INDEPENDENT BANK CORP
10-K, 1996-04-26
STATE COMMERCIAL BANKS
Previous: NATIONWIDE VLI SEPARATE ACCOUNT, 485BPOS, 1996-04-26
Next: BEAR STEARNS COMPANIES INC, 424B3, 1996-04-26



                             
                                 United States 
                      Securities and Exchange Commission
                            Washington, D.C. 20549 
                                   FORM 10-K

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

                For the fiscal year ended December 31, 1995 
                                   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:  1-9047
                              
                             Independent Bank Corp.
              (Exact name of registrant as specified in its charter)

          Massachusetts                           04-2870273
 (State or other jurisdiction of       (I.R.S. Employer Identification No.)
  incorporation or organization)

              288 Union Street
         Rockland,   Massachusetts                          02370
  (Address of principal executive offices)                (Zip Code)

         Registrant's telephone number, including area code: (617) 878-6100
                             
             Securities registered pursuant to Section 12(b) of the Act:
                             
         Title of each class      Name of each exchange on which registered
                None                                None

             Securities registered pursuant to section 12(g) of the Act:
                             
                        Common Stock, $.0l par value per share
                                 (Title of Class)
                        
                           Preferred Stock Purchase Rights
                                 (Title of Class)
                              
Indicate by check mark whether, the registrant (1) has filed all reports 
required by Section 13 or 15(d) of the Securities Exchange Act of 1934 
during the preceding 12 months and (2) has been subject to such filing 
requirements for the past 90 days.

 X  Yes            No

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

As  of  February  29,  1996, the aggregate market  value  of the 12,082,149
shares of Common Stock of the Registrant issued  and outstanding on such 
date, excluding 2,448,909 shares held by  all directors and executive 
officers of the Registrant as group,  was $84,575,043.  This figure is based
on the closing sale  price  of $7.00  per  share on February 29, 1996, as 
reported in  The  Wall Street Journal on March 1, 1996.

Number  of shares of Common Stock outstanding as of February 29, 1996: 
14,531,058
  
                   DOCUMENTS INCORPORATED BY REFERENCE

   List hereunder the following documents incorporated by reference and the
Part of Form 10-K into which the document is incorporated:

(1)  Portions of the Registrant's Annual Report to Stockholders for the 
     fiscal year ended December 31, 1995 are incorporated into Part II,  
     Items 5-8 of this Form 10-K.
(2)  Portions of the Registrant's definitive proxy statement for its 1996
     Annual Meeting of Stockholders are incorporated into Part III, Items 
     10-13 of this Form 10-K.




PART 1.


     Item 1.    Business

          General.  Independent Bank Corp. (the "Company")
is a state  chartered, federally registered bank holding
company headquartered in Rockland, Massachusetts.  The
Company is the  sole stockholder of Rockland Trust
Company ("Rockland" or  "the Bank"), a Massachusetts
trust company chartered in 1907.  Rockland offers a
full range of commercial and retail banking and trust
services through its network of 33 banking offices, seven
commercial lending centers, and two trust and financial
services offices located throughout Plymouth,
Norfolk, and Bristol Counties in Southeastern
Massachusetts. At December 31, 1995, the Company had
total assets of $987.6 million, total deposits of $871.1 
million, and stockholders' equity  of $72.6 million.  It 
should be noted that the  1995 year-end  asset and deposit 
balances are inflated by a $17 million deposit made on the 
last day of the year which  was subsequently withdrawn on the 
first business day in January, 1996.

     Rockland  has  a  deep rooted history  as  a  community
oriented  commercial  bank.   As  a  result  of  its  strong
commitment  to the local business community,  the  Bank  has
become  one  of  the  prominent  financial  institutions  in
Plymouth County which represents the majority of its  market
area.   The  Bank  had  approximately  16.9%  of  the  total
deposits  within Plymouth County as of June  30,  1995,  the
most recent date for which such data is available, or almost
157%  of  the  market  share of its nearest  competitor.  In
addition,  Rockland  has  been  the  leading  originator  of
mortgages  in Plymouth County for the last four years.   Due
to   the   continuing  consolidation  within  the  financial
services  industry, Rockland is the only  remaining  locally
based commercial bank in Plymouth County.

     The   Company   experienced  significant   growth   and
profitability during the early  and mid-1980's  as  the  New
England  economy prospered.  Total assets surpassed  the  $1
billion  level and earnings reached record levels.  However,
with  the  onset of an economic recession in New England  in
the  late  1980's,  and a resulting significant  decline  in
local  real  estate values, the Company experienced  serious
financial  problems.   The quality  of  the  loan  portfolio
declined sharply as nonperforming assets rose to over 10% of
total assets.  This deterioration required significant  loan
loss  provisions  which  resulted in the  Company  reporting
substantial losses in 1990 and 1991.

     After implementing a number of managerial, operational,
and  financial  changes during 1991 and  1992,  the  Company
returned  to  profitability in 1992.  In  December  of  that
year, the Company issued 9.2 million shares of common stock,
strengthening its capital base.  These measures  contributed
to improved operating results for the Company which recorded
net  income of $4.6 million and $8.1 million for  the  years
ended  December  31,  1993  and  1994,  respectively.    The
improvement  in  1994  earnings  over  1993  was   primarily
attributable  to  higher net interest  income  and  a  lower
provision for possible loan losses.

   For  the  year  ended December 31,  1995,  the  Company
recorded  net income of $10.4 million, an increase of  28.0%
over   1994  earnings.   The  improved  1995  results   were
principally due to higher net interest income and lower non
interest expenses.  Net interest income of $43.9 million was
$2.4  million  higher  than 1994 due to  increased  interest
income.    The   decline   in   non-interest   expenses   is
attributable to lower legal fees and other real estate owned
(OREO)  expenses  and  a  reduction in  the  FDIC  insurance
assessment.

   The  Company  is  registered as a bank holding  company
under  the  Bank  Holding Company Act of 1956  ("BHCA"),  as
amended,  and as such is subject to regulation by the  Board
of   Governors  of  the  Federal  Reserve  System  ("Federal
Reserve").    The   Company  is  also   regulated   by the
Commissioner  of Banks of the Commonwealth ofMassachusetts 
("Commissioner").   Rockland is subject  to regulation  and 
examination  by  the  Commissioner and the Federal  Deposit 
Insurance  Corporation ("FDIC").  The majority of Rockland's 
deposit accounts are insured to the maximum extent permitted by 
law by  the  Bank  Insurance  Fund  ("BIF")  which  is
administered  by the FDIC.  In 1994, the Bank purchased
the deposits  of  three branches of a failed  savings  and
loan association  from  the Resolution Trust Corporation.
These deposits are insured to the maximum extent permitted by
law by the Savings Association Insurance Fund ("SAIF").


Lending Activities

     General.  The Bank's gross loan portfolio  amounted
to $638.0  million  on  December 31, 1995, or  64.6%  of
total assets   on  that  date.   The  Bank  classifies
loans as commercial,  real  estate,  or  consumer.  Commercial
loans consist primarily of loans to businesses for working
capital and   other business  related  purposes  and  floor   plan
financing.   Real estate loans are comprised  of commercial
mortgages  which  are secured by nonresidential
properties, residential mortgages which are secured
primarily by  owner occupied  residences, home equity
loans, and  mortgages  for the  construction of commercial
and residential  properties. Consumer  loans  consist  of
instalment  obligations,   the majority  of which are
automobile loans, and other  consumer loans.

     The  Bank's borrowers consist of small-to-medium
sized businesses and retail customers.  The Bank's market
area  is generally  comprised  of  Plymouth,  Norfolk,
and Bristol Counties located in Southeastern Massachusetts.
Substantially all of the Bank's commercial and consumer
loan portfolios  consist  of  loans  made  to  residents
of  and businesses located in Southeastern Massachusetts.
Virtually all  of  the real estate loans in the Bank's
loan  portfolio are  secured by properties located within
this market  area. On  December  31  1995, approximately
$3.2 million  of  real estate  loans,  including
approximately  $1.3  million of residential  mortgages, 
were secured by  properties located outside of Southeastern 
Massachusetts.

     In accordance with governing banking statutes,
Rockland is  permitted,  with certain exceptions, to make
loans  and commitments to any one borrower, including
related entities, in the aggregate amount of not more than 20%
of stockholders' equity, or $14.5 million at December 31,
1995. Notwithstanding  the foregoing, the Bank has
established  a more restrictive limit of not more than 15%
of stockholders' equity,  or $10.9 million at December 31,
1995, which  limit may be exceeded with the approval of
the Board of Directors. There  were no borrowers whose
total indebtedness aggregated or exceeded $10.9 million as
of December 31, 1995.

      The  Bank's  principal earning assets are  its
loans. Although  the  Bank judges its borrowers to be
creditworthy, the  risk of deterioration in borrowers'
abilities to  repay their   loans   in  accordance  with
their existing loan agreements is inherent in any lending
function. Participating as a lender in the credit markets 
requires a strict monitoring process to minimize credit risk.
This process requires substantial analysis of the loan
application,  an evaluation of the customer's capacity to
repay  according  to the loan's contractual  terms,  and
an objective determination of the value of the collateral.
The Bank  also  utilizes the services of an independent
third party  consulting firm to provide loan review
services.

           The  Bank's Controlled Asset Department is
responsible for  the  management and resolution of
nonperforming assets. In the course of resolving
nonperforming loans, the Bank may choose to
restructure certain contractual provisions.   In
order  to  facilitate the disposition of other  real
estate owned  (OREO),  the Bank may finance the  purchase
of  such properties  at market rates if the borrower
qualifies  under the Bank's standard underwriting
guidelines.
     
       Loan  Portfolio Composition and Maturity.   The following
table  sets forth information concerning the composition of the  
Bank's  loan  portfolio  by  loan  type  at  the dates indicated.

<TABLE>
<CAPTION>
     
                                    At December 31,
                        1995              1994                1993
                  Amount   Percent   Amount   Percent    Amount   Percent 
<S>              <C>       <C>      <C>        <C>      <C>       <C> 
Commercial       $121,679   19.1%   $122,944    20.5%   $117,332   23.8% 
Real estate:
 Commercial       187,608   29.4     169,693    28.4     142,619   29.0
 Residential      187,652   29.4     184,958    30.9     155,182   31.5
 Construction      27,863    4.4      28,892     4.8      20,147    4.1
Consumer:
 Instalment       102,088   16.0      80,441    13.4      46,909    9.5
 Other             11,076    1.7      11,882     2.0      10,415    2.1
Gross Loans       637,966  100.0%    598,810   100.0%   492,6046  100.0%
Unearned 
 Discount           9,825              8,121               5,020
Reserve for
Possible
Loan Losses        12,088             13,719              15,485
Net Loans        $616,053           $576,970            $472,099
</TABLE>
                 

<TABLE>
<CAPTION>
                       1992               1991
                  Amount   Percent   Amount   Percent
<S>              <C>       <C>      <C>        <C>
Commercial       $133,192   26.4%   $165,675    27.9%
Real estate: 
 Commercial       129,803   25.7     127,799    21.6
 Residential      163,426   32.4     146,122    24.7
 Construction      26,416    5.2      51,674     8.7
Consumer:
 Instalment        45,454    9.1      69,850    11.8
 Other              6,015    1.2      31,650     5.3
Gross Loans       504,306  100.0%    592,770   100.0%
Unearned
 Discount           5,254              9,304
Reserve for
Possible
Loan Losses        15,971             16,165
Net Loans        $483,081           $567,301
</TABLE>
            
           
     The  Company's outstanding loans grew by 6.8% in
1995, following a 22.2% increase in 1994.  This loan
growth, which was   primarily   centered  in  commercial
mortgages and instalment  loans, is a result of sales programs
implemented by  the Bank over the past three years and an
opportunity to expand the Bank's customer base as a result of
the consolidation of its larger competitors.

     Commercial loans decreased $1.3 million, or  1.0%,in
1995,  following an increase of $5.6 million,  or  4.8%,in
1994.  The decline in commercial loans in 1995 is due to
the rate  of  loan repayments exceeding the volume of  new
loan originations, as well as lower utilization of  credit
lines by  commercial  borrowers in late 1995 as compared
to  late 1994.  The  1994 growth was primarily attributable
to an increase in floor plan loans.

     Real  estate loans comprised 63.2% of gross  loans at
December  31,  1995, as compared to 64.1%  at  December
31, 1994.  Commercial real estate loans have reflected
increases over the last two years of $17.9 million, or
10.6%, in 1995, and  $27.1 million, or 19.0%, in 1994.  These 
increases are indicative  of the improving prospects for small 
and medium sized  businesses  in  the Bank's slowly recovering
market area.  Residential real estate loans increased $2.7 million, 
or  1.5%,  in  1995 as the Bank sold most of the residential 
mortgage  loans  originated during  the  year.   In   1994,
residential  real estate loans increased $29.8  million,  or 19.2%, 
due to a management  decision  to  retain   more adjustable rate 
residential mortgages in the portfolio and a rising interest rate 
environment which depressed secondary market  sales  potential.  
During 1995, the  Bank  sold $16 million  of residential mortgages
as  part  of overall asset/liability management.  Real estate construction
loans declined  $1.0  million,  or  3.6%,  in  1995 following  an 
increase of $8.7 million, or 43.4%, in 1994.
     
     Consumer instalment loans increased $21.6 million, or 26.9%, 
and $33.5 million, or 71.5%, during 1995  and 1994, respectively.  
The increases over the past  two  years are attributed  to  a  focused 
effort directed  at establishing solid  banking  relationships with new 
and used  automobile dealers within the market area.  As a result, strong
growth was reported in 1995 and 1994.  Since the sale of the Bank's 
credit card portfolio during 1991 and 1992, other  consumer loans have
consisted  primarily of cash reserve loans. Introduced  in  1992,  cash 
reserve loans are designed to afford the Bank's customers overdraft
protection.  The balances  of these loans declined $.8 million, or  6.8%,
in 1995  following an  increase of $1.5 million, or  14.1%, in 1994.

     The following table sets forth the scheduled contractual amortization
of the Bank's loan  portfolio at December  31, 1995.  Loans having no 
schedule of repayments or no stated maturity are reported as due in one 
year or less.   The  following  table  also  sets  forth  the rate
structure of loans scheduled to mature after one year.

<TABLE>
<CAPTION>
                                Real         Real          Real
                   Commercial   Estate       Estate        Estate
                                Commercial   Residential   Construction
                                    (Thousands)
<S>                  <C>         <C>         <C>           <C>         
Amounts due in:                     
One year or less      $98,965     $72,777     $84,386       $27,863
After one year
 through five          21,374     107,880      63,639           ---
 years
Beyond five years       1,340       6,951      39,627           ---
Total                $121,679    $187,608    $187,652       $27,863

Interest rates on
 amounts due after
 one year:
Fixed Rate            $22,714     $98,315     $44,552       $ ---
Adjustable Rate           ___      16,516      58,714         ---

</TABLE>



<TABLE>
<CAPTION>


                    Consumer -   Consumer -
                    Instalment     Other      Total
<S>                 <C>         <C>          <C> 
Amounts due in:
One year or less      $34,453      $---      $318,444
After one year
 through five          65,297    11,076       269,266
 years
Beyond five years       2,338       ---        50,256
Total                $102,088   $11,076      $637,966

Interest rates on
 amounts due after
 one year:

Fixed Rate            $67,635      $---      $233,216
Adjustable Rate           ---    11,076        86,306
</TABLE>

     Generally,  the  average actual maturity  of  loans  is
substantially  less than their average contractual  maturity
due  to  prepayments and, in the case of real estate  loans,
due-on-sale clauses, which generally give the Bank the right
to  declare a loan immediately due and payable in the  event
that,  among  other things, the borrower sells the  property
subject  to  the mortgage and the loan is not  repaid.   The
average  life  of real estate loans tends to  increase  when
current  real  estate loan rates are higher  than  rates  on
mortgages  in  the  portfolio  and,  conversely,  tends   to
decrease when rates on mortgages in the portfolio are higher
than  current  real  estate loan rates.   Under  the  latter
scenario, the weighted average yield on the portfolio  tends
to   decrease  as  higher  yielding  loans  are  repaid   or
refinanced  at lower rates.  Due to the fact that  the  Bank
will,  consistent  with  industry practice,  "roll  over"  a
significant portion of commercial and commercial real estate
loans  at or immediately prior to their maturity by renewing
the  loans  on substantially similar or revised  terms,  the
principal  repayments  actually received  by  the  Bank  are
anticipated  to  be  significantly  less  than  the  amounts
contractually due in any particular period.  In addition,  a
loan,  or a portion of a loan, may not be repaid due to  the
borrower's  inability to satisfy the contractual obligations
of the loan.  As of December 31, 1995, $1.3 million of loans
scheduled to mature within one year were nonperforming.  See
"Lending Activities - Nonperforming Assets."

     Origination  of  Loans.  The Bank accepts  applications
for  commercial loans at any of its seven commercial lending
centers.  Commercial loan applications are obtained  through
existing  customers,  solicitation by  Bank  loan  officers,
referrals  from  current  or  past  customers,  or   walk-in
customers.  Commercial  real estate  loan  applications  are
obtained  primarily from previous borrowers, direct contacts
with  the  Bank, or referrals. Applications for  residential
real  estate loans and all types of consumer loans are taken
at   all   of   the  Bank's  full-service  branch   offices.
Residential  real estate loan applications primarily  result
from  referrals by real estate brokers, home  builders,  and
existing  or  walk-in customers.  The Bank also maintains  a
staff of field originators who solicit and refer residential
real  estate loan applications to the Bank.  These employees
are compensated on a commission basis and provide convenient
origination  services during banking and  nonbanking  hours.
Consumer  loan  applications are directly  obtained  through
existing  or walk-in customers who have been made  aware  of
the  Bank's  consumer loan services through advertising  and
other  media,  as well as indirectly through  a  network  of
automobile dealers who are financed by the Bank.

      Commercial  loans, commercial real estate  loans,  and
construction  loans  may  be  approved  by  commercial  loan
officers  up  to their individually assigned lending  limits
which  are established and modified periodically to  reflect
the officer's expertise and experience.   Commercial lending
center   managers   are  seasoned  lending   officers   with
considerable  experience  in commercial  loan  underwriting.
Generally,  commercial loans, commercial real estate  loans,
and  construction  loans  in amounts  between  $150,000  and
$250,000  must  be  approved  by the  respective  commercial
lending  center  manager.  Loans over  $250,000  up  to  and
including $500,000 must be approved by one of two Commercial
Loan  Regional  Managers or the Executive Vice  President
Commercial Lending Division.  Loans over $500,000 up to  and
including  $2.0 million must be approved by the Senior  Loan
Committee.   This  committee  is  comprised  of  the  Bank's
President  and  Chief Executive Officer, the Executive  Vice
President   -   Commercial   Lending   Division   (Committee
Chairman),  the Senior Credit Administrator, and the  Bank's
two    Regional   Lending   Managers.    All   loans   where
relationships in the aggregate are over $2.0 million must be
approved  by  the  Executive  Committee  of  the  Board   of
Directors.

       Residential  real  estate  loans  which  conform   to
requirements for resale in the secondary market are approved
by  the  Bank's  residential  mortgage  underwriters.   Non-
conforming residential mortgage loans up to $500,000 may  be
approved  by  the  Executive Vice  President  -  Retail  and
Operations Division or the Senior Vice President -  Consumer
Mortgage  Department.  Loans over $500,000 are  approved  by
the Senior Loan Committee.  Home equity loans up to $100,000
may  be approved by the Bank's home equity loan underwriter.
Home  equity  loans in excess of this amount up to  $200,000
may  be  approved  by  the Consumer Loan  Administrator  and
thereafter,  loans  in  an amount  up  to  $500,000  may  be
approved  by  the  Executive Vice President  -   Retail  and
Operations  Division.  Home equity loans over $500,000  must
be approved by the Senior Loan Committee.

      Sale  of Loans.  The Bank's owner-occupied residential
real  estate  loans are generally originated  in  compliance
with  terms, conditions and documentation which  permit  the
sale  of  such  loans  to  the Federal  Home  Loan  Mortgage
Corporation   ("FHLMC"),  the  Federal   National   Mortgage
Association  ("FNMA"),  the  Government  National   Mortgage
Association  ("GNMA"), and other institutional investors  in
the  secondary market.  Substantially all fixed  rate,  long
term  residential mortgages originated by the Bank are  sold
without recourse in the secondary market.  Loan sales in the
secondary  market provide funds for additional  lending  and
other  banking  activities. The Bank generally  retains  the
servicing on all loans sold.  As part of its asset/liability
management  strategy,  the Bank  may  retain  a  portion  of
adjustable  rate residential real estate loans or fixed-rate
residential real estate loans with maturities of 15 years or
less.    In  1995,  the  Bank  retained  $28.0  million   of
residential  real  estate  loans  in  its  portfolio,  which
constituted  45.8%  of  all residential  real  estate  loans
originated during the year.

      The  principal balance of loans serviced by  the  Bank
amounted  to $246.6 million at December 31, 1995 and  $225.7
million  at December 31, 1994.  Under its mortgage servicing
arrangements,  the  Bank  generally  continues  to   collect
payments  on  loans, to inspect the mortgaged  property,  to
make  insurance and tax advances on behalf of borrowers  and
to  otherwise  service  the loans and  receives  a  fee  for
performing   these  services.   Net  servicing  fee   income
amounted  to  $704,000 and  $412,000  for  the  years  ended
December  31, 1995 and 1994, respectively. Unamortized  loan
origination fees which relate to loans sold by the Bank  are
recognized  as non-interest income at the time of  the  loan
sale.   Under  its  sales  agreements,  the  Bank  pays  the
purchaser  of mortgage loans a specified yield on the  loans
sold.   The difference, after payment of any guarantee  fee,
is  retained  by the Bank and recognized as fee income  over
the  life of the loan. In addition, loans may be sold  at  a
premium  or  a  discount  with any resulting  gain  or  loss
recognized  at  the  time  of sale.   For  the  years  ended
December  31, 1995, and 1994, the Bank recognized net  gains
on   the   sales  of  mortgages  of  $18,000  and   $29,000,
respectively.

     Commercial   Loans.    The  Bank  offers  secured   and
unsecured  commercial loans for business purposes, including
issuing  letters  of  credit.  The Bank's  commercial  loans
decreased  $1.3  million, or 1.0%,  in  1995,  following  an
increase of $5.6 million, or 4.8%, in 1994.  At December 31,
1995,  $121.7  million, or 19.1%, of the Bank's  gross  loan
portfolio consisted of commercial loans, compared to  $122.9
million,  or  20.5%, of the Bank's gross loan  portfolio  at
December  31,  1994 and $117.3 million, or 23.8  %,  of  the
gross loan portfolio at December 31, 1993.

     Commercial  loans are generally provided  to  small-to
medium-sized businesses located within the Company's  market
area.   Commercial loans may be structured as term loans  or
as   revolving  lines  of  credit.   Commercial  term  loans
generally have a repayment schedule of five years  or  less,
and  although  the Bank does originate some commercial  term
loans  with  interest rates which float in relation  to  the
Rockland  base rate, the majority of commercial  term  loans
have  fixed  rates of interest.  Generally, Rockland's  base
rate  is  determined by reference to the Wall Street Journal
prime  rate.  The  Bank's  base rate  is  monitored  by  the
Executive Vice President - Commercial Lending Division,  and
revised  when  appropriate  in  accordance  with  guidelines
established by the Asset/Liability Management Committee. The
majority  of  commercial term loans  are  collateralized  by
equipment,   machinery  or  other  corporate   assets.    In
addition,  the  Bank  generally obtains personal  guarantees
from the principals of the borrower.

     The   Bank's  commercial  revolving  lines  of   credit
generally  are for the purpose of providing working  capital
to the borrower and may be secured or unsecured.  Collateral
for  commercial  revolving lines of credit  may  consist  of
inventory or accounts receivable or both, as well  as  other
corporate assets.  Generally, the Bank will lend up  to  80%
of  accounts receivable, provided that such receivables have
not  aged more than 60 days and/or up to 20% to 40%  of  the
value of raw materials and finished goods inventory securing
the  line.   Commercial revolving lines of credit  generally
are   reviewed  on  an  annual  basis  and  usually  require
substantial  repayment of principal  during  the  year.   At
December  31,  1995, the Bank had $29.8 million  outstanding
under  commercial  revolving  lines  of  credit,  and  $42.0
million of unused commitments under such lines on that date.

     The  Bank's commercial loans also include any  advances
which  might be made under standby letters of credit,  which
are  unconditional commitments on the part of  the  Bank  to
lend  up to a stated dollar amount within a specified period
of  time  on behalf of the customer, assuming the terms  and
conditions  specified in the standby letter  of  credit  are
satisfied.   The Bank's standby letters of credit  generally
are  secured, have terms of not more than one year, and  are
reviewed for renewal.  As of December 31, 1995, the Bank had
$2.4  million in outstanding commitments pursuant to standby
letters of credit.

      The  Bank  also provides automobile and, to  a  lesser
extent, boat and other vehicle floor-plan financing.  Floor
plan  loans which are secured by the automobiles, boats,  or
other  vehicles constituting the dealer's inventory amounted
to  $17.7 million as of December 31, 1995.  Upon the sale of
a  floor-plan unit, the proceeds of the sale are applied  to
reduce the loan balance. In the event a unit financed  under
a   floor-plan  line  of  credit  remains  in  the  dealer's
inventory for an extended period, the amount of the line  is
reduced  with  respect to such unit.   Bank  personnel  make
unannounced monthly inspections of each dealer to review the
value and condition of the underlying collateral.

     Real  Estate  Loans.   The  Bank's  real  estate  loans
consist  of  loans  secured by commercial properties,  loans
secured by owner-occupied residences, home equity loans, and
construction  loans.  As of December 31,  1995,  the  Bank's
loan  portfolio  included $187.6 million in commercial  real
estate  loans,  $141.5  million in residential  real  estate
loans, $46.2 million in home equity loans, and $27.9 million
in construction loans.

     The majority of the Bank's commercial real estate loans
are made to finance the development of residential projects.
As  such, commercial real estate loans are primarily secured
by  residential development tracts and, to a lesser  extent,
owner-occupied  commercial  and  industrial  buildings   and
warehouses.  Commercial real estate loans also include multi
family  residential  loans which are  primarily  secured  by
condominiums  and, to a lesser extent, apartment  buildings.
The Bank does not emphasize loans secured by special purpose
properties, such as hotels, motels, or restaurants.

     Although  terms  vary,  commercial  real  estate  loans
generally   have   maturities  of  three  years   or   less,
amortization  periods of 15 or 20 years, and interest  rates
which either float in accordance with a designated index  or
have  fixed  rates of interest.  The Bank's  adjustable-rate
commercial  real estate loans generally are indexed  off  of
the  Rockland base rate.  Loan-to-value ratios on commercial
real  estate  loans  generally do not exceed  80%  (70%  for
special  purpose properties) of the appraised value  of  the
property.   In  addition,  as  part  of  the  criteria   for
underwriting  permanent commercial real  estate  loans,  the
Bank generally imposes a debt service coverage ratio of  not
less  than  120%.   It  is also the Bank  policy  to  obtain
personal  guarantees from the principals of the borrower  on
commercial   real  estate  loans  and  to  obtain   periodic
financial  statements from all commercial  and  multi-family
borrowers  on  an  annual basis and,  in  some  cases,  more
frequently.

     Commercial real estate lending entails additional risks
as  compared to residential real estate lending.  Commercial
real estate loans typically involve larger loan balances  to
single   borrowers   or   groups   of   related   borrowers.
Development of commercial real estate projects also  may  be
subject to numerous land use and environmental issues.   The
payment  experience on such loans is typically dependent  on
the  successful operation of the real estate  project  which
can   be   significantly  impacted  by  supply  and   demand
conditions in the market for commercial and retail space.

     Rockland originates both fixed-rate and adjustable-rate
residential real estate loans. The Bank will lend up to  95%
of  the  lesser  of  the  appraised value  of  the  property
securing  the  loan  or  the purchase price,  and  generally
requires borrowers to obtain private mortgage insurance when
the  amount  of  the loan exceeds 80% of the  value  of  the
property.    The   rates  of  these  loans   are   typically
competitive  with  market rates.  As previously  noted,  the
Bank's   residential   real  estate  loans   are   generally
originated  only  under terms, conditions and  documentation
which permit sale in the secondary market.

     The  Bank generally requires title insurance protecting
the  priority  of  its mortgage lien, as well  as  fire  and
extended coverage casualty insurance in order to protect the
properties  securing its residential and other  real  estate
loans.   Properties securing all of the Bank's  real  estate
loans are appraised by independent appraisers.

     Home equity loans may be made as a term loan or under a
revolving line of credit secured by a second mortgage on the
borrower's  residence.  The Bank will originate home  equity
loans  in  an  amount up to 80% of the appraised  value  or,
without  appraisal,  up to 70% of the  tax  assessed  value,
whichever  is  lower,  reduced  for  any  loans  outstanding
secured by such collateral.  As of December 31, 1995,  there
was $29.8 million in unused commitments under revolving home
equity lines of credit.

     Construction   loans  are  intended  to   finance   the
construction  of  residential  and  commercial   properties,
including loans for the acquisition and development of land.
Construction loans generally have terms of six months to two
years  and  do  not  provide for amortization  of  the  loan
balance during the term.  The Bank's construction loans have
floating rates of interest based upon the Rockland base rate
or, in some cases, the Wall Street Journal prime rate.

     A   significant  portion  of  the  Bank's  construction
lending  has  been related to one-to-four family residential
development  within  the  Bank's  market  area.   The   Bank
typically has focused its construction lending on relatively
small  projects and the Bank has developed and  maintains  a
relationship  with a significant number of  homebuilders  in
Plymouth, Norfolk, and Bristol Counties  As of December  31,
1995,  $11.8 million, or 42.2%, of total construction  loans
at such date were for the acquisition and development of
onetofour family residential lots or the construction of
onetofour family residences.

   The  Bank  evaluates  the feasibility  of  construction
projects  based upon appraisals of the project performed  by
independent  appraisers.  In addition, the Bank  may  obtain
architects'  or  engineers'  estimations  of  the  cost   of
construction.  The Bank generally requires the  borrower  to
fund  at  least 20% of the project costs and generally  does
not  provide  for  an interest reserve in  its  construction
loans.   The  Bank's  construction loans  generally  do  not
exceed  80%  of  the  lesser  of the  appraised  value  upon
completion  or  the  sales  price.   Land  acquisition   and
development loans generally do not exceed the lesser of  70%
of   the  appraised  value  (without  improvements)  or  the
purchase  price.   The  Bank's  loan  policy  requires  that
permanent  mortgage financing be secured prior to  extending
any  non-residential construction loans.  In  addition,  the
Bank   generally  requires  that  the  units  securing   its
residential  construction loans be pre-sold.  Loan  proceeds
are  disbursed  in stages after inspections of  the  project
indicate that the required work has been performed and  that
such disbursements are warranted.

     Construction loans are generally considered to  present
a higher degree of risk than permanent real estate loans.  A
borrower's ability to complete construction may be  affected
by  a variety of factors such as adverse changes in interest
rates and the borrower's ability to control costs and adhere
to   time  schedules.   The  latter  will  depend  upon  the
borrower's management capabilities, and may also be affected
by  strikes, adverse weather and other conditions beyond the
borrower's control.

     Consumer  Loans.   The  Bank makes  loans  for  a  wide
variety  of  personal  and consumer needs.   Consumer  loans
primarily  consist  of  instalment loans  and  cash  reserve
loans. As of December 31, 1995, $113.2 million, or 17.7%, of
the Bank's gross loan portfolio consisted of consumer loans.

      The  Bank's  instalment  loans  consist  primarily of
automobile  loans,  which  amounted  to  $85.6  million at
December  31,  1995.  A substantial portion  of  the
Bank's automobile  loans are originated indirectly by a
network of over  95 new and used automobile dealers located within
the Bank's market area.  Indirect automobile loans
accounted for approximately 75.6% and 74.6% of the Bank's 
total instalment loan  originations during 1995 and 1994, 
respectively.  The increase  in indirect automobile loan 
originations  in 1995 and 1994 reflects the effect of a focused
program undertaken by the Bank  to improve  business  relationships with
automobile   dealers  within  its  market  area. Although applications
for such loans are taken by employees  of  the dealer, the
loans  are  made  pursuant   to   Rockland's underwriting  standards 
using Rockland's documentation, and all  indirect  loans  must be 
approved by  a  Rockland loan officer.  In  addition to indirect automobile
lending,  the Bank also originates automobile loans directly.

