or fail to do any act in violation of any applicable law or
binding regulation, policy or order.  Provisions other than payment provisions
which are found to be invalid or illegal will not be given effect and the
Agreement will be enforced as if those provisions had never been inserted.

  IN WITNESS WHEREOF, the Corporation has caused this Agreement to be duly
executed by its duly authorized officer and its Corporate Seal affixed at
Beverly, Massachusetts the day and year first above written.

Attest:                                 BEVERLY NATIONAL CORPORATION

/s/ John L. Good III                       /s/ Julia L. Robichau
__________________________              By__________________________
Chairman, Compensation Committee            Vice President & Clerk
of the Board of Directors

/s/ Julia L. Robichau                      /s/ Lawrence M. Smith
__________________________              ____________________________
Witness                                 Executive

                                 RA10
<PAGE>

                              AMENDED AND RESTATED

                    SUPPLEMENTAL EXECUTIVE RETIREMENT AGREEMENT

     THIS AGREEMENT, made and entered into this 24 day of December, 1996 by and
between Beverly National Corporation, its subsidiaries and affiliates
(hereinafter called the"Corporation") and Lawrence M. Smith(hereinafter called
the "Executive").

                                    WITNESSETH:

     WHEREAS, the Executive has been in the employ of the Corporation and/or
its subsidiaries and is now serving the Corporation as its President;and,

     WHEREAS, because of the Executive's experience, knowledge of affairs of
the Corporation, and reputation and contacts in the industry, the Corporation
deems the Executive's continued employment with the Corporation important for
its future growth; and,

     WHEREAS, it is the desire of the Corporation and in its best interest that
the Executive's service be retained;and,

     WHEREAS, the Corporation's subsidiary has entered into a Supplemental
Executive Retirement Agreement with Executive on December 15, 1994 (the "1994
SERP"), and the Corporation is comtemporaneously entering into a further
Supplemental Executive Retirement Agreement weith Executive (the "1996 SERP"),
and in connection therewith wishes to amend and restate the 1994 SERP in its 
entirety;

     NOW, THEREFORE in consideration of services performed in the past and to
be performed in the future as well as of the mutual promises and covenants
herein contained, the 1994 SERP is hereby amended and restated in its entirety
as follows:
                                    ARTICLE ONE

1.01     RETIREMENT BENEFITS.
         (A)  For each calendar year 1994 through 1996 during which Executive
remains in the full-time employ of the Corporation, the Corporation shall pay
to Executive, at his Normal Retirement Date (as defined in the 1996 SERP) a
retirement benefit equal to $26,885, together with a payment in lieu of
interest as hereinafter provided.  In the event the last fiscal year of
Executive's employment is less than a full calendar year, the retirement
benefit payable to Executive at Normal Retirement Date shall be a pro rata
portion of $26,885. In the event and during any period the Corporation has not
established a Rabbi Trust for all or any portion of this supplemental
retirement benefit, the retirement benefit shall be increased by an amount
equivalent to interest at the rate of 6% per annum, for the period from the
deemed payment date or dates (selected by the Corporation) during the year with
respect to which the benefit is earned until paid to Executive or contributed
to a Rabbi Trust;

         (B)  In the event the Corporation elects to establish a Rabbi Trust.;
any portion of this supplemental retirement benefit, Executive shall also be
paid, at Normal Retirement Date, all earnings of such trust attrubutable to the
benefit provided under this agreement, net of taxes and expenses.

                                   RA11
<PAGE>
                                     ARTICLE TWO

2.01     Payment.  Payment shall be made at the times, in the amounts and on
the terms and conditions provided in the 1996 SERP, including particularly
Articles Three, Four and Five thereof.

                                     ARTICLE THREE

3.01     Interest.  Any payment that is required to be made hereunder that is
delayed beyond the date specified in this agreement shall bear interest at a
variable rate which shall be the rate of interest on one-year U.S. Treasury
Bills determined at the first auction of Each Calandar year on part thereof
during the period of which interest is to be applied to any obligation.

                                     ARTICLE FOUR

4.01     Alienability.  Neither the Executive, nor any beneficiary under this 
Agreement shall have any power or right to transfer, assign, anticipate,
hypothecate, mortgage, commute, modify, or otherwise encumber in advance any of
the benefits payable hereunder, nor shall any of said benefits be subject to
seizure for the payment of any debts, judgements, alimony, or separate
maintenance, owed by the Executive or her beneficiary or any of them, or be
transferable by operation of law in the event of bankruptcy, or otherwise.

                                     ARTICLE FIVE

5.01     Participation in Other Plans.  Nothing contained in this Agreement
shall be construed to alter, abridge, or in any manner affect the rights and
privleges of the Executive to participate in and be covered by any pension,
profit sharing, group insurance, bonus or any other employee plan or plans
which the Corporation may have or hereafter have.

                                      ARTICLE SIX

6.01  Funding.

     (a)  The Corporation reserves the right at its sole and exclusive
discretion to insure or otherwise provide for the obligations of the
Corporation undertaken by this Agreement or to refrain from same, and to
determine the extent, nature and method thereof, including the establishment of
one or more trusts.  Should the Corporation elect to insure this Agreement, in
whole or in part, through the medium of insurance of annuities, or both, the
Corporation shall be the owner and beneficiary of the policy or annuity.  At no
time shall the Executive be deemed to have any right, title or interest in or
to any specified asset or assets of the Corporation, or any trust or escrow
arrangement, including, but not by way of restriction, any insurance or annuity
contracts or the proceeds therefrom.

     (b)  Any such policy, contract or asset shall not in any way be considered
to be security for the performance of the obligations of this agreement.

     (c)  If the Corporation purchases a life insurance or annuity policy on
the life of the Executive, the Executive agrees to sign any papers that may be
required for that purpose and to undergo any medical examination or tests (at
the Corporation's expense) which may be necessary, and generally cooperate with
the Corporation in securing such policy.

                                    RA12
<PAGE>
     (d)  To the extent the Executive acquires a right to receive benefits
under this Agreement, such right shall be the right of an unsecured general
creditor of the Corporation.

                                     ARTICLE SEVEN

7.01  Benefits and Burdens.  This Agreement shall be binding upon and inure to
the benefit of the Executive and his personal representatives, the Corporation
and any successor organization whish shall succeed to substantially all of the
Corporation's assets and business without regard to the form of such succession.

7.02  Corporation.  As used in this Agreement, Corporation shall mean Beverly
National Corporation, a Massachusetts corporation, its subsididary, Beverly
National Bank, a national banking association, and any affiliated entity,
successor organization, parent, subsidiary, or holding company.

                                     ARTICLE EIGHT

8.01  Communications.  Any notice or communication required of either party
with respect to this Agreement shall be made in writing and may either be
delivered personally or sent by First Class mail, as the case may be:

                To the Corporation:
                               c/o Clerk of the Corporation
                               Beverly National Corporation
                               240 Cabot Street
                               Beverly, Massachusetts 01915

                To the Executive:
                               Lawrence M. Smith
                               85 Grover Street
                               Beverly, Massachusetts 01915

Each party shall have the right by written notice to change the place to which
any notice may be addressed.


                                    RA13
<PAGE>
                                     ARTICLE NINE

9.01  Claims Procedure.  In the event that benefits under this Agreement are
not paid to the Executive (or his beneficiary in the case of hte Executive's
death), and such person feels entitled to receive them, a claim shall be made
in writing to the Corporation within sixty (60) days after written notice from
the the Corporation to the Executive or his beneficiary or personal
representative that payments are not being made or are not to be made under
this Agreement.  Such claim shall be reviewed by the Corporation.  If the claim
is approved or denied, in full or in part, the Corporation shall provide a
written notice of approval of denial within sixty (60) days from the date of
receipt of the claim setting forth the specific reason for denial, specific
reference to the provision of this Agreement upon which the denial is based,
and any additional material or information necessary to ferfect the claim, if
any.  Also, such written notice shall indicate that steps to be taken if a
review of the denial is desired.  If a claim is denied (a claim shall be deemed
denied if the Corporation does not take action within the aforesaid sixty (60)
day period) and a review is desired, the Executive (or beneficiary in the case
of the Executive's death),  shall notify the Corporation in writing within
twenty (20) days.  In requesting a review, the Executive or his beneficiary may
review this Agreement or any document relating to it and submit any written
issues and comments he or she may feel appropriate.  In its sole discretion the
Corporation shall then review the claim and provide a written decision within
sixty (60) days.  This decision likewise shall state the specific reasons for
the decision and shall include reference to specific provisions of this
Agreement on which the decision is based.

Any decision of the Corporation shall not be binding on the Executive, his
personal representative, or any beneficiary without consent, nor shall it
preclude further action by the Executive, her personal representatives of
beneficiary.

9.02  Arbitration.  All claims, disputes and other matters in questions between
the party hereto arising out of or relating to this Agreement or the breach
thereof may be decided by arbiration with the express mutual consent of the
Executive and the Corporation in accordance with the Rules of the American
Arbitration Association then obtaining, subject to the limitations and
restrictions stated below.  This Agreement to arbitrate and any other agreement
or consent to arbitrate entered inot in accordance herewith will be
specifically enforceable under the prevailign arbitration law of any court
having jurisdiction.

Notice of demand for arbitration must be filed in writing with the other
parties to this Agreement and with the American Arbitration Association. The
demand must be made within a reasonable time after the claim, dispute or other
matter in question has arisen.  in no event may the demand for arbitration be
made after institution of legal or equitable proceedings based on such claim,
dispute or other matter in question would be barred by the applicable statute
of limitations.

The award rendered by the arbitrators will be final, not subject to appeal and
judgement may be entered upon it in any court having jurisdiction thereof.


                                   RA14
<PAGE>
                                     ARTICLE TEN

10.01  Entire Agreement.  This instrument may be altered or amended only by
written agreement sighned by the parties hereto.

10.02  Jusrisdiction.  The parties, terms and conditions of this Agreement are
subject to and shall be governed by the laws of the Commonwealth of
Massachusetts.

10.03  Gender.  Any references in this agreement to the masculine shall be
deemed to include the feminine where the contest so requires.

10.04  Operation of Law on Corporation's obligations.  In the event that any
governmental entity promulgates any statute, rule, regualation, policy or order
which restricts or prohibits the Corporation from making payments to the
Executive under this Agreement, then the Corporation's obligations to make
payments to the Executive (or her beneficiary) hereunder shall terminate or be
restricted or suspended (consistent with such law or binding regulation, policy
or order) for so long as such restriction or prohibition applies to the
Corporation.  Nothing in this Agreement is intended to requrire or shall be
construed as requiring the Corporation to do or fail to do any act in violation
of any applicable law or binding regulation, policy or order.