     The maximum term for the Bank's automobile loans is 66
months  for a new car loan and 48 months with respect  to
a used  car  loan.   The Bank will lend  up  to  100%  of
the purchase price of a new automobile or, with respect to
used cars, up to 100% of the lesser of the purchase price
or  the National Automobile Dealer's Association book
value.   Loans on  new  automobiles are generally made
without recourse to the  dealer.   The Bank requires all 
borrowers  to maintain automobile  insurance, including full 
collision, fire  and theft, with a maximum allowable deductible and
with the Bank listed  as loss payee.  The majority of the
Bank's loans on used  automobiles are made with recourse to the dealer,
who is  required  to  pay off the loan balance upon  the
Bank's repossession of the financed vehicle, provided that
the Bank delivers  the vehicle to the dealer within 120
days  of  the loan  due  date.   In addition, in order to
ameliorate  the adverse effect on interest income caused
by prepayments, all dealers are required to maintain a
reserve, ranging from 0% to  3%  of the outstanding balance, 
which is rebated to the customer on a pro-rata basis in the event 
of repayment prior to maturity.

     The  Bank's instalment loans also include loans
secured by deposit   accounts,  loans  to  purchase
motorcycles, recreational vehicles, motor homes, boats, or mobile
homes. As  of  December  31,  1995,  instalment  loans
other  than automobile  loans  amounted  to  $16.1
million.   The  Bank generally  will  lend up to 100% of
the  purchase  price of vehicles  other than automobiles with 
terms of up  to three years   for   motorcycles  and  up  to
fifteen years for recreational vehicles.

     Cash  reserve  loans  are made pursuant  to
previously approved  unsecured cash reserve lines of
credit.  The  rate on these loans  is  subject  to  change 
due  to  market conditions.   As  of December 31, 1995, an additional
$13.9 million  had  been  committed to but was unused
under  cash reserve lines of credit.

     Nonperforming Assets.  The following table sets forth
information regarding nonperforming assets held by the
Bank at the dates indicated.
<TABLE>
<CAPTION>

                                       December 31,
                      1995     1994       1993        1992      1991
<S>                  <C>       <C>      <C>        <C>        <C>
Loans past
 due 90 days
 or more but
 still
 accruing            $553      $598      $1,042     $2,877     $5,059
Loans
 accounted
 for on a
 nonaccrual
 basis (1)          4,718      7,266     15,940     25,925     39,103
Total
 nonperforming
 loans              5,271      7,864     16,982     28,802     44,162
Other real
 estate owned         638      3,866      8,884     11,655     20,180
Loans held
 for sale             ---        ---        ---      4,257       ---
Total 
 nonperforming 
 assets            $5,909    $11,730    $25,866    $44,714    $63,342     
Restructured
 loans             $2,629     $2,898     $4,202     $6,875       $727
Nonperforming 
 loans as a 
 percent of 
 gross loans         0.83%      1.31%      3.45%       5.71%      7.45%
Nonperforming 
 assets as a
 percent of
 total assets        0.60%      1.26%      3.12%       5.54%      7.60%

</TABLE>



        (1)      Includes  $.6 million, $1.1  million,  $1.4 million, $4.6
million, and $.7 million of restructured loans at December 31,  1995,  1994,
1993, 1992, and 1991,  respectively, which were included in nonaccrual loans
as of such dates.

     Gross  interest income that would have been  recognized
for   the  years  ended  December  31,  1995  and  1994   if
nonperforming  loans  at  the  respective  dates  had   been
performing   in   accordance  with  their   original   terms
approximated  $.4  million and $1.1  million,  respectively.
The  actual amount of interest that was collected  on these
loans  during those periods and included in interest income 
approximated $63,000 and $80,000, respectively.  Through  the 
Controlled  Asset  Department,  the Bank strives  to  ensure 
that loans do not become nonperforming. In  the  case  that 
they do, this department  will  restore nonperforming assets to
performing status or, alternatively, dispose  of  such assets.
On occasion,  this  effort  may  require   the   restructure  of  
loan  terms  for  certain nonperforming loans.  The  Bank works
closely   with independent real estate brokers throughout
its market  area, and all of the Bank's other real estate
owned is listed with brokers who are members of a multiple
listing service.
  
       Reserve  for  Possible Loan Losses.   The  reserve
for possible   loan  losses  is  maintained  at  a  level
that management considers adequate to provide for
potential  loan losses based upon an evaluation of known
and inherent  risks in the  loan  portfolio.  The
reserve  is  increased   by provisions  for  possible loan
losses and by  recoveries of loans  previously charged-off
and reduced  by  loan charge offs.   Determining  an 
appropriate level  of reserve  for possible  loan losses
necessarily involves a high degree  of judgment.   For  
additional information, see  "Management's Discussion  and
Analysis of Financial Condition and  Results of Operations" 
in Item 8 hereof.
  
       The following table summarizes changes in the reserve
for possible loan losses and other selected statistics for
the periods presented.

<TABLE>
<CAPTION>
  
                                      Year Ending December 31,
                                    1995         1994         1993
                                       (Dollars In Thousands)
<S>                               <C>          <C>         <C> 
Average loans, net of
 unearned discount                $612,481     $534,052     $494,288           
Reserve for Possible loan
 losses, beginning of year         $13,719      $15,485      $15,971
Charged-off loans
 Commercial                          2,097        2,396        3,568
 Real estate - commercial              690          682        1,285
 Real estate - residential             558          618        1,107
 Real estate - construction             --           63          111
 Consumer - instalment                 273          188          587
 Consumer - other                      464          346          861
   Total charged-off loans           4,082        4,293        7,519
Recoveries on loans
 previously charged off
 Commercial                            436          890        1,232
 Real estate - commercial              665          425          191
 Real estate - residential               3            2           41
 Real estate - construction             --           --           20
 Consumer - instalment                 169          133          182
 Consumer - other                      178          276          292
   Total recoveries                  1,451        1,726        1,958
Net loans charged-off                2,631        2,567        5,561
Provision for loan losses            1,000          801        5,075
Reserve for possible loan
 losses, end of period             $12,088      $13,719      $15,485

Net loans charged-off as a
 percent of average loans,
 net of unearned discount             0.43%        0.48%        1.13%
Reserve for possible loan
 losses as a percent of
 loans, net of unearned                            
 discount                             1.92         2.32         3.18
Reserve for possible loan
 losses as a percent of
 nonperforming loans                229.29       174.45        91.18
Net loans charged-off as a
 percent of reserve for
 possible loan losses                21.77        18.71        35.91
Recoveries as a percent of
 charge-offs                         35.55        40.20        26.04

</TABLE>



<TABLE>
<CAPTION>
                                Year Ending December 31,
                                     1992        1991
                                 (Dollars In Thousands)
<S>                               <C>          <C>
Average loans, net of
 unearned discount                $551,694     $688,127                 
Reserve for Possible loan
 losses, beginning of year         $16,165      $20,264
Charged-off loans
 Commercial                          6,150       12,385
 Real estate - commercial            1,786        2,479
 Real estate - residential             941        3,945
 Real estate - construction          1,180        2,951
 Consumer - instalment                 807        1,580
 Consumer - other                    1,962        5,001
   Total charged-off                12,826       28,341
Recoveries on loans
 previously charged off
 Commercial                            579          505
 Real estate - commercial                9           60
 Real estate - residential             128           30
 Real estate - construction            162           --
 Consumer - instalment                 183          149
 Consumer - other                      557          505
   Total recoveries                  1,618        1,249
Net loans charged-off               11,208       27,092
Provision for loan losses           11,014       22,993
Reserve for possible loan
 losses, end of period             $15,971      $16,165

Net loans charged-off as a
 percent of average loans,
 net of unearned discount             2.03%        3.94%
Reserve for possible loan
 losses as a percent of
 loans, net of unearned discount      3.20         2.77
Reserve for possible loan
 losses as a percent of
 nonperforming loans                 55.45        36.60
Net loans charged-off as a
 percent of reserve for
 possible loan losses                70.18       167.59
Recoveries as a percent of
 charge-offs                         12.62         4.40

</TABLE>

       The  reserve  for possible loan losses is allocated
to various loan categories as part of the Bank's process for
evaluating the adequacy of the reserve for possible loan
losses.  The following table sets forth certain information
concerning the allocation of the Bank's reserve for
possible loan losses by loan categories at December 31,
1995.  For information about the percent of loans in each
category to total loans, see "Lending Activities - Loan
Portfolio Composition and Maturity."
  

<TABLE>
<CAPTION>
       
                                  
                                               Percent of
                                  Amount     Total Loans by
                                                Category
                                    (Dollars In Thousands) 
<S>                             <C>               <C>
Commercial Loans                  $4,139          3.40%           
Real Estate Loans                  6,424          1.59%
Consumer Loans                     1,525          1.35%          
 Total Loans                     $12,088          1.92%
                 
</TABLE>

       The  Bank  determines  the level  of  the  reserve
  for possible  loan  losses  based on a number  of
  factors.   An individual  analysis  of  all  commercial,
  commercial  real estate,  and  construction loans, as well
  as all  internally classified loans is conducted and
  reserves are assigned  for those  loans which are
  determined to have certain weaknesses which  make
  ultimate collectibility of both  principal  and interest
  uncertain.  A portion of the reserve is  allocated as   a
  general  reserve  for  those  loans  which  are  not
  individually  reviewed.  In  conjunction  with  its
  review, management  considers  both internal  and
  external  factors which  may  affect the adequacy of the
  reserve for  possible loan  losses.  Such factors may
  include, but are not limited to, industry trends, regional
  and  national  economic  conditions,  past  estimates  of
  possible  loan  losses  as compared  to  actual  losses, and 
  historical  loan  losses. Management assesses the adequacy of
  the reserve for possible loan  losses quarterly, and reviews its
  assessment with  the Board of Directors.  Management's
  assessment of the adequacy of   the  reserve  for
  possible  loan  losses  is  reviewed periodically by the
  Company's independent public accountants as  well  as  by
  an  independent  third-party  loan  review consultant.
  
        As of December 31, 1995, the reserve for possible
  loan losses  totaled  $12.1  million.   Based  on  the
  processes described above, management believes that the
  level  of  the reserve  for  possible loan losses at
  December 31,  1995  is adequate.   A  review of the Bank's
  loan portfolio  and  its reserve  for  possible loan
  losses as of June 30,  1995  was also conducted by FDIC
  bank examiners.  Notwithstanding  the foregoing,  since
  the level of the reserve is  based  on  an estimate  of
  future events, ultimate loan losses  may  vary from
  current estimates.
  
  
  Investment Activities

   The  Bank's securities portfolio primarily consists  of
U.S.   Treasury  and  U.S.  Government  Agency   securities,
mortgage-backed  securities,  and,  to  a   lesser   extent,
securities  issued  by states, counties and  municipalities.
Most  of  these securities are A-rated (or equivalent)  debt
obligations  with  average lives of less  than  five  years.
Mortgage-backed securities entail a lesser  degree  of  risk
than loans made by the Bank by virtue of the guarantees that
back  them,  require  less capital under risk-based  capital
rules than non-insured or non-guaranteed mortgage loans, are
more  liquid than individual mortgage loans, and may be used
to  collateralize  borrowings or other  obligations  of  the
Bank.   However, these securities are subject to  prepayment
risk  which could result in significantly less future income
than  would  have  been the case based  on  the  contractual
coupon  rate  and  term.   The Bank had  no  investments  in
marketable equity securities at December 31, 1995  or  1994,
and  presently has no intention to make investments in  such
securities.

     The Bank views its securities portfolio as a source
of income  and, with regard to maturing securities,
liquidity. Interest generated from securities also
provides a source of liquidity to fund loans and meet
short-term cash needs.  The Bank's  securities portfolio
is managed in  accordance  with the  Rockland Trust
Company Investment Policy adopted by the Board  of
Directors.  Investments may be made by the  Chief
Executive  Officer or the Chief Financial Officer  with
the approval  of  one  additional member of the
Asset/Liability Management  Committee, subject to limits
on the  type,  size and  quality of all investments, which
are specified in  the Investment  Policy.   The Bank's
Asset/Liability  Management Committee,  or  its designee,
is required  to  evaluate  any proposed   purchase   from
the   standpoint   of   overall diversification of the
portfolio.

     The  investment  portfolio  includes  securities
which management  intends  to hold until maturity  and
securities available  for sale.  This classification of
the  securities portfolio  is required by Statement of
Financial  Accounting Standards (SFAS) No.  115,  
"Accounting For Certain Investments in Debt and Equity 
Securities," which  the Bank adopted effective January 1, 1994.

      Securities held to maturity as of  December  31,
1995 are  carried  at their amortized cost of $226.9
million  and exclude  gross  unrealized gains of $2.1
million  and  gross unrealized   losses  of  $1.6
million.   A  year   earlier, securities   held   to
maturity  totaled  $256.8   million, excluding  gross 
unrealized gains of $.8 million  and gross unrealized 
losses of $17.7 million.

      Securities  available for sale  are  carried  at
fair market  value and unrealized gains and losses,  net
of  the related  tax effect, are recognized as a separate
component of   stockholders'  equity.   The  fair  market
value  of securities  available for sale at December 31, 1995
totaled $32.6 million, and net unrealized losses totaled
$60,000.  A year  earlier,  securities  available  for
sale  were  $4.2 million,  with  net unrealized losses of
$254,000.  In  the fourth  quarter of 1995, the Bank
transferred $28.6  million of  securities from held to
maturity status to available for sale in accordance with
the "FASB Special Report, A Guide to the Implementation of
SFAS No. 115."

     The  following table sets forth the amortized cost
and percentage  distribution of securities held to
maturity  at the dates indicated.  For additional
information, see Note 3 to the Consolidated Financial
Statements included in Item  8 hereof.

<TABLE>
<CAPTION>

                                          At December 31,
                            1995               1994             1993
                       Amount  Percent    Amount  Percent  Amount  Percent
                                      (Dollars in Thousands)
<S>                  <C>        <C>     <C>       <C>     <C>        <C>
U.S. treasury
 and government
 agency securities    $73,484    32.4%   $70,904    27.6%  $80,303    30.1%
Mortgage-backed 
 securities           128,361    56.6    157,197    61.2   153,517    57.6
Collateralized
 mortgage                                            
 obligations           17,473     7.7     24,259     9.5    24,642     9.2
State, county, 
 and municipal 
 securities             6,578     2.9      3,425     1.3     7,067     2.7
Other                                                   
 investment             1,000     0.4      1,000     0.4     1,015     0.4
 securities                                       
                     $226,896   100.0%  $256,785   100.0% $266,544   100.0%
</TABLE>
                     
                     
    The  following table sets forth the fair  market  value and percentage 
distribution of securities available for sale at the  dates  indicated.  
For additional information,  see Note 3 to the Consolidated Financial 
Statements included  in Item 8 hereof.

<TABLE>
<CAPTION>

                                        At December 31,
                           1995               1994               1993
                      Amount  Percent    Amount  Percent     Amount  Percent
                                     (Dollars in Thousands)
<S>                 <C>       <C>        <C>      <C>         <C>      <C>
Mortgage-backed 
 securities          $29,676   91.0%      $4,250   100.0%       ---     ---
 securities
Collateralized
 mortgage
 obligations          $2,952    9.0%          ---     ---        ---     ---
                     $32,628  100.0%       $4,250   100.0%       ---     ---
</TABLE>


   At  December  31,  1995  and  1994,  the  Bank  had  no
investment in obligations of individual states, counties  or
municipalities  which exceeded 10% of stockholders'  equity.
In  addition,  there  were no sales of securities  in  1995,
1994, or 1993.


Sources of Funds

     Deposits.  Deposits obtained through Rockland's
branch banking network have traditionally been the
principal source of the Bank's funds for use in lending
and for other general business purposes. The Bank's has
built a stable base of in market  core  deposits from the
residents of and  businesses located  in Southeastern
Massachusetts.  The Bank  does  not solicit  nor  accept
brokered deposits.  Rockland  offers  a range   of  demand
deposits,  NOW  accounts,  money  market accounts, savings
accounts and time certificates of deposit. Interest  rates
on  deposits are  based  on  factors  which include loan
demand, deposit maturities, and interest  rates
offered  by  competing financial institutions in the
Bank's market  area.  The Bank believes it has been able
to attract and  maintain satisfactory levels of deposits
based  on  the level   of  service  it  provides  to  its
customers, the convenience of its banking locations, and its 
interest rates which  are  generally competitive with  those  
of competing financial institutions.

     Rockland's  branch  locations are supplemented  by
the Bank's  Trust/24  card which may be used to conduct
various banking  transactions at automated teller machines
("ATMs") maintained  at each of the Bank's full-service
offices  and three  additional locations.  The Trust/24
card also  allows customers access to the "NYCE" regional
ATM network, as well as  the  "Cirrus"  nationwide ATM
network.   These  networks provide  the Bank's customers
with access to their  accounts through  ATMs located
throughout Massachusetts,  the  United States, and the
world.

     The following table sets forth the average balances
of the Bank's deposits for the periods indicated.

<TABLE>
<CAPTION>

                                      Year Ended December 31,
                            1995                1994               1993
                       Amount   Percent    Amount  Percent    Amount  Percent
<S>                  <C>        <C>      <C>        <C>      <C>       <C>
Demand deposits      $153,142    18.7%   $141,533    18.5%   $121,057  16.9%
Savings and
 NOW accounts         261,302    32.0%    290,719    37.9%    277,633  38.8%
Money Market
 and Super Now
 accounts             110,431    13.5%    119,347    15.6%    104,723  14.6%
Time deposits         292,206    35.8%    214,780    28.0%    212,488  29.7%
Total                $817,081   100.0%   $766,379   100.0%   $715,901 100.0%
           
</TABLE>
          
    The   Bank's  interest-bearing  time  certificates   of
deposit  of  $100,000  or  more  totaled  $30.1  million  at
December 31, 1995.  The maturity of these certificates is as
follows:  $10.3 million within three months;  $14.2  million
over three through 12 months; and $5.6 million thereafter.

     Borrowings.   Borrowings  consist  of  short-term   and
intermediate-term   obligations.    Short-term    borrowings
consist  primarily of federal funds purchased,  assets  sold
under  repurchase  agreements, and  treasury  tax  and  loan
notes.  The Bank has established two unsecured federal funds
lines  totaling  $18 million with Boston-based  banks.   The
Bank  also obtains funds under repurchase agreements.  In  a
repurchase  agreement transaction, the Bank  will  generally
sell a security agreeing to repurchase either the same or
a substantially identical security on a specified  later
date at  a price slightly greater than the original sales price.
The  difference in the sale price and purchase price is
the cost  of  the  proceeds.   The  securities  underlying
the agreements  are  delivered to the dealer  who  arranges
the transactions  as  security  for the  repurchase
obligation. Payments  on  such borrowings are interest
only  until  the scheduled repurchase date, which
generally occurs  within  a period  of 30 days or less.
Repurchase agreements represent a  non-deposit  funding
source for the Bank.   However,  the Bank  is subject to
the risk that the lender may default at maturity  and  not  
return  the  collateral.   In  order to minimize  this  
potential risk, the  Bank  only  deals with established 
investment brokerage firms when entering  into these transactions.
The Bank has repurchase agreements  with four  major brokerage 
firms.  At December 31, 1995, the Bank had  no  outstanding balances
under the repurchase agreement lines,  while  at  December 31, 1994,
the  Bank  had  $25.4 million in outstanding repurchase agreements.

     In  July  1994, Rockland became a member of the Federal Home
Loan  Bank  ("FHLB")  of Boston.   Among the many
advantages of this membership, this affiliation provides
the Bank  with access to approximately $300 million of
short-to medium  term  borrowing capacity as of  December
31,  1995, based on  the Bank's assets at that time.  At December  
31, 1995,   the  Bank  had  $20  million  outstanding  in
FHLB borrowings  with initial maturities ranging from  12  to
18 months.

     While the Bank has not traditionally placed significant 
reliance  on  borrowings  as  a  source  of liquidity, it
established  the borrowing arrangements described  above in
order  to  provide  management with greater  flexibility in
overall funds management.

      The  Company's borrowings at December  31,  1995
also include $4.8 million of subordinated capital notes
privately issued  by Rockland in 1986 and 1988, and by the
Company in 1986.   Substantially  all  of the  outstanding  
notes have interest  rates  which range from 9.50% to  10.00%  
and are payable  in full at their maturity in 1996.  The
notes  are subordinated  to  all  other  indebtedness  of
the   Bank, including deposit accounts.  At December 31,
1995,  none of these  notes  were included in the Bank's or 
the Company's Tier 2 capital for purposes of the FDIC's risk-based
capital requirements.

       Management  believes  that  the  Bank  has adequate 
liquidity  available to respond to current  and anticipated 
liquidity  demands.   See Notes 3 and  6  of the  Notes to
Consolidated  Financial  Statements,  included  in  Item 8
hereof.

     The following table sets forth the Bank's borrowings
at the dates indicated.

<TABLE>
<CAPTION>
                                      At December 31,
                                 1995       1994      1993
                                      (in Thousands)
<S>                           <C>        <C>       <C>
Federal funds
 purchased                     $4,060     $1,165    $1,625
Assets sold under
 repurchase agreements            ---     25,420    10,303
Treasury tax and loan 
 notes                          4,031      3,802     6,950
Federal Home Loan Bank
 borrowings                    20,000     25,000       ---
Subordinated capital
  notes                         4,843      4,965     4,965
                              $32,934    $60,352   $23,843 
</TABLE>
     
     The following table presents certain information
regarding the Bank's short-term borrowings at the dates
and for the periods indicated.

<TABLE>
<CAPTION>
                             At or For the Year Ended December 31,
                                 1995        1994        1993
                                   (Dollars in Thousands)
<S>                           <C>        <C>          <C>
Balance outstanding at
 end of year                   $8,091     $30,387      $18,878
Average daily balance   
 outstanding                   18,995      18,034        5,284
Maximum balance
 outstanding at any    
 month-end                     63,988      30,387       20,062
Weighted average
 interest rate for the   
 year                            5.74%       4.03%        2.86%
Weighted average
 interest rate at end 
 of year                         4.36%       5.74%        2.74%

</TABLE>

Trust and Financial Services

     Rockland's Trust and Financial Services Division
offers a  variety  of  trust  and  financial  services.
Financial services,  including  assistance  with
investments,  estate planning, custody services, employee
benefit plans, and  tax planning,  are provided primarily
to individuals  and  small businesses   located  in
Southeastern  Massachusetts.    In addition,  the  Bank
acts as executor or  administrator  of estates and as
trustee for various types of trusts.   As  of December 31,
1995, the Trust and Financial Services Division maintained
approximately  1,500  trust/fiduciary  accounts, with  an
aggregate market value of over $400 million on that date.
Income from the Trust and Financial Services Division
amounted to $2.4 million, $2.2 million, and $2.2 million
for 1995, 1994, and 1993, respectively.

     Accounts maintained by the Trust and Financial
Services Division  consist  of "managed" and "non-managed"
accounts. "Managed  accounts"  are those accounts  under
custody  for which  Rockland  has  responsibility for
administration  and investment  management  and/or
investment  advice.    "Non managed" accounts are those
accounts for which Rockland acts as  a custodian.  The
Bank receives fees dependent upon  the level and type of
service(s) provided.

     The  administration of trust and fiduciary accounts is
monitored  by  the Trust Committee of the  Bank's  Board
of Directors.  The Trust Committee has delegated
administrative responsibilities to two committees - one
for investments and one  for  administration - comprised
of Trust and  Financial Services Division officers who
meet no less than monthly.


Regulation

     The  Company  - General.  The Company, as  a
federally registered   bank holding company, is subject to
regulation and  supervision by the Federal Reserve Board
(the  "Federal Reserve").   The  Company  is required  to
file  an  annual report of its operations with, and is
subject to examination by, the Federal Reserve.

      BHCA  -  Activities and Other Limitations.   The BHCA
prohibits  a bank holding company from acquiring  direct
or indirect ownership or control of more than 5% of the
voting shares  of any bank, or increasing such ownership
or control of  any bank, without prior approval of the
Federal Reserve. No  approval under the BHCA is required,
however, for a bank holding  company already owning or
controlling  50%  of  the voting shares of a bank to
acquire additional shares of such bank.

     The  BHCA  also prohibits a bank holding company
from, with  certain  exceptions, acquiring more  than  5%
of  the voting  shares  of any company that is not a bank
and  from engaging  in any business other than banking or
managing  or controlling banks.  Under the BHCA, the
Federal  Reserve  is authorized  to  approve the ownership
of shares  by  a  bank holding company in any company, the
activities of which  the Federal  Reserve has determined
to be so closely related  to banking  or  to managing or
controlling banks  as  to  be  a proper incident thereto.
In making such determination,  the Federal Reserve is
required to weigh the expected benefit to the
public,   such   as  greater  convenience, increased
competition  or  gains in efficiency, against  the
possible adverse  effects, such as undue concentration of
resources, decreased  or unfair competition, conflicts of
interest  or unsound banking practices.

     The Federal Reserve has, by regulation, determined
that certain activities are closely related to banking
within the meaning  of the BHCA.  These activities include
operating  a mortgage  company,  finance company,  credit
card  company, factoring  company,  trust company or
savings  association; performing  certain  data processing
operations;  providing limited securities  brokerage  
services; acting as an investment  or  financial adviser; 
acting as an insurance agent for certain types of credit-related
insurance; leasing personal  property  on  a full-payout,
nonoperating  basis; providing tax planning and
preparation services; operating a collection  agency; and
providing certain courier  services. The  Federal Reserve
also has determined that certain  other activities,
including real estate brokerage and syndication, land
development, property management and  underwriting  of
life  insurance not related to credit transactions  are
not closely  related  to banking and are not a  proper
incident thereto.

     Interstate Banking Legislation.  On September 24,
1994, President Clinton signed, and as of September 29,
1995,  the Riegle-Neal Interstate Banking and Branching
Efficiency  Act of 1994 (the  "Interstate  Act")  became
effective.  The Interstate Act facilitates interstate 
branching by permitting  (i)  bank holding companies that are
adequately capitalized and adequately managed to acquire
banks  outside their  home  states regardless of whether
such  acquisitions are  permissible  under the laws of the
target  bank's  home state; (ii) commencing June 1, 1997,
interstate bank mergers regardless  of state law, unless a
state specifically  "opts out" or "opts in" after
September 29, 1994 and prior to June 1,  1997;  (iii)
banks  to establish  new  branches  on  an interstate
basis  provided the  state  of  the  new  branch
specifically  permits such activity; (iv) foreign  banks
to establish,   with  regulatory  approval,  foreign
branches outside their home state to the same extent as if
they  were national  or  state banks; and (v) affiliates
of  banks  in different  states to receive deposits, renew
time  deposits, close  loans,  service loans, and receive
loan  payments  on loans and other obligations as agents
for each other.

      Capital Requirements.  The Federal Reserve has
adopted capital  adequacy guidelines pursuant to which  it
assesses the  adequacy of capital in examining and
supervising a bank holding  company and in analyzing
applications to  it  under the BHCA.  The Federal
Reserve's capital adequacy guidelines which  generally
require bank holding companies to  maintain total  capital
equal  to 8% of total risk-adjusted  assets, with at least
one-half of that amount consisting of Tier  1, or  core,
capital  and  up  to  one-half  of  that  amount
consisting  of  Tier 2, or supplementary, capital.   Tier
1 capital for bank holding companies generally consists of
the sum  of  common stockholders' equity and perpetual
preferred stock  (subject in the case of the latter to
limitations  on the kind and amount of such stocks which
may be included  as Tier  1  capital), less goodwill and
other intangible assets required  to  be  deducted  from
capital.   Tier  2  capital generally  consists of hybrid
capital instruments: perpetual preferred stock which is
not eligible to be included as Tier 1  capital;  term
subordinated debt  and  intermediate-term preferred
stock; and, subject to limitations,  the  reserve for
loan  losses.  Assets are adjusted under the risk-based
guidelines    to   take   into   account   different
risk characteristics,  with  the  categories  ranging from 0%
(requiring no additional capital) for assets such as cash
to 100% for the majority of assets which are typically
held  by a  bank  holding company, including commercial
real  estate loans,  commercial loans and consumer loans.
Single  family residential first mortgage loans which are
not  90  days  or more  past due or nonperforming and
which have been made  in accordance with prudent
underwriting standards are  assigned a  50%  level  in the
risk-weighting system, as are  certain privately-issued
mortgage-backed  securities representing indirect  ownership 
of such loans and certain  multi-family housing loans.  
Off-balance sheet items also are adjusted to take into 
account certain risk characteristics.

     In addition to the risk-based capital requirements,
the Federal  Reserve requires bank holding companies to
maintain a  minimum leverage capital ratio of Tier 1
capital to total assets  of 3.0%.  Total assets for this 
purpose  does  not include   goodwill  and  any  other  
intangible  assets or investments  that the Federal Reserve 
determines  should be deducted  from  Tier  1 capital.  The 
Federal  Reserve has announced  that  the  3.0%  Tier 1 
leverage  capital ratio requirement  is the minimum for the 
top-rated  bank holding companies  without any supervisory, 
financial or operational weaknesses or deficiencies or those
which are not experiencing or anticipating significant growth.  
Other bank holding  companies (including the Company) will be
expected to  maintain Tier 1 leverage capital ratios of at
least 4.0% to 5.0% or more, depending on their overall condition.

     The  Company currently is in compliance with the
above described regulatory capital requirements.  At
December  31, 1995, the Company had Tier 1 capital and
total capital equal to 10.90%  and  12.15%  of  total  
risk-adjusted   assets, respectively, and Tier 1 leverage 
capital equal to 7.37 % of total  assets.  As of such date, 
Rockland complied with the applicable  federal  regulatory 
capital  requirements, with Tier 1 capital and total capital 
equal to 10.54% and 11.79% of  total  risk-adjusted assets, 
respectively,  and  Tier 1 leverage capital equal to 7.12% of 
total assets.

     Commitments to Affiliated Institutions.  Under
Federal Reserve  policy, the Company is expected to act as
a  source of financial strength to Rockland and to commit
resources to support  Rockland in circumstances when it
might not  do  so absent such policy.

      Limitations  on  Acquisitions of  Common  Stock.
The federal  Change  in  Bank Control Act ("CBCA")
prohibits  a person  or  group of persons from acquiring
"control"  of  a bank holding company or bank unless the 
appropriate federal bank  regulator has been given 60 days 
prior written notice of  such  proposed acquisition and 
within that  time period such regulator  has  not issued a 
notice  disapproving  the proposed acquisition or extending 
for up to another 30 days the  period  during which such a 
disapproval may be issued. An  acquisition  may  be made prior 
to expiration  of  the disapproval  period if such regulator
issues written  notice of  its  intent  not  to disapprove
the  action.   Under  a rebuttable   presumption
established   under   the    CBCA regulations, the
acquisition of 10% or more of  a  class  of voting  stock
of a bank holding company or  a  FDIC-insured bank, with a
class of securities registered under or subject to the
requirements of Section 12 of the Securities Exchange Act
of 1934 would, under the circumstances set forth in the
presumption, constitute the acquisition of control.

     In  addition, any "company" would be required to
obtain the  approval of the Federal Reserve under the
BHCA  before acquiring 25% (5% in the case of an acquirer
that is a  bank holding company) or more of the
outstanding common stock of, or  such lesser number of
shares as constitute control over, the  Company.  Such
approval would be contingent upon, among other  things,
the acquirer registering as a  bank  holding company,
divesting all impermissible holdings  and  ceasing any
activities not permissible for a bank holding company.

     Massachusetts Law.  Massachusetts law requires all
bank holding  companies (those companies which control,
own,  or have the power to vote 25% or more of the stock 
of each  of two  or more banks) to receive prior written 
approval of the Massachusetts  Board of Bank Incorporation 
to,  among other things, acquire all or substantially all 
of the assets of  a banking  institution  located  within  
the Commonwealth  of Massachusetts or to merge or consolidate
with a Massachusetts  bank holding company.  The  Company  owns
no voting stock in any banking institution other than
Rockland. In addition,  prior approval of the Board of Bank
Incorporation  is required before any bank  holding
company owning  25% or more of the stock of two banking
institutions may acquire  additional  voting  stock  in  those 
banking institutions equal to 5% or more.  Generally, no approval
to acquire a banking institution, acquire additional
shares  in an  institution, acquire substantially all the
assets  of  a banking  institution  or merge or consolidate  
with  another bank  holding company may be given if, as a result, 
the bank holding company would control in excess of 25% of the
total deposits  of  all  state and federally  chartered
banks  in Massachusetts.  Similarly, no bank which is not
a member  of the  Federal Reserve can merge or consolidate
with any other insured  depository  institution  or,
either  directly or indirectly, acquire the assets of or assume 
the liability to pay  any  deposits made in any other depository
institution except with the prior written approval of the
FDIC.

     A  bank holding company whose principal operations
are located  in another state may acquire more than  5%
of  the voting  stock of a Massachusetts bank holding
company  (with the  prior  written approval of the
Massachusetts  Board  of Bank Incorporation) only if such
state has enacted a similar banking  law  which  is
deemed by the  Commissioner  to  be reciprocal   for
Massachusetts  bank  holding   companies. Presently  all
of  the  New  England  states  have  adopted legislation
permitting  interstate acquisitions  among  New England
states with reciprocal legislation.   In  addition, the
so-called  Massachusetts Nationwide Interstate  Banking
Act,  passed  in  June  1990, permits nationwide
interstate banking   within   certain   restrictions,
with  and by Massachusetts bank holding companies, through  
ownership of or  by bank holding companies the principal 
offices of which are  in  a  state  or jurisdiction outside of
Massachusetts. Massachusetts currently has legislation
pending which  would result  in  the Commonwealth's
"opting in" to the interstate branching provisions of the
Interstate Act.

      Before  the  Massachusetts Board of Bank
Incorporation may grant approval with respect to the
foregoing matters, it must make a determination that the
proposed transaction will not unreasonably affect competition
among banking institutions, that the public convenience and advantage
will be promoted and it must receive notice from the
Massachusetts  Housing  Partnership Fund  that arrangements 
satisfactory  to the Fund have been made for the  acquiring bank 
holding company to make .9% of its assets available for a period 
of ten years for financing,  down payment assistance,  share loans, 
closing  costs  and  other costs related  to programs promoted by 
that Fund, including  those related  to  creating  affordable  rental
housing,  limited equity cooperatives, and tenant management programs.

     Subsidiary  Bank  - General.  Rockland  is  subject
to extensive regulation and examination by the
Commissioner and by  the  FDIC,  which insures its
deposits  to  the  maximum extent permitted  by  law,  and 
to  certain  requirements established by the Federal Reserve. 
The federal  and state laws and regulations which are applicable 
to banks regulate, among  other  things,  the scope of  their
business,  their investments, their reserves against
deposits, the timing  of the  availability  of deposited
funds  and  the  nature  and amount  of and collateral for
certain loans.  The  laws  and regulations governing Rockland 
generally have been promulgated to protect depositors and not 
for the purpose of protecting stockholders.

     Deposit  Insurance Premiums.  Rockland  currently
pays deposit  insurance premiums to the FDIC based on  a
single, uniform assessment rate established by the FDIC
for all BIF member  institutions.  The lowest assessment
rate  which  is presently  applicable to BIF-member
institutions amounts  to .04%  of insured deposits per
annum. Under the FDIC's  risk based assessment system,
institutions are assigned to one of three capital groups 
which assignment is based solely on the level  of  an  
institution's capital - "well capitalized,  " "adequately 
capitalized," and "undercapitalized" - which are defined
in the same manner as the regulations establishing the  prompt
corrective action system under Section 38 of the Federal
Deposit Insurance Act ("FDIA"), as discussed  below. These
three  groups are then divided into  three  subgroups
which  reflect  varying levels of supervisory concern,
from those which are considered to be healthy to those
which  are considered  to be of substantial supervisory
concern.  The matrix   so   created  results  in  nine   assessment
risk classifications,  with  rates ranging  from  .04%  for
well capitalized,    healthy    institutions    to    .31%
for undercapitalized  institutions with substantial
supervisory concerns.  Rockland is presently "well
capitalized" and  its premium as of January 1, 1996 has
been established at  .04%. Due to the strength of the
financial institutions insured by the  BIF and the
resultant level of the insurance fund,  the FDIC gave a
refund to BIF insured banks in the third quarter of  1995
and excused the premium payment for the first  two
quarters of 1996.

     The  Bank acquired the deposits of three branches of
a failed savings  and  loan  association  in 1994.  These
deposits,  which  amount to approximately $21  million,
are insured  by  the  SAIF.  Due to the financial
condition  of financial institutions insured by SAIF and
the level of that insurance fund, the premiums remain
higher than BIF  insured deposits.  The Bank currently
pays a rate of .23%  of  these insured deposits per annum.

     Capital Requirements.   The FDIC has promulgated 
regulations and adopted a statement of policy regarding 
the capital  adequacy  of  state-chartered banks  which,
like Rockland,  are  not members of the Federal  Reserve
System. These     requirements  are  substantially similar 
to  those adopted  by  the  Federal  Reserve  regarding  bank
holding companies, as described above.

     The FDIC's capital regulations establish a minimum
3.0% Tier  1  leverage capital requirement for the  most
highly rated  state-chartered, nonmember banks, with an
additional cushion  of at least 100 to 200 basis points
for  all  other state-chartered,  nonmember banks,  which
effectively  will increase the minimum Tier 1 leverage
capital ratio for  such banks to
4.0%  or  5.0%  or  more.   Under  the   FDIC's
regulations, the highest-rated banks are those that the
FDIC determines  are not anticipating or experiencing
significant growth  and have well diversified risk,
including  no  undue interest  rate risk exposure,
excellent asset quality,  high liquidity, good earnings
and in general which are considered strong  banking
organizations, rated composite 1  under  the Uniform
Financial Institutions Rating System.  A bank having less
than  the minimum leverage capital requirement  shall,
within 45 days of the date as of which it receives notice
or is deemed to have notice that it is undercapitalized,
submit to  its  FDIC  regional director for review and
approval  a written  capital restoration plan describing
the  means  and timing  by which the bank shall achieve
its minimum leverage capital  requirement.  A bank which
fails to file such  plan with  the  FDIC is deemed to be
operating in an  unsafe  and unsound  manner, and could
subject the bank to a  cease  and desist  order  from the
FDIC.  The FDIC's  regulations  also provide that any
insured depository institution with a ratio of  Tier 1
capital to total assets that is less than 2.0% is deemed
to  be  operating in an unsafe or unsound  condition
pursuant  to  Section 8(a) of the FDIA  and  is  subject to
potential  termination of deposit insurance.  However,
such an  institution  will  not  be  subject  to  an
enforcement proceeding  thereunder  solely on  account  of
its  capital ratios  if it has entered into and is in
compliance  with  a written  agreement  with the FDIC to
increase  its  Tier  1 leverage  capital  ratio to such
level  as  the  FDIC  deems appropriate  and  to  take
such  other  action  as  may  be necessary for the
institution to be operated in a  safe  and sound  manner.
The FDIC capital regulation  also  provides for,  among
other things, the issuance by the FDIC  or  its
designee(s)  of a capital directive, which is a final
order issued  to a bank that fails to maintain minimum
capital  to restore   its  capital  to  the  minimum leverage
capital requirement within a specified time period.  Such
directive is  enforceable  in  the same manner as a  final
cease  and desist order.

     Pursuant to the requirements of the FDIA, each
federal banking  agency has adopted or proposed
regulations relating to  its  review  of and revisions to
its risk-based  capital standards  for  insured
institutions to  ensure  that  those standards  take
adequate  account  of  interest-rate  risk, concentration
of  credit  risk  and  the  risks   of   non traditional
activities, as well as to  reflect  the  actual
performance  and  expected  risk  of  loss  on  multi-
family residential loans.

      Prompt  Corrective Action.  Under Section  38  of the
FDIA, as amended   by  the  Federal  Deposit   Insurance
Corporation Improvement Act ("FDICIA"), each federal
banking agency  has  broad  powers to implement a system
of  prompt corrective action to resolve problems of
institutions  which it  regulates  which  are not
adequately capitalized.  Under FDICIA,  a bank shall be
deemed to be (i) "well capitalized" if  it has total risk-
based capital of 10.0% or more, has  a Tier  1 risk-based
capital ratio of 6.0% or more, has a Tier 1  leverage
capital ratio of 5.0% or more and is not subject to  any
written capital order or directive; (ii) "adequately
capitalized" if it has a total risk-based capital  ratio
of 8.0%  or more, a Tier 1 risk-based capital ratio of 4.0%
or more,  a Tier 1 leverage capital ratio of 4.0% or more
(3.0% under certain circumstances)  and  does not meet the
definition  of  "well capitalized"; (iii) "undercapitalized" 
if it has a total risk-based capital ratio that is less than 
8.0%, or a Tier 1 risk-based capital ratio that is less than 
4.0%  or  a Tier 1 leverage capital ratio of less than 4.0%
(3.0%  under  certain  circumstances);  (iv) "significantly 
undercapitalized" if it has a total risk-based capital ratio 
that is less than 6.0%, or a Tier 1 risk-based capital ratio 
that  is less than 3.0%, or a Tier 1 leverage capital  ratio 
that is less   than   3.0%;   and   (v) "critically
undercapitalized"  if it has a ratio of tangible  equity
to total  assets  that is equal to or less than  2.0%.
FDICIA also  specifies circumstances under which a federal
banking agency  may  reclassify  a well capitalized
institution  as adequately capitalized  and  may  require an
adequately capitalized  institution or an undercapitalized
institution to comply with supervisory actions as if it
were in the next lower  category (except that the FDIC may
not  reclassify  a significantly  undercapitalized
institution  as  critically undercapitalized).   As of
December 31, 1995,  Rockland  was deemed a "well-
capitalized institution" for this purpose.

     Brokered  Deposits.   FDICIA  restricts  the   use of
brokered deposits by certain depository institutions.
Well capitalized insured depository institutions may
solicit and accept, renew or roll over any brokered deposit
deposit without restriction.   Adequately  capitalized  insured
depository institutions may not accept, renew or roll over
any brokered deposit  unless  they have applied for and
been  granted  a waiver  of  this  prohibition by the
FDIC.  Undercapitalized insured depository institutions
may not (i) accept, renew or roll  over any brokered
deposit or (ii) solicit deposits  by offering  an
effective yield that exceeds by more  than  75 basis
points  the  prevailing effective yields  on  insured
deposits of comparable maturity in such institution's
normal market area or in the market area in which such
deposits are being solicited.   While Rockland can  solicit 
and accept brokered deposits, the Bank historically has not 
relied upon brokered  deposits as a source of funding and,  at
December 31,  1995, the Bank did not have any brokered
deposits.  See "Sources of Funds - Deposits.  "

      Safety  and  Soundness.   In August,  1995,  the
FDIC adopted regulations pursuant to FDICIA relating to
operational  and  managerial safety and soundness
standards for  financial  institutions relating to
internal  controls, information   systems  and  internal
audit  systems,   loan documentation, credit underwriting,
interest rate  exposure, asset growth and  compensation, 
fees, and  benefits.  The standards  are  to serve as 
guidelines for  institutions to help  identify potential 
safety and soundness concerns. If an  institution  fails 
to  meet any  safety  and soundness standard, the FDIC may 
require it to submit a written safety and  soundness  compliance
plan  within thirty  (30)  days following a request therefor, and 
if it fails to  do  so  or fails to correct safety and soundness
deficiencies, the FDIC may  take  administrative enforcement 
action  against  the institution,  including assessing  civil  
money  penalties, issuing supervisory orders and other available remedies.

       Miscellaneous.   Rockland  is  subject   to
certain restrictions on loans to the Company, on
investments in  the stock or securities thereof, on the
taking of such stock  or securities as collateral for
loans to any borrower,  and  on the issuance of a
guarantee or letter of credit on behalf of the
Company.    Rockland  also  is  subject   to   certain
restrictions on most types of transactions with the
Company, requiring   that   the   terms  of  such
transactions be substantially  equivalent to terms of  similar
transactions with  non-affiliated firms.  In addition
under  state  law, there are certain conditions for and 
restrictions  on  the distribution of dividends to the 
Company by Rockland.

     In  addition  to  the  laws and  regulations
discussed above, regulations have been promulgated under
FDICIA  which increase  the  requirements  for
independent  audits, set standards  for  real  estate lending
and  increase lending restrictions  with respect to bank officers
and directors. FDICIA also contains provisions which amend
various consumer banking laws, limit the ability of
"undercapitalized  banks" to  borrow from the Federal
Reserve Board's discount window, and  require  regulators
to  perform  annual  on-site  bank examinations.

     Regulatory   Enforcement  Authority.    The Financial
Institutions Reform, Recovery, and Enforcement Act of
1989 ("FIRREA") included substantial enhancement to the
enforcement  powers available to federal banking
regulators, This enforcement authority includes, among
other things, the ability to assess civil money penalties,
to issue cease  and desist  or removal orders and to
initiate injunctive actions against  banking
organizations  and  institution-affiliated
parties, as defined.  In general, these enforcement
actions may  be initiated for violations of laws and
regulations and unsafe or unsound practices.  Other
actions or inactions may provide   the   basis  for
enforcement  action,   including misleading   or  untimely
reports  filed  with   regulatory authorities.  FIRREA
significantly increased the  amount  of and  grounds for
civil money penalties and requires,  except under  certain
circumstances, public  disclosure  of  final enforcement
actions by the federal banking agencies.

     The  foregoing references to laws and regulations
which are  applicable  to  the  Company  and  Rockland
are  brief summaries  thereof which do not purport to be
complete  and which  are qualified in their entirety by
reference to  such laws and regulations.

     Federal Taxation.  The Company and its subsidiaries
are subject  to those rules of federal income taxation
generally applicable  to corporations under the Internal
Revenue  Code (the  "Code").  The Company and its
subsidiaries, as members of an affiliated group of
corporations within the meaning of Section 1504 of the
Code, file a consolidated federal income tax return, which
has the effect of eliminating or deferring the   tax
consequences  of  inter-company   distributions, including
dividends,  in  the computation  of  consolidated taxable
income.

     State   Taxation.  The  Commonwealth  of
Massachusetts imposes a tax on the Massachusetts net
income of banks at  a rate  of  12.13% as of December 31,
1995.  As  a  result  of legislation  in  1995,  the state
tax  rate  for  financial institutions   and  their related 
corporations will be gradually reduced to 10.5% by January 1, 
1999.  In addition, the  Company is subject to an excise tax 
at the rate of .26% of its  net   worth.   The  Bank's  
security  corporation subsidiary  will,  for state tax purposes, 
continue to be taxed at a rate of 1.32% of its gross income.
Massachusetts net income for banks is generally similar to
federal taxable income except deductions with respect to
the following items are  generally  not  allowed: (i)
dividends  received,  (ii) losses sustained in other
taxable years, and (iii) income or franchise  taxes
imposed by other states.   The  Company  is permitted  to
carry a percentage of its losses  forward  for not more
than five years, while Rockland is not permitted to carry
its  losses  forward or back  for  Massachusetts  tax
purposes.

     For additional information, see Note 8 of the Notes
to Consolidated Financial Statements included in Item 8
hereof. 



Item 2.     Properties

     At  February 29, 1996,  the Bank conducted its
business from  its headquarters and main office at 288
Union  Street, Rockland, Massachusetts, and 32 other
branch offices located in  Southeastern  Massachusetts in
Plymouth County,  Bristol County  and Norfolk County.  In
addition to its main office, the  Bank  owns  four of its
branch offices and  leases  the remaining  28  offices.
Of the branch  offices  which  are leased by the Bank, 16
have remaining lease terms, including options  renewable
at the Bank's option, of  five  years  or less,  nine have
remaining lease terms of greater than  five years and less
than 10 years, and three have remaining lease terms  of
10  years or more.  The Bank's  aggregate  rental expense
under such leases was $1.6 million in 1995.  Certain of
the Bank's branch offices are leased from companies with
whom  directors  of  the Company are affiliated.   The
Bank leases  space for its Trust and Financial Services
Division in a building in Hanover, Massachusetts developed by a
joint venture consisting of the Bank and A. W. Perry, Inc.,
and  a building in Attleboro.  It also leases office space
in  two buildings  in  Rockland,  Massachusetts  for
administrative purposes as well as space in four additional
facilities used as  lending  centers.  At December 31,
1995,  the  net  book value  of  the  property and
leasehold improvements  of  the offices  of  the Bank
amounted to $4.9 million.  The  Bank's properties which are
not leased are owned free and clear  of any mortgages.  The
Bank believes that all of its properties are  well
maintained and are suitable for their  respective present
needs  and operations.  For additional  information
regarding the Bank's lease obligations, see Note 12  to
the Consolidated  Financial  Statements,  included  in
Item   8 hereof.


Item 3.   Legal Proceedings

     The  Company  is involved in routine legal
proceedings which  arise in the ordinary course of
business.  Management has  reviewed these actions with
legal counsel and has taken into consideration the view of
counsel as to the outcome  of the   litigation.   In  the
opinion  of  management,  final disposition  of  these
lawsuits is not expected  to  have  a material  adverse
effect on the Company's financial position or results of
operation.


Item  4.    Submission of Matters to a Vote of Security Holders

     Not applicable



PART II


Item  5.  Market for Registrant's Common Equity and Related Stockholder 
          Matters

     The information required herein is incorporated by
reference from page 40 of the Company's 1995 Annual Report
to Stockholders ("Annual Report"), which is included herein
as Exhibit 13.


Item 6.   Selected Financial Data
     The information required herein is incorporated by reference from
page 5 of the Annual Report.


Item 7.   Management's Discussion and Analysis of Financial
          Condition and Results of Operations

     The  information  required herein  is  incorporated
by reference from pages 6 through 19 of the Annual Report.


Item  8.  Financial Statements and Supplementary Data

     The financial statements and supplementary data
required herein are incorporated by reference from pages 20
through 37 of the Annual Report.


Item  9.  Changes in and Disagreements with Accountants on Accounting
          and Financial Disclosure

     None



PART III


Item 10.  Directors and Executive Officers of the Registrant

     The information required herein is incorporated by reference 
from the Company's definitive proxy statement (the "Proxy Statement") 
relating to its 1996 Annual Meeting of Stockholders filed with the 
Commission on March 25,1996.


Item 11.  Executive Compensation

    The information required herein is incorporated by reference 
from the Proxy Statement.


Item 12.  Security Ownership of Certain Beneficial Owners and Management

    The information required herein is incorporated by reference from 
the Proxy Statement.


Item 13.  Certain Relationships and Related Transactions

    The information required herein is incorporated by
reference from the Proxy Statement.



PART IV

Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-K
     (a)(1)  The following financial statements are incorporated herein 
by reference from pages 20 through 37 of the Annual Report.

     Report of Independent Public Accountants

     Consolidated balance sheets as of December 31, 1995 and 1994

     Consolidated statements of income for each of the years in the three
 year period ended December 31, 1995

     Consolidated statements of cash flows for each of the years in the 
three year period ended December 31, 1995

     Notes to Consolidated Financial Statements

    (a)(2)  There are no financial statement schedules filed herewith.
     All information required by financial statement schedules is disclosed
in Notes to Consolidated Financial Statements or is not applicable to the 
Company.

     (a)(3)  The following exhibits are filed as part of this report.
  
                                  EXHIBIT INDEX
           No.      Exhibit                                      Page
          3.(i)     Restated Articles of Organization, as         (5)
                       amended to date
                                  
          3.(ii)    Bylaws of the Company, as amended             (1)
                       to date

          4.1       Specimen Common Stock Certificate             (4)

          4.2       Specimen Preferred Stock Purchase             (2)
                       Rights Certificate
                          
          4.3       Amended and Restated Independent              (6)
                       Bank Corp. 1987 Incentive Stock
                       Option Plan ("Stock Option Plan").
                       (Management contract under Item 
                       601(10)(iii)(A).

         10.1      Second amended and Restated                   E -37
                      Employment Agreement between the
                      Company, Rockland and Douglas H.
                      Philipsen, dated February 21, 1996
                      ("Philipsen Employment Agreement").
                      (Management contract under Item
                      601(10)(iii)(A).
                         
          10.2      Second amended and Restated                  E - 57
                      Employment Agreement between Rockland
                      Trust Company and Richard F. Driscoll,
                      dated January 19, 1996 (the "Driscoll
                      Agreement"). Employment Agreements
                      between Rockland and Richard J.
                      Seaman, Ferdinand T. Kelley, S. Lee 
                      Miller, and Raymond G. Fuerschbach
                      are substantially similar to the 
                      Driscoll agreement. (Management 
                      contract under Item 601(10)(iii)(A)

        10.3      Rockland Trust Company Deferred                 (3)
                     Compensation Plan for Directors, as
                     Amended and Restated dated September 
                     1992.  (Management contract under Item
                     601(10)(iii)(A)

        10.4      Stockholders Rights Agreement, dated            (2)
                       January 24, 1991, between the Company
                       and Rockland, as Rights Agent
                         
        10.5      Master Securities Repurchase                    (3)
                           Agreement
                               
        13        Annual Report to Stockholders                  E - 76

        21        Subsidiaries of the Registrant                  (3)

        23        Consent of Independent Public                  E- 120
                     Accountants
                     
          
Footnotes:

     (1)  Incorporated by reference from the Company's report
          on Form 10-K  for the  year ended December 31, 1990.

     (2)  Exhibit is incorporated by reference to the Form 8-A
          Registration   Statement (No. 0-19264) filed by the
          Company.

     (3)  Exhibit is incorporated by reference to the Form S-1
          Registration   Statement (No. 33-52216) filed by the
          Company.

     (4)  Incorporated by reference from the Company's report
          on Form 10-K   for the year ended December 31, 1992.
     
     (5)  Incorporated by reference from the Company's report
          on Form 10-K   for the year ended December 31, 1993.
     
     (6)  Incorporated by reference from the Company's report
          on Form 10-K   for the year ended December 31, 1994.
     

          (b)  There were no reports on Form 8-K filed by the
               Company during the three months ended
               December 31, 1995.

          (c)  See (a)(3) above for all exhibits filed
               herewith and the Exhibit Index.
       
          (d)  All schedules are omitted as the required
               information is not applicable or the information
               is presented in the Consolidated Financial
               Statements or related notes.




                      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.


                                    INDEPENDENT BANK CORP.
Date:  March 14, 1996              /s/ John F. Spence, Jr.
                                   John F. Spence, Jr.
                                   Chairman of the Board and Chief
                                   Executive Officer


Pursuant to the requirements of the Securities Exchange  Act
of   1934,  this  report  has  been   signed  below  by  the
followings  persons on behalf of the Registrant and  in  the
capacities  and on the dates indicated.  Each  person  whose
signature  appears  below  hereby  makes,  constitutes   and
appoints Douglas H. Philipsen, John F. Spence, Jr.,  Richard
Seaman  and each of them acting individually, his  true  and
lawful  attorneys, with full power to sign for  such  person
and  in such person's name and capacity indicated below  any
and  all amendments to this Form 10-K, hereby ratifying  and
confirming  such person's signature as it may be  signed  by
said attorneys to any and all amendments.


/s/  Richard S. Anderson                 Date: March 14, 1996
Richard S. Anderson
Director

/s/  Donald K. Atkins                    Date: March 14, 1996
Donald K. Atkins
Director

/s/  W. Paul Clark                       Date: March 14, 1996
W. Paul Clark
Director

/s/  Robert  L. Cushing                  Date: March 14, 1996
Robert L. Cushing
Director

/s/  Benjamin A. Gilmore, II             Date: March 14, 1996
Benjamin A. Gilmore, II
Director

/s/ James T. Jones                       Date: March 14, 1996
James T. Jones
Director

/s/ Lawrence M. Levinson                 Date: March 14, 1996 
Lawrence M. Levinson
Director

/s/ Douglas H. Philipsen                 Date: March 14,1996 
Douglas H. Philipsen
Director and President

/s/  Richard H. Sgarzi                   Date: March 14, 1996
Richard H. Sgarzi
Director

/s/  Robert J. Spence                    Date: March 14, 1996
Robert J. Spence
Director

/s/  William J. Spence                   Date: March 14, 1996
William J. Spence
Director

/s/  Brian S. Tedeschi                   Date: March 22, 1996
Brian S. Tedeschi
Director

/s/  Thomas J. Teuten                    Date: March 14, 1996
Thomas J. Teuten
Director

/s/  Richard J. Seaman                   Date: March 14, 1996
Richard J. Seaman
Chief Financial Officer and Treasurer
(principal financial and accounting
officer)





      SECOND AMENDED AND RESTATED EMPLOYMENT AGREEMENT
                              
     AGREEMENT, dated and effective as of December 12, 1991
by and between Rockland Trust Company, a Massachusetts trust
company (the "Company"), Douglas H. Philipsen, of Duxbury,
Massachusetts, (the "Executive"), and Independent Bank
Corp., a Massachusetts corporation ("IBC"), as amended by a
certain Amendment to Employment Agreement dated as of
February 3, 1993 and as amended and restated as of June 21,
1994, and as further amended by a certain Amendment No. 1 to
Amended and Restated Employment Agreement dated as of
January 12, 1995, and as further amended by Amendment No. 2
to Amended and Restated Employment Agreement dated as of
October 17, 1995 (the "Employment Agreement") and as amended
and restated as of this 21st day of February, 1996.

                    W I T N E S S E T H:
     WHEREAS, the Executive, the Company and IBC are
desirous of amending certain provisions of the Employment
Agreement to change the term of the Employment Agreement to
a rolling thirty-six (36) month term, on the terms and
conditions herein set forth; and

     WHEREAS, the Executive, the Company and IBC are
desirous of setting forth provisions relating to the
benefits to which the Executive will be entitled upon his
death or disability; and

     WHEREAS, the Executive, the Company and IBC are
desirous of amending the Employment Agreement as set forth
above and restating for the second time the amended
Employment Agreement as herein set forth.

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

  1.   Employment; Position and Duties; Exclusive Services.
          (a)  Employment.  The Company and IBC agree to
employ the Executive, and the Executive agrees to be
employed by the Company and IBC for the Term provided in
Section 2 below and upon the other terms and conditions
hereinafter provided.

          (b)  Position and Duties/Company. So long as the
Executive is employed by the Company, the Executive (i)
agrees to serve as  the President and Chief Executive
Officer of the Company and to perform such reasonable duties
consistent with such position as may be delineated in the By-
Laws of the Company and as may be assigned to him from time
to time by the Board of Directors of the Company (the
"Board"), (ii) shall report, as President and Chief
Executive Officer of the Company, only to the Board and its
duly appointed committees (iii) shall serve as a member of
the Board and of any executive or other committee thereof,
if applicable, (iv) shall be given such authority as is
appropriate to carry out the duties described above, it
being understood that, in his capacities as President and
Chief Executive Officer of the Company, his duties shall be
consistent in scope, prestige and authority with the
customary duties of a President and Chief Executive Officer
of a comparable corporation, and (v) agrees to serve, if
elected, at no additional compensation (if the other
officers or directors who are officers of the Company also 
serve at no additional compensation) in the position of 
officer or director of any subsidiary or affiliate of the Company. 
No other employee will hold the title of "Chief Operating Officer" 
without the Executive's express permission.

          (c)  Position and Duties/IBC. So long as the Executive
is employed by the Company, the Executive agrees to serve as
the President of IBC and to perform such reasonable duties
consistent with such position as may be delineated in the By-
Laws of IBC and as may be assigned to him from time to time
by the Board of Directors of IBC (the "IBC Board").  In the
event at any time during the term John F. Spence, Jr. shall
cease to serve as Chief Executive Officer of IBC, the
Executive shall succeed to such position and shall serve in
such position during the remainder of the Term at no
additional compensation.  It is acknowledged by the parties
hereto that as President of IBC (and as Chief Executive
Officer, if such becomes the case), the Executive shall
report only to the IBC Board and its duly appointed
committees and not to any other officer regardless of title.

          (d)  Exclusive Services. So long as the Executive is
employed by the Company, and except for illness or
incapacity, the Executive shall devote all of his business
time, attention, skill and efforts exclusively to the
business and affairs of the Company, IBC and its affiliates,
shall not be engaged in any other business activity, and
shall perform and discharge well and faithfully the duties
which may be assigned to him from time to time by the Board
and the IBC Board; provided, however, that nothing in this
Agreement shall preclude the Executive from devoting
reasonable time during reasonable periods required for any
or all of the following:

               (i)  serving, in accordance with the
Company's policies and with the prior approval of the Board,
as a director or member of a committee of any other company
or organization involving no actual or potential conflict of
interest with the Company, IBC or any of their subsidiaries
or affiliates;

              (ii)  investing his personal assets in
businesses in which his participation is solely that of a
passive investor in such form or manner as will not require
any services on the part of the Executive in the operation
or affairs of such businesses;

             (iii)  managing the commercial farming
activities of the Executive's Johnson, Vermont farm
property, provided the scope of such activities are
consistent with current operations; provided, however, that 
such activities in the aggregate shall not materially and 
adversely affect or interfere with the performance of the 
Executive's duties and obligations to the Company or IBC hereunder.

     2.   Term of Employment.

          The Company hereby agrees to employ the Executive,
and the Executive hereby agrees to accept such employment in
the capacity set forth herein, for a period commencing
December 16, 1991 ("Commencement Date") and ending thirty-
six (36) months from the date of termination or resignation
(as defined in Section 6(a)(v) hereof).  The term of this
Agreement, as hereinabove defined shall hereinafter be
referred to as the "Term."

     3.   Cash Compensation.

          Except as otherwise specifically provided herein,
as compensation to the Executive for all services to be
rendered by him in any capacity hereunder, the Company shall
pay during the Term an annual base salary at the current
rate of Two Hundred Seventy-Five Thousand and No/100 Dollars
($275,000) per annum ("Base Salary"), payable no less
frequently than bi-weekly.  The Board may from time to time
at its discretion review the compensation provisions of this
Agreement and shall have the authority to pay an increased
base salary, and/or bonus and/or other additional
compensation to the Executive, but in no event shall any
such compensation adjustment reduce the base salary below
the rate hereinabove specified.

     4.   INTENTIONALLY OMITTED

     5.   Benefits.

          Except as otherwise specifically provided herein,
so long as the Executive is employed by the Company, the
Executive shall be entitled to the following benefits:

          (a)  Travel and Business Related Expenses.  Until
the earlier of the end of the Term or the Executive's
purchase pursuant to Section 5(b)(i)(E) hereof, the
Executive shall be provided with a Company owned automobile
and reimbursed in accordance with the policies of the
Company as in effect from time to time for travel and other
reasonable expenses incurred in the performance of the
business of the Company.

          (b)  Group Life Insurance.  The Company agrees to
include the Executive under the Company's group term life
insurance policy in accordance with the policies of the
Company as in effect from time to time.  The Company shall
pay all premiums for such coverage.

          (c)  Sick Leave/Disability.  The Executive will
enjoy the same sick leave and short term and long term
disability coverage as employees of the Company generally.

          (d)  Retirement Plans.  The Executive will be
eligible to participate in the Company's retirement benefit
plans (collectively the "Plans") each in accordance with the
terms of the Plans.

          (e)  Vacation/Holidays.  The Executive will
receive four (4) weeks paid vacation, on an "as earned"
basis each year and will receive ten (10) holidays each
year.

          (f)  Insurance.  The Executive shall participate
in all insurance programs (medical, dental, surgical,
hospital) adopted by the Company, including dependent
coverage, to the same extent as other executives of the
Company.

          (g)  401K Profit Sharing Plan and Other Incentive
Compensation Plans.  The Executive will be eligible to
participate in the Company's profit sharing and other
management incentive compensation plans each in accordance
with their respective terms.

          (h)  Taxes.  Except as otherwise specifically
provided herein, the Executive recognizes that some or all
of these benefits may give rise to a federal and/or state
income tax liability, and agrees to be responsible for such
liability.

          (i)  Split Dollar Agreement.  Notwithstanding
anything to the contrary contained herein, the Company agrees to
gross-up the compensation of the Executive in an amount determined by
the Company as necessary to reimburse the Executive for (A)
an amount equal to the sum of all applicable federal and
state income and employment tax incurred by the Executive on
account of the P.S.58 benefit in the insurance policy
described under a Split Dollar Agreement dated as of
December 23, 1994 by and between the Company and the
Executive, as amended from time to time, (the "Split Dollar
Agreement"), and (B) the cost of any insurance policy that
the Executive purchases for the waiver of premiums on the
insurance policy described in the Split Dollar Agreement in
the event of his disability, and (C) the tax effect of the
reimbursements set forth in (A) and (B) hereof, and to pay
such amounts to the Executive in a lump sum payment no later
than three (3) business days prior to the earliest date on
which any such federal or state income and employment taxes
are due on account of such P.S.-58 benefit and/or the cost
for the waiver of premiums.  This clause (i) of Section 5
shall remain in full force and effect and shall survive any
termination of the Executive and of this Agreement by reason
of the disability of the Executive, provided however that
the Company's obligation to gross up the compensation of the
Executive under this Section 5(i) for the amounts described
above in Section 5(i)(A) and (C) at any time following
termination of the Executive and this Agreement by reason of
disability, shall be limited to such number of years for
which premiums on the Split Dollar Agreement continue to be
payable by the Company under the terms of the Split Dollar
Agreement.

     6.   Termination of Employment.

          (a)  Termination for Cause; Resignation Without Good
Reason.