  IN WITNESS WHEREOF,the Corporation, Executive and Corporation's subsidiary
have each caused this Agreement to be duly executed, under seal, at Beverly,
Massachusetts the day and year first above written.

ATTEST:                                   BEVERLY NATIONAL CORPORATION

/s/ John L. Good III                          /s/ Julia L. Robichau
________________________                  By__________________________
Chairman, Compensation                       Vice President & Clerk
Committe of the Board
of Directors

ATTEST                                     BEVERLY NATIONAL BANK

/s/ Julia L. Robichau                         /s/ Lawrence M. Smith
________________________                   By_________________________
Witness                                       Lawrence M. Smith

                                   RA15
<PAGE>
                              
                            BEVERLY NATIONAL CORPORATION
                                 240 Cabot Street
                                Beverly, MA  01915
                                                                
                                                        December 24, 1996

Ms. Julia L. Robichau
121 Topsfield Road
Wenham, MA 01984



Dear Ms. Robichau:

     Beverly National Corporation, a Massachusetts corporation ("Corporation"),
recognizes that during your tenure as an officer of the Corporation and of
Beverly National Bank, a wholly-owned subsidiary of the Corporation (the
"Bank"), you have contributed to the growth and success of the Bank in
significant ways, and that you have developed an intimate knowledge of the
business and affairs of the Bank and of its policies, methods, personnel and
problems.  The Corporation also recognizes that such contributions and
knowledge are expected to be of significant benefit to the future growth and
success of the Bank and the Corporation.
 
    The Board of Directors of the Corporation (the "Board") recognizes that a
change in control of the Corporation may occur and that the threat of such a
change in control may result in the departure of management personnel to the
detriment of the Corporation and its stockholders.  The Board has determined
that appropriate steps should be taken to reinforce and encourage the continued
dedication of members of the Bank's and the Corporation's management, including
yourself, to their assigned duties in the face of the potentially disturbing
circumstances arising from the possibility of such a change in control.  The
continued performance of your duties as an officer of the Bank and the
Corporation may require your strenuous opposition to such a threatened change
in control which, in the judgment of the Board, may not be in the best
interests of the Corporation and its stockholders, and your opposition to such
a threatened change in control of the Corporation could prevent or inhibit you
from effectively continuing your duties as an officer of the Bank and the
Corporation should such a change of control occur.

     In order to induce you to remain in the employ of the Bank and the
Corporation and to continue to perform your duties as an officer of the Bank
and the Corporation in a manner which is, in your judgment, in the best
interests of the Bank and the Corporation, the Corporation hereby agrees to
provide you with certain severance benefits in the event your employment with
the Bank or the Corporation is terminated subsequent to a change in control (as
defined in Section 1 hereof) under the circumstances described below.

     1.  Change in Control.  No benefits shall be payable hereunder unless
there shall have been a change in control as set forth below, and your
employment by the Bank or the Corporation shall thereafter have been terminated
in accordance with Section 2 below.  For purposes of this Agreement, a "Change
in Control" of the Corporation shall mean any of the following:


                                     RA16
<PAGE>
         (a)  The acquisition of "control" (within the meaning of Section 2(a)
(2) of the Bank Holding Company Act of 1956, as amended, or Section 602 of the
Change in Bank Control Act of 1978) of the Corporation by any person, company
or other entity;

         (b)  Any "person" (as such term is used in Sections 13(d) and 14(d)(2)
of the Securities Exchange Act of 1934) is or becomes the "beneficial owner"
(as defined in Rule 13d-3 thereunder), directly or indirectly, of securities of
the Corporation representing 20% or more of the combined voting power of the
Corporation's then-outstanding securities.

         (c)  Any such person becomes the beneficial owner, directly or
indirectly, of securities of the Corporation representing less than 20% of the
Corporation's then-outstanding securities, but is determined by a court or
regulatory agency with jurisdiction over the matter to possess or to have 
exercised control over the Corporation; or

         (d)  During any period of two consecutive years, individuals who at
the beginning of such period constitute the Board cease for any reason to
constitute at least a majority thereof unless the election or the nomination
for election by the Corporation's stockholders of each new director was
approved by a vote of at least three-fourths of the directors of the
Corporation then still in office who were directors at the beginning of the
period; or

         (e)  The Corporation sells a majority of its assets, or enters into
any transaction in which another entity (other than an insurer of the deposit
liabilities of a subsidiary of the Corporation) assumes a majority of the
deposit liabilities of any subsidiary of the Corporation.

     2.  Termination Following Change in Control.  You shall be entitled to the
benefits provided for in Section 3(c) hereof upon the termination of your
employment as an officer of the Bank or the Corporation (i) by reason of your
resignation, as defined in Section 2(c) hereof, within twenty-four (24) months
after a Change in Control, or (ii) for any other reason, voluntary or
involuntary, within twenty-four (24) months after a Change in Control, unless
your employment is terminated (A) because of your death, retirement, or
disability or (B) by the Bank or the Corporation for Cause (as hereinafter 
defined).  In the event your employment with the Bank or the Corporation, but
not both, shall be terminated and you shall be entitled to the benefits
provided in Section 3 hereof, you may thereafter terminate your employment with
the Corporation or the Bank, respectively, and continue to be entitled to the
benefits provided in Section 3 hereof.

         (a)  Retirement; Disability.
              (i)  Termination by the Bank or the Corporation or you of your
employment based on retirement shall mean the mandatory termination of your
employment in accordance with the Bank's retirement policy including (at your
sole election and as set forth in writing) early retirement, generally
applicable to its salaried employees or in accordance with any retirement
arrangement established with your consent with respect to you.

              (ii) Termination by the Bank or the Corporation of your
employment based on disability shall mean termination because of your
inability, as a result of your incapacity due to physical or mental illness, to
perform the services required of you as an employee for a period aggregating
six months or more within any 12-month period.
                                 RA17
<PAGE>
         (b)  Cause.  Termination by the Bank or the Corporation of your
employment for "Cause" shall mean termination upon

              (i)  the willful and continued failure by you to substantially
perform your duties (other than any such failure resulting from your incapacity
due to physical or mental illness) after a demand for substantial performance
is delivered to you by the Board of Directors of the Bank or the Board which
specifically indentifies the manner in which such board believes that you have
not substantially performed your duties, or

              (ii)  a conviction for criminal misconduct by you which is
 materially injurious to the Bank or the Corporation monetarily or otherwise.

     For purposes of this paragraph (b), no act, or failure to act, on your
part shall be considered "willful" unless done, or omitted to be done, by you
not in good faith and without reasonable belief that your action or omission
was in the best interests of the Bank or the Corporation.

     Notwithstanding the foregoing, you shall not be deemed to have been
terminated for Cause unless and until there shall have been delivered to you a
copy of a resolution duly adopted by the affirmative vote of not less than
three-quarters of the entire membership of the Board of Directors of the Bank
or the Board at a meeting of such board called and held for the purpose (after
reasonable notice to you and an opportunity for you, together with your
counsel, to be heard before such board), finding that in the good faith opinion
of such board you were guilty of conduct set forth above in clauses (i) or (ii)
of the first sentence of this paragraph and specifying the particulars thereof
in detail.

         (c)  Resignation.  Your voluntary resignation from employment with the
Corporation or the Bank for any reason as set forth in a letter from you
delivered to the Board or to the Board of Directors of the Bank.

         (d)  Notice of Termination.  The Corporation agrees that it will, and
will cause the Bank to, promptly furnish you with a written Notice of
Termination.  Any purported termination by you shall be communicated by written
Notice of Termination to the Bank, with a copy to the Corporation.  For
purposes of this Agreement, a "Notice of Termination" shall mean a notice which
shall indicate the specific termination provision in this Agreement relied upon
and shall set forth in reasonable detail the facts and circumstances claimed to
provide a basis for termination of your employment under the provision so
indicated.

         (e)  Date of Termination.  "Date of Termination" shall mean:
              (i)   if your employment is terminated for disability, thirty
(30) days after Notice of Termination is given,

              (ii)  if your employment is terminated by the Bank or the 
Corporation for Cause, the date specified in the Notice of Termination, and

              (iii) if your employment is terminated for any other reason, the
date on which a Notice of Termination is given;  provided that if within five
(5) days after any Notice of Termination is given the party receiving such
Notice of Termination notifies the other party that a dispute exists concerning
the termination, the Date of Termination shall be the date on which the dispute

                                    RA18
<PAGE>
is finally determined, either by mutual written agreement of the parties, by a
binding and final arbitration award or by a final judgment, order or decree of
court ofcompetent jurisdiction (the time for appeal therefrom having expired
and no appeal having been perfected).

     3.  Compensation During Disability or Upon Termination.

        (a)  During any period that you fail to perform your duties as a result
of incapacity due to physical or mental illness, the Corporation shall pay you,
to the extent it is not paid by Bank, an amount equal to your full base salary
at the rate then in effect until the Date of Termination.  Thereafter, your
benefits shall be determined in accordance with the Bank's long-term disability
plan then in effect.

        (b)  If your employment shall be terminated for Cause, the Corporation
shall pay you, to the extent it is not paid by Bank, an amount equal to your
full base salary through the Date of Termination at the rate in effect at the
time Notice of Termination was given and the Corporation shall have no further
obligations to you under this Agreement.

        (c)  If, within twenty-four (24) months after a Change in Control shall
have occurred, your employment by the Bank or the Corporation shall be
terminated other than for Cause, your death, disability or retirement, then the
Corporation shall pay you within five days after the Date of Termination an
amount equal to the sum of:

             (i)  An amount equal to your full base salary through the Date of
Termination at the rate in effect at the time Notice of Termination was given,
to the extent Bank does not promptly pay such amount; plus

             (ii)  A lump sum amount equal to the product of (A) the average
sum of your annual base compensation (salary plus bonus) paid to you by the
Bank or the Corporation and includible in your taxable income for the five
years preceding a Change in Control multiplied by (B) the number three (3),
less one hundred (100) dollars; plus

             (iii)  All legal fees and expenses incurred by you as a result of
such termination (including all such fees and expenses, if any, incurred in
contesting or disputing any such termination or in seeking to obtain or enforce
any right or benefit provided for by this Agreement).

       (d)  You shall not be required to mitigate the amount of any payment
provided for in this Section 3 by seeking other employment or otherwise, nor
shall the amount of any payment provided for in this Section 3 be reduced by
any compensation earned by you as the result of employment by another employer
after the Date of Termination, or otherwise.