               (i)  If the Executive is terminated by the
Board for any reason other than for Cause, as defined below
in Section 6(a)(iii), such termination shall be deemed to be
without Cause, or if the Executive should resign for Good
Reason, as defined below in Section 6(a)(iv), prior to the
expiration of the Term, the Executive shall be entitled to
the payments and benefits provided in Section 6(b)(i).
Notwithstanding anything to the contrary contained in this
Agreement, the Executive shall be entitled to the payments
and benefits set forth in Section 6(b)(i) hereof in all
cases in the event the Executive ceases to be an employee of
the Company for any reason (other than death or disability
(as defined in Section 6(e) hereof)) at any time following a
Change of Control.

              (ii)  If the Executive's employment is
terminated by the Company for Cause or if the Executive
resigns from his employment for any reason other than death,
disability (as defined in Section 6(e) hereof) or for Good
Reason, as defined below in Section 6(a)(iv), prior to the
expiration of the Term, the Executive shall have no right to
receive compensation or other benefits for any period after
such termination for Cause or resignation for any reason
other than death, disability or for Good Reason, except as
may be required by law and except that the Executive's
rights to exercise his stock options in the event his
employment terminates shall be governed by the Independent
Bank Corp. 1987 Incentive Stock Option Plan and/or any other
relevant stock option plans, as appropriate (the "Plans")
and the relevant stock option agreement.

             (iii)  Termination for "Cause" shall mean
action by the Board to terminate the service of the
Executive with the Company at any time because of: (A) the
Executive's conviction of, or plea of nolo contendre to, a
felony or crime involving moral turpitude; (B) activities 
involving the Executive's personal profit as a result of his 
dishonesty, incompetence, willful misconduct, willful violation 
of any law, rule, or regulation, or breach of fiduciary duty; (C)
the Executive's commission of an act involving gross negligence on 
the part of the Executive in the conduct of his duties hereunder; (D)
drug addiction on the part of the Executive; or (E) the
Executive's material breach of any provision of this
Agreement; provided, however, that, in the case of any
termination pursuant to clauses (C), (D), or (E) above, the
Company shall give the Executive thirty (30) business days'
written notice thereof, an opportunity to cure within such
thirty (30) day period, and a reasonable opportunity to be
heard by the Board to show just cause for his actions, and
to have the Board, in its discretion, reverse or rescind the
prior action of the Board under the clause(s).
          
    (iv)  Resignation for "Good Reason" shall mean
the resignation of the Executive after (A) the Company or
IBC, without the express written consent of the Executive,
materially breaches this Agreement to the substantial
detriment of the Executive; (B) the Board or the IBC Board,
without Cause (as defined in Section 6(a)(iii) above),
substantially changes the Executive's core duties or removes
the Executive's responsibility for those core duties, so as
to effectively cause the Executive to no longer be
performing the duties of Chief Executive Officer and
President of the Company and the President of IBC; (C) the
Board or the IBC Board, without Cause (as defined in Section
6(a)(iii) above) places another executive above the
Executive in the Company or IBC (except for the current
designation of John F. Spence, Jr. as Chief Executive
Officer of IBC); or (D) a Change of Control as defined in
Section 6(c) below; provided, however, that, in the case of
resignation pursuant to clauses (A) through (C) above, the
Executive shall give the Company or IBC, as the case may be,
30 business days' written notice thereof and, during such 30
day period, an opportunity to cure.

               (v)  The date of termination of employment by
the Company pursuant to Section 6(a) (or pursuant to Section
6(b) below) shall be the date that the written notice of
termination from the Company to the Executive is written,
and the Company agrees to use all good faith efforts to
deliver the written notice to the Executive as soon as
possible after the notice is written.  The date of a
resignation by the Executive pursuant to this Section 6(a)
(or pursuant to Section 6(b) below) shall be the date
specified in the written notice of resignation from the
Executive to the Company.

          (b)  Termination Without Cause; Resignation for
Good Reason.

               (i)  If the Executive's employment is
terminated by the Company for any reason other than death,
disability (as defined in Section 6(e) hereof) or for Cause,
or, if the Executive should resign for Good Reason prior to
the expiration of the Term, he shall be entitled (A) to
receive a lump sum severance payment in an amount equal to
the Executive's then current base salary for the then
remaining portion of the Term, plus (B) all amounts due to
the Executive under Section 5(i) above shall be accelerated
and due and payable to the Executive, to the extent not paid
to the Executive as of the termination of this Agreement,
which payments shall be due immediately upon the termination
or resignation of the Executive's employment and, if not so
paid, shall bear interest at the rate of 15% per annum from
such date until paid, and (C) (1) to continue participation
in the plans and arrangements described in clauses (b) and
(f) of Section 5 hereof (to the extent permissible by law and the
terms of such plans and arrangements) for the then remaining
portion of the Term (the "Benefits Period"), or (2) at the
election of the Executive at any time following termination
of this Agreement and during the Benefits Period, to receive
a gross bonus payment in an amount which after payment
therefrom of all applicable federal and state income and
employment taxes, will equal the cost to the Company at the
time of the Executive's election, attributable to the
Executive's participation in the plans and arrangements
described in clauses (b) and (f) of Section 5 hereof for the
Benefits Period less any portion thereof during which the
Executive has continued his participation in such plans and
arrangements described in clause (b) and (f) of Section 5
hereof in accordance with subsection 6(b)(i)(C)(1) above;
which payment shall be due following termination or
resignation of the Executive's employment immediately upon
the Executive's delivery of written notice to the Company of
his election pursuant to subsection 6(b)(i)(C)(2), and if
not so paid, shall bear interest at the rate of 15% per
annum for such date until paid, and (D) to have all stock
options which have been granted to the Executive to
immediately become fully exercisable for a period of three
(3) months after the termination or resignation date (as the
case may be) in accordance with the terms of the Plans and
the relevant stock option agreement, and (E) upon his
written notice to the Company at any time within three
months following the termination or resignation date (as the
case may be), to purchase his Company owned automobile at a
purchase price equal to the book value of said automobile as
carried on the books and records of the Company, plus all
applicable excise taxes.

              (ii)  In the event of any dispute as to
whether the Executive's employment was terminated by the
Company for a reason other than for Cause or whether the
Executive resigned for Good Reason, the Executive shall
continue to be provided with the health insurance benefits
provided by the Company during the arbitration proceedings
provided for in Section 8 below. Further, any monies which
would be payable to the Executive pursuant to this Section
6(b) if the Executive were to prevail in such arbitration
proceedings shall be deposited promptly into interest
bearing escrow accounts to be established by the Company in
the name of the American Arbitration Association, as
trustee, in a federally insured depository institution
(other than the Company or any affiliated entity) for such
purpose, and the accounts shall be established at separate
institutions in amounts such that the principal plus
interest anticipated to accrue during the course of
arbitration proceedings shall not exceed the limit of
federal insurance applicable to each such account.  The
total of the escrowed amounts, together with the accrued
interest thereon, shall be paid to the Executive or revert
to the Company, as the case may be, in accordance with the
final resolution of the dispute pursuant to Section 8.

          (c)  Change of Control.

               (i)  A "Change of Control" shall be deemed to
have occurred if, subsequent to the Commencement Date, (A)
any "person" (as such term is defined in Section 13(d) of
the Securities Exchange Act of 1934, as amended) is or
becomes the beneficial owner, directly or indirectly, of
either (x) a majority of either the Company's outstanding
common stock or IBC's outstanding common stock, or (y)
securities of the Company or IBC representing a majority of
the combined voting power of either the Company's then
outstanding voting securities or IBC's then outstanding
voting securities, or (B) during any period of two
consecutive years, individuals who at the beginning of such
period constitute the Board cease, at any time after the
beginning of such period, for any reason to constitute a majority
of the Board unless the election of each new director was
nominated or approved by at least two-thirds of the
directors then still in office who were either directors at
the beginning of such two-year period or whose nomination
for election was previously approved.

              (ii)  In the event any amount payable as
compensation to the Executive under this Agreement when
aggregated with any other amounts payable as compensation to
the Executive other than pursuant to this Agreement would
constitute a Parachute Payment (as hereinafter defined), the
amount payable as compensation under Section 6 (b)(i) of
this Agreement shall be reduced (but not below zero) to the
largest amount which is not a Parachute Payment (as
hereinafter defined) when aggregated with any other amounts
payable as compensation to the Executive other than pursuant
to this Agreement.  For purposes hereof, the term Parachute
Payment shall have the meaning given to parachute payments
set out in Internal Revenue Code of 1986 280G(b)(2)(A)
(relating to the quantification of parachute payments) as
then in effect determined without regard to the provisions
of Internal Revenue Code of 1986 280G(b)(4) (relating to the
exclusion of reasonable compensation from parachute
payments) as then in effect.  Notwithstanding the foregoing,
if the Executive proves to the satisfaction of the
Compensation Committee of the Board (if no such Compensation
Committee then is in existence, then any other committee of
the Board of the Company then performing the functions of a
compensation committee) with clear and convincing evidence
that all or any portion of the amount of the reduction
provided in the preceding sentence would not constitute a
parachute payment within the meaning of such term as defined
in Internal Revenue Code of 1986 280G(b)(2)(A) as then in
effect determined with regard to the provisions of Internal
Revenue Code of 1986 280G(b)(4) as then in effect and that
the Company's tax reporting position in regard to the
payment is overwhelmingly likely to be sustained, then the
reduction provided in the preced ing sentence shall be
adjusted to permit payment of so much of such reduction as
the said Compensation Committee determines will result in
the largest amount which would not constitute a parachute
payment within the meaning of such term as defined in
Internal Revenue Code of 1986 280G(b)(2)(A) as then in
effect determined with regard to the provisions of Internal
Revenue Code of 1986 280G(b)(4) as then in effect.

     (d)  Mitigation of Damages; Legal Fees.  The Executive
shall not be required to mitigate the amount of any payment
or benefit provided for in Section 6(b) by seeking other
employment or otherwise, nor shall the amount of any payment
or benefit provided for in Section 6(b) be reduced by any
compensation earned by the Executive as a result of self-
employment or employment by another employer, by retirement
benefits or by offset against any amount claimed to be owed
by the Executive to the Company or otherwise.  The Company
agrees to pay, as incurred, all legal fees and expenses
which the Executive may reasonably incur as a result of any
contest (regardless of the outcome thereof) by the Company,
the Executive or others of the validity or enforceability
of, or liability under, any provision of this Agreement or
any guarantee of performance thereof (including as a result
of any contest by the Executive about the amount of any
payment pursuant to this Agreement) plus in each case
interest on any delayed payment at the rate of fifteen
percent (15%) per annum.

     (e)  Termination by Reason of Death or Disability.

               (i)  Notwithstanding anything to the contrary
contained herein, in the event the Executive should die while 
he is employed by the Company, the Executive's employment shall
be automatically terminated and the Company shall have no
further obligations under this Agreement to pay compensation
or benefits to the Executive or his estate, except to the
extent any compensation or benefits are due to the Executive
or his estate for any period prior to his death, provided,
however, that this Section 6(e)(i) shall not affect in any
manner any other benefits to which the Executive or his
estate may be entitled or which may vest or accrue upon his
death under any arrangement, program or plan with the
Company (other than this Agreement), by law or otherwise.
   
           (ii)  Except as set forth in Section 5(i)
hereof, notwithstanding anything to the contrary contained
herein, in the event the Executive should be unable to
perform his duties hereunder by reason of disability,
whether by reason of injury (physical or mental), illness
(physical or mental) or otherwise, incapacitating the
Executive for a continuous period exceeding one hundred and
eighty (180) days, as certified by a physician selected by
the Company in good faith, the Executive's employment may be
terminated by the Company upon written notice to the
Executive and upon such termination, the Company's only
obligations hereunder shall be to (A) pay to the Executive
an amount equal to fifty percent (50%) of the Executive's
Base Salary on the date of termination of employment for the
then remaining portion of the Term at such times as such
Base Salary would have been payable if the Executive had not
been terminated, less any benefits which the Executive
receives under any disability insurance program provided by
the Company and in effect at the date of such termination,
and (B) continue to permit the Executive to participate in
the plans and arrangements described in clause (b) and (f)
of Section 5 hereof (to the extent permissible by law and
the terms of such plans and arrangements) for the then
remaining portion of the Term; provided, however, that if
the Executive dies following a termination pursuant to this
Section 6(e)(ii), then the provisions of Section 6(e)(i)
shall supersede this Section 6(e)(ii) from and after the
date of death of the Executive.

             (iii)  The Executive's right to exercise his
stock options in the event of his death or disability shall
be governed by the terms of the Plans and the relevant stock
option agreement.

     7.   Confidentiality and Non Competition.

          (a)  Confidentiality.  The Executive recognizes
and acknowledges as an employee of the Company, he will have
access to, become acquainted with, and obtain financial
information and knowledge relating to the business,
financial condition, methods of operation and other aspects
of the Company, its parent, subsidiaries and affiliates
("Affiliated Companies") and their customers, employees and
suppliers, some of which information and knowledge is
confidential and proprietary and that the Executive could
substantially detract from the value and business prospects
of the Affiliated Companies in the event, while employed by
the Company or any time thereafter, the Executive were to
disclose to any person not related to the Affiliated
Companies or use such information and knowledge for his or
such other person's advantage.  Accordingly, the Executive
hereby agrees that he will not disclose to any person, other
than directors, officers, employees, accountants, lawyers,
consultants, advisors, agents and representative of, or
other persons related to, the Affiliated Companies on a need
to know basis in the course of carrying out his duties
hereunder, any knowledge or information of a confidential
nature pertaining to the Affiliated Companies,
or their successors and assigns, including without
limitation, all unpublished matters relating to the
business, properties, accounts, books and records, business
plan and customers of the said corporations, or their
successors and assigns, except with the prior written
approval of the Board of Directors of the Company, or except
as may be required by law.

          (b)  Equitable Relief.  The Executive acknowledges
and agrees (i) that the provisions of this Section 7 are
reasonable and necessary for the protection of the Company,
its subsidiaries and affiliates or its or their successors
and assigns, and (ii) that the remedy at law for any breach
by him of the provisions of this Section 7 will be
inadequate and, accordingly, the Executive hereby agrees
that in the case of any such breach (i) the Company or its
successors and assigns shall be entitled to injunctive
relief, in addition to any other remedy they may have, and
(ii) the Executive shall forfeit any future payments or
benefits to which he might be entitled hereunder.

          (c)  Non-Solicitation/Non Competition.  For a
period of one (1) year after the Executive receives any
compensation pursuant to this Agreement he will not (i)
solicit, divert or take away, directly or indirectly, any
Major Customer of the Company, its parent, subsidiaries or
affiliates, or its or their successors and assigns, or (ii)
directly or indirectly induce or attempt to influence any
employee of the Company, its parent or any of its
subsidiaries or affiliates, or their successors and assigns,
to terminate his employment with the Company, its parent or
any of its subsidiaries or affiliates or their successors or
assigns.  As used herein, "Major Customer" shall mean any
customer of the Company who has maintained an average
deposit balance of at least $100,000 during the last six
months of the Term or who has maintained or obtained a
credit facility of at least $100,000 from the Company during
the last six months of the Term.

          (d)  Enforceability.  The covenants on the part of
the Executive contained in this Section 7 shall be construed
as an agreement independent of any other provision in this
Agreement, and the existence of any claim or cause of action
by the Executive against the Company or IBC, whether
predicated on this Agreement or otherwise, shall not
constitute a defense to the enforcement by the Company of
said covenants.  This Section shall survive the termination
of this Agreement.  The period, geographical area and the
scope of the restrictions on the Executive set forth herein
are divisible so that if any provision of this Section 7 is
invalid, that provision shall be automatically modified to
the extent necessary to make it valid.

     8.   Disputes.

          (a)  Any dispute relating to this Agreement, or to
the breach of this Agreement, arising between the Executive
and the Company, IBC or any of their affiliates or
subsidiaries shall be settled by arbitration in accordance
with the commercial arbitration rules of the American
Arbitration Association ("AAA").  The arbitration
proceeding, including the rendering of an award, shall take
place in Boston, Massachusetts, and shall be administered by
the AAA.

          (b)  The arbitral tribunal shall be appointed
within 30 days of the notice of dispute, and shall consist
of three arbitrators, one of whom shall be appointed by the
Company or IBC, one by  the Executive, and the third by both
the Company or IBC and the Executive jointly; provided,
however, if the Company or IBC and the Executive do not
select the third arbitrator within such 30 day period, such 
third arbitrator shall be chosen by the AAA as soon as 
practicable following notice to the AAA by the parties of 
their inability to choose such third arbitrator.

          (c)  The award of any such arbitral tribunal shall
be final except as otherwise provided by the laws of the
Commonwealth of Massachusetts and the Federal laws of the
United States, to the extent applicable.  Judgment upon such
award may be entered by the prevailing party in any state or
federal court sitting in Boston, Massachusetts.

          (d)  No arbitration proceedings hereunder shall be
binding upon or in any way affect the interests of any party
other than the Company, IBC and the Executive with respect
to such arbitration.

     9.   Indemnification.

          IBC and the Company shall indemnify the Executive
to the fullest extent permitted by the Massachusetts General
Corporation Law.  This indemnification requires the advance
of expenses to the Executive, as permitted by such law.  The
parties to this Agreement further agree that this Agreement
has been negotiated by each in an arm's length transaction,
and that each has been represented by counsel in the
negotiation and execution of the Agreement.

     10.  Tax Withholding and Excessive Payments.

          (a)  Payments to the Executive of all compensation
contemplated under this Agreement shall be subject to all
applicable legal requirements with respect to the
withholding of taxes and other deductions required by law.

          (b)  In the event the sum of (A) the amount
payable to the Executive hereunder which is characterized as
applicable employee remuneration for federal income tax
purposes under Internal Revenue Code of 1986, 162(m)(4) for
any tax year of the Company and (B) the aggregate of all
other amounts which are characterized as applicable employee
remuneration under Internal Revenue Code of 1986, 162(m)(4)
paid by the Company in respect to the Executive for such tax
year exceeds (C) $1,000,000 (or such greater or lesser sum
as equals the maximum amount allowable as a deduction to the
Company for federal income tax purposes under Internal
Revenue Code of 1986, 162(m) in respect to applicable
employee remuneration to the Executive for such tax year),
the amount payable hereunder in respect to such year shall
be reduced (but not below zero) to the amount which shall
result in the sum of (D) the amount payable hereunder which
is characterized as applicable employee remuneration under
said 162(m)(4) and (E) all other remuneration paid by the
Company in respect to the Executive for such tax year which
is characterized as applicable employee remuneration under
said 162(m)(4) equaling (F) $1,000,000 (or such greater or
lesser sum as equals the maximum amount allowable as a
deduction to the Company for federal income tax purposes
under said 162(m) in respect to applicable employee
remuneration under said 162(m)(4) to the Executive for such
tax year.  If, after the maximum reduction in the preceding
sentence, any other amounts remain payable otherwise than
under this Agreement which would, if paid, be applicable
employee remuneration (as defined above) in excess of the
amount which is allowable as a deduction for the same under
said 162(m), such amounts shall be reduced to the maximum
amount allowable as a deduction to the Company for federal
income tax purposes under said 162(m) in respect to
applicable employee remuneration to the Executive for such
tax year.  So much of the amount of the reductions provided 
in the two preceding sentences as may be paid in the tax year
of the Company next succeeding without resulting in a disallowance 
of a federal income tax deduction under said 162(m) in respect to the
portion of such reduction so paid shall be paid on the first
business day in such succeeding tax year.  If the full
amount of such reductions is not paid in such tax year of
the Company next succeeding, the remainder of such reduction
shall be paid in installments equal to the lesser of (G) the
unpaid balance of such reduction or (H) the amount which may
be paid in each successive tax year without resulting in a
disallowance of a federal income tax deduction under said
162(m) in respect to the portion of such reduction so paid
until the full amount of such reductions have been paid.
References to sections of the Internal Revenue Code of 1986
shall refer to the successors (to the sections cited as
presently constituted) which are in effect when applied.

     11.  Non-Assignability; Binding Agreement.
          Neither this Agreement nor any right, duty,
obligation or interest hereunder shall be assignable or
delegable by the Executive without the Company's prior
written consent; provided, however, that (i) nothing in this
Section shall preclude the Executive from designating any of
his beneficiaries to receive any benefits payable thereunder
upon his death or disability, or his executors,
administrators, or other legal representatives, from
assigning any rights hereunder to the person or persons
entitled thereto, and (ii) any successor to the Company or
IBC pursuant to any merger or consolidation involving the
Company or IBC, and any purchaser of all or substantially
all the assets of the Company or IBC, shall succeed to the
rights and assume the obligations of the  Company or IBC
under this Agreement, and the Company and IBC covenant that
they will not enter into or consummate any such transaction
which does not make express provision for such succession
and assumption.  Subject to the foregoing, this Agreement
shall be binding upon, and inure to the benefit of, the
parties hereto, any successors to or assigns of the Company
and IBC, the Executive's heirs and the personal
representatives of the Executive's estate.

     12.  Amendment; Waiver.

          This Agreement may not be modified, amended or
waived in any manner except by an instrument in writing
signed by the parties hereto.  The waiver by any party of
compliance with any provision of this Agreement by the other
party shall not operate or be construed as a waiver of any
provision of this Agreement.

     13.  Notices.

          Any notice hereunder by either party to the other
shall be given in writing by personal delivery, telex,
telecopy or certified mail, return receipt requested, to the
applicable address set forth below:

          (i)  To the Company:     Rockland Trust Company
                                   or IBC
                                   288 Union Street
                                   Rockland, MA 02370

         (ii)  To the Executive:   Douglas H. Philipsen
                                   634 Chandler
                                   Street Duxbury, MA 02332
                                   
(or such other address as may from time to time be designated
by notice by either party hereto for such purpose).  Notice shall 
be deemed given, if by personal delivery, on the date of such
delivery or, if by telex or telecopy, on the business day
following receipt of answer back or telecopy confirmation or if
by certified mail, on the date shown on the applicable return
receipt.
   
  14.  Governing Law.

          This Agreement is to be governed by and interpreted
in accordance with the laws of the Commonwealth of
Massachusetts. If, under such law, any portion of this
Agreement is at any time deemed to be in conflict with any
applicable statute, rule, regulation or ordinance, such portion
shall be deemed to be modified or altered to conform thereto
or, if that is not possible, to be omitted from this Agreement,
and the invalidity of any such portion shall not affect the
force, effect and validity of the remaining portion thereof.

     15.  Supersedes Previous Agreements.

          This Agreement and the Split Dollar Agreement
constitute the entire understanding between the Company, IBC
and the Executive relating to the employment of the Executive
by the Company and supersedes and cancel all prior written and
oral agreements and understandings with respect to the subject
matter of this Agreement.  Except as otherwise specifically
provided herein, all amounts payable to the Executive or the
Company under the Split Dollar Agreement shall be exclusively
governed by the terms of the Split Dollar Agreement.

     16.  Counterparts.

          This Agreement may be executed by the parties hereto
in counterparts, each of which shall be deemed to be an
original, but such counterparts shall together constitute one
and the same instrument.

     17.  Joint and Several Liability.

     The obligations and liability of IBC and the Company
hereunder shall be joint and several.

   IN WITNESS WHEREOF, the parties have executed this Second
Amended and Restated Employment Agreement as of the date first
above written.

                              ROCKLAND TRUST COMPANY
                              By:_____________________________
                              Its:____________________________
                              INDEPENDENT BANK CORP.
                              By:_____________________________
                              Its:____________________________
                              
                              
                              ________________________________
                              DOUGLAS H. PHILIPSEN
                              





      SECOND AMENDED AND RESTATED EMPLOYMENT AGREEMENT
                              
                              
     Amended and restated employment agreement dated and
effective as of March 4, 1992 by and between Rockland Trust
Company, a Massachusetts trust company (the "Company") and
Richard F. Driscoll of Plymouth, Massachusetts (the
"Executive"), as amended by a certain amendment dated and
effective as of February 3, 1993, and as further amended and
restated as of October 31, 1994 and as further amended and
restated as of this 19th day of January, 1996 (the
"Employment Agreement").

                     W I T N E S S E T H

     WHEREAS, the Executive and the Company are desirous of
amending certain provisions of the Employment Agreement to
provide that certain additional benefits be paid to the
Executive upon (a) the occurrence of a change of control of
Independent Bank Corp. ("IBC"), the parent bank holding
company of the Company, where such occurrence is followed by
a termination of the Executive's employment without cause or
the Executive's resignation with good reason as such terms
are defined herein, or (b) termination of the Executive's
employment for any reason during a thirty (30) day period
following the one year anniversary of a change of control,
on the terms and conditions herein set forth;

     WHEREAS, the Executive and the Company are desirous of
amending the Employment Agreement as set forth above and
restating the amended Employment Agreement as herein set
forth.

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

       1.   Employment; Position and Duties; Exclusive
Services.

          (a)  Employment.  The Company agrees to employ the
Executive, and the Executive agrees to be employed by the
Company, for the Term provided in Section 2 hereof and upon
the other terms and conditions hereinafter provided.

          (b)  Position and Duties/Company.  During the Term
as defined in Section 2 hereof, the Executive (i) agrees to
oversee and manage all the retail banking operations and
functions of the Company and hold the title of Executive
Vice President of the Company and to perform such reasonable
duties as may be assigned to him from time to time by the
President and Chief Executive Officer of the Company, and
(ii) shall report to the President and Chief Executive
Officer of the Company.

          (c)  Exclusive Services.  During the Term, and
except for illness or incapacity, the Executive shall devote
all of his business time, attention, skill and efforts
exclusively to the business and affairs of the Company, and
its affiliates, shall not be engaged in any other business
activity, and shall perform and discharge well and
faithfully the duties which may be assigned to him from time
to time by the President and Chief Executive; provided,
however, that nothing in this Agreement shall preclude the
Executive from devoting reasonable time during
reasonable periods required for any or all of the following:

               (i)  serving, in accordance with the
Company's policies and with the prior approval of the
President and Chief Executive Officer of the Company, as a
director or member of a committee of any other company or
organization involving no actual or potential conflict of
interest with the Company, or any of its subsidiaries or
affiliates;

              (ii)  investing his personal assets in
businesses in which his participation is solely that of a
passive investor in such form or manner as will not require
any services on the part of the Executive in the operation
or affairs of such businesses and in such form or manner
which will not create any conflict of interest with or
create the appearance of any conflict of interest with, his
duties at the Company; provided, however, that such activities
in the aggregate shall not materially adversely affect or interfere 
with the performance of the Executive's duties and obligations to the
Company hereunder.
   
  2.   Term of Employment.

          The Company hereby agrees to employ the Executive,
and the Executive hereby agrees to accept such employment in
the capacity set forth herein, for a period commencing on
the date hereof ("Commencement Date") and ending "at will"
by either party upon written notice of termination by one
party given to the other at least fourteen (14) days prior
to the termination date specified in such notice, except as
provided by Section 5 hereof. The term of this Agreement, as
the same may be terminated pursuant to Section 5, shall
hereinafter be referred to as the "Term."

     3.   Cash Compensation.  As compensation to the Executive
for all services to be rendered by him in any capacity
hereunder, the Company shall pay during the Term an annual
base salary at the  current rate of One Hundred Fifty Eight
Thousand Six Hundred and 00/100 Dollars ($158,600.00) per
annum, payable no less frequently than bi-weekly ("Base
Salary").  The Board of Directors (the "Board") may from
time to time at its discretion review the compensation
provisions of this Agreement and shall have the authority to
pay an increased base salary, or bonus or other additional
compensation to the Executive.

     4.   Benefits.

       (a)  Travel and Business-Related Expenses.  The
Executive shall be provided with a Company owned automobile
in accordance with the policies of the Company regarding
automobiles as in effect from time to time.  During the
Term, the Executive shall be reimbursed in accordance with
the policies of the Company as in effect from time to time
for travel and other reasonable expenses incurred in the
performance of the business of the Company.

          (b)  Group Life Insurance.  The Company agrees to
include the Executive under the Company's group term life
insurance policy in accordance with the policies of the
Company as in effect from time to time.  The Company shall
pay all premiums for such coverage.

          (c)  Sick Leave/Disability.  The Executive will
enjoy the same sick leave and short term and long term
disability coverage as in effect from time to time for
employees of the Company generally.

          (d)  Retirement Plans.  The Executive will be
eligible to participate in the Company's retirement benefit
plans each in accordance with the terms of such plans as in
effect from time to time.

          (e)  Vacation/Holidays.  The Executive will
receive four (4) weeks paid vacation, on an "as earned"
basis each year and will receive ten (10) holidays each
year.

          (f)  Insurance.  During the Term, the Executive
shall participate in all insurance programs (medical,
dental, surgical, hospital) adopted by the Company,
including dependent coverage, to the same extent as other
executives of the Company from time to time.

          (g)  Incentive Compensation Plan.  The Executive
shall be eligible to participate in the Company's Executive
Incentive Compensation Plan, in accordance with the terms of
such plan as in effect from time to time.

          (h)  Taxes.  Except as otherwise specifically
provided herein, the Executive recognizes that some or all
of the foregoing benefits and those set forth in Section 3
may give rise to a federal and/or state income tax
liability, and agrees to be responsible for such liability.

          (i)  Split Dollar Agreement.  Notwithstanding
anything to the contrary contained herein, the Company
agrees to gross-up the compensation of the Executive in an
amount determined by the Company as necessary to reimburse
the Executive for (A) the sum of federal and state income
and employment tax incurred by the Executive on account of
the P.S.-58 benefit in the insurance policy described under
a Split Dollar Agreement dated as of January 19, 1996 by and
between the Company and the Executive (the "Split Dollar
Agreement"), and (B) the cost of any insurance policy that
the Executive purchases for the waiver of premiums on the
insurance policy described in the Split Dollar Agreement in
the event of his disability, and (C) the tax effect of the
reimbursements set forth in (A) and (B) hereof, and to pay
such amounts to the Executive in a lump sum payment no later
than three (3) business days prior to the earliest date on
which any federal or state income or employment taxes are
due on account of such P.S.-58 benefit and/or the cost for
the waiver of premiums.

     5.   Termination of Employment.

          (a)  Termination For Cause; Resignation Without
Good Reason.

               (i)  If the Executive's employment is
terminated by the Company for Cause or if the Executive
resigns from his employment for any reason other than for
Good Reason, as defined below in Section 5(a)(iii), the
Executive shall have no right to receive compensation or
other benefits for any period after such Termination for
Cause or resignation for any reason other than for Good
Reason, except as may be required by law and except that the
Executive's rights to exercise his stock options in the
event his employment terminates shall be governed by the
Independent Bank Corp. 1987 Incentive Stock Option Plan
and/or any other relevant stock option plan, as appropriate
(the "Plans") and the relevant stock option agreement.

              (ii)  Termination for "Cause" shall refer to
the Company's termination of the Executive's service with the 
Company at any time because the Executive has:  (A) refused or
failed to devote his full normal working time, skills,
knowledge, and abilities to the business of the Company, its
subsidiaries and affiliates, and in promotion of their
respective interests pursuant to Section 1 hereof; or (B)
engaged in (1) activities involving his personal profit as a
result of his dishonesty, incompetence, willful misconduct,
willful violation of any law, rule or regulation or breach
of fiduciary duty, or (2) dishonest activities involving the
Executive's relations with the Company, its subsidiaries and
affiliates or any of their respective employees, customers
or suppliers; or (C) committed larceny, embezzlement,
conversion or any other act involving the misappropriation
of Company or customer funds in the course of his
employment; or (D) been convicted of any crime which
reasonably could affect in an adverse manner the reputation
of the Company or the Executive's ability to perform the
duties required hereunder; or (E) committed an act involving
gross negligence on the part of the Executive in the conduct
of his duties hereunder; or (F) evidenced a drug addiction
or dependency; or (G) materially breached this Agreement;
provided, however, that, in the case of any termination
pursuant to clauses (A), (E), (F), or (G) above, the Company
shall give the Executive thirty (30) business days' written
notice thereof, an opportunity to cure within such thirty-
day period, and a reasonable opportunity to be heard by the
Board to show just cause for his actions, and to have the
Board, in its discretion, reverse or rescind the prior
action of the Company under the clause(s).
        
     (iii)  Resignation for "Good Reason" shall mean
the resignation of the Executive after (A) the Company
without the express written consent of the Executive,
materially breaches this Agreement to the substantial
detriment of the Executive; or (B) the Board or the
President and Chief Executive Officer, without Cause (as
defined in Section 5(a)(ii) above), substantially changes
the Executive's core duties or removes the Executive's
responsibility for those core duties, so as to effectively
cause the Executive to no longer be performing the duties of
an executive in the capacity for which the Executive was
hired; provided, however, that, in the case of resignation
pursuant to this subsection (iii), the Executive shall give
the Company thirty (30) business days' written notice
thereof and, during such thirty day period, an opportunity
to cure.  Anything to the contrary in this Agreement
notwithstanding, a termination by the Executive for any
reason during the 30-day period immediately following the
first anniversary of the effective date of a Change of
Control (as defined in Section 5(c) hereof) shall be deemed
to be a resignation for Good Reason for all purposes of this
Agreement.

              (iv)  The date of termination of employment by
the Company for purposes of Section 5 hereof shall be the
date that the written notice of termination from the Company
to the Executive is written, and the Company agrees to use
all good faith efforts to deliver the written notice to the
Executive as soon as possible after the notice is written.
The date of a resignation by the Executive for purposes of
Section 5 hereof shall be the date specified in the written
notice of resignation from the Executive to the Company.

          (b)  Termination Without Cause; Resignation for
Good Reason. If during the term of this Agreement, either (A) 
the Executive's employment with the Company and/or any of its
parent, subsidiaries or affiliates is terminated for any
reason other than death, disability (as defined in Section
5(e) hereof) or for Cause (as such term is defined in
Section 5(a)(ii) hereof), or (B) the Executive resigns for
Good Reason (as such term is defined in Section 5(a)(iii) 
hereof) from employment with the Company and/or any of its 
parent, subsidiaries or affiliates, the Executive shall be 
entitled (C)(x) to receive his then current Base Salary for 
a period of twelve (12) months from the termination or resignation 
date, payable at such times as such Base Salary would be payable
as if no such termination or resignation had occurred,
(C)(y)(1) to continue participation in the plans and
arrangements described in clauses (b) and (f) of Section 4
hereof (to the extent permissible by law and the terms of
such plans and arrangements) for a period of twelve (12)
months after such termination or resignation (the
"Continuation Period"), or (C)(y)(2) to the extent at any
time following termination of this Agreement and during the
Continuation Period that the plans and arrangements
described in clauses (b) and (f) of Section 4 hereof are
discontinued or terminated and no comparable plans in which
the Executive is permitted to continue participation are
established in their place, then to receive a gross bonus
payment in an amount which after payment therefrom of all
applicable federal and state income and employment taxes,
will equal the cost to the Company at the time of the
termination, resignation or discontinuation of any such
plans, attributable to the Executive's participation in the
plans and arrangements described in clauses (b) and (f) of
Section 4 hereof for the Continuation Period less any
portion thereof in which the Executive has continued his
participation in such plans and arrangements described in
clauses (b) and (f) of Section 4 hereof in accordance with
subsection 5(b)(C)(y)(1) above; which payment shall be due
following termination or resignation of the Executive's
employment immediately upon the date of termination,
resignation or discontinuation of any such plan, and (C)(z)
to have all stock options which have been granted to the
Executive to immediately become fully exercisable and to
remain exercisable for a period of three (3) months after
the employment termination date in accordance with the terms
of the Plans and the relevant stock option agreement,
provided, however, that if the provisions of Section 5(c)
are applicable to such termination or resignation of
employment, the Executive's rights shall be governed by
Section 5(c).
      
    (c)  Change in Control.
               (i)  If during the term of this Agreement,
any of the events constituting a Change of Control (as such
term is defined in Section 5(c)(ii) hereof), shall be deemed
to have oc curred, and following such Change of Control,
either (A) the Executive's employment with the Company
and/or any of its parent, subsidiaries, affiliates, or
successors by merger or otherwise as a result of the Change
of Control, is terminated for any reason other than death,
disability (as defined in Section 5(e) hereof) or for Cause
(as such term is defined in Section 5(a)(ii) hereof), or (B)
the Executive resigns for Good Reason (as such term is
defined in Section 5(a)(iii) hereof) from employment with
the Company and/or any of its parent, subsidiaries,
affiliates, or successors by merger or otherwise as a result
of the Change of Control, the Executive shall be entitled
(C)(x) to receive his then current Base Salary for a period
of twenty four (24) months from the date of termination of
this Agreement without Cause or resignation for Good Reason,
payable in a lump sum cash payment immediately following
such termination, and (C)(y)(1) to continue participation in
the plans and arrangements described in clauses (b) and (f)
of Section 4 hereof (to the extent permissible by law and
the terms of such plans and arrangements) for the period of
twenty four (24) months after such termination or
resignation (the "Benefits Period"), or (C)(y)(2) at the
election of the Executive at any time following termination
of this Agreement and during the Benefits Period, to receive
a gross bonus payment in an amount which after payment therefrom 
of all applicable federal and state income and employment taxes, 
will equal the cost to the Company at the time of the Executive's
election, attributable to the Executive's participation in
the plans and arrangements described in clauses (b) and (f)
of Section 4 hereof for the Benefits Period less any portion
thereof in which the Executive has continued his
participation in such plans and arrangements described in
clauses (b) and (f) of Section 4 hereof in accordance with
subsection 5(c)(i)(C)(y)(1) above; which payment shall be
due following termination or resignation of the Executive's
employment immediately upon the Executive's delivery of
written notice to the Company of his election pursuant to
subsection 5(c)(i)(C)(y)(2), and (C)(z) to have all stock
options which have been granted to the Executive to
immediately become fully exercisable and to remain
exercisable for a period of three (3) months after the
termination or resignation date (as the case may be) in
accordance with the terms of the Plans and the relevant
stock option agreement, and (C)(zz) upon his written notice
to the Company during a period of three months following the
termination or resignation date (as the case may be), to
purchase his Company owned automobile at a purchase price
equal to the book value of said automobile as carried on the
books and records of the Company, plus all applicable excise
taxes.
      
        (ii)  A "Change of Control" shall be deemed to
have occurred if, subsequent to the date hereof and during
the term of this Agreement (A) any "person" (as such term is
defined in Sec tion 13(d) of the Securities Exchange Act of
1934, as amended) is or becomes the beneficial owner,
directly or indirectly, of either (x) a majority of the
outstanding common stock of IBC or the Company, or (y)
securities of either IBC or the Company representing a
majority of the combined voting power of the then
outstanding voting securities of either IBC or the Company,
respectively, or (B) during any period of two consecutive
years following the date hereof, individuals who at the
beginning of any such two year period constitute the Board
of Directors of IBC cease, at any time after the beginning
of such period, for any reason to constitute a majority of
the Board of Directors of IBC, unless the election of each
new director was nominated or approved by at least two
thirds of the directors of the Board then still in office
who were either directors at the beginning of such two year
period or whose election or whose nomination for election
was previously so approved.

          (iii)  In the event any amount payable as
compensation to the Executive under this Agreement when
aggregated with any other amounts payable as compensation to
the Executive other than pursuant to this Agreement would
constitute a Parachute Payment (as hereinafter defined), the
amount payable as compensation under Section 5(c)(i) of this
Agreement shall be reduced (but not below zero) to the
largest amount which is not a Parachute Payment (as
hereinafter defined) when aggregated with any other amounts
payable as compensation to the Executive other than pursuant
to this Agreement.  For purposes hereof, the term Parachute
Payment shall have the meaning given to parachute payments
set out in Internal Revenue Code of 1986 280G(b)(2)(A)
(relating to the quantification of parachute payments) as
then in effect determined without regard to the provisions
of Internal Revenue Code of 1986 280G(b)(4) (relating to the
exclusion of reasonable compensation from parachute
payments) as then in effect.  Notwithstanding the foregoing,
if the Executive proves to the satisfaction of the
Compensation Committee of the Company's Board of Directors
(if no such Compensation Committee then is in existence,
then any other committee of the Board of Directors of
Company then performing the functions of a compensation
committee) with clear and convincing evidence that
all or any portion of the amount of the reduction provided
in the preceding sentence would not constitute a parachute
payment within the meaning of such term as defined in
Internal Revenue Code of 1986 280G(b)(2)(A) as then in
effect determined with regard to the provisions of Internal
Revenue Code of 1986 280G(b)(4) as then in effect and that
the Company's tax reporting position in regard to the
payment is overwhelmingly likely to be sustained, then the
reduction provided in the preceding sentence shall be
adjusted to permit payment of so much of such reduction as
the said Compensation Committee determines will result in
the largest amount which would not constitute a parachute
payment within the meaning of such term as defined in
Internal Revenue Code of 1986 280G(b)(2)(A) as then in
effect determined with regard to the provisions of Internal
Revenue Code of 1986 280G(b)(4) as then in effect.

          (d)  Mitigation; Legal Fees.  The Executive shall
not be required to mitigate the amount of any payment
provided for in either Section 5(b) or Section 5(c)(i) by
seeking other employment or otherwise, nor shall the amount
of any payment or benefit provided for in Section 5(b) or
Section 5(c)(i) be reduced by any compensation earned by the
Executive as a result of self-employment or employment by
another employer, by retirement benefits or by offset
against any amount claimed to be owed by the Executive to
the Company or otherwise.  The Company agrees to pay, as
incurred, all legal fees and expenses which the Executive
may reasonably incur as a result of any contest (regardless
of the outcome thereof) by the Company, the Executive or
others of the validity or enforceability of, or liability
under, any provision of this Agreement or any guarantee of
performance thereof (including as a result of any contest by
the Executive about the amount of any payment pursuant to
this Agreement) plus in each case interest on any delayed
payment at the applicable federal rate provided for in
Section 7872(f)(2)(A) of the Internal Revenue Code of 1986
as then in effect.

          (e)  Termination By Reason of Death or Disability.
               (i)  Notwithstanding anything to the contrary
contained in this Agreement, the employment hereunder of the
Executive shall be automatically terminated upon the death
of the Executive after which time the Company shall have no
further obligation to the Executive or his estate for any
compensation or benefits hereunder, except to the extent any
compensation or benefits are due to the Executive or his
estate for any period prior to his death, provided, however,
that this Section 5(e)(i) shall not affect in any manner any
other benefits to which the Executive or his estate may be
entitled or which may vest or accrue upon his death under
any arrangement, plan or program (other than this Agreement)
with the Company, by law or otherwise.

              (ii)  Notwithstanding anything to the contrary
contained in this Agreement, the employment hereunder of the
Executive may be terminated by reason of disability, upon
written notice to the Executive, in the event of the
inability of the Executive to perform his duties hereunder
by reason of disability, whether by reason of injury
(physical or mental), illness (physical or mental) or
otherwise, incapacitating the Executive for a continuous
period exceeding one hundred and eighty (180) days, as
certified by a physician selected by the Company in good
faith, and the Company shall have no further obligation
under this Agreement to the Executive for any compensation
or benefits hereunder, except to the extent any compensation
or benefits are due to the Executive for any period prior to
his termination by reason of disability, provided,
however, that this Section 5(e)(ii) shall not affect in any
manner other benefits to which the Executive may be entitled
or which may accrue or vest upon his disability and the
Executive shall be entitled to receive such compensation and
benefits during and after such period of disability as the
Company's policies and procedures in effect from time to
time provide for similarly situated executives, as if the
Executive and the Company had not entered into this
Agreement.

             (iii)  The Executive's rights to exercise his
stock options in the event of termination of his employment
by reason of his death or disability shall be governed by
the Plans and the relevant stock option agreement.

     6.   Confidentiality and Non-Competition.

          (a)  Confidentiality.  The Executive recognizes
and acknowledges as an employee of the Company, he will have
access to, become acquainted with, and obtain financial
information and knowledge relating to the business,
financial condition, methods of operation and other aspects
of the Company, its parent, subsidiaries and affiliates
("Affiliated Companies") and their customers, employees and
suppliers, some of which information and knowledge is
confidential and proprietary and that the Executive could
substantially detract from the value and business prospects
of the Affiliated Companies in the event, while employed by
the Company or any time thereafter, the Executive were to
disclose to any person not related to the Affiliated
Companies or use such information and knowledge for his or
such other person's advantage.  Accordingly, the Executive
hereby agrees that he will not disclose to any person, other
than directors, officers, employees, accountants, lawyers,
consultants, advisors, agents and representative of, or
other persons related to, the Affiliated Companies on a need
to know basis in the course of carrying out his duties
hereunder, any knowledge or information of a confidential
nature pertaining to the Affiliated Companies, or their
successors and assigns, including without limitation, all
unpublished matters relating to the business, properties,
accounts, books and records, business plan and customers of
the said corporations, or their successors and assigns,
except with the prior written approval of the Board, or
except as may be required by law.

          (b)  Equitable Relief.  The Executive acknowledges
and agrees (i) that the provisions of this Section 6 are
reasonable and necessary for the protection of the Company,
its subsidiaries and affiliates or its or their successors
and assigns, and (ii) that the remedy at law for any breach
by him of the provisions of this Section 6 will be
inadequate and, accordingly, the Executive hereby agrees
that in the case of any such breach (x) the Company or its
successors and assigns shall be entitled to injunctive
relief, in addition to any other remedy they may have, and
(y) the Executive shall forfeit any future payments or
benefits to which he might be entitled hereunder.

          (c)  Non-Solicitation.  For a period of one (1)
year after the Executive receives any compensation pursuant
to this Agreement he will not (i) solicit, divert or take
away, directly or indirectly, any Major Customer of the
Company, its parent, subsidiaries or affiliates, or its or
their successors and assigns, or (ii) directly or indirectly
induce or attempt to influence any employee of the Company,
its parent or any of its subsidiaries or affiliates, or
their successors and assigns, to terminate his employment
with the Company, its parent or any of its subsidiaries or
affiliates or their successors or assigns. As used herein,
"Major Customer" shall mean any customer of the
Company who has maintained an average deposit balance of at
least $100,000 during the last six months of the Term or who
has maintained or obtained a credit facility of at least
$100,000 from the Company during the last six months of the
Term.

          (d)  Enforceability.  The covenants on the part of
the Executive contained in this Section 6 shall be construed
as an agreement independent of any other provision in this
Agreement, and the existence of any claim or cause of action
by the Executive against the Company, whether predicated on
this Agreement or otherwise, shall not constitute a defense
to the enforcement by the Company of said covenants.  This
Section shall survive the termination of this Agreement.
The period, geographical area and the scope of the
restrictions on the Executive set forth herein are divisible
so that if any provision of this Section 6 is invalid, that
provision shall be automatically modified to the extent
necessary to make it valid.

          (e)  Jurisdiction.  Employee hereby submits to the
exclusive jurisdiction of the courts of Massachusetts and
the Federal courts of the United States of America located
in such state in respect to the interpretation and
enforcement of the provisions of this Section 6, and
Employee hereby waives, and agrees not to assert, as a
defense in any action, suit or proceed ing for the
interpretation or enforcement of this Section 6, that
Employee is not subject thereto or that such action, suit or
proceeding may not be brought or is not maintainable in said
courts or that this Agreement may not be enforced in or by
said courts or that Employee's property is exempt or immune
from execu tion, that the suit, action or proceeding is
brought in an inconvenient forum,  or that venue is
improper.

     7.   Disputes.

          (a)  Any dispute relating to this Agreement, or to
the breach of this Agreement, except such as may concern
Section 6, arising between the Executive and the Company
shall be settled by arbitration in accordance with the
commercial arbitration rules of the American Arbitration
Association ("AAA"), which arbitration may be initiated by
any party hereto by written notice to the other of such
party's desire to arbitrate the dispute. The arbitration
proceedings, including the rendering of an award, shall take
place in Boston, Massachusetts, and shall be administered by
the AAA.

          (b)  The arbitrator shall be appointed within
thirty (30) days of the notice of dispute, and shall be
chosen by the parties from the names of available
arbitrators furnished to the parties in list form by the
AAA.  The parties may review and reject names of available
arbitrators from up to an aggregate of three lists furnished
to the parties by the AAA.  If, after having been furnished
three lists of arbitrators, the parties cannot agree on one
available arbitrator, either party may request that the AAA
appoint an arbitrator to arbitrate the dispute.

          (c)  The award of the arbitrator shall be final
except as otherwise provided by the laws of the Commonwealth
of Massachusetts and the federal laws of the United States,
to the extent applicable.  Judgment upon such award may be
entered by the prevailing party in any state or federal
court sitting in Boston, Massachusetts.

          (d)  No arbitration proceedings hereunder shall be
bind ing upon or in any way affect the interests of any
party other than the Company, or its successors and the
Executive, with
respect to such arbitration.

     8.   Indemnification.

          The Company shall indemnify the Executive to the
fullest extent permitted by Massachusetts law, which
indemnification may require the advance of expenses to the
Executive, if and to the extent permitted by such law.  In
the event of any claim for indemnification by the Executive,
the Executive shall deliver written notice of any such claim
promptly upon such a claim being made known to the
Executive, which notice shall set forth the basis for such
claim.  The Company shall have the right to undertake the
defense of such claim with counsel of its choice.

    9.   Non-Competition and Non-Disclosure Commitments.
                              
          The Executive hereby represents and warrants that
he is not a party to or otherwise bound by any contracts,
agreements or arrangements which contain covenants limiting
the freedom of the Executive to compete in any line of
business or with any person or entity, or which provide that
the Executive must maintain the confidentiality of, or
prohibit the Executive from using, any information in the
context of his professional or personal activities.  The
Executive further represents and warrants that neither the
execution or delivery of this Agreement nor the performance
by the Executive of his duties hereunder will cause any
breach of any contract, agreement or arrangement to which he
is a party or by which he is bound.

     10.  Arm's Length Negotiations; Representation By
Counsel.

          The parties to this Agreement further agree that
this Agreement has been negotiated by each in an arm's
length transaction.  The Executive acknowledges that he has
had the opportunity to be represented by legal counsel in
connection with this Agreement.

     11.  Tax Withholdings.

          Payments to the Executive of all compensation
contemplated under this Agreement shall be subject to all
applicable legal requirements with respect to the
withholding of taxes and other deductions required by law.

     12.  Non-Assignability; Binding Agreement.

          Neither this Agreement nor any right, duty,
obligation or interest hereunder shall be assignable or
delegable by the Executive without the Company's prior
written consent; provided, however, that (i) nothing in this
Section shall preclude the Executive from designating any of
his beneficiaries to receive any benefits payable thereunder
upon his death or disability, or his executors,
administrators, or other legal representatives, from
assigning any rights hereunder to the person or persons
entitled thereto, and (ii) any successor to the Company
pursuant to any merger or consolidation involving the
Company, and any purchaser of all or substantially all the
assets of the Company, shall succeed to the rights and
assume the obligations of the Company under this Agreement,
and the Company covenants that it will not enter into or
consummate any such transaction which does not make express
provision for such succession and assumption. Subject to the
foregoing, this Agreement shall be binding upon, and inure
to the benefit of, the parties hereto, any successors to or
assigns of the Company, the Executive's heirs and the
personal representatives of the Executive's estate.

     13.  Amendment; Waiver.

          This Agreement may not be modified, amended or
waived in any manner except by an instrument in writing
signed by the parties hereto.  The waiver by any party of
compliance with any provision of this Agreement by the other
party shall not operate or be construed as a waiver of any
provision of this Agreement.

     14.  Notices.

          Any notice hereunder by either party to the other
shall be given in writing by personal delivery, telex,
telecopy or certified mail, return receipt requested, to the
applicable ad dress set forth below:

          (i)  To the Company:     Rockland Trust Company
                                   288 Union Street
                                   Rockland, MA  02370 
                                   Attn.: President
                                   
          (ii) To the Executive:   Richard F. Driscoll
                                   76 Ellisville Road 
                                   Plymouth, MA  02360
                                   
(or such other address as may from time to time be designated
by notice by either party hereto for such purpose).  Notice
shall be deemed given, if by personal delivery, on the date of
such delivery or, if by telex or telecopy, on the business day
following receipt of answer back or telecopy confirmation or if
by certified mail, on the date shown on the applicable return
receipt.

     15.  Governing Law.

          This Agreement is to be governed by and interpreted
in accordance with the laws of the Commonwealth of
Massachusetts. If, under such law, any portion of this
Agreement is at any time deemed to be in conflict with any
applicable statute, rule, regulation or ordinance, such portion
shall be deemed to be modified or altered to conform thereto
or, if that is not possible, to be omitted from this Agreement,
and the invalidity of any such portion shall not affect the
force, effect and validity of the remaining portion thereof.

     16.  Supersedes Previous Agreements.

          This Agreement, as amended, constitutes the entire
understanding between the Company and the Executive relating to
the employment of the Executive by the Company, and supersedes
and cancels all prior written and oral agreements and
understandings with respect to the subject matter of this
Agreement.

     17.  Counterparts.

          This Agreement may be executed by the parties hereto
in counterparts, each of which shall be deemed to be an
original, but such counterparts shall together constitute one
and the same instrument.

   IN WITNESS WHEREOF, the parties have executed this Second
Amended and Restated Employment Agreement as of the date first
above written.

                              ROCKLAND TRUST COMPANY

                              By:_____________________________
                              Its:____________________________
                              INDEPENDENT BANK CORP.
                              By:_____________________________
                              Its:____________________________
                              _____________________________
                              RICHARD F. DRISCOLL
                              




SELECTED CONSOLIDATED FINANCIAL INFORMATION & OTHER
DATA

The selected consolidated financial information and
other data of the Company set forth below does not
purport to be complete and should be read in
conjunction with,and is qualified in its entirety by, 
the more detailed information, including the Consolidated 
Financial Statements and related notes, appearing elsewhere
herein.

<TABLE>
<CAPTION>

As of or For the Year 
 Ended December 31,         1995       1994      1993        1992      1991
                                 (In Thousands, Except Per Share Data)
<S>                     <C>       <C>        <C>        <C>        <C>
FINANCIAL CONDITION DATA:
 Securities held 
   to maturity          $226,896   $256,785   $266,544   $194,635   $156,161
 Securities available 
   for sale               32,628      4,250         --         --         --
 Loans, net of 
   unearned discount     628,141    590,689    487,584    499,052    583,466
 Reserve for possible 
   loan losses            12,088     13,719     15,485     15,971     16,165
 Total assets            987,589    929,194    829,681    807,146    846,293
 Total deposits          871,085    796,612    743,385    729,020    794,078
 Stockholders equity      72,572     64,202     57,385     52,746     31,251
 Nonperforming loans       5,271      7,864     16,982     28,802     44,162
 Nonperforming assets      5,909     11,730     25,866     44,714     64,342

OPERATING DATA:
 Interest income         $73,031    $63,487    $57,450    $63,055    $80,805
 Interest expense         29,143     22,029     22,920     29,127     49,851
 Net interest income      43,888     41,458     34,530     33,928     30,954
 Provision for possible
   loan losses             1,000        801      5,075     11,014     22,993
 Non-interest income      11,480     11,470     12,995     17,059     21,648
 Non-interest expenses    39,252     42,481     37,331     39,583     45,779
 Net income (loss)        10,387      8,113      4,636        175    (11,869)

PER SHARE DATA:
 Net income (loss)         $0.71      $0.56      $0.32      $0.03     $(2.28)
 Cash dividends declared    0.18       0.08         --         --         --
 Book value, end of period  5.00       4.45       3.98       3.66       6.00

OPERATING RATIOS:
 Return on average assets   1.10%      0.94%      0.59%      0.02%     (1.29%)
 Return on average equity  15.28%     13.36%      8.48%      0.56%    (29.42%)
 Net interest margin        4.99%      5.18%      4.74%      4.74%      3.88%

ASSET QUALITY RATIOS:
 Nonperforming loans 
   as a percent of gross 
   loans                     .83%      1.31%      3.45%      5.71%      7.45%
 Nonperforming assets as 
   a percent of total 
   assets                    .60%      1.26%      3.12%      5.54%      7.60%
 Reserve for possible 
   loan losses as a 
   percent of loans, net 
   of unearned discount     1.92%      2.32%      3.18%      3.20%      2.77%
 Reserve for possible 
   loan losses as a 
   percent of 
   nonperforming loans   229.33%    174.45%      91.18%     55.45%     36.60%

CAPITAL RATIOS:
 Tier 1 leverage 
   capital ratio           7.37%     6.92%        7.01%      6.71%      3.56%
 Tier 1 risk-based
   capital ratio          10.90%    10.29%       11.01%      9.99%      4.99%
 Total risk-based 
   capital ratio          12.15%    11.70%       12.84%     11.83%      7.61%

</TABLE>

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

The condensed financial review which follows presents
managements discussion and analysis of the
consolidated financial condition and operating results
of Independent Bank Corp. (the Company) and its
subsidiary, Rockland Trust Company (Rockland or the
Bank). It should be read in conjunction with the
Consolidated Financial Statements and related notes
thereto.

Summary of Financial Condition.  As of December 31,
1995, the Company's assets of $987.6 million reflected
an increase of $58.4 million, or 6.3%, over 1994 year-
end assets. This growth was driven by an increase in
loans of $37.5 million, centered in commercial
mortgages and consumer loans. A relatively stable
interest rate environment and a slowly recovering
regional economy were the primary factors contributing
to this loan growth. Although the total balance of
securities was relatively unchanged from 1994 to 1995,
the composition of the security portfolio was
different. Securities available for sale increased by
$28.4 million during 1995 to $32.6 million. This
increase, and an offsetting decline in securities held
to maturity, reflects the one-time reclassification of
certain mortgage-backed securities in December 1995
pursuant to a special report on Statement of Financial
Accounting Standards (SFAS) No. 115, "Accounting For
Certain Investments in Debt and Equity Securities."  An
increase in deposits of $74.5 million was used to fund
the noted loan growth and reduce the Bank's usage of
its borrowing lines. It should be noted that the 1995
year-end asset and liability balances are inflated by a
$17 million deposit made on the last day of the year
which was subsequently withdrawn on the first business
day in January, 1996.

The Company's total assets grew to $929.2 million as of
December 31, 1994, an increase of $99.5 million, or
12.0%, over 1993 year-end assets. Healthy loan growth
resulting from an active customer contact program,
strong relationships with auto dealers, and an increase
in adjustable rate real estate loans retained in the
portfolio was the primary factor behind this increase.
Higher deposits and increased utilization of borrowing
lines were used to fund this loan growth.

Loan Portfolio.  On December 31, 1995, the Bank's loan
portfolio amounted to $628.1 million, an increase of
$37.5 million, or 6.3%, from year-end 1994. This
increase was primarily centered in commercial mortgages
and consumer loans. Commercial loan balances were
relatively unchanged over the year.

The reserve for possible loan losses is maintained by
the related provision for possible loan losses at a
level that management of the Bank considers adequate
based upon relevant circumstances. The reserve for
possible loan losses was $12.1 million at December 31,
1995. The ratio of the reserve for possible loan losses
to non-performing loans was 229.3% at December 31,
1995, substantially better coverage than the level of
174.5% recorded a year earlier.

Outstanding loans increased $103.1 million, or 21.1%,
during 1994. This significant growth was reflected across
all loan sectors with consumer loans and mortgage loans
evidencing the largest increase.

The Bank provides its customers with access to capital
by offering a broad range of credit services. The
Bank's commercial customers consist of small-to-medium-
sized businesses which utilize demand, time, and term
loans, as well as fundings guaranteed by the Small
Business Administration, to finance their businesses.
The Bank's retail customers can choose from a variety
of mortgage and consumer loan products. The recovering
economy in the Bank's market area provides attractive
lending opportunities for commercial, real estate, and
consumer loans.

The Bank has centralized its credit services functions
to provide the requisite control that is consistent
with the needs of the Bank's management structure and
to enhance service quality. In addition to providing
credit analysis, underwriting and loan documentation
services, the commercial loan services department
performs certain administrative functions on behalf of
the Bank. The retail loan services department provides 
the Bank with residential real estate mortgage loan 
underwriting, servicing, and secondary market operations, 
as well as instalment loan servicing and other 
administrative services. The centralization of retail loan 
services further provides for compliance with applicable 
consumer protection laws and regulations.

The Bank's loan committee consists of the BankOs
President, the Executive Vice President of the
Commercial Lending Division, the Senior Credit Policy
Officer, and the Commercial Loan Regional Managers. The
committee considers a variety of policy issues,
including underwriting and credit standards, and
reviews loan proposals which exceed the individual loan
officer's lending authority.

Asset Quality.  The Bank's principal earning assets are
its loans. Although the Bank judges its borrowers to be
creditworthy, the risk of deterioration in borrowers'
abilities to repay their loans in accordance with their
existing loan agreements is inherent in any lending
function.Participating as a lender in the credit
markets requires a strict monitoring process to
minimize credit risk. This process requires substantial
analysis of the loan application, the customer's
capacity to repay according to the loan's contractual
terms, and an objective determination of the value of
the collateral.

Nonperforming assets are comprised of nonperforming
loans and Other Real Estate Owned (OREO). Nonperforming
loans consist of loans that are more than
90 days past due but still accruing interest and
nonaccrual loans. OREO includes properties held by the
Bank as a result of foreclosure or by acceptance of a
deed in lieu of foreclosure. As of December 31, 1995,
nonperforming assets totaled $5.9 million, a reduction
of $5.8 million, or 49.6%, from the prior year-end.
Nonperforming assets have declined to 0.60% of total
assets as compared to 1.26% at the end of the preceding
year. Management believes that the current level of
nonperforming assets has reached an inherent base
level, given the risks in the industry and in the
environment within which the Bank operates.

The following table sets forth information regarding
nonperforming loans and nonperforming assets on the
dates indicated.

<TABLE>
<CAPTION>

                        Dec.   Sept.    June     Mar.      Dec.       Dec.
                         31,     30,     30,      31,       31,        31,
                        1995    1995    1995     1995      1994       1993
                                       (Dollars In Thousands)
<S>                   <C>      <C>     <C>       <C>      <C>      <C>
Nonperforming Loans:
Loans past due 90 
 days or more but 
 still accruing        $553     $556    $640      $816      $598     $1,042
Loans accounted 
 for on a 
 nonaccrual basis     4,718    5,188    4,844     5,946     7,266    15,940
Total nonperforming 
 loans                5,271    5,744    5,484     6,762     7,864    16,982
Other real estate
 owned                  638    1,206    1,831      3,38   1 3,866     8,884
Total nonperforming 
 assets              $5,909   $6,950   $7,315   $10,143   $11,730   $25,866
Nonperforming loans 
 as a percent of
 gross loans          0.83%    0.92%    0.88%     1.09%     1.31%     3.45%
Nonperforming assets 
 as a percent of
 total assets         0.60%    0.72%    0.77%     1.08%     1.26%     3.12%


</TABLE>

As permitted by banking regulations, consumer loans and
home equity loans past due 90 days or more continue to
accrue interest. In addition, certain commercial and
real estate loans that are more than 90 days past due
may be kept on an accruing status if the loan is well
secured and in the process of collection. As a general
rule, a commercial or real estate loan more than 90
days past due with respect to principal or interest is
classified as a nonaccrual loan. Income accruals are
suspended on all nonaccrual loans and all previously
accrued and uncollected interest is reversed against
current income. A loan remains on nonaccrual
status until it becomes current with respect to
principal and interest, or when the loan is liquidated,
or when the loan is determined to be uncollectible and
is charged-off against the reserve for possible loan
losses.

The following table sets forth the Bank's nonperforming
loans by loan category on the dates indicated.

<TABLE>
<CAPTION>

December 31,                            1995           1994
                                         (In Thousands)
<S>                                    <C>            <C>
Loans past due 90 days or more
   but still accruing:
     Real Estate - Residential          $333           $344
     Consumer - Instalment                67             90
     Consumer - Other                    153            164
     Total                              $553           $598
Loans accounted for on a 
   nonaccrual basis:
     Commercial                       $1,350          $3,111
     Real Estate - Commercial          1,208           2,085
     Real Estate - Residential         2,017           1,929
     Real Estate - Construction           --              53
     Consumer - Instalment               143              88
     Total                             4,718           7,266
Total Nonperforming Loans             $5,271          $7,864
</TABLE>

In the course of resolving nonperforming loans, the
Bank may choose to restructure the contractual terms of
certain commercial and real estate loans. Terms may be
modified to fit the ability of the borrower to repay in
line with its current financial status. It is the
Bank's policy to maintain restructured loans on
nonaccrual status for approximately six months before
management considers its return to accrual status.

Real estate acquired by the Bank through foreclosure
proceedings or the acceptance of a deed in lieu of
foreclosure is classified as OREO. When property is
acquired, it is recorded at the lesser of the loanOs
remaining principal balance or the estimated fair value
of the property acquired, less estimated costs to sell.
Any loan balance in excess of the estimated fair value
on the date of transfer is charged to the reserve for
possible loan losses on that date. All costs incurred
thereafter in maintaining the property, as well as
subsequent declines in fair value, are charged to non-
interest expense.

The following table summarizes OREO activity during the
periods indicated.

<TABLE>
<CAPTION>

Activity                              Amount
                                 (In Thousands)
<S>                                   <C>
Balance, December 31, 1993            $8,884
Properties Acquired                    4,200
Sales and Rental Proceeds             (8,289)
OREO Write-Downs                        (929)
Balance, December 31, 1994             3,866
Properties Acquired                      878
Sales and Rental Proceeds             (3,953)
OREO Write-Downs                        (153)
Balance, December 31, 1995              $638

</TABLE>

At December 31, 1995, two OREO properties with a book
value of $250,000 were under contracts for sale which
had not yet closed.