       (e)  Notwithstanding any provision hereof to the contrary, no payment
hereunder shall be made if it would violate any applicable law, rule or
regulation, including without limitation, 12 C.F.R. Part 359, as promulgated by
the Federal Deposit Insurance Corporation.

                                    RA19
<PAGE>
     4. Successors; Binding Agreement.
      
       (a)  The Corporation will require any successor (whether direct or
indirect, by purchase, merger, consolidation or otherwise) to all or
substantially all of the business and/or assets of the Corporation, by
agreement in form and substance satisfactory to you, to expressly assume and 
agree to perform this Agreement in the same manner and to the same extent that
the Corporation would be required to perform it if no such succession had taken
place. Failure of the Corporation to obtain such agreement prior to the
effectiveness of any such succession shall be a breach of this Agreement and
shall entitle you to compensation from the Corporation in the same amount and
on the same terms as you would be entitled to hereunder if you resigned (as
defined in Section 2(c) hereof) within twenty-four (24) months after a Change
in Control, except that for purposes of implementing the foregoing, the date on
which any such succession becomes effective shall be deemed the Date of 
Termination.  As used in this Agreement, "Corporation" shall mean the
Corporation as hereinbefore defined and any successor to its business and/or
assets as aforesaid which executes and delivers the agreement provided for in
this Section 4 or which otherwise becomes bound by all the terms and provisions
of this Agreement by operation of law.

       (b)  This Agreement shall inure to the benefit of and be enforceable by
your personal or legal representatives, executors, administrators, successors,
heirs, distributees, devisees, and legatees.  If you should die while any
amount would still be payable to you hereunder if you had continued to live,
all such amounts, unless otherwise provided herein, shall be paid in accordance
with the terms of this Agreement to your devisee, legatee or other designee or,
if there be no such designee, to your estate.

     5.  Notices.  All notices and other communications provided for in this
Agreement shall be in writing and shall be deemed to have been duly given when
delivered or mailed by United States registered mail, return receipt requested,
postage prepaid, addressed to the respective addresses set forth on the first
page of this Agreement, provided that all notices to the Corporation shall be 
directed to the attention of the Board with a copy to the Chairman of the
Board, or to such other address as either party may have furnished to the other
in writing in accordance herewith, except that notice of change of address
shall be effective only upon receipt.

     6.  Miscellaneous.  No provision of this Agreement may be modified, waived
or discharged unless such waiver, modification or discharge is agreed to in
writing and signed by you and such officer as may be specifically designated by
the Board.  No waiver by either party hereto at any time of any breach by the
other or failure to comply with any condition or provision of this Agreement to
be performed by such other party shall be deemed a waiver of similar or 
dissimilar provisions or conditions at the same or at any prior or subsequent
time.  No agreements or representations, oral or otherwise, express or implied,
with respect to the subject matter hereof have been made by either party which
are not expressly set forth in this Agreement.  The validity, interpretation,
construction and performance of this Agreement shall be governed by the laws
of the Commonwealth of Massachusetts.  This Agreement is made under seal.

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

                                   RA20
<PAGE>
     8.  Counterparts.  This Agreement may be executed in several counterparts,
each of which shall be deemed to be an original but all of which together will
constitute one and the same instrument.

     9.  Arbitration.  Any dispute or controversy arising under or in
connection with this Agreement shall be settled exclusively by arbitration in
Boston, Massachusetts, in accordance with the rules of the American Arbitration
Association then in effect. Notwithstanding the pendency of any such dispute or
controversy, the Corporation will pay you promptly an amount equal to your full
compensation in effect when the notice giving rise to the dispute was given
(including, but not limited to, base salary) and provide you with all 
compensation, benefits and insurance plans in which you were participating when
the notice giving rise to the dispute was given, until the dispute is finally 
resolved in accordance with Section 2(e) hereof, to the extent Bank does not
make such payments or continue such benefits.  Amounts paid under this Section
9 are in addition to all other amounts due under this Agreement and shall not
be offset against or reduce any other amounts due under this Agreement. 
Judgment may be entered on the arbitrator's award in any court having
jurisdiction;  provided, however, that you shall be entitled to seek specific
performance of your right to be paid until the Date of Termination during the
pendency of any dispute or controversy arising under or in connection with this
Agreement.

     10.  Election of Benefits.  An election by you to resign after a Change in
Control under the provisions of this Agreement will not constitute a breach by
you of any employment agreement between the Corporation (or any subsidiary
thereof) and you and will not be deemed a voluntary termination of employment
by you for the purpose of interpreting the provisions of any benefit plans,
programs or policies.  Nothing in this Agreement will be construed to limit
your rights under any employment agreement you may then have with the
Corporation, provided, however, that if you become entitled to compensation
under Section 3 hereof following a Change in Control, you may elect either to
receive the severance payment provided in Section 3 or such termination
benefits as you may have under any such employment agreement, but may not elect
to receive both.

     If this letter correctly sets forth our agreement on the object matter
hereof, kindly sign and return to the Corporation the enclosed copy of this
letter which will then constitute our agreement on this subject.

ATTEST:                              BEVERLY NATIONAL CORPORATION

/s/ John L. Good III                    /s/ Lawrence M. Smith
_______________________              By__________________________
Chairman, Compensation                 Its:  President
Committee of the Board
of Directors

Agreed to this 24th day
 of December, 1996.

/s/ Julia L. Robichau
______________________
Julia L. Robichau
                                 RA21
<PAGE>

                             CONSULTING AGREEMENT

  CONSULTING AGREEMENT made and entered into as of this 24th day of December,
1996 by and between Beverly National Corporation, a Massachusetts corporation
having its principal place of business in Beverly, Massachusetts ("Company"),
and Julia L. Robichau of Wenham, Massachusetts. 

                          W I T N E S S E T H  T H A T: 

  WHEREAS, Ms. Robichau is currently employed by the Company and has been
employed by the Company since March 15, 1984; and  

  WHEREAS, Ms. Robichau has been employed by The Beverly National Bank, a
wholly-owned subsidiary of the Company (the "Bank"), over twenty-five years;
and
 
  WHEREAS, Ms. Robichau is scheduled to retire as an officer and employee of the
Company and its subsidiaries on June 30, 1999; and 

  WHEREAS, the services of Ms. Robichau, her experience and knowledge of the
affairs of the Bank and the Company and her reputation and contacts in the
banking industry are valuable to the Company and its subsidiaries; and 

  WHEREAS, the Company desires to retain Ms. Robichau as a consultant (in such
capacity, the "Consultant"), to advise the Company and its subsidiaries; and 

  WHEREAS, Consultant desires to be so retained. 

  NOW, THEREFORE, in consideration of the mutual promises and covenants herein
contained, and for other good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged, the parties hereto agree as
follows: 

  1.  Term.  The period of this Consulting Agreement shall be deemed to
commence as of the date of Consultant's retirement from the Company and its
subsidiaries, and shall continue in effect through June 23, 2002.  In the event
Consultant's employment with the Company and its subsidiaries terminates due to
her death, disability, or as a result of termination other than for "Cause" (as
defined in her Employment Agreement of even date), then this Consulting
Agreement shall not come into effect. 

  2.  Consulting Services.  Consultant shall provide such services, at such
time or times, as she shall agree with the President of the Company.  It is
understood that Consultant has not agreed to be available on a full time or
regular basis, or for any particular number of hours.  Consultant may provide
services to other businesses, subject to Sections 4, 5 and 6 hereof. 

  3.  Fees.  Consultant shall be paid a consulting fee of $20,000 per annum
(the "Consulting Fee"), prorated for portions of a year, payable monthly or as
otherwise agreed by Consultant and the Company.  In addition, Company will
reimburse Consultant for her expenses. Consultant shall not be an employee of
the Company or its subsidiaries, and shall be solely responsible for the timely
payment of all income or other taxes due with respect to the Consulting Fee. 

      Consultant shall not be entitled to participate in the benefit programs
of the Company and its subsidiaries by virtue of this Consulting Agreement, but
nothing herein contained shall limit rights Consultant otherwise has with
respect to such benefit programs. 
                                  RA22
<PAGE>
  4.  Non-Competition.  At all times during the term of this Consulting
Agreement and for a period of one (1) year thereafter, Consultant shall not,
directly or indirectly, as an employee of any person or entity (whether or not
engaged in business for profit), individual proprietor, partner, stockholder,
director, officer, joint venturer, investor, lender or in any other capacity
whatever (otherwise than as holder of less than ten (10) percent of any
securities publicly traded in the market) compete within (i) the City of 
Beverly, Massachusetts, and the Town of Hamilton, Massachusetts, or (ii) 
municipalities contiguous to the City of Beverly, Massachusetts, or the Town of
Hamilton, Massachusetts, or (iii) any other Cities or Towns in which the Bank
may locate during the term of this Consulting Agreement, with the business of
the Company or any of its subsidiaries, as such businesses are constituted at
any time during the term of this Consulting Agreement.  For purposes of this
Section 4, Consultant's ownership of or employment by an institution doing
business in Beverly, Massachusetts, Hamilton, Massachusetts, in municipalities
contiguous to Beverly or Hamilton or in such other Cities or Towns, but having
its principal place of business elsewhere, shall not constitute competition
hereunder so long as Consultant does not solicit business in Beverly or
Hamilton, in such contiguous municipalities, or in such other Cities or Towns,
as the case may be. 

  5.  No Solicitation of Employees.  At all times during the term of this
Consulting Agreement and for a period of one (1) year thereafter, Consultant
shall not, directly or indirectly, employ, attempt to employ, recruit or 
otherwise solicit, induce or influence to leave his or her employment any
employee of the Company or its subsidiaries. 

  6.  No Disclosure of Information.  Consultant shall not at any time divulge,
use, furnish, disclose or make accessible to anyone other than the Company or
any of its subsidiaries any knowledge of information with respect to 
confidential or secret data, procedures or techniques of the Company or any of
its subsidiaries, provided, however, that nothing in this Section 6 shall 
prevent the disclosure by Consultant of any such information which at any time
comes in to the public domain other than as a result of the violation of the
terms of this Section 6 by Consultant or which is otherwise lawfully acquired
by Consultant. 