The following table sets forth the types of properties,
all of which are located in the BankOs market area,
which comprise the BankOs OREO as of December 31, 1995.


<TABLE>
<CAPTION>

Type of Properties                        Amount
                                      (In Thousands)
<S>                                        <C>
Residential Condominiums                   $236
Land and Subdivisions                        49
Commercial/Office/Retail Properties         189
Single-family Properties                    164
     Total                                 $638

</TABLE>


In order to facilitate the disposition of OREO, the
Bank may finance the purchase of such properties at
market rates if the borrower qualifies under the BankOs
standard underwriting guidelines.

Securities Portfolio. The Bank's securities portfolio
consists of securities which management intends to hold
until maturity, securities available for sale, and
Federal Home Loan Bank (FHLB) stock. Securities which
management intends to hold until maturity consist of U.
S. Treasury and U. S. Government Agency obligations, as
well as mortgage-backed securities, including
collateralized mortgage obligations. Securities held to
maturity as of December 31, 1995 are carried at their
amortized cost of $226.9 million and exclude gross
unrealized gains of $2.1 million and gross unrealized
losses of $1.6 million. A year earlier, securities held
to maturity totaled $256.8 million, excluding gross
unrealized gains of $.8 million and gross unrealized
losses of $17.7 million. There were no sales of
securities held to maturity during 1995, 1994, or 1993.

Securities available for sale consist of certain
mortgage-backed securities, including collateralized
mortgage obligations. These securities are carried at
fair market value and unrealized gains and losses, net
of applicable income taxes, are recognized as a
separate component of stockholdersO equity. The fair
market value of securities available for sale at
December 31, 1995 totaled $32.6 million and net
unrealized losses totaled $60,000. A year earlier,
securities available for sale were $4.2 million with
net unrealized losses of $254,000. There were no sales
of securities available for sale during 1995 or 1994.
In the fourth quarter of 1995, the Bank transferred
$28.6 million of securities from held to maturity status 
to available for sale under the provisions of SFAS No. 115.

The investment in the stock of the Federal Home Loan
Bank is related to the admission of Rockland as a
member of the Federal Home Loan Bank of Boston in July
1994. This investment was increased during 1995 to
maintain investment levels required by FHLB guidelines.

Deposits.  Including two new branches opened in 1995,
the Bank's branch system consists of 32 locations, in
addition to the main office of its subsidiary. Each
full-service branch operates as a retail sales and
services outlet offering a complete line of deposits
and loans.

As of December 31, 1995, deposits of $871.1 million
were $74.5 million, or 9.3%, higher than the prior year-
end. An expanding customer base, extensive branch
network, and competitive market rates were responsible
for this increase. It should be noted that 1995 year-
end balances are inflated by a $17 million deposit made
on the last day of the year which was subsequently
withdrawn on the first business day in January, 1996.
Core deposits, consisting of demand, NOW, savings, and
money market accounts, decreased $6.3 million, or 1.1%.
Time deposits increased $80.7 million, or 33.6%,
primarily as a result of a first quarter promotion
featuring 15 month certificates.

Total deposits increased $53.2 million, or 7.2%, during
the year ended December 31, 1994. Core deposits
increased $25.6 million, or 4.8%, while time deposits
increased $27.6 million, or 13.0%. In addition, the
Bank purchased $21.6 million of savings and time
deposits of a failed savings and loan association from
the Resolution Trust Corporation in March 1994.

Borrowings.  Short term borrowings, consisting of
federal funds purchased, assets sold under repurchase
agreements, and treasury tax and loan notes, amounted
to $8.1 million on December 31, 1995, a decrease of
$22.3 million from year-end 1994. On December 31, 1995,
the Bank did not have any borrowings under repurchase
agreement lines, as compared to $25.4 million at the
prior year-end. In addition to these short term
borrowings, the Bank had borrowings of $20.0 million
from the FHLB at year-end 1995, a reduction of $5.0 
million from December 31, 1994. The initial maturities 
of the current FHLB borrowings range from 12 to 18 months. 
The $4.8 million of subordinated capital notes outstanding 
at December 31, 1995 all mature in 1996.

Summary of Results of Operations.  The Company's
results of operations are largely dependent on net
interest income, which is the difference between the
interest earned on loans and investments and interest
paid on deposits and borrowings. Net interest income is
affected by the interest rate spread, which is the
difference between the yields earned on loans and
investments and the rates of interest paid on deposits
and borrowings. The results of operations are also
affected by the level of income from loan, deposit, and
mortgage banking fees, operating expenses, the
provision for possible loan losses, the impact of
federal and state income taxes, and the relative levels
of interest rates and economic activity.

For the year ended December 31, 1995, the Company
recorded net income of $10.4 million, or $.71 per
share. These results are a 28.0% improvement over the
1994 net income of $8.1 million, or $.56 per share. The
improvement in the results of operations in 1995 is due
to higher net interest income and lower non-interest
expenses. Net interest income for 1995 of $43.9 million
was $2.4 million, or 5.9%, higher than 1994. The
decline in non-interest expenses is attributable to
lower legal fees and OREO-related expenses, and a
reduction in the FDIC insurance premium.

Non-interest income of $11.5 million for 1995 was
virtually the same as 1994, although the individual
components reflected a variety of changes. Trust and
Financial Services income increased $273,000 and
mortgage banking income was $197,000 higher than 1994.
Service charges on deposit accounts and other non-
interest income declined from 1994 levels.

Non-interest expenses for 1995 of $39.3 million were
$3.2 million, or 7.6%, lower than the preceding year.
Salaries and employee benefits increased slightly due
to merit increases, higher funding of a performance-
based incentive compensation plan, and additional
employee participation in the BankOs 401(k) plan which
requires a matching contribution. Occupancy expenses
for 1995 were substantially lower than 1994 due to the
write-downs of plant facilities in the previous year.
Equipment expenses were slightly higher in 1995, while
other non-interest expenses were significantly reduced
from 1994.

For the year ended December 31, 1994, the Company
recorded net income of $8.1 million, or $0.56 per
share. These results were a 75% improvement over 1993
net income of $4.6 million, or $0.32 per share. The
improved results in 1994 were due to higher net
interest income and lower provision for possible loan
losses. Net interest income for 1994 of $41.5 million
was $6.9 million, or 20.1%, higher than 1993 levels due
to increased interest income from loans. The 1994
provision for possible loan losses of $801,000 was $4.3
million, or 84.2%, less than the 1993 provision as a
result of the improved quality of the loan portfolio.

Non-interest income for 1994 was lower than that
recorded in 1993 due, in part, to lower data processing
fees resulting from the BankOs decision to close its
lockbox operations in April, 1993. The Bank also
experienced significantly lower gains from the sales of
mortgage loans in the secondary market due to a
management decision to retain more adjustable rate
residential mortgage loans in the loan portfolio and
rising interest rates which drove down secondary market
sales potential.

Non-interest expenses for 1994 were substantially
higher than the preceding year. The increase in
salaries and employee benefits was due to higher wages
resulting from an expansion of the employee ranks and
merit increases, as well as higher medical insurance
premiums and pension costs. In addition, the Bank
established a 401(k) plan and introduced a performance-
based incentive compensation plan in place of the
former profit sharing plan. Occupancy expenses for 1994
were substantially higher than 1993 due to the write-
downs of plant facilities related to actual and
anticipated facility consolidations and renovations.

Net Interest Income.  The amount of net interest income
is affected by changes in interest rates and by the
volume, mix, and interest rate sensitivity of interest-
earning assets and interest-bearing liabilities.

On a fully tax-equivalent basis, net interest income
was $44.3 million in 1995, a 6.0% increase over 1994
net interest income of $41.8 million. The average
balance of interest-earning assets for 1995 was $887.6
million, an increase of $81.6 million, or 10.1%, over
the prior year. The average yield earned on interest-
earning assets in 1995 was 8.27%, up slightly from the
average yield of 7.91% in 1994. During 1995, the
average balance of interest-bearing liabilities
increased $58.5 million, or 8.9%, over 1994 average
balances. The average cost of these liabilities rose
from 3.37% in 1994 to 4.09% in 1995. These noted
changes in volumes, yields, and rates have combined to
produce the increase in net interest income.

The following table shows the Company's average
balances, net interest income, interest rate spread,
and net interest margin for each of the three years in
the period ended December 31, 1995. Non-taxable income
from loans and securities is presented on a fully tax-
equivalent basis whereby tax-exempt income is adjusted
upward by an amount equivalent to the prevailing
federal income taxes that would have been paid if the
income had been fully taxable. The assumed tax rate was
34% in these years.

<TABLE>
<CAPTION>

                                     1995                     1994
                                   INTEREST                  INTEREST
                         AVERAGE    EARNED/         AVERAGE   EARNED/ AVERAGE
                         BALANCE     PAID    YIELD  BALANCE   PAID      YIELD
                                     (Dollars In Thousands)
<S>                     <C>       <C>       <C>     <C>      <C>       <C>
Interest-earning assets:
Federal funds sold
 and assets 
 purchased under 
 resale agreements       $16,666     $964    5.78%    $7,841     $330    4.22%
Interest bearing 
 deposits                    362       19    5.25%       563       21    3.73%  
Taxable securities       251,588   15,900    6.32%   257,663   15,939    6.19%
Non-taxable 
 securities (1)            6,479      385    5.94%     5,890      293    4.97% 
Loans, net of 
 unearned 
 discount (1)            612,481   56,138    9.17%    534,052   47,205   8.84%
Total interest
 -earning assets        $887,576  $73,406    8.27%   $806,009  $63,788   7.91% 
Cash and due from 
 banks                    44,027                       41,053   
Other assets              14,367                       17,637
Total Assets            $945,970                     $864,699

Interest-bearing 
liabilities:
Savings and NOW 
 accounts               $261,302   $5,760    2.20%   $290,719   $6,562   2.26%
Money Market & Super 
 NOW accounts            110,431    3,030    2.74%    119,347    2,944   2.47%
Time deposits            292,206   17,252    5.90%    214,780   10,960   5.10%
Federal funds 
 purchased and assets 
 sold under repurchase 
 agreements               15,167      910    6.00%     14,417      603   4.18%
Treasury tax and loan 
 notes                     3,828      181    4.73%      3,617      122   3.37%
Federal home loan bank 
 borrowings               24,384    1,531    6.28%      5,918      352   5.95%
Subordinated capital 
 notes                     4,898      479    9.78%      4,965      486   9.77% 
Total interest-bearing 
 liabilities            $712,216  $29,143    4.09%   $653,763  $22,029   3.37%
Demand deposits          153,142                      141,533
Other liabilities         12,628                        8,661
Total Liabilities        877,986                      803,957    
Stockholders' equity      67,984                       60,742
Total Liabilities and 
 Stockholders' Equity   $945,970                     $864,699 

Net Interest Income      $44,263                      $41,759
Interest Rate 
 Spread (2)                4.18%                        4.54%      
Net Interest Margin (2)    4.99%                        5.18%  

</TABLE>


(1)  The total amount of adjustment to present interest
     income and yield on a fully tax-equivalent basis is
     $375 and $301 in 1995 and 1994, respectively.

(2)  Interest rate spread represents the difference
     between the weighted average yield on interest-earning
     assets and the weighted average cost of interest-
     bearing liabilities. Net interest margin represents net
     interest income as a percent of average interest-
     earning assets.


<TABLE>
<CAPTION>


                                               1993
                                             INTEREST
                             AVERAGE          EARNED/         AVERAGE
                             BALANCE           PAID            YIELD
                                      (Dollars in thousands)
<S>                           <C>           <C>                <C>
Interest-earning assets:
Federal funbds sold and 
 assets purchased under 
 resale agreements             $20,294          $674            3.32%
Interest-bearing deposits          773            21            2.72%
Taxable securities             212,260        13,443            6.33%
Non-taxable securities (1)       6,166           378            6.13%
Loans, net of unearned 
 discount (1)                  494,288        43,349            8.77%
Total interest-earning 
 assets                        733,781        57,865            7.89%
Cash and due from banks         42,059 
Other assets                    16,016
Total Assets                   791,856 

Interest bearing 
 liabilities:
Savings and NOW accounts      $277,633        $7,218            2.60%
Money Market & Super NOW
 accounts                      104,723         2,754            2.63%
Time deposits                  212,488        11,982            5.64%
Federal funds purchased and 
 assets sold under 
 repurchase agreements           1,384            46            3.32%                    
Treasury tax and loan notes      3,900           105            2.69%
Federal home loan bank 
 borrowings                         --            --              --
Subordinated capital notes       8,611           815            9.46%
Total interest-bearing 
 liabilities                   608,739        22,920            3.77% 
Demand deposits                121,057
Other liabilities                7,381
Total Liabilities              737,177
Stockholders' Equity            54,679
Total Liabilities and 
 Stockholders' Equity          791,856

Net interest income                           34,945
Interest rate spread (2)                                         4.12%
Net interest margin (2)                                          4.74% 

</TABLE>


(1)  The total amount of adjustment to present interest 
     income and yield on a flly tax-equivalent basis is 
     $415 in 1993.

(2)  Interest rate spread represents the difference 
     between the weighted average yield on interest-earning
     assets and the weighted average cost f interest-
     bearing liabilities.  Net interest margin represents net 
     interest income as a percent of average interest-
     earning assets.



The following table presents certain information
regarding changes in interest income and interest
expense for the periods indicated. For each category of
interest-earning assets and interest-bearing
liabilities, information is provided with respect to
changes attributable to changes in rate and changes in
volume. Changes which are attributable to both volume
and rate have been consistently allocated to change due
to rate.

<TABLE>
<CAPTION>

                                       Year Ended December 31,
                        1995 Compared To 1994         1994 Compared To 1993
                      Change    Change              Change   Change
                      Due To    Due To    Total     Due To   Due To    Total
                      Rate      Volume    Change    Rate     Volume    Change
                                          (In Thousands)
<S>                     <C>      <C>     <C>       <C>     <C>         <C>
Income on 
 interest-earning 
 assets:
Federal funds sold 
 and assets 
 purchased under 
 resale agreements       $262     $372     $634      $69     ($413)     ($344)
Interest bearing 
 deposits                   6       (8)      (2)       6        (6)        --
Taxable securities        337     (376)     (39)    (378)    2,874      2,496
Non-taxable 
 securities (1)            63       29       92      (68)      (17)       (85)
Loans, net of unearned 
 discount (1)           2,000    6,933    8,933      369     3,487      3,856
Total                  $2,668   $6,950   $9,618      ($2)   $5,925     $5,923

Expense of 
 interest-bearing 
 liabilities:
Savings and NOW 
 accounts              ($137)    ($665)   ($802)    ($996)    $340      ($656)
Money Market and 
 Super NOW accounts      306      (220)      86      (195)     385        190
Time deposits          2,343     3,949    6,292    (1,151)     129     (1,022)
Federal funds 
 purchased and assets 
 sold under repurchase 
 agreements              276        31      307       124      433        557
Treasury tax and 
 loan notes               52         7       59        25       (8)        17
Federal home loan 
 bank borrowings          80     1,099    1,179       352       --        352
Subordinated capital 
 notes                    --        (7)      (7)       16      (345)     (329)
Total                 $2,920    $4,194   $7,114   ($1,825)     $934)    ($891)
Change in net 
 interest income       ($252)   $2,756   $2,504    $1,823    $4,991    $6,814
</TABLE>

(1)  Interest earned on non-taxable securities and
loans is shown on a fully tax equivalent basis.

Total interest income amounted to $73.4 million in
1995, an increase of $9.6 million, or 15.1%, over 1994.
This was due primarily to a rise of $8.9 million, or
18.9%, in interest earned on loans, attributable to a
$78.4 million, or 14.7%, increase in the average
balance of loans outstanding, as well as a 33 basis
point increase in the average yield earned on loans.
Interest earned on federal funds sold and assets
purchased under resale agreements increased almost 300%
due to higher average balances and increased yields.
Total income from the securities portfolio was $53,000
higher than in 1994. A decline in the average balance
of securities was offset by a slight increase in the
yield earned on the portfolio.

Total interest expense for the year ended December 31,
1995 increased $7.1 million, or 32.3%, over 1994. The
increase was primarily due to a higher balance of
costlier time deposit accounts. During 1995, the
average balance of interest-bearing deposit accounts
increased $39.1 million, or 6.3%. During the same
period, the average cost of interest bearing deposits
rose 64 basis points.

Total interest income amounted to $63.8 million in
1994, an increase of $5.9 million, or 10.2%, from 1993.
This was due primarily to an increase of $3.9 million,
or 8.9%, in interest earned on loans which is
attributable to a $39.8 million, or 8.0%, increase in
the average balance of loans outstanding and a 7 basis
point rise in the average yield earned on these loans.
Interest income on taxable securities in 1994 was $2.5
million, or 18.6%, higher than 1993 due to higher
average balances. The average yield on these securities
reflected a decline of 14 basis points for the year.
Interest income on the remaining earning assets
reflected small declines from 1993 due principally to
lower average balances.

Total interest expense for the year ended December 31,
1994 decreased $890,000, or 3.9%, from 1993. Average
balances of interest-bearing liabilities increased from
$608.7 million in 1993 to $653.8 million for 1994, an
increase of 7.4%. All deposit categories reflected this
growth due to an expanded customer base and the
purchase of the deposits of three branches of a failed
savings and loan association. Average rates on deposits
declined 41 basis points as the Bank maintained rates
on transaction accounts and benefited from the
maturities of higher rate time deposits.
The average balance of borrowings amounted to $28.9
million in 1994, as compared to $13.9 million in 1993.
This increase reflected the more frequent utilization
of the repurchase agreement lines and the introduction
of the borrowing facility at the Federal Home Loan
Bank.

Provision for Possible Loan Losses.  The reserve for
possible loan losses is increased by the provision for
possible loan losses and decreased by loan charge-offs,
net of recoveries. Management's periodic evaluation of
the adequacy of the reserve considers past loan loss
experience, known and inherent risks in the loan
portfolio, adverse situations which may affect the
borrowers' ability to repay, the estimated value of the
underlying collateral, if any, and current and
prospective economic conditions. A substantial portion
of the Bank's loans are secured by real estate in
Massachusetts. Accordingly, the ultimate collectibility
of a substantial portion of the BankOs loan portfolio
is susceptible to changes in property values.

For the year ended December 31, 1995, the provision for
possible loan losses amounted to $1.0 million, an
increase of $199,000 from the 1994 provision. This
increase is indicative of the 1995 loan origination
volumes. For the year ended December 31, 1995, net loan
charge-offs totaled $2.6 million, virtually the same as
the prior year. As of December 31, 1995, the reserve
for possible loan losses represented 1.92% of loans,
net of unearned discount, as compared to 2.32% at
December 31, 1994. Substantial improvement in the
coverage of nonperforming loans was noted as the
reserve for possible loan losses at December 31, 1995
represented 229.3% of nonperforming loans on that date,
as compared to coverage of 174.5% at the prior year-
end.

The provision for possible loan losses for the year
ended December 31, 1994 amounted to $801,000, a
decrease of $4.3 million from the 1993 provision. This
decline was indicative of the improving quality of the
BankOs loan portfolio as evidenced by the continuing
decline in the level of nonperforming loans. For the
year ended December 31, 1994, net loan charge-off
totaled $2.6 million, as compared to $5.6 million in
the prior year. As of December 31, 1994, the reserve
for possible loan losses represented 2.32% of loans,
net of unearned discount, as compared to 3.18% at
December 31, 1993. Significant improvement in the
coverage of nonperforming loans was noted as the
reserve for possible loan losses at December 31, 1994
represented 174.5% of nonperforming loans on that date
as compared to coverage of 91.2% at the prior year-end.

The provision for possible loan losses is based upon
management's evaluation of the level of the reserve for
possible loan losses required in relation to the
estimate of loss exposure in the loan portfolio. An
analysis of individual loans and the overall risk
characteristics and size of the different loan
portfolios is conducted on an ongoing basis. This
managerial evaluation is reviewed periodically by the
Company's independent public accountants as well as by
a third-party loan review consultant. As adjustments
are required, they are reported in the earnings of the
period in which they become known.

Management believes that the reserve for possible loan
losses is adequate. While management uses available
information to recognize losses on loans, future
additions to the reserve may be necessary based on
increases in nonperforming loans, changes in economic
conditions, or for other reasons. Various regulatory
agencies, as an integral part of their examination
process, periodically review the Company's reserve for
possible loan losses. The Company was most recently
examined by Federal Reserve regulators in the second
quarter of 1994 and the Bank was most recently examined
by FDIC banking regulators in the third quarter of
1995. No additional provision for possible loan losses
was required as a result of these examinations.

Non-Interest Income.  The following table sets forth
information regarding non-interest income for the
periods shown.

<TABLE>
<CAPTION>

Years Ended December 31,         1995       1994       1993
                                     (In Thousands)
<S>                           <C>         <C>        <C> 
Service charges on 
 deposit accounts              $5,648      $5,709     $6,121
Trust and financial 
 services income                2,424       2,151      2,214
Mortgage banking income         2,243       2,046      2,697
Other non-interest income       1,165       1,564      1,963
     TOTAL                    $11,480     $11,470    $12,995

</TABLE>

Non-interest income, which is generated by deposit
account service charges, fiduciary services, mortgage
banking activities, and miscellaneous other sources,
amounted to $11.5 million in 1995, virtually unchanged
from 1994.

Service charges on deposit accounts declined slightly
from $5.7 million in 1994 to $5.6 million in 1995. This
is attributed to an increase in the credit applied
against customer service charges based on U. S.
Treasury Bill rates which were slightly higher than
1994.

The Trust and Financial Services Division generated
record revenues of $2.4 million. These increased
revenues are primarily attributed to the first full
year of operating the trust satellite office located in
Attleboro and an increase in assets under
administration.

Mortgage banking income increased to $2.2 million in
1995, up from $2.0 million in 1994. The Company's
mortgage banking revenue consists primarily of
application fees and points, servicing income, and net
gains on the sale of loans originated for sale.
Residential mortgage loans are originated as necessary
to meet consumer demand. Sales of such loans in the
secondary market occur to lend balance to the CompanyOs
interest rate sensitivity. These sales generate gain or
loss at the time of sale, produce future servicing
income, and provide funds for additional lending and
other purposes. Typically, loans are sold with the Bank
retaining responsibility for collecting and remitting
loan payments, inspecting properties, making certain
insurance and tax payments on behalf of the borrowers,
and otherwise servicing the loans and receiving a fee
for performing these services.

Other non-interest income for 1995 declined $399,000
from 1994 primarily due to lower data processing fees
and miscellaneous other income.

For the year ended December 31, 1994, total non-
interest income decreased $1.5 million, or 11.7%, from
1993. Service charges on deposit accounts decreased
$412,000, or 6.7%, due to a sharp increase in the
credit applied against customer service charges based
on U. S. Treasury Bill rates which increased
substantially in 1994. Trust and financial services
income recorded a modest decrease of $63,000, or 2.8%,
from 1993 primarily attributable to a declining
securities market and a reduction in assets under
administration. Mortgage banking income declined
$651,000, or 24.1%, from 1993 as the Bank experienced a
lower level of mortgage originations and related fees
due to increases in mortgage rates. In addition, the
Bank recorded a $453,000 decline in gains realized from
the sale of mortgage loans in the secondary market. Other 
non-interest income was $399,000 lower than 1993 due 
primarily to lower data processing fees resulting from the 
Bank's decision to close its lockbox operations in April, 1993.


Non-Interest Expense.  The following table sets forth
information regarding non-interest expense for the
periods shown.


<TABLE>
<CAPTION>

Years Ended December 31,              1995       1994           1993
                                              (In Thousands)
<S>                                <C>        <C>            <C>
Salaries and employee benefits     $22,143    $20,802        $17,341
Occupancy expenses                   3,458      4,726          2,950
Equipment expenses                   2,335      2,005          2,027
Advertising                            710        814            599
Legal fees - loan collection           681      1,610          2,195
Legal fees - other                     381        320            139
FDIC assessment                      1,070      1,863          2,009
OREO expenses                          599      1,182          1,817
OREO write-downs                       152        929          1,334
Other non-interest expenses          7,723      8,230          6,920
TOTAL                              $39,252    $42,481        $37,331

</TABLE>


For the year ended December 31, 1995, non-interest
expenses totaled $39.3 million, a decrease of $3.2
million, or 7.6%, from 1994. Salaries and employee
benefits increased $1.3 million, or 6.4%, due to merit
increases, higher funding of the 401(k) and the
performance-based incentive compensation plans, and a
rise in medical insurance premiums and pension costs.
The decrease in occupancy expenses of $1.3 million, or
26.8%, is attributable to the substantial write-downs
of certain buildings in 1994 related to actual and
anticipated facility consolidations and renovations.
The 1995 total includes $265,000 of plant facility
write-downs related to impending branch consolidations.
Equipment expenses for 1995 were $330,000, or 16.5%,
higher than the prior year due to an increase in
equipment rental charges. The reduction in legal fees
related to loan collection efforts in 1995 of $929,000,
or 57.7%, is indicative of the declining portfolio of
troubled loans which require legal assistance to
resolve and recoveries of certain legal expenses. The
FDIC insurance premium was $793,000, or 42.6%, lower
than 1994 due to a reduced risk-based assessment and a
refund from the Bank Insurance Fund. The Bank currently
is assessed the lowest FDIC insurance premium rate as a
result of its strong financial condition. The
substantial decline in OREO-related expenses is
attributed to the low volume of foreclosed properties.
1995 other non-interest expenses decreased
approximately $507,000, or 6.2%, from 1994 despite the
recording of $439,000 of expenses related to the data
processing change.

Non-interest expenses totaled $42.5 million for the
year ended December 31, 1994, an increase of $5.2
million, or 13.8%, from 1993. Salaries and employee
benefits increased $3.5 million, or 20.0%, due to
higher wages resulting from an expansion of the
employee ranks and merit increases, the introduction of
a performance-based incentive compensation plan, the
establishment of a 401(k) Plan, and higher medical
insurance premiums and pension costs. The increase in
occupancy expenses of $1.8 million, or 60.2%, is
attributable to the write-downs of certain buildings
related to actual and anticipated facility
consolidations and renovations. The reduction in loan
collection legal fees of $585,000, or 26.7%, is
indicative of the shrinking portfolio of troubled loans
which require legal assistance to resolve. The increase
in other legal fees of $181,000, or 130.2%, is due to
legal fees incurred in connection with the acquisition
of deposits from the Resolution Trust Corporation and
managed trust assets from Pawtucket Trust Company. The
FDIC insurance premium was $146,000, or 7.3%, lower
than 1993 due to a reduced risk-based premium,
indicative of the BankOs improved financial strength.
The decline in OREO expenses of $635,000, or 34.9%, is
attributed to the reduction in the volume of foreclosed
properties. The decline in OREO write-downs of
$405,000, or 30.4%, is indicative of the reduced
holdings of foreclosed properties and a more stable
real estate market. Other non-interest expenses
increased approximately $1.3 million, or 18.9%. Of this
amount, $821,000 relates to the write-down of aged
computer software. In addition, education and training,
and telephone costs increased over 1993.

Income Taxes.  For the years ended December 31, 1995,
1994, and 1993, the Company recorded combined federal
and state income tax provisions of $4,729,000,
$1,533,000, and $483,000, respectively. These
provisions reflect effective income tax rates of 31.3%,
15.9%, and 9.4% in 1995, 1994, and 1993, respectively,
which are less than the Company's combined statutory
tax rate of 42%. The lower effective income tax rates
are attributable to benefits recorded in these years in
compliance with SFAS No. 109. These benefits, which
amounted to $1.6 million, $2.6 million, and $1.7
million in 1995, 1994, and 1993, respectively, reduced
the valuation allowance which had been established
prior to 1993 due to the uncertainty of the
realizability of the Company's net deferred tax asset
at that time.

The tax effects of all income and expense transactions
are recognized by the Company in each yearOs
consolidated statements of income regardless of the
year in which the transactions are reported for income
tax purposes.

ASSET/LIABILITY MANAGEMENT

The Bank's asset/liability management process monitors
and manages, among other things, the interest rate
sensitivity of the balance sheet, the composition of
the securities portfolio, funding needs and sources,
and the liquidity position. All of these factors, as
well as projected asset growth, current and potential
pricing actions, competitive influences, national
monetary and fiscal policy, and the regional economic
environment are considered in the asset/liability
management process.

The Asset/Liability Management Committee, whose members
comprise the Bank's senior management, develops
procedures, consistent with policies established by the
Board of Directors, to monitor and coordinate the
Bank's interest rate sensitivity and the sources, uses,
and pricing of funds. Interest rate sensitivity refers
to the BankOs exposure to fluctuations in interest
rates and its effect on earnings. If assets and
liabilities do not reprice simultaneously and in equal
volume, the potential for interest rate exposure
exists. It is managementOs objective to maintain
stability in the growth of net interest income through
the maintenance of an appropriate mix of interest-
earning assets and interest-bearing liabilities and, 
when necessary, within prudent limits, through the use of 
off-balance sheet hedging instruments such as interest rate 
swaps, floors, and caps. The Committee employs simulation 
analyses in an attempt to quantify, evaluate and manage the 
impact of changes in interest rates on the BankOs net 
interest income. In addition, the Bank engages an independent 
consultant to render advice with respect to asset/liability
management strategy.

The Bank implements a deposit pricing strategy in an
effort to maintain a balanced cost of funds. As an
alternative to retail deposits, management has
implemented funding strategies that include FHLB
advances and repurchase agreement lines. These non-
deposit funds are also viewed as a contingent source of
liquidity and, when profitable lending and investment
opportunities exist, access to such funds provides a
means to fund this asset growth.

At December 31, 1995, approximately 43.4% of total
assets consisted of assets which will reprice or mature
within one year. As of that date, the amount of the
cumulative hedged gap was a negative $120.9 million, or
12.2% of total assets.

From time to time the Bank has utilized interest rate
swaps, floors, and caps as hedging instruments against
stable or declining interest rates. An interest rate
swap is an agreement whereby one party agrees to pay a
floating rate of interest on a notional principal
amount in exchange for receiving a fixed rate of
interest on the same notional amount for a
predetermined period of time from a second party.
The assets relating to the notional principal amount
are not actually exchanged.

The Bank had entered into interest rate swap agreements
with a total notional value of $90 million at December
31, 1995. These swaps were arranged through two large
international financial institutions, have initial
maturities ranging from four to five years, and provide
for net settlement on a semiannual basis. The Bank
receives fixed rate payments and pays a variable rate
of interest tied to 3-month LIBOR. At December 31,
1995, the weighted average fixed payment rate was 5.88%
and the weighted average rate of the variable interest
payments was 5.84%. As a result of these interest rate
swaps, the Bank realized net interest expense of $.4
million for the year ended December 31, 1995 and net
interest income of $1.5 million and $2.9 million for
the years ended December 31, 1994 and 1993,
respectively.

Rockland also purchased two 2-year interest rate caps
with a total notional value of $70 million in May 1995.
The caps will pay the Bank the difference between LIBOR
and the cap level if LIBOR exceeds the cap level at any
of the quarterly reset dates. If LIBOR remains below
the cap level, no payment is made to the Bank.

The following table presents the expected maturities or
repricing opportunities of interest-earning assets and
interest-bearing liabilities at December 31, 1995 based
on the information and the assumptions set forth in the
notes below.

<TABLE>
<CAPTION>

                                   Amounts Maturing or Repricing
                             Within    Over Three
                             Three     To Twelve   Over One
                             Months     Months       Year        Total
                                          (Dollars In Thousands)
<S>                         <C>          <C>         <C>      <C> 
Interest-earning 
 assets (1):
Federal funds sold and 
 assets purchased under
 resale agreements           $13,000         --          --     $13,000
Interest bearing deposits         --        296          --         296
Securities                    47,920     58,140     156,926     262,986
Loans - fixed rate (2)        24,141     55,093     241,811     321,045
Loans - floating rate (2)    190,597     39,250      71,978     301,825
Total interest-earning 
 assets                      275,658     152,779     470,715     899,152
Interest-bearing 
 liabilities:
Savings and NOW 
 accounts (3)                 61,935         --      197,794     259,729
Money Market and Super 
 NOW accounts (3)            111,681         --       11,978     123,659
Time certificates of 
 deposit over $100,000        10,273     14,194        5,619      30,086
Other time deposits           56,414    191,919       42,825     291,158
Borrowings                    18,091     10,000           --      28,091
Subordinated capital notes        --      4,843           --       4,843
Total interest-bearing 
 liabilities                 258,394    220,956      258,216     737,566
Net interest sensitivity 
 gap during the period        17,264    (68,177)     212,499     161,586
Cumulative gap                17,264    (50,913)     161,586     161,586
Effect of hedging 
 activities                  (90,000)    20,000       70,000          --
Cumulative hedged gap       $(72,736) $(120,913)    $161,586    $161,586
Interest-earning assets 
 as a percent of
 interest-bearing 
 liabilities (cumulative)     106.68%     89.38%      121.91%     121.91%
Interest-earning assets 
 as a percent of total 
 assets (cumulative)           27.91%     43.38%       91.05%      91.05%
Ratio of unhedged gap to 
 total assets                   1.75%     (6.90)%      21.52%      16.36%
Ratio of cumulative unhedged 
 gap to total assets            1.75%     (5.16)%      16.36%      16.36%
Ratio of hedged gap to total
  assets                       (7.37)%    (4.88)%      28.60%      16.36%
Ratio of cumulative hedged 
 gap to total assets           (7.37)%   (12.24)%      16.36%      16.36%

</TABLE>


(1)  Adjustable and floating-rate assets are included
     in the period in which interest rates are next
     scheduled to adjust rather than
     in the period in which they are due, and fixed-rate
     loans are included in the periods in which they are
     scheduled to be repaid.