  7.Termination of Consulting Agreement.  This Consulting Agreement shall 
terminate on the earliest to occur of the following: 

                     (a)  The expiration of the term hereof; 

                     (b)  Consultant's death; 

                     (c)  At the election of the Company, for Cause, as 
hereinafter defined, after ten (10) business days' prior written notice of the 
basis therefor to Consultant if during such period Consultant shall not have
cured the basis therefor.  For purposes of this Consulting Agreement, the 
Company shall be deemed to have "Cause" to terminate this Consulting Agreement
only if: 

                     (i)    Consultant is convicted by a court of competent
                            jurisdiction of any criminal offense involving
                            dishonesty or breach of trust;

                     (ii)   Consultant shall commit an act of fraud materially
                            evidencing bad faith toward the Company or any of
                            its subsidiaries;
                                     RA23
<PAGE>
                     (iii)  Consultant fails to substantially perform the
                            duties as agreed by Consultant and the President of
                            the Company (other than any such failure resulting
                            from Consultant's incapacity due to physical or
                            mental illness) after a demand for substantial
                            performance is delivered to Consultant by the
                            President which specifically identifies the manner
                            in which such officer believes that Consultant has
                            not substantially performed such duties, making
                            reference to this provision of the Consulting
                            Agreement. 

  It is understood that in consideration of Consultant's agreement to be bound
hereby, the Company agrees to pay the Consulting Fee through the term hereof,
even if Consultant is unable to perform services due to physical or mental
illness or condition. 

  8.  Payments Upon Termination of Consulting Agreement or Default by Company.
Upon termination of this Consulting Agreement, Consultant shall be entitled to
receive the Consulting Fee through the date of termination.  If Company
purports to terminate Consultant other than for Cause, or in the event Company
fails to make any payment hereunder when due, or breaches any other term or
provision hereof, Consultant shall be entitled to receive, in a lump sum, the
Consulting Fee through the end of the term of this Consulting Agreement.  

  9.  Notices.  Notices under this Consulting Agreement shall be in writing and
shall be mailed by registered or certified mail, effective upon receipt,
addressed as follows: 

          (a)  To the Company:       Beverly National Corporation 
                                     240 Cabot Street 
                                     Beverly, Massachusetts 01915 
                                     Attention:  President 

          (b)  To the Consultant:    Julia L. Robichau 
                                     121 Topsfield Road 
                                     Wenham, Massachusetts 01984 

  Either party may by notice in writing change the address to which notices to 
it or her are to be addressed hereunder. 

  10.  Arbitration.  Any dispute or controversy arising under or in connection
with this Consulting Agreement shall be settled exclusively by arbitration in
Boston, Massachusetts, in accordance with the rules of the American Arbitration
Association then in effect.  Notwithstanding the pendency of any such dispute
or controversy, the Company will pay Consultant promptly an amount equal to her
full Consulting Fee in effect when the notice giving rise to the dispute was
given (including, but not limited to, expense reimbursement.  Amounts paid
underthis Section 10 are in addition to all other amounts due under this
Consulting Agreement and shall not be offset against or reduce any other
amounts due under this Consulting Agreement.  Judgment may be entered on the
arbitrator's award in any court having jurisdiction; provided, however, that
Consultant shall be entitled to seek specific performance of her right to be
paid as specified in this Section 10. 


                                   RA24
<PAGE>
  11.  Miscellaneous. 
  (a)  Legal Fees.  The Company shall pay to Consultant all reasonable legal 
fees and expenses incurred by her in contesting or disputing any termination of
this Consulting Agreement or in seeking to obtain or enforce any right or 
benefit provided by this Consulting Agreement, provided that the final 
resolution of such matter principally is in Consultant's favor. 

  (b)  Entire Agreement.  This Consulting Agreement constitutes the entire
Consulting Agreement between the parties and may not be changed except by a
writing duly executed and delivered by the Company and Consultant in the same
manner as the Consulting Agreement.  This Consulting Agreement does not in any
way limit Consultant's rights under any pension, profit sharing or similar
programs of the Company or its subsidiaries, under agreements of Consultant and
the Company including the Employment Agreement of even date and the
Supplemental Executive Retirement Agreement executed on or about the date
hereof, or Consultant's rights under any other benefit, program or agreement
applicable to Consultant, including without limitation the Retiree Medical
Benefit Policy ofthe Bank adopted December 28, 1993. 

  (c)  Governing Law. This Consulting Agreement is governed by and shall be
construed in accordance with the laws of the Commonwealth of Massachusetts.   

  (d)  Binding Effect; Non-Assignability.  This Consulting Agreement shall be
binding upon the Company and inure to the benefit of the Company and its
successors. Neither this Consulting Agreement nor any rights arising hereunder
may be assigned or pledged by the Company or Consultant.  This Consulting 
Agreement shall inure to the benefit of and be enforceable by Consultant's
personal or legal representatives, executors, administrators, successors, heirs,
distributees, devisees and legatees. 

  IN WITNESS WHEREOF, the parties hereto have executed the within instrument as
a sealed document as of the date first above written. 

ATTEST                            BEVERLY NATIONAL CORPORATION 

/s/ John L. Good III                  /s/ Lawrence M. Smith
___________________________       By:________________________       
Chairman, Compensation                    President
Committee of the Board  
of Directors 

                                   /s/ Julia L. Robichau
                                  ___________________________
                                  Julia L. Robichau 

                                   RA25
<PAGE>


                             BEVERLY NATIONAL CORPORATION

                           SUPPLEMENTAL EXECUTIVE RETIREMENT 
                                       AGREEMENT

                                          For

                                   Julia L. Robichau

                                   December 24, 1996























                                     RA26
<PAGE>
                     SUPPLEMENTAL EXECUTIVE RETIREMENT AGREEMENT

     THIS AGREEMENT, made and entered into this 24th day of December, 1996 by
and between Beverly National Corporation, its subsidiaries and affiliates,
(hereinafter called the "Corporation") and Julia L. Robichau (hereinafter called
the "Executive").

                                     WITNESSETH:

     WHEREAS, the Executive has been in the employ of the Corporation and/or its
subsidiaries and is now serving the Corporation as its Vice President/Cashier 
and Chief Operations Officer; and,

     WHEREAS, because of the Executive's experience, knowledge
of affairs of the Corporation, and reputation and contacts in the industry, the
Corporation deems the Executive's continued employment with the Corporation
important for its future growth; and,

     WHEREAS, it is the desire of the Corporation and in its best interest that
the Executive's service be retained; and,

     WHEREAS, in order to induce the Executive to continue in the employ of the
Corporation and in recognition of her past service, the Board of Directors
voted on December 10, 1996 to authorize the Corporation to enter into an
Agreement to provide her certain benefits;

     NOW, THEREFORE, in consideration of services performed in the past and to
be performed in the future as well as of the mutual promises and covenants 
herein contained, it is agreed as follows:

                                     ARTICLE ONE

1.01  Employment.  The Corporation may employ the Executive in such capacity as
the Corporation may from time to time determine.  Notwithstanding anything
contained herein, this Agreement is not an agreement of employment and nothing
herein shall restrict the Corporation concerning the terms and conditions of
the Executive's employment.

The benefits provided by this Agreement are not part of any salary reduction
plan or an arrangement deferring a bonus or a salary increase.  The Executive
has no option to take any current payment or bonus in lieu of these salary 
continuation benefits.

                                     ARTICLE TWO 

2.01   Normal Retirement Benefits. 
(a)    If the Executive shall continue in the employment of the Corporation
       until the first of the month coincident with or next following her
       sixty- fifth (65th) birthday (hereinafter referred to as the "Normal
       Retirement Date"), she shall be entitled to a Normal Retirement Benefit,
       determined as of the effective date of her actual retirement and
       continuing for twenty (20) years, payable monthly, in the annual amount
       of sixty percent (60%) of her Benefit Computation Base (hereinafter
       defined), reduced by the sum of (1), (2), and (3) below.


                                   RA27
<PAGE>
       1.     Fifty percent (50%) of the Executive's (actual or projected) 
              annual primary social security retirement benefit projected as of
              the Executive's social security normal retirement age based on
              her Benefit Computation Base in effect on the date of termination
              of the Executive's employment with the Corporation; 

       2.     The annual amount of benefits payable to the Executive (or her
              beneficiaries) at the Normal Retirement Date calculated on a
              single life annuity basis from any qualified defined benefit 
              pension plan maintained and funded by the Corporation, as such
              plan or plans may be amended or modified from time to time;

       3.     The annual amount of benefits payable at the Normal Retirement 
              Date calculated on a single life annuity basis from any other
              non-qualified supplemental retirement plan maintained and funded
              by the Corporation, as such plan or plans may be amended or
              modified from time to time.

(b)    If the Executive has (or will have) completed fewer than twenty-five
       (25) years (or 300 months) of service with the Corporation as of her
       Normal Retirement Date, then the Normal Retirement Benefit shall be the
       amount determined by multiplying the amount which would otherwise be the
       Normal Retirement Benefit under paragraph (a) above, by a fraction, not
       to exceed one (1), the numerator of which is the actual number of months
       of the Executive's employment with the Corporation, and the denominator
       of which is three hundred (300) months.

(c)    The aggregate amount of Normal Retirement Benefit shall be further 
       reduced by any consulting fees received by the Executive from a 
       Consulting Agreement entered into between the Corporation and the 
       Executive on December 24, 1996.

2.02  Benefit Computation Base.  The Executive's Benefit Computation Base shall
be the average of the Executive's annual compensation (including base salary,
bonus, and any salary reduction amounts pursuant to Sections 401(k) or 125 of
the Internal Revenue Code of 1986, as amended) paid during the thirty-six (36)
consecutive calendar months during the Executive's period of employment by the
Corporation in which such compensation is the highest.

2.03  Accrued Benefit.  As used herein for the purposes of Section 3.01, 4.01,
5.01, or 5.02, the term "Accrued Benefit" shall mean the benefit amount the
Executive would be entitled to under Section 2.01, commencing at the
Executive's Normal Retirement Date with the following exceptions:

        1.     The event of (a) death, (b) disability, (c) termination of
               employment, (d) early retirement, or (e) merger, consolidation
               or sale (in the event of (e), as modified by Section 10.1
               hereof) as the case may be, the benefit to which the Executive
               will be entitled shall be determined by multiplying the Normal
               Retirement Benefit amount by a fraction, not to exceed (1), the
               numerator of which is the actual number of months of the
               Executive's employment with the Corporation, and the denominator
               of which is three hundred (300) months.  The Corporation
               recognizes and acknowledges that the Executive has been employed
               for three hundred (300) months.

                                       RA28
<PAGE>
        2.     If the Executive employment terminates for any reason prior to 
               her Normal Retirement Date, in calculating her Accrued Benefit,
               (i) the offset for primary social security retirement benefit 
               shall be calculated on the basis of the amount projected to be
               payable at the Executive's social security normal retirement age
               assuming continued earnings by the Executive at the rate in 
               effect at termination of employment until the Executive's social
               security normal retirement age; (ii) the offset for any
               qualified defined benefit plan shall be calculated on the basis
               of the Executive's accrued benefit in said plan upon termination
               of employment projected to be payable at the Executive's Normal 
               Retirement Date; and (iii) the offset for any other non-
               qualified supplemental retirement plan shall be calculated on
               the basis of the Executive's accrued benefit in said plan upon
               termination of employment projected to be payable at the
               Executive's Normal Retirement Date.

2.04  Optional Forms of Payment.  In lieu of the twenty (20) year certain 
payments provided in Section 2.01 above, or whenever an Accrued Benefit is 
payable under Section 4.01 or 5.01 of this Agreement, the Executive may elect
in the calendar year prior to the calendar year in which payments are to begin,
an optional form of payment which shall be the actuarial equivalent (factors 
defined in the Corporation's qualified defined benefit pension plan) of the
said twenty (20) year certain payments. The optional form of payment shall be
any optional form of payment which is provided to the Executive under the terms
of the Corporation's qualified defined benefit pension plan.


                                 ARTICLE THREE 

3.01  Death of Executive.

(a)   If the Executive dies while employed by the Corporation but prior to the
      commencement of the payment of benefits under Section 2.01, 4.01, 5.01,
      5.02, or 10.01, the Corporation will pay to the Executive's named
      beneficiaries, for a period of twenty (20) years certain commencing on
      the first day of the month next following the delivery to the Corporation
      of a death certificate, a total annual amount equal to the Accrued 
      Benefit as of the Executive's date of death. 

(b)   If the Executive dies following the commencement of the payment of 
      benefits under Section 2.01, 4.01, 5.01, 5.02, or 10.01, such payment of 
      benefits shall continue to the named beneficiaries of the Executive until
      all such benefits have been paid.

(c)   If the Executive dies following the termination of her employment with
      the Corporation and prior to the commencement of the payment of benefits
      under Section 2.01, 4.01, 5.01, 5.02, or 10.01, the Corporation shall pay
      to the Executive's named beneficiaries an annual benefit which shall be
      the Executive's Accrued Benefit as of the date of her termination of her 
      employment.  Such benefits shall be payable monthly, commencing on the 
      first day of the month next following the Normal Retirement Date, or any
      date prior tothe Normal Retirement Date approved by the Corporation, and 
      continuing for twenty (20) years.


                                   RA29
<PAGE>
3.02  Beneficiaries.  The Executive may designate, in writing to the 
Corporation, one or more beneficiaries.  If no beneficiary is so named or if no
named beneficiary is living at the time a payment is due, benefit payments
shall be made, when due, to the Executive's estate.

                                  ARTICLE FOUR

4.01  Disability Prior to Retirement.  In the event the Executive shall become 
disabled, the Corporation will pay no disability benefits hereunder.  
Disability benefits (if any) will be paid to the Executive through such
insurance programs as may be sponsored by the Corporation.  Upon the
Executive's attainment of the Normal Retirement Date, the Executive shall
commence receiving payment of her Accrued Benefit determined as of the date of
the disability.  The Accrued Benefit shall be paid monthly, for twenty (20)
years certain commencing on the first day of the month following the later of
the termination of such benefits or the Normal Retirement Date, or in the
manner provided in Section 2.04.

4.02  Re-employment following Disability.  In the event the Executive returns to
work with the Corporation after terminating employment because of disability, 
this Agreement shall continue in full force and effect as though such disability
had not occurred.
 
                                  ARTICLE FIVE

5.01  Early Retirement, Termination of Service or Discharge. Except to the 
extent otherwise provided in Sections 5.03 and 5.04, in the event that the
Executive's employment with the Corporation is terminated, voluntarily or
involuntarily, before the Executive attains the Normal Retirement Date, for 
reasons other than death or disability, the Executive shall be entitled to an 
annual benefit, which shall be her Accrued Benefit as of the date of her 
termination of employment.  Such benefit shall be payable monthly, commencing
on the first day of the month next following the Normal Retirement Date and 
continuing for twenty (20) years.  The Executive may elect to receive such 
benefit provided in this Section 5.01 prior to the Normal Retirement Date at
any date between age 55 and the Normal Retirement Date.  Such early
commencement will result in a .25 percent reduction for each month payment
commences prior to age 65.

5.02  Optional Forms of Payment.  In lieu of the twenty (20) year certain 
payments provided in Section 5.01, the benefits payable under such Sections may
be payable in the manner provided in Section 2.04.

5.03  Employment by Competition.  Anything to the contrary in this Agreement
notwithstanding, in the event that either (a) prior to the Normal Retirement 
Date, the Executive's employment with the Corporation, shall have terminated
for whatever reason or (b) after she shall have begun to receive benefits under
this Agreement, and in either such event the Executive shall compete with the
business of the Corporation, then all payments which might otherwise be due and
payable hereunder shall be immediately forfeited and all rights of the
Executive and her beneficiaries hereunder shall become void.  The Executive
will be deemed to have competed with the business of the Corporation if, during
the one-year period following termination of her employment with the
Corporation, she, directly or indirectly, whether as partner, shareholder
(other than as the owner of less than 2% of the outstanding capital stock of a
publicly traded corporation), consultant, agent, employee, co-venturer, or
otherwise, or through any Person (as hereafter defined),
                                   RA30
<PAGE>
      (i)   competes in the Corporation's market area (defined as the area 
            within 20 miles of any branch or facility of the Corporation)
            with, or is employed in such market area by a Person which competes
            with, the banking or any other business conducted by the
            Corporation during the period of her employment,

      (ii)  attempts to hire any employee of the Corporation, assist in such 
            hiring by any other Person, or encourages any such employee to
            terminate her or her relationship with the Corporation, or

      (iii) solicits or encourages any customer of the Corporation to terminate
            its relationship with the Corporation or to conduct with any other 
            Person any business or activity which such customer conducts or
            could conduct with the Corporation.

For purposes of this Section 5.03, the term "Person" shall mean an individual,
a corporation, an association, a partnership, an estate, a trust and any other
entity or organization, and shall include an affiliate office within the
Corporation's "market area" as defined in Section 5.03 above of a Person whose 
headquarters or parent organization is located outside the "market area" as so 
defined.

5.04  Forfeiture.  Anything to the contrary in this Agreement notwithstanding 
(other than Section 10.01), benefits under this Agreement shall be immediately 
forfeited and all rights of the Executive and her beneficiaries hereunder shall
become null and void, if the Executive's employment with the Corporation is 
terminated forcause.  For this purpose, a termination shall be a termination for
 "Cause" only if the termination is for one or more of the following: 

      (i)   the willful and continued failure of her to substantially perform 
            her duties (other than any such failure resulting from her 
            incapacity due to physical or mental illness) after a demand for 
            substantial performance is delivered to her by the Corporation or 
            the Board which specifically identifies the manner in which such 
            Board believes that she has not substantially performed her duties,
            or 

      (ii)  willful misconduct by her which is materially injurious to the 
            Corporation monetarily or otherwise.

For purposes of this paragraph, no act, or failure to act, on the Executive's 
part shall be considered "willful" unless done, or omitted to be done, by her
not in good faith and without reasonable belief that her action or omission was
in the best interests of the Corporation.

     Notwithstanding the foregoing, she shall not be deemed to have been 
terminated for Cause unless and until there shall have been delivered to her a 
copy of a resolution duly adopted by the affirmative vote of not less than
three-quarters of the entire membership of the Board of Directors of the 
Corporation or the Board at a meeting of such Board called and held for the 
purpose (after reasonable notice to her and an opportunity for her, together 
with her counsel, to be heard before such Board), finding that in the good
faith opinion of such Board she was guilty of conduct set forth above in
clauses (i) or (ii) of this Section 5.04 and specifying the particulars thereof
in detail.

                                    RA31
<PAGE>
                                  ARTICLE SIX

6.01  Interest.  Any payment that is required to be made hereunder that is 
delayed beyond the date specified in this Agreement shall bear interest at a
variable rate which shall be the rate of interest on one year U.S. Treasury 
Bills determined at the first auction of each calendar year or part thereof 
during the period of which interest is to be applied to any obligation 
hereunder.

                                  ARTICLE SEVEN

7.01  Alienability.  Neither the Executive, nor any beneficiary under this 
Agreement shall have any power or right to transfer, assign, anticipate, 
hypothecate, mortgage, commute, modify, or otherwise encumber in advance any of
the benefits payable hereunder, nor shall any of said benefits be subject to 
seizure for the payment of any debts, judgments, alimony or separate 
maintenance, owed by the Executive or her beneficiary or any of them, or be 
transferable by operation of law in the event of bankruptcy, or otherwise.

                                  ARTICLE EIGHT

8.01  Participation in Other Plans.  Nothing contained in this Agreement shall 
be construed to alter, abridge, or in any manner affect the rights and 
privileges of the Executive to participate in and be covered by any pension,
profit sharing, group insurance, bonus or any other employee plan or plans
which the Corporation may have or hereafter have.

                                  ARTICLE NINE

9.01  Funding.

(a)  The Corporation reserves the right at its sole and exclusive discretion to
     insure or otherwise provide for the obligations of the Corporation 
     undertaken by this Agreement or to refrain from same, and to determine the
     extent, nature and method thereof, including the establishment of one or 
     more trusts.  Should the Corporation elect to insure this Agreement, in 
     whole or inpart, through the medium of insurance or annuities, or both,
     the Corporation shall be the owner and beneficiary of the policy or
     annuity. At no time shall the Executive be deemed to have any right, title
     or interest in or to any specified asset or assets of the Corporation, or
     any trust or escrow arrangement, including, but not by way of restriction,
     any insurance or annuity contracts or the proceeds therefrom.

(b)  Any such policy, contract or asset shall not in any way be considered to
     be security for the performance of the obligations of this Agreement.

(c)  If the Corporation purchases a life insurance or annuity policy on the
     life of the Executive, the Executive agrees to sign any papers that may be
     required for that purpose and to undergo any medical examination or tests
     (at the Corporation's expense) which may be necessary, and generally 
     cooperate with the Corporation in securing such policy.

(d)  To the extent the Executive acquires a right to receive benefits under
     this Agreement, such right shall be equivalent to the right of an
     unsecured general creditor of the Corporation.