(2)  Balances have been reduced for nonperforming loans
     which amounted to $5.3 million at the same date.

(3)  Although the BankOs regular savings accounts
     generally are subject to immediate withdrawal,
     management considers most ofthese accounts to be 
     core deposits having significantly longer effective 
     maturities based on the Bank's experience of retention
     of such deposits in changing interest rate
     environments. 


LIQUIDITY

Liquidity, as it pertains to commercial banks, is the
ability to generate cash in the most economical way to
pay savings withdrawals and maturing certificates of
deposit and fund loan commitments. Liquidity is
provided by earning assets and both non-interest
bearing and interest bearing liabilities, principally
core deposits.

The Bank utilizes its extensive branch network to
access retail customers who provide a stable base of in-
market core deposits. These funds are principally comprised of
demand deposits, NOW and Super NOW accounts, savings
accounts, and money market accounts. Deposit levels are
greatly influenced by interest rates, economic
conditions, and competitive factors. The Bank has also
established four repurchase agreements lines with major
brokerage firms as potential sources of liquidity. At
December 31, 1995, there were no repurchase agreements
outstanding. The Bank is a member of the Federal Home
Loan Bank of Boston which provides another source of
funds for liquidity purposes. This affiliation provides
the Bank with access to approximately $300 million of
potential funding. On December 31, 1995, the Bank had
$20 million outstanding in FHLB borrowings, with
initial maturities of 12 to 18 months.

The Parent Company, as a separately incorporated bank holding
company, has no significant operations other than
serving as the sole stockholder of the Bank. On an
unconsolidated basis, the CompanyOs assets include its
investment in the Bank, $1.0 million of other
investments, and $1.5 million of goodwill. The Company
has no employees and no significant liabilities or
sources of income. Expenses incurred by the Company
relate to its reporting obligations under the
Securities Exchange Act of 1934, as amended, and
related expenses as a publicly traded company. The
Company is directly reimbursed by the Bank for
virtually all such expenses.

The Bank actively manages its liquidity position under
the direction of the Asset/Liability Management
Committee. Periodic review under prescribed policies
and procedures is intended to ensure that the Bank will
maintain adequate levels of available funds. At
December 31, 1995, the Bank's liquidity position was
well above policy guidelines.


CAPITAL RESOURCES

The Federal Reserve Board (FRB), the Federal Deposit
Insurance Corporation (FDIC), and other regulatory
agencies have established capital guidelines for banks
and bank holding companies. Risk-based capital
guidelines issued by the federal regulatory agencies
require banks to meet a minimum Tier 1 risk-based
capital ratio of 4.0% and a total risk-based capital
ratio of 8.0%. At December 31, 1995, the Company and
the Bank substantially exceeded the minimum
requirements for Tier 1 risk-based and total risk-based
capital.  

An additional requirement of a minimum 3.0% Tier 1
leverage capital ratio is mandated. On December 31,
1995, the Tier 1 leverage capital ratio for the Company
and the Bank was 7.37% and 7.12%, respectively.

Capital ratios of the Company and the Bank are shown
below for the last two year-ends.

<TABLE>
<CAPTION>

December 31,                             1995           1994
<S>                                   <C>            <C>  
The Company
  Tier 1 leverage capital ratio         7.37%          6.92%
  Tier 1 risk-based capital ratio      10.90%         10.29%
  Total risk-based capital ratio       12.15%         11.70%
The Bank
  Tier 1 leverage capital ratio         7.12%          6.62%
  Tier 1 risk-based capital ratio      10.54%          9.86%
  Total risk-based capital ratio       11.79%         11.27%
</TABLE>

DIVIDENDS

The Company declared cash dividends of $.18 per share
in 1995, following the resumption of dividend payments
in the third quarter of 1994. The 1995 ratio of
dividends paid to earnings was 25.4%.

Payment of dividends by the Company on its common stock
is subject to various regulatory restrictions. The
Company is regulated by the Federal Reserve and, as
such, is subject to its regulations and guidelines with
respect to the payment of dividends. Since
substantially all of the funds available for the
payment of dividends are derived from the Bank, future
dividends will depend on the earnings of the Bank, its
financial condition, its need for funds, applicable
governmental policies and regulations, and other such
matters as the Board of Directors deems appropriate.
Management believes that the Bank will generate
adequate earnings to continue to pay dividends.


IMPACT OF INFLATION AND CHANGING PRICES

The consolidated financial statements and related notes
thereto presented elsewhere herein have been prepared
in accordance with generally accepted accounting
principles which require the measurement of financial
position and operating results in terms of historical
dollars without considering changes in the relative
purchasing power of money over time due to inflation.

The financial nature of the Company's consolidated
financial statements is more clearly affected by
changes in interest rates than by inflation. Interest
rates do not necessarily fluctuate in the same
direction or in the same magnitude as the prices of
goods and services. However, inflation does affect the
Company because, as prices increase, the money supply
grows and interest rates are affected by inflationary
expectations. The impact on the Company is a noted
increase in the size of loan requests with resulting
growth in total assets. In addition, operating expenses
may increase without a corresponding increase in
productivity. There is no precise method, however, to
measure the effects of inflation on the Company's
consolidated financial statements. Accordingly, any
examination or analysis of the financial statements
should take into consideration the possible effects of
inflation.


<TABLE>
<CAPTION>

CONSOLIDATED BALANCE SHEETS

DECEMBER 31,                            1995            1994
                                      (Dollars In Thousands)
<S>                                <C>              <C>
ASSETS
CASH AND DUE FROM BANKS              $67,354         $48,555
FEDERAL FUNDS SOLD AND 
 ASSETS PURCHASED UNDER
 RESALE AGREEMENTS                    13,000          10,000
INTEREST BEARING DEPOSITS                296             502
SECURITIES HELD TO MATURITY 
 (Notes 1 and 3)                     226,896         256,785
 (market value $227,409 
  and $239,875)
SECURITIES AVAILABLE FOR SALE 
 (Notes 1 and 3)                      32,628           4,250
FEDERAL HOME LOAN BANK STOCK 
 (Note 6)                              3,462           3,100
LOANS, NET OF UNEARNED DISCOUNT
 (Notes 1 and 4)                     628,141         590,689
LESS: RESERVE FOR POSSIBLE 
 LOAN LOSSES                         (12,088)        (13,719)
Net Loans                            616,053         576,970
BANK PREMISES AND EQUIPMENT 
 (Notes 1 and 5)                       8,903           7,088
OTHER REAL ESTATE OWNED (Note 1)         638           3,866
OTHER ASSETS (Notes 1 and 8)          18,359          18,078
     TOTAL ASSETS                   $987,589        $929,194

LIABILITIES
DEPOSITS
 Demand Deposits                    $166,453        $157,144
 Savings and NOW Accounts            259,729         277,827
 Money Market and Super NOW 
  Accounts                           123,659         121,133
 Time Certificates of Deposit 
  over $100,000                       30,086          21,219
 Other Time Deposits                 291,158         219,289
 Total Deposits                      871,085         796,612
FEDERAL FUNDS PURCHASED AND 
 ASSETS SOLD UNDER REPURCHASE 
 AGREEMENTS (Notes 3 and 6)            4,060          26,585
TREASURY TAX AND LOAN NOTES 
 (Notes 3 and 6)                       4,031           3,802
FEDERAL HOME LOAN BANK BORROWINGS 
 (Note 6)                             20,000          25,000
OTHER LIABILITIES                     10,998           8,028
SUBORDINATED CAPITAL NOTES 
 (Note 7)                              4,843           4,965
TOTAL LIABILITIES                    915,017         864,992

STOCKHOLDERS' EQUITY  
 (Notes 1 and 11)
 Preferred Stock, $.01 par value.  
 Authorized:1,000,000 Shares
 Outstanding: No Shares in 1995 
  or 1994                                --               --
 Common Stock, $.01 par value.  
 Authorized: 30,000,000 Shares
 Outstanding:  14,507,925 Shares 
  in 1995 and 14,433,632 Shares 
  in 1994                               145              144
 Surplus                             43,777           43,381
 Retained Earnings                   28,710           20,931
 Unrealized Loss on Securities 
   Available For Sale, Net of Tax 
   (Note 3)                             (60)            (254)
TOTAL STOCKHOLDERS' EQUITY           72,572           64,202
TOTAL LIABILITIES AND 
 STOCKHOLDERS' EQUITY              $987,589         $929,194
</TABLE>

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


<TABLE>
<CAPTION>

CONSOLIDATED STATEMENTS OF INCOME

YEARS ENDED DECEMBER 31,           1995          1994         1993
                  (Dollars In Thousands, Except Share and Per Share Data)
<S>                            <C>           <C>           <C>
INTEREST INCOME
 Interest on Loans 
   (Notes 1 and 4)              $55,870       $46,981       $43,057
 Interest and Dividends 
   on Securities (Note 3)        16,178        16,155        13,698
 Interest on Federal 
   Funds Sold and Repurchase
   Agreements                       964           330           674
 Interest on Interest Bearing 
   Deposits                          19            21            21
 Total Interest Income           73,031        63,487        57,450
INTEREST EXPENSE
 Interest on Deposits            26,042        20,467        21,954
 Interest on Borrowings 
   (Notes 1 and 6)                2,623         1,076           151
 Interest on Subordinated
   Capital Notes (Note 7)           478           486           815
 Total Interest Expense          29,143        22,029        22,920
 Net Interest Income             43,888        41,458        34,530
PROVISION FOR POSSIBLE LOAN 
 LOSSES (Notes 1 and 4)           1,000           801         5,075
 Net Interest Income After 
   Provision For Possible
   Loan Losses                   42,888        40,657        29,455
NON-INTEREST INCOME
 Service Charges on Deposit 
   Accounts                       5,648         5,709         6,121
 Trust and Financial 
   Services Income                2,424         2,151         2,214
 Mortgage Banking Income          2,243         2,046         2,697
 Other Non-Interest Income        1,165         1,564         1,963
 Total Non-Interest Income       11,480        11,470        12,995
NON-INTEREST EXPENSES
 Salaries and Employee 
   Benefits (Note 9)             22,143        20,802        17,341
 Occupancy Expenses 
   (Notes 5 and 12)               3,458         4,726         2,950
 Equipment Expenses               2,335         2,005         2,027
 Other Non-Interest 
   Expenses (Note 10)            11,316        14,948        15,013
 Total Non-Interest 
   Expenses                      39,252        42,481        37,331
INCOME BEFORE INCOME TAXES       15,116         9,646         5,119
PROVISION FOR INCOME TAXES  
   (Notes 1 and 8)                4,729         1,533           483
NET INCOME                      $10,387        $8,113        $4,636
NET INCOME PER SHARE              $0.71         $0.56         $0.32
Weighted average common and  
   common equivalent shares
   outstanding  
   (Notes 1 and 11)          14,631,493    14,415,443    14,408,436
</TABLE>

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



<TABLE>
<CAPTION>


CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                                                       UNREALIZED
                                                       LOSS ON 
                                                       SECURITIES  
                         COMMON              RETAINED  AVAILABLE
                          STOCK    SURPLUS   EARNINGS  FOR SALE      TOTAL
                                                   (In Thousands)
<S>                       <C>     <C>        <C>       <C>          <C>
BALANCE, 
 DECEMBER 31, 1992         $144    $43,266    $9,336    $--          $52,746
Net Income                                     4,636                   4,636
Proceeds From Exercise 
 of Stock Options 
 (Note 11)                               3                                 3
BALANCE, 
 DECEMBER 31, 1993          144     43,269    13,972      --          57,385
Cumulative Effect of 
 Adoption of SFAS No. 
 115, Net of Tax 
 (Notes 1 and 3)                                          (44)           (44)
Net Income                                     8,113                   8,113
Cash Dividends Declared 
 ($.08 per share)                             (1,154)                 (1,154)
Proceeds From Exercise 
 of Stock Options 
 (Note 11)                             39                                 39
Common Stock Sold Under 
 Dividend Reinvestment 
 and Stock Purchase Plan 
 (Note 11)                             73                                 73
Change in Unrealized 
 Loss on Securities 
 Available For Sale, 
 Net of Tax (Note 3)                                      (210)         (210)
BALANCE, 
 DECEMBER 31, 1994         144     43,381      20,931     (254)       64,202
Net Income                                     10,387                 10,387
Cash Dividends Declared 
 ($.18 per share)                              (2,608)                (2,608)
Proceeds From Exercise 
 of Stock Options 
 (Note 11)                             44                                 44
Common Stock Sold Under 
 Dividend Reinvestment
 and Stock Purchase Plan 
 (Note 11)                   1        352                                353
Change in Unrealized 
 Loss on Securities 
 Available For Sale, 
 Net of Tax (Note 3)                                         194         194
BALANCE, 
 DECEMBER 31, 1995        $145    $43,777       $28,710     $(60)    $72,572


</TABLE>

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



<TABLE>
<CAPTION>

CONSOLIDATED STATEMENTS OF CASH FLOWS

YEARS ENDED DECEMBER 31,                  1995          1994          1993
<S>                                     <C>            <C>          <C>
CASH FLOWS FROM OPERATING ACTIVITIES:              (In Thousands)
 Net Income                             $10,387        $8,113        $4,636
 ADJUSTMENTS TO RECONCILE NET 
   INCOME TO NET CASH PROVIDED 
   FROM OPERATING ACTIVITIES:
 Depreciation and amortization            3,214         5,406         3,292
 Provision for possible loan losses       1,000           801         5,075
 Prepaid income taxes                        55        (2,013)         (943)
 Loans originated for resale            (47,472)      (30,148)      (87,125)
 Proceeds from mortgage loan sales       47,490        30,177        87,607
 Gain on sale of mortgages                  (18)          (29)         (482)
 Proceeds from sale of assets held 
   for sale                                  --            --         1,200
 Other Real Estate Owned write-downs        153           929         1,334
 Changes in assets and liabilities
   Decrease in other assets                 100         4,271         5,708
   Increase in other liabilities          2,736         2,382           985
 TOTAL ADJUSTMENTS                        7,258        11,776         6,651
 NET CASH PROVIDED FROM OPERATING 
   ACTIVITIES                            17,645        19,889        21,287
CASH FLOWS FROM INVESTING ACTIVITIES:
 Net decrease in Interest Bearing 
   Deposits                                 206           200           197
 Proceeds from maturities of 
   Securities Held to Maturity           52,511        53,036        67,845
 Proceeds from maturities of 
   Securities Available For Sale            485           797            --
 Purchase of Securities Held to 
   Maturity                             (51,917)      (49,565)     (140,569)
 Purchase of Federal Home Loan 
   Bank Stock                              (362)       (3,100)           --
 Net increase in Loans                  (42,178)     (113,720)       (2,647)
 Proceeds from sale of Other 
   Real Estate Owned                      3,953         8,289         8,703
 Investment in Bank Premises 
   and Equipment                         (3,536)       (2,480)         (909)
 Premium Paid for Plymouth Fed 
   deposits and Pawtucket Trust 
   assets                                    --        (1,923)           --
 NET CASH USED IN INVESTING 
   ACTIVITIES                           (40,838)     (108,466)      (67,380)
CASH FLOWS FROM FINANCING 
  ACTIVITIES:
 Acquired Deposits                           --         21,574           --
 Net increase (decrease) in 
   Time Deposits                         80,736         21,618       (2,966)
 Net increase (decrease) in 
   Other Deposits                        (6,263)        10,035       17,331
 Net increase (decrease) in 
   Federal Funds Purchased
   and Assets Sold Under 
   Repurchase Agreements                (22,525)        14,657        3,898
 Net increase (decrease) in 
   Federal Home Loan Bank 
   Borrowings                            (5,000)        25,000           --
 Net increase (decrease) in 
   Treasury Tax & Loan Notes                229         (3,148)       2,114
 Repayment of Capital Notes                (122)            --       (3,666)
 Proceeds from stock issuance               397            112            3
 Dividends paid                          (2,460)          (576)          --
 NET CASH PROVIDED FROM FINANCING 
   ACTIVITIES                            44,992         89,272       16,714
NET INCREASE (DECREASE) IN CASH 
 AND CASH EQUIVALENTS                    21,799            695      (29,379)
CASH AND CASH EQUIVALENTS AT THE 
 BEGINNING OF THE YEAR                   58,555         57,860       87,239
CASH AND CASH EQUIVALENTS AT THE
  END OF THE YEAR                       $80,354        $58,555      $57,860

SUPPLEMENTAL DISCLOSURES OF CASH 
 FLOW INFORMATION:
Cash paid during the year for:
     Interest                           $28,862        $21,398       $23,157
     Income taxes                         3,999          2,359         1,444

SUPPLEMENTAL SCHEDULE OF NONCASH 
 INVESTING AND FINANCING ACTIVITIES:
     OREO Properties Acquired               878          4,200         7,233
     Loans transferred from assets 
       held for sale                         --             --        (4,255)
     Securities transferred to 
       Securities Available For Sale     28,619             --            --

</TABLE>


DISCLOSURE OF ACCOUNTING POLICY:
For purposes of reporting cash flows, cash and cash
equivalents include cash on hand, amounts due from
banks, and federal funds sold and assets purchased
under resale agreements. Generally, federal funds are
sold for up to two week periods.


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



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION
The accompanying consolidated financial statements
include the accounts of Independent Bank Corp. (the
Company) and its wholly-owned subsidiary, Rockland
Trust Company (Rockland or the Bank). All material
intercompany accounts and transactions have been
eliminated from these statements. Certain amounts in
prior year financial statements have been reclassified
to conform to the current yearOs presentation.

NATURE OF OPERATIONS
Independent Bank Corp. is a one-bank holding company
whose primary asset is its investment in Rockland Trust
Company. Rockland is a state-chartered commercial bank
which operates 33 banking offices in southeastern
Massachusetts. The Company's primary source of income
is from providing loans to individuals and small-to-
medium-sized businesses in its market area.

USES OF ESTIMATES IN THE PREPARATION OF FINANCIAL
STATEMENTS
The preparation of financial statements in conformity
with generally accepted accounting principles requires
management to make estimates and assumptions that
affect the reported amounts of assets and liabilities
and disclosure of contingent assets and liabilities at
the date of the finan-cial statements and the reported
amounts of revenues and expenses during the reporting
periods. Actual results could vary from these
estimates.

SECURITIES
On January 1, 1994, the Bank adopted Statement of
Financial Accounting Standards (SFAS) No. 115,
OAccounting for Certain Investments in Debt and Equity
Securities." This statement addresses the accounting
and reporting for all investments in debt securities
and for investments in equity securities that have
readily determinable fair values.

When securities are purchased, they are classified as
securities held to maturity if it is managementOs
intent and ability to hold them until maturity. These
securities are carried at cost, adjusted for
amortization of premiums and accretion of discounts,
both computed by the effective yield method. If it is
management's intent at the time of purchase not to hold
the securities to maturity, these securities are
classified as securities available for sale and are
carried at market value with unrealized gains and
losses reported, net of the related tax effect, as a
separate component of stockholders' equity. When
securities are sold, the adjusted cost of the specific
security sold is used to compute gain or loss on the
sale. There were no sales of securities in 1995, 1994,
or 1993.

LOANS AND RESERVE FOR POSSIBLE LOAN LOSSES
Loans are stated at their principal balance
outstanding. Interest income for commercial, real
estate, and consumer loans is accrued based upon the
daily principal amount outstanding except for loans on
nonaccrual status. Interest income on instalment loans
is generally recorded based upon the level-yield
method. Interest accruals are generally suspended on
commercial or real estate loans more than 90 days past
due with respect to principal or interest. When a loan
is placed on nonaccrual status all previously accrued
and uncollected interest is reversed against current
income. Interest income on nonaccrual loans is
recognized on a cash basis when the ultimate
collectibility of principal is no longer considered
doubtful.

Loan fees in excess of certain direct origination costs
are deferred and amortized into interest income over
the expected term of the loan using the level-yield
method.

The reserve for possible loan losses is funded by
periodic charges against expense and is maintained at a
level that management considers adequate to provide for
potential loan losses based upon an evaluation of known
and inherent risks in the loan portfolio. The reserve
is based on estimates, and ultimate losses may vary
from current estimates. These estimates are reviewed
periodically and, as adjustments are required, are
reported in earnings in the period in which they become
known. When a loan, or any portion thereof,
is considered to be uncollectible, it is charged
against the reserve for possible loan losses.
Subsequent recoveries are credited to the reserve.

IMPAIRED LOANS AND TROUBLED DEBT RESTRUCTURINGS
The Company adopted SFAS No. 114, "Accounting by
Creditors for Impairment of a Loan," and SFAS No. 118,
"Accounting by Creditors for Impairment of a Loan D
Income Recognition and Disclosures," as of January 1,
1995. SFAS No. 114 requires that certain impaired loans
be measured based on the present value of the expected
future cash flows discounted at the loan's original
effective interest rate or the collateral value.

When the measure of the impaired loan is less than the
recorded investment in the loan, the impairment is
recorded through a valuation allowance.

The Company had previously determined the adequacy of
the reserve for possible loan losses using methods
similar to those prescribed in SFAS No. 114. As a
result of adopting these statements, no additional
provision for possible loan losses was required as of
January 1, 1995.

BANK PREMISES AND EQUIPMENT
Bank premises and equipment are stated at cost less
accumulated depreciation. Depreciation is computed
using the straight-line method over the estimated
useful lives of the assets. Leasehold improvements are
amortized over the shorter of the lease terms or the
estimated useful lives of the improvements.

OTHER REAL ESTATE OWNED
Other real estate owned (OREO) is comprised of real
estate acquired through foreclosure or acceptance of a
deed in lieu of foreclosure. OREO is carried at the
lower of the related loan's remaining principal balance
or the estimated fair value of the property acquired,
less estimated costs to sell. Any loan balance in
excess of the estimated fair value on the date of
transfer is charged to the reserve for possible loan
losses on that date. The carrying value of other real
estate owned is reviewed periodically. Subsequent
declines in value are charged to other non-interest
expense.

Upon the adoption of SFAS No. 114, loans classified as
in-substance foreclosures (ISF), totaling $1.6 million
as of December 31, 1994, were reclassified as loans
from OREO. All transactions involving ISF loans have
been reclassified in the accompanying consolidated
financial statements to conform with this new
pronouncement.

INTANGIBLE ASSETS
In connection with the acquisition of Middleborough
Trust Company in January 1986, the Company allocated
$2,951,000 of the purchase price to goodwill. This
amount is being amortized over a 20 year period using
the straight-line method. The balance at December 31,
1995 is $1,475,000.

In March 1994, Rockland purchased $21.6 million of
deposits from the Resolution Trust Corporation. In May
1994, Rockland purchased approximately $50 million of
trust assets from Pawtucket Trust Company. The Bank
allocated $1,923,000 of the purchase price of these
transactions to intangible assets, which is being
amortized over a 15 year period using the straight-line
method. The balance at December 31, 1995 is $1,692,000.

INCOME TAXES
The Company records income taxes using the liability
method of accounting for income taxes pursuant to SFAS
No. 109, "Accounting For Income Taxes," which it
adopted effective January 1, 1993. Under this method,
deferred taxes are determined based upon the difference
between the financial statement and the tax bases of
the assets and liabilities using the statutory tax
rates in effect in the years in which these differences
are expected to reverse.

TRUST AND FINANCIAL SERVICES
Assets held in a fiduciary or agency capacity for
customers are not included in the accompanying
consolidated balance sheets, as such assets are not
assets of the Company. Trust and Financial Services
income is recorded on the cash basis, the results of
which approximates the accrual basis of accounting for
such fees.

NET INCOME PER SHARE
Income per share amounts are based on the weighted
average number of common and common equivalent shares
outstanding each year.

OFF-BALANCE SHEET AGREEMENTS
From time to time the Bank has utilized interest rate
swap agreements, caps, or floors as hedging instruments
for asset and liability management purposes. As such,
these instruments are accounted for under the accrual
method. Income received from the fixed rate payments
and interest paid under variable rate obligations is
recorded net as interest income on loans. Gains or
losses on the sale of swap agreements are deferred and
amortized into interest income over the remainder of
the original term of the swap.

RECENT ACCOUNTING PRONOUNCEMENTS
In May 1995, the FASB issued SFAS No. 122, "Accounting
for Mortgage Servicing Rights," which is to become
effective for fiscal years beginning after December 15,
1995. SFAS No. 122 requires that a bank recognize the
rights to service mortgage loans for others, regardless
of the manner in which the servicing rights are
acquired, as separate assets. In addition, capitalized
mortgage servicing rights are required to be assessed
for impairment based on the fair value of those rights.
SFAS No. 122 will be applied prospectively beginning
January 1, 1996, to transactions in which mortgage
loans are sold with servicing rights retained. The
Company expects that the adoption of SFAS No. 122 will
have a positive impact on income in 1996, the
significance of which will depend on the volume of
loans sold during the year.

(2)  FAIR VALUE OF FINANCIAL INSTRUMENTS
SFAS No. 107, "Disclosures About Fair Value Of
Financial Instruments," requires disclosure of fair
value information about financial instruments for which
it is practicable to estimate that value, whether or
not recognized on the balance sheet. In cases where
quoted market values are not available, fair values are
based upon estimates using present value or other
valuation techniques. Those techniques are
significantly affected by the assumptions used,
including the discount rate and estimates of future
cash flows. In that regard, the derived fair value
estimates cannot be substantiated by comparison to
independent markets and, in many cases, could not be
realized in immediate settlement of the instrument.

The carrying amount reported on the balance sheet for
cash, federal funds sold and assets purchased under
resale agreements, and interest bearing deposits
approximates those assets' fair values. SFAS No. 107
excludes certain financial instruments and all
nonfinancial instruments from its disclosure
requirements. Accordingly, the aggregate fair value
amounts presented do not represent the underlying value
of the Company.

The following table reflects the book and fair values
of financial instruments, including on balance sheet
and off balance sheet instruments as of December 31,
1995 and 1994.

<TABLE>
<CAPTION>
         
                                    1995                  1994
                               BOOK       FAIR       BOOK       FAIR
                               VALUE      VALUE      VALUE      VALUE
                                          (In Thousands)
<S>                           <C>       <C>         <C>        <C>       <C>
FINANCIAL ASSETS
Cash and Due From Banks       $67,354    $67,354     $48,555    $48,555   (a)
Federal Funds Sold and 
 Assets Purchased Under 
 Resale Agreements             13,000     13,000      10,000     10,000   (a)
Interest Bearing Deposits         296        296         502        502   (a)
Securities Held To Maturity   226,896    227,409     256,785    239,875   (b)
Securities Available For 
 Sale                          32,628     32,628       4,250      4,250   (b)
Federal Home Loan Bank 
 Stock                          3,462      3,462       3,100      3,100   (c)
Net Loans                     616,053    615,772     576,970    575,932   (d)

FINANCIAL LIABILITIES
Demand Deposits               166,453    166,453     157,144    157,144   (e)
Savings and Now Accounts      259,729    259,729     277,827    277,827   (e)
Money Market and Super 
 NOW Accounts                 123,659    123,659     121,133    121,133   (e)
Time Deposits                 321,244    319,886     240,508    239,158   (f)
Federal Funds Purchased 
 and Assets Sold Under 
 Repurchase Agreements          4,060     4,060       26,585     26,585   (a)
Treasury Tax and Loan 
 Notes                          4,031     4,031        3,802      3,802   (a)
Federal Home Loan Bank 
 Borrowings                    20,000    20,079       25,000     25,027   (f)
Subordinated Capital Notes      4,843     5,026        4,965      5,513   (f)

UNRECOGNIZED FINANCIAL INSTRUMENTS
Standby Letters of Credit       2,419     2,436        2,593      2,599   (g)
Commitments to Extend Credit    6,511     6,511        3,768      3,768   (a)
Interest Rate Swap Agreements  90,000    90,481      115,000    108,215   (b)
Interest Rate Caps             70,000    70,500           --         --   (b)

</TABLE>

(a)  Book value approximates fair value due to short
     term nature of these instruments.
(b)  Fair value was determined based on market prices
     or dealer quotes.
(c)  Federal Home Loan Bank stock is redeemable at cost
(d)  The fair value of loans was estimated by
     discounting anticipated future cash flows using current
     rates at which similar loans would be made to borrowers
     with similar credit ratings and for the same remaining
     maturities.
(e)  Fair value is presented as equaling book value.
     SFAS No. 107 requires that deposits which can be
     withdrawn without penalty at any time be presented at
     such amount without regard to the inherent value of
     such deposits and the BankOs relationship with such
     depositors.
(f)  The fair value of these instruments is estimated
     by discounting anticipated future cash payments using
     rates currently available for instruments with similar
     remaining maturities.
(g)  The fair value of these instruments was estimated
     using the fees currently charged to enter into similar
     agreements, taking into account the remaining terms of
     the agreements and the present creditworthiness of
     customers.

(3)  SECURITIES
The amortized cost, gross unrealized gains and losses,
and fair market value of securities held to maturity at
December 31, 1995 and 1994 were as follows:

<TABLE>
<CAPTION>

                                                1995 
                                           Gross     Gross      Fair
                             Amortized  Unrealized  Unrealized  Market
                                 Cost      Gains     Losses     Value  
                                              (In Thousands)
<S>                            <C>        <C>        <C>       <C>
U.S. Treasury and U.S.
 Government Agency Securities   $73,484      $559     ($789)    $73,254
Mortgage-Backed Securities      128,361     1,377      (749)    128,989 
Collateralized Mortgage
 Obligations                     17,473       152       (54)     17,571
State, County, and Municipal
 Securities                       6,578        20        (3)      6,595
Other Securities                  1,000        --        --       1,000
Total                          $226,896    $2,108    ($1,595)  $227,409 


</TABLE>


<TABLE>
<CAPTION>
                                                  1994
                                           Gross        Gross     Fair
                              Amortized  Unrealized   Unrealized  Market
                                 Cost       Gains       Losses    Value
                                            (In Thousands)
<S>                            <C>          <C>      <C>        <C> 
U. S. Treasury and U. S.
 Goverment Agency Securities    $70,904      $699     ($5,432)   $66,171
Mortgage-Backed Securities      157,197        --     (11,229)   145,968
Collateralized Mortgage
 Obligations                     24,259        52        (990)    23,321
State, County, and Municipal
 Securities                       3,425        12         (22)     3,415
Other Securities                  1,000        --          --      1,000
Total                          $256,785      $763    ($17,673)  $239,875
</TABLE>

The amortized cost, gross unrealized gains and losses,
and fair market value of securities available for sale
at December 31, 1995 and 1994 were as follows:

<TABLE>
<CAPTION>

                                              1995
                                        Gross       Gross        Fair    
                            Amortized  Unrealized  Unrealized    Market   
                               Cost     Gains       Losses       Value
                                          (In Thousands)      
<S>                           <C>        <C>        <C>         <C>
Mortgage-Backed Securities    $29,751     $38       ($113)       $29,676 
Collateralized Mortgage 
 Obligations                    2,968      --         (16)         2,952
Total                         $32,719     $38       ($129)       $32,628

</TABLE>
        

<TABLE>
<CAPTION>
                                                1994
                                         Gross       Gross        Fair
                            Amortized  Unrealized  Unrealized     Market
                               Cost      Gains       Losses       Value
                                           (In Thousands)
<S>                           <C>        <C>        <C>          <C>
Mortgage-Backed Securities    $4,636       --       ($386)        $4,250
Collateralized Mortgage
 Obligations                      --       --          --             --
Total                         $4,636       --       ($386)        $4,250

</TABLE>

Securities totalling $28,619,000 were reclassified from
held to maturity to available for sale in December 1995
in accordance with the "FASB Special Report, A Guide to
the Implementation of Statement 115." On the date of
transfer, the net unrealized loss on these securities was
$31,312.