                                    RA32
<PAGE>
                                   ARTICLE TEN

10.01  Reorganization.  The Corporation shall not merge or consolidate into or 
with another corporation if such merger or consolidation shall result in the 
other corporation being the survivor corporation, nor shall it sell 
substantially all of its assets to another corporation, firm or person, unless
and until:

(a)   The Executive and such other corporation, firm or person agree (i) that
      if the Executive is then employed by the Corporation, she shall continue
      in the employ of the succeeding, continuing or acquiring corporation,
      firm or person, and (ii) that such other corporation, firm or person
      agrees in writing without further qualification to assume and discharge
      the obligations ofthe Corporation under this Agreement, or;

(b)   If the Executive and such corporation, firm or person do not agree (i) 
      that the Executive if then employed by the Corporation shall continue in 
      the employ of such corporation, firm or person, and (ii) such 
      corporation, firm or person does not so agree to assume and discharge 
      such obligations, the Corporation shall pay to the Executive, in one lump
      sum, her Accrued Benefit as of the date of such merger, consolidation or 
      sale.  All calculations of the Accrued Benefit, for purposes of this 
      Section 10.1(b), shall further be discounted to present value in 
      accordance with the  actuarial tables used in the Corporation's defined 
      benefit pension plan. 

Upon the occurrence of any such event and the written unqualified assumption of
the obligations of the Corporation by such successor corporation, firm or 
person, the term "Corporation" as used in this Agreement shall be deemed to 
refer to such successor or survivor corporation, firm or person.

                                 ARTICLE ELEVEN

11.01  Benefits and Burdens.  This Agreement shall be binding upon and inure to
the benefit of the Executive and her personal representatives, the Corporation,
and any successor organization which shall succeed to substantially  all of the
Corporation's assets and business without regard to the form of such succession.

11.02  Corporation.  As used in this Agreement, Corporation shall mean the 
Beverly National Corporation, a Massachusetts Corporation, and any affiliated 
entity, successor organization, parent, subsidiary or holding company.




                                    RA33
<PAGE>
                                 ARTICLE TWELVE

12.01  Communications.  Any notice or communication required of either party 
with respect to this Agreement shall be made in writing and may either be 
delivered personally or sent by First Class mail, as the case may be:

                   To the Corporation:
                                 c/o Clerk of the Corporation
                                 Beverly National Corporation
                                 240 Cabot Street
                                 Beverly, MA 01915

                    To the Executive:
                                 Julia L Robichau
                                 121 Topsfield Road
                                 Wenham, MA 01984

Each party shall have the right by written notice to change the place to which 
any notice may be addressed.

                               ARTICLE THIRTEEN

13.01  Claims Procedure.  In the event that benefits under this Agreement are 
not paid to the Executive (or her beneficiary in the case of the Executive's 
death), and such person feels entitled to receive them, a claim shall be made
in writing to the Corporation within sixty (60) days after written notice from
the Corporation to the Executive or her beneficiary or personal representative
that payments are not being made or are not to be made under this Agreement. 
Such claim shall be reviewed by the Corporation.  If the claim is approved or
denied, in full or in part, the Corporation shall provide a written notice of
approval or denial within sixty (60) days from the date of receipt of the claim
setting forth the specific reason for denial, specific reference to the
provision of this Agreement upon which the denial is based, and any additional
material or information necessary to perfect the claim, if any.  Also, such 
written notice shall indicate the steps to be taken if a review of the denial
is desired.  If a claim is denied (a claim shall be deemed denied if the
Corporation does not take action within the aforesaid sixty (60) day period)
and a review is desired, the Executive (or beneficiary in thecase of the
Executive's death), shall notify the Corporation in writing within twenty (20)
days. In requesting a review, the Executive or her beneficiary may review this
Agreement or any document relating to it and submit any written issues and
comments he or she may feel appropriate.  In its sole discretion the
Corporation shall then review the claim and provide a written decision within
sixty (60) days.  This decision likewise shall state the specific reasons for
the decision and shall include reference to specific provisions of this
Agreement on which the decision is based.  Any decision of the Corporation
shall not be binding on the Executive, her personal representative, or any
beneficiary without consent, nor shall it preclude further action by the
Executive, her personal representatives or beneficiary.





                                   RA34
<PAGE>
                                   ARTICLE FOURTEEN

14.01  Entire Agreement.  This instrument may be altered or amended only by 
written agreement signed by the parties hereto.

14.02  Jurisdiction.  The parties, terms and conditions of this Agreement are 
subject to and shall be governed by the laws of the Commonwealth of
Massachusetts.

14.03  Gender.  Any reference in this Agreement to the masculine shall be
deemed to include the feminine where the context so requires.

14.04  Operation of Law on Corporation's Obligations.  In the event that any
governmental entity promulgates any statute, rule, regulation, policy or order 
which restricts or prohibits the Corporation from making payments or affects
any operation of the Agreement to the Executive under this Agreement, then the 
Corporation's obligations to make payments to the Executive (or her
beneficiary) hereunder shall terminate or be restricted or suspended
(consistent with such law or binding regulation, policy or order) for so long
as such restriction or prohibition applies to the Corporation.  Nothing in this
Agreement is intended to require or shall be construed as requiring the
Corporation to do or fail to do any act in violation of any applicable law or
binding regulation, policy or order.  Provisions other than payment provisions
which are found to be invalid or illegal will not be given effect and the
Agreement will be enforced as if those provisions had never been inserted.

  IN WITNESS WTHEREOF, the Corporation has caused this Agreement to be duly 
executed by its duly authorized officer and its Corporate Seal affixed at 
Beverly, Massachusetts the day and year first above written.

                                       BEVERLY NATIONAL CORPORATION
Attest:

/s/ John L. Good III                      /s/ Lawrence M. Smith
__________________________             By__________________________
Chairman, Compensation                          President
Committee of the
Board of Directors


/s/ Lawrence M. Smith                   /s/ Julia L. Robichau
__________________________             _____________________________   
Witness                                Executive



 


                                  RA35

                       BEVERLY NATIONAL CORPORATION 

 

           1996 Incentive Stock Option Plan for Key Employees

1. Purpose.

   1.1  The purpose of the Beverly National Corporation 1996 Incentive Stock
Option Plan for Key Employees (hereinafter referred to as the "Plan") is to
provide incentives to present and future employees of Beverly National
Corporation, a Massachusetts corporation (this "Corporation"), and any of its
present and future subsidiaries at least fifty percent (50%) owned by this
Corporation ("Subsidiaries") (such employees being hereinafter referred to as
an "Employee") in order that they may provide exceptional services to this
Corporation and its Subsidiaries, and to offer inducements to Employees to
accept and continue employment with this Corporation and its Subsidiaries by
offering Employees options to purchase shares of this Corporation's common
stock which may qualify for treatment as incentive stock options under the
Internal Revenue Code of 1986, as amended (the "Code") upon the approval of the
Plan by the shareholders of this Corporation by such Employees of the
requirements and upon the satisfaction for such qualification.  This Plan is
an "incentive stock option plan" described in Section 422 of the Code.



2.  Administration of Plan

   2.1  The Plan shall be administered by the Board of Directors of this
Corporation (the "Board of Directors") which shall: (1) determine which
Employees to purchase shares of this Corporation's Common Stock ($2.50 par
value) ("Stock") pursuant to the Plan (which options shall hereinafter be
referred to as "Options", or in the singular as an "Option" (2) determine the
time or times when Options shall be granted and the number of shares of stock
subject to each Option; (3) determine the option price at which the shares of
Stock subject to each Option may be purchased pursuant to the Plan and the
forms of the instruments evidencing any Options granted under the Plan or any
other instrument to be used in connection with the plan; (4) adopt, amend, and
rescind in its discretion rules and regulations for the administration of the
plan;(5) interpret the Plan and decide all questions and settle all
controversies and disputes which may arise in connection with the Plan, which
decisions and interpretations shall be binding upon all persons; and (6)
exercise such other powers as may be necessary or desirable to implement the
provisions of this Plan.

   2.2  Members of the Board of Directors who are Employees shall be eligible
to receive Options pursuant to the Plan. The grant of an Option to an Employee
who is also a director of this Corporation shall not be affected or invalidated
by reason of the fact that such director voted to approve the grant of such
Option.
<PAGE>
   2.3 No member of the Board of Directors shall be liable for any action taken
or determination made in good faith and in a manner reasonably believed to be
in the best interests of this Corporation with respect to the Plan or any
Option granted pursuant thereto.  The Board of Directors may indemnify any
person against expenses reasonably incurred or the amount of any damages fine,
or settlement assessed against or agreed to by such person, in connection with
any action, suit or proceeding in which such person may be involved in
connection with any Option or this Plan to the same extent that the Board of
Directors may indemnify such person under the By-laws of this Corporation.

3. Authority to Grant Options.

   3.1 Subject to the terms and conditions of this Plan, the Board of Directors
may from time to time grant to such Employees as it may determine to be capable
of making substantial contributions to the management or development of this
Corporation and its Subsidiaries Options, upon such terms and conditions as it
may deem appropriate, subject to applicable provisions of this Plan.

   3.2  The Board of Directors may authorize the grant of Options to Employees
by action taken with or without a meeting.  The effective date of the grant of
an option pursuant hereto shall be the date specified by the Board of Directors
in the Stock Option Agreement, as hereinafter defined.

   3.3  The number of shares of Stock subject to an Option shall in each case
be determined by the Board of Directors, subject to the applicable provisions
of this Plan. More than one Option may be granted to the same Employee.

   3.4 Nothing contained in this Plan or in any resolution adopted by the Board
of Directors or the shareholders of this Corporation shall constitute the grant
of an Option hereunder, and no Employee shall be entitled to the grant of an
Option unless action granting an Option to such Employee shall have been taken
by the Board of Directors and unless the recipient of an Option shall have
executed an agreement in form and substance satisfactory to the Board of
Directors containing terms, restrictions and conditions imposed upon the
exercise of the Option and the transfer of any Stock pursuant thereto ("Stock
Option Agreement").

   3.5  Any purported disposition of shares of Stock acquired pursuant to an
Option which shall be in contravention of the terms, restrictions and
conditions contained in the Stock Option Agreement executed in connection with
such Option shall be ineffective, and such disposition shall not be registered
upon the stock transfer books of this Corporation.

   3.6  The aggregate fair market value of Stock with respect to which Options
issued hereunder are exercisable for the first time during any calendar year,
when aggregated with the rair market value of stock subject to other incentive
stock options then outstanding under all plans of this Corporation and its
parent and subsidiary corporations and exercisable for the first time during
such calendar year, shall not exceed $100,000 or such other amount as shall be
permitted for options intended to qualify for incentive stock option treatment.
For purposes of this section the fair market value of stock subject to Options
shall be determined at the time the options are issued.
<PAGE>
4. Stock Subject to the Plan.

   4.1 Stock to be issued upon the exercise of an Option shall be made
available, in the discretion of the Board of Directors, from authorized but
unissued shares of Stock or from shares of Stock held in the treasury of this
Corporation, however acquired. 

   4.2 The aggregate number of shares of Stock for which Options may be granted
under the Plan shall be 68,900.  If an Option shall expire, terminate, or be
canceled or surrendered in whole or in part prior to the exercise thereof,the
number of shares of Stock subject to the unexercised portion of such Option
shall be subject to other Options granted theretofore or thereafter pursuant
to the Plan.

   4.3 Appropriate adjustments in the number of shares of Stock subject to
Options previously issued hereunder and in the number of shares of Stock for
which Options have not yet been granted under this Plan shall be made by the
Board of Directors if at any time after the effective date of this Plan this
Corporation shall increase or decrease the number of outstanding shares of
Stock, whether by stock split, combination, stock dividend or reclassification,
or merger, consolidation, recapitalization, or reorganization.

   4.4 No provision of this Plan, nor any Option granted pursuant hereto or
Stock Option Agreement entered into in connection therewith shall confer upon
any Employee or any other person any preemptive right to acquire any stock of
this Corporation.

5.  Eligibility.

   5.1 The Board of Directors may grant Options pursuant hereto to such
Employees as it may designate from time to time pursuant to Section 3.1 hereof
regardless of whether such Employees are also officers or Director of this
Corporation.

   5.2 No officer or directors of this Corporation shall be eligible to receive
any Option pursuant to this Plan unless such officer or director is also an
Employee. 

   5.3 No Employee may exercise any part of an Option unless he or she has been
continuously employed by this Corporation from the date the Option was granted
until no more than three (3) months prior to the time of such exercise,
provided, that in the case of a deceased employee or an employee whose
employment terminates for reason of permanent and total disability, no Option
may be exercised unless the optionee as continuously employed by this
Corporation from the date the Option was granted until no more than 12 months
prior to the time of such exercise.

   5.4  If an Employee or former Employee eligible to exercise an Option
granted pursuant to this Plan dies prior to such exercise, such Option may be
exercised to the extent permitted herein by his estate or a person who acquires
the right to exercise such Option by bequest or inheritance.

   5.5  No Option granted pursuant to this Plan may be transferred by the
holder thereof other than by will or the laws of descent and distribution of
the state in which such holder is domiciled at the time of his death.
<PAGE>
6.  Terms of Options.

   6.1  The price at which shares of stock may purchased pursuant to an Option
be shall be the fair market value of the Stock on the date of the grant of such
Option (as determined pursuant to Section 3.2 hereof), provided, that in the
case of Options granted to an Employee who at the date of the grant of such
Option 10% or more of the combined voting stock of the Corporation owns (a "10%
Employee"), such price shall be equal to 110% of the date of the fair market
value of the stock on the date of the grant of such Option. For purposes of
determining the percentage of stock of the Corporation owned by an Employee,
attribution rules made applicable by the Code and related regulations shall
apply.  The fair market value of any Stock shall be determined by the Board of
Directors in good faith.

   6.2 Each Option granted under this Plan shall expire, and may not be
exercised to any extent, upon the earliest to occur of the following: 

       (a) Each Option shall expire ten years after the date of grant of such
Option (as determined pursuant to Section 3.2 hereof), or on such date prior
thereto as may be fixed by the Board of Directors, provided, however, that each
option granted to a 10% Employee shall expire five years after the date of
grant of such Option, or such date prior thereto as may be fixed by the Board
of Directors.

       (b)  Each Option shall expire not later than three months after
termination of the Optionee's employment with this Corporation or any of its
Subsidiaries (with or without cause, voluntary or involuntary) for reasons
other than death or total and permanent disability, during which three-month
period the Option may be exercised only to the extent that it was exercisable
upon termination.  If the optionee's employment with this Corporation or any of
its Subsidiaries terminates for reasons of death or total and permanent
disability, then the Option shall expire 12 months after such termination of
employment, and during that 12-month period the Option may be exercised only to
the extent it was exercisable upon termination.  If an optionee whose
employment terminates for reasons other than death or disability dies during
the three-month period described above, such optionee's Options shall expire
one year from the date of termination of employment, during which time they may
be exercised to the extent exercisable on the date of termination.
<PAGE>
7.  Exercise of Options.

   7.1 Each Option granted hereunder shall be exercisable in such installment
or installments as may be determined by the Board of Directors at the time of
the grant. The right to purchase shares shall be cumulative so that when the
right to purchase any shares has accrued such shares or any part thereof may
be purchased at any time thereafter until the expiration or termination of the
Option.

   7.2 A person subject to the terms and entitled to exercise an Option may,
conditions of the Stock Option Agreement executed in connection therewith,
exercise such Option from time to time by delivery to this Corporation at its
principal office of written notice of his or her intention to exercise such
Option setting forth the number of shares with respect to which the Option is
to be exercised and accompanied by (1) payment in full of the purchase price of
the shares to be purchased, (2) payment in full of all local, state or federal
taxes due on account of the exercise of such Option, and (3) such other
documents and materials as may be required by this Corporation under the terms
of this Plan, the Stock Option Agreement, or otherwise.  As promptly as
practicable thereafter, this Corporation shall deliver to the purchaser
certificates for the number of shares purchased.

   7.3 The date of actual receipt by this Corporation of notice of attention
to exercise an Option shall be deemed the date of exercise of the Option with
respect to the shares then purchased.  Delivery of shares purchased shall be
deemed effective when a stock transfer agent shall have deposited certificates
therefor with the United States mail for delivery to the purchaser at the
address specified in the notice of exercise provided to this Corporation.

   7.4 During the life of a holder of an option issued pursuant to this Plan,
such Option may be exercised only by the holder.

   7.5 No person, estate or other entity shall have any of the rights  of a
shareholder of this Corporation with respect to shares subject to an Option
until a certificate or certificates for such shares shall have been delivered
by this Corporation to such person or entity. Upon delivery of such a
certificate to the purchaser thereof for the number of shares of Stock
purchased, the owner thereof shall have all the rights of a shareholder of
such shares of Stock, including the right to vote the same and receive
dividends thereon, subject, however, to the terms, conditions and restrictions
contained in this Plan and in the Stock Option Agreement executed in connection
with the Option  exercised with respect to such shares.
<PAGE>
8. Miscellaneous.

   8.1 The grant of an to an Option to an employee pursuant hereto shall not
confer upon such Employee a right to continued right to continued employment,
nor shall it limit the right of this Corporation or any Subsidiary to terminate
the employment of any such Employee.

   8.2  The Board of Directors may modify, amend or terminate this Plan or any
provision thereof at any time and from time to time provided however, that no
amendment to this Plan shall be made which shall: (1) increase the total number
of shares of Stock for which Options under this Plan may be issued, except as
provided in Section 4.3 hereof, (2) increase the total number of shares of
Stock which may be acquired by an Employee pursuant to Options issued under
this Plan except as provided in Section 4.3 hereof,  (3) extend the maximum
period during which any Option may be exercised as set forth in Section 6.2
hereof, (4) change the class of employees entitled to receive awards, (5)
reduce the purchase price of Stock subject to any Option, or (6) extend the
termination date of this Plan, without in each case the prior approval of the
holders of at least a majority of the Stock of this Corporation of all classes
voting together.  No amendment to this Plan shall alter or impair any Option
previously granted pursuant hereto without the consent of the holder thereof.

   8.3 The effective date of this Plan shall be April 1, 1996.  No Option may
be granted pursuant hereto subsequent the date which is ten years after the
date on which the Plan shall be adopted by the Board of Directors.

   8.4 This Plan, and all rights and obligations hereunder, including matters
of construction, validity and performance, shall be governed by the laws of the
Commonwealth of Massachusetts.

   8.5 Notice to this Corporation pursuant to Sections 7.2 or 8.5 hereof or for
any other purpose may be given by delivery in hand or first class mail, postage
prepaid, and addressed as follows:

                            Beverly National Corporation
                            240 Cabot Street
                            Beverly, Massachusetts 01915


  Notice to an Employee to whom an Option shall be granted hereunder may be
given by delivery in hand or first class mail, postage prepaid, to the address
listed by such Employee in the Stock Option Agreement executed by such
Employee.



5854E







                       BEVERLY NATIONAL CORPORATION
                NOTICE OF ANNUAL MEETING OF SHAREHOLDERS
                             MARCH 25, 1997


     NOTICE IS HEREBY GIVEN that the 1997 Annual Meeting of Shareholders
of Beverly National Corporation ("Corporation") will be held at the main
office of the Corporation at 240 Cabot Street, Beverly, Massachusetts,
on March 25, 1997, at 3 o'clock P.M., for the purpose of considering and
voting upon the following matters:

     (1)  Fixing the number of directors who shall constitute
          the full Board of Directors at ten.

     (2)  Election as director of the individuals listed as
          nominee in the Proxy Statement accompanying this notice
          of meeting, who, together with the directors whose terms
          of office do not expire at this meeting, will constitute
          the full Board of Directors.

     (3)  Such other matters as may properly be brought before
          the meeting and any adjournment thereof.

     The record date and hour for the determining shareholders entitled
to notice of, and to vote at, this meeting, has been fixed at 5 o'clock
P.M., February 18, 1997.

                                     By Order of the Board of Directors,


                                     Julia L. Robichau, Clerk

February 24, 1997

PLEASE SIGN THE ENCLOSED FORM OF PROXY AND RETURN IT PROMPTLY IN THE
ENVELOPE PROVIDED FOR THAT PURPOSE.  YOU MAY NEVERTHELESS VOTE IN PERSON
IF YOU DO ATTEND THE MEETING.






                                   P1
<PAGE>

                        BEVERLY NATIONAL CORPORATION
                  PROXY FOR ANNUAL MEETING OF SHAREHOLDERS
                               March 25, 1997


     KNOW ALL MEN BY THESE PRESENTS, that the undersigned shareholder of
BEVERLY NATIONAL CORPORATION hereby nominates, constitutes and appoints
Richard Mooney and Kevin Dalton, Esq. and each of them (with full power to
act alone), true and lawful attorneys, agents and proxies, with power of
substitution to each, to attend the 1997 Annual Meeting of the Shareholders
of said Corporation to be held at the main office of the Corporation at
240 Cabot Street, Beverly, Massachusetts on March 25, 1997, at 3 o'clock
P.M., and any adjournments thereof and thereat to vote or otherwise act in
respect of all the shares of capital stock of said Corporation that the
undersigned shall be entitled to vote, with all powers the undersigned
would possess if personally present, upon the following matters:

A.   1.  Fixing the number of directors who            FOR  ( )  WITHHELD ( )
         shall constitute the full Board of
         Directors at ten.

     2.  Election as directors of the                  FOR  ( )  WITHHELD ( ) 
         individuals listed as nominees in the
         Proxy Statement accompanying this Proxy,
         who, together with the directors whose
         terms of office do not expire at this
         meeting, will constitute the full
         Board of Directors.

     3.  Whatever other business may be brought        FOR  ( )  WITHHELD ( )
         before said meeting or any
         adjournment thereof.

B.    THIS PROXY CONFERS AUTHORITY TO VOTE "FOR" THE PROPOSITIONS LISTED
      ABOVE UNLESS "WITHHELD" IS INDICATED.  IF THE INDIVIDUALS LISTED AS
      A NOMINEES FOR DIRECTOR IN THE PROXY STATEMENT DATED FEBRUARY 24, 1997
      AND THE ACCOMPANYING NOTICE OF SAID MEETING IS UNAVAILABLE AS A
      CANDIDATE OR ANY OTHER NOMINATION IS MADE OR IF ANY OTHER BUSINESS
      IS PRESENTED AT SAID MEETING, THIS PROXY SHALL BE VOTED IN ACCORDANCE
      WITH THE JUDGMENT OF THE PERSON OR PERSONS ACTING HEREUNDER UNLESS
      "WITHHELD" IS INDICATED IN RESPONSE TO ITEM A.3 ABOVE.

THIS PROXY IS SOLICITED ON BEHALF OF MANAGEMENT.

Dated________________________, 1997

                                           ________________________________ 
                                              (Signature of Shareholder)

                                            _______________________________  
                                               (Signature of Shareholder
 
                                            No. of Shares:_________________
 When signing as attorney, executor,
administrator, trustee or guardian,
please give full title.  If more than
one trustee, all should sign. 
                                     P2
<PAGE>

                          BEVERLY NATIONAL CORPORATION
                                 PROXY STATEMENT
                       1997 ANNUAL MEETING OF SHAREHOLDERS
                                 MARCH 25, 1997


     The following information is furnished in connection with the
solicitation of proxies by the management of Beverly National Corporation
("Corporation"), whose principal executive office is located at 240 Cabot
Street, Beverly, Massachusetts (Telephone: (508) 922-2100) for use at the
1997 Annual Meeting of Shareholders of the Corporation to be held on
March 25, 1997.

     As of February 18, 1997, 754,382 shares of common stock, $2.50 par
value ("Common Stock"), of the Corporation were outstanding and entitled
to be voted.

     The record date and hour for determining shareholders entitled to
vote has been fixed at 5 o'clock P.M., February 18, 1997.  Only shareholders
of record at such time will be entitled to notice of, and to vote at, the
meeting.  Shareholders are urged to sign the enclosed form of proxy
solicited on behalf of the management of the Corporation and return it at
once in the envelope enclosed for that purpose.  Proxies will be voted in
accordance with the shareholder's directions.  If no directions are given,
proxies will be voted to fix the number of directors at ten and to elect
the nominees listed below.

     The affirmative vote of the holders of a majority of the Common Stock
of the Corporation present or represented and voting at the meeting is
required to fix the number of directors at ten. The affirmative vote of a
plurality of the votes cast by shareholders is required to elect directors.

     The 1996 Annual Report of the Corporation containing financial
statements for 1996 is being mailed to the shareholders with the mailing
of this Notice and Proxy Statement.

The cost of the solicitation of proxies is being paid by the Corporation.
The Proxy Statement will be mailed to shareholders of the Corporation on
or about February 24, 1997.







                                 P3
<PAGE>

                  DETERMINATION OF NUMBER OF DIRECTORS AND
                          ELECTION OF DIRECTORS
                          ---------------------

     The persons named as proxies intend to vote to fix the number of
directors for the ensuing year at ten and vote for the election of the
individuals named below as nominees for election as director, to hold office
until the 2000 annual meeting.  If any nominee should not be available for
election at the time of the meeting, the persons named as proxies may vote
for another person in their discretion or may vote to fix the number of
directors at less than ten.  The management does not anticipate that any
nominee will be unavailable.

     The By-Laws of the Corporation provide in substance that the Board of
Directors shall be divided into three classes as nearly equal in number as
possible, and that the term of office of one class shall expire and a
successor class be elected at each annual meeting of the shareholders.

     The present number of directors is ten.  It is proposed by the Board,
that at the meeting, the number of directors who shall constitute the full
Board of Directors until the next annual meeting be fixed at ten and that
the nominees listed below be elected to serve until 2000.

     Opposite the name of the nominees for election at this meeting and
each director continuing in office in the following tables are shown:
(1) the number of shares of stock of the Corporation owned beneficially by
the individual, including exercisable stock options; (2) the date on which
the individual's term of office as director began; (3) the term of office
for which the individual will serve; and (4) the individual's current
principal occupation or employment.


                     Nominees For Election at This Meeting
                     -------------------------------------


                 Shares of        On Board of 
                 Stock Owned     Directors of
                 Beneficially    the Corporation
                    as of           or Its       Term
                 February 18,    Predecessor      of        Principal
    Name         1997 (1)(2)        Since       Office     Occupation
- --------------  -------------   --------------- ------  --------------------
John N. Fisher       5,815          1989         2000    President, 	     
                                                         Fisher & George
                                                         Electrical Co., Inc.

Alice B. Griffin     3,487          1992         2000    President, Griffin
                                                         Pension Services, Inc.

Barry A. Sullivan    2,772          1991         2000    Partner, Sullivan &
                                                         Drooks, Certified
                                                         Public Accountants    

                                   P4
<PAGE>                                            

                           Directors Continuing in Office
                           ------------------------------


                   Shares of      On Board of
                   Stock Owned    Directors of
                   Beneficially  the Corporation
                      as of          or Its       Term
                   February 18,   Predecessor       of       Principal
      Name         1997 (1)(2)       Since       Office     Occupation
- ----------------- -------------  --------------  ------  -----------------
Richard H. Booth      2,900           1993        1998   Stockbroker - Retired

Neiland J. Douglas,   6,176           1977        1999   President, Morgan
Jr                                                       and Douglas (Planning
                                                         and Research)

Mark B. Glovsky, Esq.   550           1996        1999   Attorney, Member of the
                                                         Law Firm of Glovsky &
                                                         Glovsky

John L. Good, III     4,646           1987        1998   Vice President of
                                                         Community Relations &
                                                         Development -Beverly
                                                         Hospital

Clark R. Smith        3,293           1994        1998   Attorney, Family
                                                         Foundation

Lawrence M. Smith    43,828           1981        1999   President, Beverly
                                                         National Corporation
                                                         and Beverly National
                                                         Bank

James D. Wiltshire    2,500           1993        1998   President - Grimes -
                                                         Wiltshire d/b/a/ 
                                                         TruForm Industries,
                                                         Inc.

NOTE
- ----

(1)  Beneficial ownership of stock for the purpose of this statement
     includes securities owned by the spouse and minor children and any
     relative with the same address.  Certain directors may disclaim
     beneficial ownership of certain of the shares listed beside their names.

(2)  Includes stock options to purchase shares which were exercisable as of
     February 18, 1997 or within 60 days thereafter, as listed:  Richard H.
     Booth, 1,800; Neiland J. Douglas, Jr., 4,080; John N. Fisher, 2,250;
     Mark B. Glovsky, 300; John L. Good, III, 4,080; Alice B. Griffin,
     2,250; Clark R. Smith, 300; Lawrence M. Smith, 40,000; Barry A.
     Sullivan, 2,250; and James D. Wiltshire, 1,800.



                                  P5
<PAGE>

                                OTHER MATTERS
                                -------------


     The management knows of no business which will be presented for
consideration at the meeting other than that set forth in this Proxy
Statement.  However, if any such business comes before the meeting, the
persons named as proxies will vote thereon according to their best judgment.



                                          By order of the Board of Directors



                                                           
                                          Lawrence M. Smith    
                                          President


Beverly, Massachusetts
February 24, 1997













                                     P6
<PAGE>


           
                                    EXHIBIT 21


                  21.  Subsidiaries of the Corporation at December 31, 1996:


                                 Incorporate in             Percent Owned
Subsidiary                        the State of            by the Corporation
- ----------                       --------------           ------------------

Beverly National Bank             Massachusetts                   100%

Cabot Street Realty Trust         Massachusetts                   100%        





                                        EXHIBIT 23



                         CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


     We consent to the incorporation by reference in this Annual Report on 
Form 10-KSB of Beverly National Corporation of our report dated January 10,
1997.





                                           SHATSWELL, MACLEOD & COMPANY, P.C.



West Peabody, Massachusetts
March 25, 1997



<TABLE> <S> <C>

<ARTICLE> 9
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                      11,263,278
<INT-BEARING-DEPOSITS>                     135,840,378
<FED-FUNDS-SOLD>                            14,100,000
<TRADING-ASSETS>                               964,377
<INVESTMENTS-HELD-FOR-SALE>                 17,608,128
<INVESTMENTS-CARRYING>                      22,934,468
<INVESTMENTS-MARKET>                        22,990,284
<LOANS>                                    116,450,584
<ALLOWANCE>                                  2,197,694
<TOTAL-ASSETS>                             188,017,011
<DEPOSITS>                                 170,738,228
<SHORT-TERM>                                         0
<LIABILITIES-OTHER>                          1,390,595
<LONG-TERM>                                    385,627
                                0
                                          0
<COMMON>                                     1,978,373
<OTHER-SE>                                  13,164,188
<TOTAL-LIABILITIES-AND-EQUITY>             188,017,011
<INTEREST-LOAN>                             10,198,532
<INTEREST-INVEST>                            2,270,540
<INTEREST-OTHER>                               497,253
<INTEREST-TOTAL>                            12,966,325
<INTEREST-DEPOSIT>                           4,444,236
<INTEREST-EXPENSE>                              59,338
<INTEREST-INCOME-NET>                        8,462,751
<LOAN-LOSSES>                                        0
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                              7,128,039
<INCOME-PRETAX>                              3,429,916
<INCOME-PRE-EXTRAORDINARY>                   3,429,916
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 2,019,611
<EPS-PRIMARY>                                     2.59
<EPS-DILUTED>                                     2.56
<YIELD-ACTUAL>                                    8.01
<LOANS-NON>                                    345,755
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                             2,072,523
<CHARGE-OFFS>                                  754,032
<RECOVERIES>                                   879,203
<ALLOWANCE-CLOSE>                            2,197,694
<ALLOWANCE-DOMESTIC>                         1,362,834
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                        834,860
        




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