A schedule of the contractual maturities of securities
held to maturity and securities available for sale
at December 31, 1995 is presented below:

<TABLE>
<CAPTION>


                          Held to maturity       Available for sale
                                     Fair                    Fair
                          Amortized  Market        Amortized Market
                             Cost    Value           Cost    Value
                             (In Thousands)         (In Thousands)
<S>                        <C>      <C>             <C>      <C> 
Due in one year or less    $11,941   $11,973        $--        $--
Due from one year 
 to five years              68,007    67,388        25,650    25,620
Due from five to 
 ten years                  60,404    60,405         7,069     7,008
Due after ten
 years                      86,544    87,643            --        --
Total                     $226,896  $227,409       $32,719   $32,628

</TABLE>


The actual maturities of mortgage-backed securities and
collateralized mortgage obligations will differ from
the contractual maturities due to the ability of the
borrowers to prepay underlying mortgage obligations. On
December 31, 1995 and 1994, investment securities
carried at $33,253,000 and $67,525,000, respectively,
were pledged to secure public deposits, assets sold
under repurchase agreements, treasury tax and loan
notes, and for other purposes as required by law. At
year end 1995 and 1994, the Company had no investments
in obligations of individual states, counties, or
municipalities which exceeded 10% of stockholders'
equity.

(4)  LOANS AND RESERVE FOR POSSIBLE LOAN LOSSES
The composition of loans, net of unearned discount, at
December 31, 1995 and 1994 is as follows:

<TABLE>
<CAPTION>

                                       1995        1994
                                         (In Thousands)
<S>                                 <C>          <C>
Commercial                          $121,679     $122,944
Real Estate - Commercial             187,608      169,693
Real Estate - Residential            187,652      184,958
Real Estate - Construction            27,863       28,892
Consumer - Instalment                102,088       80,441
Consumer - Other                      11,076       11,882
 Gross Loans                         637,966      598,810
    Unearned Discount                  9,825        8,121
 Loans, Net of Unearned Discount    $628,141     $590,689

</TABLE>


In addition to the loans noted above, at December 31,
1995 and December 31, 1994, the Bank serviced
approximately $246,569,000 and $225,734,000, respectively,
of loans sold to investors in the secondary mortgage
market and other financial institutions. Of the loans
sold at December 31, 1995, $6,074,147 were sold with
recourse. All other loans sold at December 31, 1995 and
all loans sold at December 31, 1994 were sold without recourse.
At December 31, 1995, $3.6 million of residential
mortgages were held for sale.

At December 31, 1995 and 1994, the principal amount of
loans which were not accruing interest was
approximately $4,718,000 and $7,266,000, respectively.
Gross interest income that would have been recognized
for the years ended December 31, 1995, 1994, and 1993
if nonperforming loans at the respective dates had been
performing in accordance with their original terms
approximated $448,000, $1.1 million, and $2.1 million,
respectively. The actual amount of interest on these
loans that was collected during those periods and
included in interest income approximated $63,000,
$80,000, and $145,000, respectively.

As of December 31, 1995 the BankOs recorded investment
in impaired loans and the related valuation allowance
calculated under SFAS No. 114 is as follows.

<TABLE>
<CAPTION>

                                       Recorded      Valuation
                                      Investment     Allowance
<S>                                     <C>          <C>
Impaired loans:
     Valuation allowance required        $3,401       $1,269
     No valuation allowance required      1,321           --
Total                                    $4,722       $1,269

</TABLE>


The valuation allowance is included in the reserve for
possible loan losses on the balance sheet.
The average recorded investment in impaired loans
for the year ended December 31, 1995 was $3.7 million.
Interest payments received on impaired loans are
recorded as interest income unless collection of the
remaining recorded investment is doubtful at which time
payments received are recorded as reductions of
principal. The Bank recognized interest income on
impaired loans of $169,000 for the year ended December
31, 1995.

Restructured loans totaled $2,629,000 and $2,898,000 at
December 31, 1995 and 1994, respectively, of which
$644,000 and $1,071,000, respectively, are included in
nonaccruing loans above. Interest income of
approximately $262,000, $220,000, and $215,000 was
recognized on these loans in 1995, 1994, and 1993,
respectively. If these loans had been repaying in
accordance with original contractual terms,
approximately $37,000, $57,000, and $444,000 of
additional interest income would have been recognized
on these loans in the respective periods. At December
31, 1995, the Bank was not committed to lend any
additional funds to borrowers with loans whose terms
have been restructured.

The aggregate amount of loans in excess of $60,000
outstanding to directors, principal officers, and
principal security holders at December 31, 1995 and
1994 and for the years then ended is as follows 
(in thousands).

<TABLE>

<S>                            <C> 
Balance, January 1, 1994        $17,406
New loans                         4,395
Loan repayments                  (3,743)
Balance, December 31, 1994       18,058
New loans                           601
Loan repayments                  (7,086)
Balance, December 31, 1995      $11,573

</TABLE>

All such loans were made in the ordinary course of
business on substantially the same terms, including
interest rate and collateral, as those prevailing at
the time for comparable transactions with other
persons, and do not involve more than the normal risk
of collectibility or present other unfavorable
features.

An analysis of the reserve for possible loan losses for
each of the three years in the period ended December
31, 1995 is as follows.

<TABLE>
<CAPTION>
       
                                    1995       1994        1993
                                         (In Thousands)
<S>                              <C>         <C>         <C>
Reserve, beginning of year       $13,719     $15,485     $15,971
Loans charged-off                 (4,082)     (4,293)     (7,519)
Recoveries on loans 
 reviously charged-off             1,451       1,726       1,958
Net charge-offs                   (2,631)     (2,567)     (5,561)
Provision charged to expense       1,000         801       5,075
Reserve, end of year             $12,088     $13,719     $15,485

</TABLE>



(5)  BANK PREMISES AND EQUIPMENT
Bank premises and equipment at December 31, 1995 and
1994 were as follows:

<TABLE>
<CAPTION>

                                         1995        1994
                                         (In Thousands)
<S>                                   <C>         <C>
Cost:
     Land                                $356        $356
     Bank Premises                      6,661       5,999
     Leasehold Improvements             4,724       4,121
     Equipment                         14,741      12,500
Total Cost                             26,482      22,976
     Accumulated Depreciation         (17,579)    (15,888)
Net Bank Premises and Equipment        $8,903      $7,088

</TABLE>


     Depreciation and amortization expense related to
bank premises and equipment reflected in the
consolidated statements of income was $1,721,000 in
1995, $3,193,000 in 1994, and $1,527,000 in 1993. The
1995 and 1994 expenses include $265,000 and $1,800,000,
respectively, of writedowns of the book values of
certain facilities related to actual and anticipated
facility consolidations and renovations.


(6)  BORROWINGS
Short-term borrowings consist of federal funds
purchased, assets sold under repurchase agreements, and
treasury tax and loan notes. Information on the amounts
outstanding and interest rates of short term borrowings
for each of the three years in the period ended
December 31, 1995 is as follows:


<TABLE>
<CAPTION>


                                      1995       1994       1993
                                          (Dollars In Thousands)
<S>                                 <C>       <C>        <C>
Balance outstanding at
     end of year                     $8,091    $30,387    $18,878
Average daily balance
     outstanding                     18,995     18,034      5,284
Maximum balance outstanding
     at any month end                63,988     30,387     20,062
Weighted average interest rate
     for the year                     5.74%      4.03%      2.86%
Weighted average interest rate
     at end of year                   4.36%      5.74%      2.74%

</TABLE>


The Bank has established two federal funds lines
totaling $18 million. Borrowings under these lines are
classified as federal funds purchased. At December 31,
1995, the Bank had $4.1 million of federal funds
purchased. The Bank has also established four
repurchase agreement lines with major brokerage firms.
Amounts outstanding under these lines
are classified as assets sold under repurchase
agreements. At December 31, 1995 the Bank had no
outstanding balances under the repurchase agreement
lines, while at December 31, 1994, repurchase
agreements totaled $25.4 million.

Federal Home Loan Bank (FHLB) borrowings are
collateralized by a blanket pledge agreement on the
BankOs FHLB stock, certain qualified securities,
deposits at the Federal Home Loan Bank, and residential
mortgages held in the BankOs portfolio. The borrowing
capacity at the Federal Home Loan Bank is approximately
$300 million. A schedule of the maturity distribution
of FHLB advances with the weighted average interest
rates at December 31, 1995 and 1994 follows:


<TABLE>
<CAPTION>
                                     1995                 1994
                                    Weighted            Weighted
                                    Average             Average
                            Amount    Rate      Amount    Rate
                                  (Dollars In Thousands)
 <S>                        <C>      <C>       <C>       <C>
 Due in one year
   or less                  $20,000   6.29%     $15,000   5.76%
 Due from one year
   to two years                  --     --       10,000   6.48%
                            $20,000   6.29%     $25,000   6.05%
</TABLE>


(7)  SUBORDINATED CAPITAL NOTES
The following table summarizes the outstanding
subordinated capital notes at December 31, 1995 and
1994:

<TABLE>
<CAPTION>


                              INTEREST    YEAR OF
                                RATE      MATURITY    1995     1994
                                            (In Thousands)
<S>                            <C>          <C>     <C>       <C> 
                                9.50%       1995        $--      $122
                                9.50%       1996      2,102     2,102
                               10.00%       1996      2,732     2,732
                               14.00%       1996          9         9
                               TOTAL                 $4,843    $4,965
</TABLE>

These subordinated notes do not contain provisions
enabling the Company to redeem them prior to their
scheduled maturities.


(8)  INCOME TAXES
The provision for income taxes is comprised of the
following components:

<TABLE>
<CAPTION>


YEARS ENDED DECEMBER 31,                   1995      1994     1993
                                                 (In Thousands)
<S>                                      <C>      <C>       <C>         
Current Provision
     Federal                             $3,616    $2,760     $907
     State                                1,058       786      519
     TOTAL CURRENT PROVISION              4,674     3,546    1,426
Deferred Provision (Benefit)
     Federal                                965       460      755
     State                                  715        81      (36)
     Change in Valuation Allowance       (1,625)   (2,554)  (1,662)
     TOTAL DEFERRED PROVISION
       (BENEFIT)                             55    (2,013)    (943)
     TOTAL PROVISION                     $4,729    $1,533     $483

</TABLE>


The income tax provision shown in the consolidated
statements of income differs from the expected amount,
determined by applying the statutory federal tax rate
of 34% to income before income taxes. The following
summary reconciles the differences between these
amounts.

<TABLE>
<CAPTION>

YEARS ENDED DECEMBER 31,              1995       1994       1993
                                            (In Thousands)
<S>                                <C>        <C>        <C> 
Computed statutory federal
 income tax provision               $5,139     $3,279     $1,740
Nontaxable interest, net              (257)      (223)      (240)
State taxes, net of federal
 tax benefit                         1,152        572        319
Change in valuation allowance       (1,625)    (2,554)    (1,662)
Other, net                             320        459        326
     TOTAL PROVISION                $4,729     $1,533       $483

</TABLE>


The net deferred tax asset which is included in other
assets amounted to approximately $4,950,000,
$5,005,000, and $2,992,000 at December 31, 1995, 1994
and 1993, respectively. The tax-effected components of
the net deferred tax asset for each of the three years
in the period ended December 31, 1995 are as follows:

<TABLE>
<CAPTION>

DECEMBER 31,                              1995       1994       1993
                                               (In Thousands)
<S>                                     <C>       <C>        <C>
Reserve for possible loan losses        $4,231     $4,664     $5,265
Tax depreciation                           546        415       (409)
Write-down of OREO                         205        825      1,183
Mark to market adjustment               (1,986)    (1,477)    (1,020)
Accrued expenses not deducted
 for tax purposes                        1,179        826        710
Deferred income                            123        189        136
State taxes                              1,063      1,552      1,606
Other, net                                (143)       (96)       (32)
  TOTAL DEFERRED TAX ASSET               5,218      6,898      7,439
  Valuation allowance                     (268)    (1,893)    (4,447)
  NET DEFERRED TAX ASSET                $4,950     $5,005     $2,992

</TABLE>

The valuation allowance is provided when it is more
likely than not that some portion of the net deferred
tax asset will not be realized. As the Company's
earnings performance improved in 1994 and 1995, the
uncertainty surrounding the realizability of this asset
declined. At December 31, 1995, the valuation allowance
relates to certain state deferred tax assets that may
expire prior to realization.

(9)  EMPLOYEE BENEFIT PLANS RETIREMENT PLAN
The Bank's noncontributory pension plan covers
substantially all employees of the Bank. The plan
provides pension benefits that are based upon the
employee's highest base annual salary during five
consecutive years of employment. The BankOs funding
policy is to contribute an amount within the range
permitted by applicable regulations on an annual basis.
Net pension cost for the Bank for each of the three
years in the period ended December 31, 1995 included the
following components:

<TABLE>
<CAPTION>

             
                                          1995     1994     1993
                                              (In Thousands)
<S>                                     <C>       <C>      <C>
Service cost-benefits earned
 during the period                        $750     $620     $502
Interest cost on projected
 benefit obligation                        938      821      773
Net amortization (deferral)              1,358   (1,053)     433
Actual loss (return) on assets          (2,416)      36   (1,393)
Net pension cost                          $630     $424     $315

Assumptions used in the measurement
 of net pension cost were:
     Discount rate                        7.75%    7.00%    7.00%
     Rate of increase in
          compensation levels             5.50%    5.50%    5.50%
     Expected long-term rate
          of return on assets             8.25%    8.25%    8.25%
</TABLE>

The plan's assets are invested primarily in listed
stocks, bonds, and mutual funds. The following table
sets forth the the planOs funded status at December 31,
1995 and 1994:

<TABLE>
<CAPTION>

                                         1995          1994
                                           (In Thousands)
<S>                                    <C>          <C>
Actuarial present value of
 benefit obligations:
Accumulated benefit obligation,
 including vested benefits of
 $9,529 in 1995 and $8,961
 in 1994                                 $9,863        $9,170
Projected benefit obligation            $12,792       $12,317
Plan assets at fair value               $14,524       $12,645
Plan assets in excess of
 projected benefit obligation            $1,732          $328
Unrecognized net gain                    (2,960)         (886)
Unrecognized net asset at
 transition                                (327)         (368)
Accrued pension expense                 $(1,555)        $(926)
</TABLE>

OTHER EMPLOYEE BENEFIT PLANS
In 1994, the Bank implemented an incentive compensation
plan in which senior management, officers, and non-
officer employees are eligible to participate at
varying levels. The plan provides for awards based upon
the attainment of a combination of Bank, divisional,
and individual performance objectives. The expense for
this plan amounted to $979,000 and $954,000 in 1995 and
1994, respectively.

Also, in 1994, the Bank amended its Profit Sharing Plan
by converting it to an Employee Savings Plan that
qualifies as a deferred salary arrangement under
Section 401(k) of the Internal Revenue Code. Under the
Employee Savings Plan, participating employees may
defer a portion of their pre-tax earnings, not to
exceed Internal Revenue Service annual contribution
limits. The Bank matches 50% of each employeeOs
contributions up to 6% of the employeeOs earnings. In
1995 and 1994, the expense for this plan amounted to
$305,000 and $284,000, respectively. No expense was
recorded in 1993.

POSTEMPLOYMENT BENEFITS
Employees retiring from the Bank on or after attaining
age 65 and who have rendered at least 10 years of
continuous service to the Bank are entitled to
postretirement health care benefits. These benefits are
subject to deductibles, copayment provisions, and other
limitations. The Bank may amend or change these
benefits periodically.

Effective January 1, 1993, the Bank adopted SFAS No.
106, "Employers' Accounting For Postretirement Benefits
Other Than Pensions," which requires the recognition of
postretirement benefits over the service lives of the
employees rather than on a cash basis. Prior to 1993,
the costs of these benefits were expensed as paid. The
Bank elected to recognize its accumulated benefit
obligation of approximately $597,000 at January 1, 1993
prospectively on a straight-line basis over the average
life expectancy of current retirees, which is
anticipated to be less than 20 years. The
postretirement benefit expense recorded in 1995, 1994
and 1993 in accordance with this standard was
approximately $120,000, $100,000 and $94,000,
respectively. This includes the amortization of the
accumulated benefit obligation and service and interest
costs. The total cost of all postretirement benefits
charged to income was $192,000, $175,000, and $167,000,
in 1995, 1994, and 1993, respectively.

The Bank continues to evaluate ways in which it can
better manage these benefits and control the costs. Any
changes in the plan or revisions to assumptions that
affect the amount of expected future benefits may have
a significant effect on the amount of the reported 
obligation and annual expense.


(10) OTHER NON-INTEREST EXPENSES
Included in other non-interest expenses for each of the
three years in the period ended December 31, 1995 were
the following:

<TABLE>
<CAPTION>

                                  1995       1994      1993
                                        (In Thousands)
<S>                               <C>       <C>      <C>
Advertising                       $710       $814      $599
Legal fees - loan collection       681      1,610     2,195
Legal fees - other                 381        320       139
FDIC assessment                  1,070      1,863     2,009
OREO expenses                      599      1,182     1,817
OREO write-downs                   153        929     1,334
Other non-interest expenses      7,722      8,230     6,920
     TOTAL                     $11,316    $14,948   $15,013
</TABLE>


(11) COMMON STOCK PURCHASE AND OPTION PLANS
     The Company maintains a Dividend Reinvestment
and Stock Purchase Plan. Under the terms of the plan,
stockholders may elect to have cash dividends
reinvested in newly issued shares of common stock at a
5% discount from the market price on the date of the
dividend payment. Stockholders also have the option of
purchasing additional new shares, at the full market
price, up to the aggregate amount of dividends payable
to the stockholder during the calendar year.

The Company has granted stock options under its Amended
and Restated 1987 Incentive Stock Option Plan to
certain key employees of the Bank. The Company has
reserved 800,000 shares of common stock for issuance
under the plan. The option price is equal to the fair
market value of the stock on the date of grant and
currently ranges from $2.00 to $7.3125 per share.
Current options vest over a two year period and expire
between 1997 and 2005. Common shares under option are
shown below.

<TABLE>
<CAPTION>

                               1995        1994         1993
<S>                         <C>         <C>          <C>
Balance, January 1          410,950     320,333      246,750
Options granted              91,950     141,450       95,500
Options canceled                 --     (40,833)     (21,083)
Options exercised           (20,034)    (10,000)        (834)
Balance, December 31        482,866     410,950      320,333

</TABLE>

(12) COMMITMENTS AND CONTINGENCIES FINANCIAL
INSTRUMENTS WITH OFF-BALANCE SHEET RISK
The Bank is a party to financial instruments with off-
balance sheet risk in the normal course of business to
meet the financing needs of its customers and to reduce
its own exposure to fluctuations in interest rates.
These financial instruments involve, to varying
degrees, elements of credit and interest rate risk in
excess of amounts recognized in the consolidated
balance sheets. The Bank uses the same credit policies
in making commitments and conditional obligations as it
does for on-balance sheet instruments.
Off-balance sheet financial instruments whose
contractual amounts present credit risk include the
following at December 31, 1995 and 1994:

<TABLE>
<CAPTION>


                                                1995       1994
                                               (In Thousands)
     <S>                                    <C>         <C>
     Commitments to extend credit:
          Fixed Rate                          $2,915     $1,466
          Adjustable Rate                      3,596      2,302
     Unused portion of existing credit 
       lines                                 103,720     79,401
     Unadvanced construction loans             7,704      8,839
     Standby letters of credit                 2,419      2,593
     Interest rate swaps D notional value     90,000    115,000
     Interest rate caps D notional value      70,000         --

</TABLE>


The Bank's exposure to credit loss in the event of non-
performance by the other party for commitments to
extend credit and standby letters of credit is
represented by the contractual amounts of those
instruments. Commitments to extend credit are
agreements to lend to a customer as long as there is no
violation of any condition established in the contract.
The Bank evaluates each customer's creditworthiness on
an individual basis. The amount of collateral obtained
upon extension of the credit is based upon managementOs
credit evaluation of the customer. Collateral varies
but may include accounts receivable, inventory,
property, plant and equipment, and income-producing
commercial real estate. Commitments generally have
fixed expiration dates or other termination clauses and
may require payment of a fee. Since some of the
commitments may expire without being drawn upon, the
total commitment amounts do not necessarily represent
future cash requirements.

Standby letters of credit are conditional commitments
issued by the Bank to guarantee performance of a
customer to a third party. These guarantees are
primarily issued to support public and private
borrowing arrangements. The credit risk involved in
issuing letters of credit is essentially the same as
that involved in extending loans to customers. The
collateral supporting those commitments is essentially
the same as for other commitments. Most guarantees
extend for one year.

As a component of its asset/liability management
activities intended to manage interest rate exposure,
the Bank has entered into certain off-balance sheet
hedging transactions. Interest rate swap agreements
represent transactions which involve the exchange of
fixed and floating rate interest payment obligations
without the exchange of the underlying principal
amounts.  The notional principal amount of interest
rate swaps outstanding were $90 million and $115
million at December 31, 1995 and 1994, respectively.
The weighted average fixed payment rates were 5.88% and
5.75% at December 31, 1995 and 1994, respectively,
while the weighted average rates of variable interest
payments, based on the 3-month London Interbank
Offering Rate (LIBOR), were 5.84% and 6.18% at December
31, 1995 and 1994, respectively. As a result of these
interest rate swaps, the Bank realized net interest
expense of $.4 million and net interest income of $1.5
million and $2.9 million for the years ended December
31, 1995, 1994, and 1993, respectively.

Entering into interest rate swap agreements involves
both the credit risk of dealing with counterparties and
their ability to meet the terms of the contracts and an
interest rate risk. While notional principal amounts
are generally used to express the volume of these
transactions, the amounts potentially subject to credit
risk are small due to the structure of the agreements.
The Bank is a direct party to these agreements which
provide for net settlement between the Bank and the
counterparty on a semiannual basis. Should the
counterparty fail to honor the agreement, the BankOs
credit exposure is limited to the net settlement
amount. At December 31, 1995 and 1994, the Bank had a
net payable of $57,000 and a net receivable of $77,000,
respectively, on the interest rate swaps.

Rockland also purchased two 2-year interest rate caps
with a total notional value of $70 million in May 1995.
Interest rate caps involve the credit risk of dealing
with counterparties and their ability to meet the terms
of the contract. The caps will pay the Bank the
difference between LIBOR and the cap level if LIBOR
exceeds the cap levels (7.00% and 6.50%)at any of the
quarterly reset dates. If LIBOR remains below the cap
level, no payment is made to the Bank. The transaction
fees for these instruments are being amortized over the
term of the agreements.

LEASE COMMITMENTS
The Bank leases equipment, office space and certain
branch locations under noncancelable operating leases.
The following is a schedule of minimum future lease
commitments under such leases as of December 31, 1995
(in thousands):

<TABLE>

<S>                                     <C>
1996                                    $1,445
1997                                     1,379
1998                                     1,060
1999                                       857
2000                                       781
Thereafter                               4,116
Total future minimum rentals            $9,638

</TABLE>

Rent expense incurred under operating leases was
approximately $2,047,000 in 1995, $1,526,000 in 1994,
and $1,438,000 in 1993. Renewal options ranging from 3
to 10 years exist for several of these leases.

OTHER CONTINGENCIES
At December 31, 1995 there were lawsuits pending which
arose in the ordinary course of business. Management
has reviewed these actions with legal counsel and has
taken into consideration the view of counsel as to the
outcome of the litigation. In the opinion of
management, final disposition of these lawsuits is not
expected to have a material adverse effect on the
Company's financial position or results of operations.



(13) SELECTED QUARTERLY FINANCIAL DATA

<TABLE>
<CAPTION>

                         FIRST       SECOND        THIRD       FOURTH
                        QUARTER      QUARTER      QUARTER      QUARTER
                          1995         1995         1995         1995 
    (Unaudited - Dollars in Thousands Except Share and Per Share Data)
<S>                  <C>          <C>          <C>          <C>  
INTEREST INCOME        $17,467      $17,907      $18,502      $19,155  
INTEREST EXPENSE         6,568        7,195        7,686        7,694 
NET INTEREST INCOME     10,899       10,712       10,816       11,461 
PROVISION FOR 
 POSSIBLE LOAN 
 LOSSES                    250          250          250          250
NON-INTEREST INCOME      2,755        3,002        2,957        2,766 
NON-INTEREST EXPENSES    9,915        9,635        9,658       10,044 
PROVISION FOR INCOME 
 TAXES                   1,099        1,207        1,192        1,231  
NET INCOME              $2,390       $2,622       $2,673       $2,702 
NET INCOME PER SHARE     $0.17        $0.18        $0.18        $0.18 
AVERAGE SHARES
 OUTSTANDING        14,449,892   14,631,050   14,658,788   14,699,643 
</TABLE>


<TABLE>
<CAPTION>
                        FIRST         SECOND       THIRD       FOURTH
                       QUARTER       QUARTER      QUARTER      QUARTER
                         1994          1994         1994         1994
    (Unaudited - Dollars in thousands Except Share and Per Share Data)
<S>                 <C>           <C>          <C>          <C>
INTEREST INCOME       $14,820       $15,505      $15,979      $17,183
INTEREST EXPENSE        5,334         5,286        5,417        5,992
NET INTEREST INCOME     9,486        10,219       10,562       11,191
PROVISION FOR 
 POSSIBLE LOAN 
 LOSSES                   298           159          150          194
NON-INTEREST INCOME     2,846         3,018        2,839        2,767
NON-INTEREST EXPENSE    9,608        10,377       12,054       10,442 
PROVISION FOR INCOME 
 TAXES                    712           788         (938)         971 
NET INCOME             $1,714        $1,913       $2,135       $2,351
NET INCOME PER SHARE    $0.12         $0.13        $0.15        $0.16
AVERAGE SHARES 
 OUTSTANDING       14,409,078    14,409,078   14,411,578   14,429,765

</TABLE>

(14) PARENT COMPANY FINANCIAL STATEMENTS
Condensed financial information relative to the
Company's balance sheets at December 31, 1995 and 1994,
and the related statements of income and cash flows for
the years ended December 31, 1995, 1994, and 1993 are
presented below.

<TABLE>
<CAPTION>

BALANCE SHEETS
DECEMBER 31,                                    1995           1994
                                                   (In Thousands)
<S>                                         <C>            <C>
Assets:
 Cash*                                          $220            $96
 Investments in subsidiary*                   70,609         62,066
 Other investments                             1,000          1,000
 Other assets                                  1,477          1,626
   Total assets                              $73,306        $64,788
Liabilities and Stockholders' Equity:
 Dividends Payable                              $725           $577
 Subordinated capital notes                        9              9
   Total Liabilities                             734            586
Stockholders' equity                          72,572         64,202
   Total liabilities and stockholders' 
     equity                                  $73,306        $64,788

</TABLE>

*Eliminated in consolidation.


<TABLE>
<CAPTION>

STATEMENTS OF INCOME
YEARS ENDED DECEMBER 31,                       1995      1994      1993
                                                   (In Thousands)
<S>                                        <C>         <C>       <C> 
Income:
 Dividend received from
   subsidiary*                               $2,152      $514       $--
 Interest income                                 39        28        21
 Other income                                    --        --         1
   Total income                               2,191       542        22
Expenses:
 Interest expense                                 1         1         1
 Other expenses                                 152       149       151
   Total expenses                               153       150       152
Income (loss ) before income taxes and
   equity in undistributed income
   of subsidiary                              2,038       392      (130)
Provision for income taxes                       --        --        (5)
Equity in undistributed income of
   subsidiary                                 8,349     7,721     4,771
     Net income                             $10,387    $8,113    $4,636

</TABLE>


*Eliminated in consolidation.


<TABLE>
<CAPTION>


STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31,                         1995       1994      1993
                                                       (In Thousands) 
<S>                                          <C>         <C>        <C>
CASH FLOWS FROM OPERATING ACTIVITIES:                
 Net income                                   $10,387     $8,113     $4,636
 ADJUSTMENTS TO RECONCILE NET INCOME
  TO CASH PROVIDED FROM OPERATING 
  ACTIVITIES:
   Amortization                                   148        147        147
   Decrease (increase) in other assets              1         (4)         2
   Decrease in other liabilities                   --         --         (1)
   Equity in income of subsidiary*             (8,349)    (7,721)    (4,771)
   TOTAL ADJUSTMENTS                           (8,200)    (7,578)    (4,623)
      NET CASH PROVIDED FROM OPERATING
        ACTIVITIES                              2,187        535         13
CASH FLOWS FROM INVESTING ACTIVITIES:
 Purchase of investment securities                 --         --       (500)
      NET CASH USED IN INVESTING 
        ACTIVITIES                                 --         --       (500)
CASH FLOWS FROM FINANCING ACTIVITIES:
 Proceeds from stock options exercised             60         39           3
 Proceeds from dividend reinvestment
   and optional stock purchases                   337         73          --
 Dividends paid                                (2,460)      (576)         --
      NET CASH PROVIDED FROM (USED IN)
        FINANCING ACTIVITIES                   (2,063)      (464)          3
NET INCREASE (DECREASE) IN CASH AND 
 CASH EQUIVALENTS                                 124         71        (484)
CASH AND CASH EQUIVALENTS AT THE 
 BEGINNING OF THE YEAR*                            96         25         509
CASH AND CASH EQUIVALENTS AT THE 
 END OF THE  YEAR*                               $220        $96         $25

</TABLE>


*Eliminated in consolidation.



To The Board of Directors of Independent Bank Corp.:

We have audited the consolidated balance sheets of
Independent Bank Corp. and its subsidiary as of
December 31, 1995 and 1994, and the related
consolidated statements of income, stockholders'
equity, and cash flows for each of the three years in
the period ended December 31, 1995. These consolidated
financial statements are the responsibility of the
Company's management. Our responsibility is to express
an opinion on these consolidated financial statements
based on our audits.

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 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 financial position of Independent Bank
Corp. and its subsidiary as of December 31, 1995 and
1994, and the results of their operations and their
cash flows for each of the three years in the period
ended December 31, 1995, in conformity with generally
accepted accounting principles.

As explained in Note 1 to the consolidated financial
statements, the Company changed its method of
accounting for investments by adopting Statement of
Financial Accounting Standards No. 115, "Accounting For
Certain Investments in Debt and Equity Securities,"
effective January 1, 1994.


ARTHUR ANDERSEN LLP
Boston, Massachusetts
January 23, 1996


DIRECTORS OF INDEPENDENT BANK CORP.

Richard S. Anderson
President and Treasurer
Anderson-Cushing
Insurance Agency, Inc.

Donald K. Atkins
Retired, Former President
and Chief Executive Officer
Winthrop - Atkins Co., Inc.

W. Paul Clark
President and General Manager
Paul Clark, Inc.

Robert L. Cushing
Owner
Robert L. Cushing Insurance

Benjamin A. Gilmore, II
Owner and President
Gilmore Cranberry Co.

James T. Jones
Treasurer
Plumber's Supply Company

Lawrence M. Levinson
Partner
Burns & Levinson

Douglas H. Philipsen
President and Chief Executive Officer
Rockland Trust Company

Richard H. Sgarzi
President and Treasurer
Black Cat Cranberry Corp.

John F. Spence, Jr.
Chairman of the Board
Rockland Trust Company

Robert J. Spence
President
Albert Culver Co.

William J. Spence
President
Mass. Bay Lines, Inc.

Brian S. Tedeschi
President
Tedeschi Realty Corp.

Thomas J. Teuten
Executive Vice President
A. W. Perry, Inc.


OFFICERS OF INDEPENDENT BANK CORP.

John F. Spence, Jr.
Chairman of the Board
and Chief Executive Officer

Douglas H. Philipsen
President

Linda M. Campion
Clerk

Richard J. Seaman
Chief Financial Officer and
Treasurer

Tara M. Villanova
Assistant Clerk



DIRECTORS OF ROCKLAND TRUST COMPANY

Richard S. Anderson
President and Treasurer
Anderson-Cushing
Insurance Agency, Inc.

*John B. Arnold
President and Treasurer
H.H. Arnold Co., Inc.

Donald K. Atkins
Retired, Former President
and Chief Executive Officer
Winthrop-Atkins Co., Inc.

Theresa J. Bailey
Retired, Former Senior Vice President
and Clerk, Rockland Trust Company

W. Paul Clark
President and General Manager
Paul Clark, Inc.

*Robert L. Cushing
Owner
Robert L. Cushing Insurance

*H. Thomas Davis
Retired, Former Chairman
Clipper Abrasives, Inc.

Alfred L. Donovan
Consultant

*Ann M. Fitzgibbons
Volunteer

Benjamin A. Gilmore, II
Owner and President
Gilmore Cranberry Co.

*Donald A. Greenlaw
Retired, Former President
Rockland Trust Company

E. Winthrop Hall
Chairman and President
F.L. and  J.C. Codman Company

James T. Jones
Treasurer
Plumber's Supply Company

*Lawrence M. Levinson
Partner
Burns & Levinson

Douglas H. Philipsen
President and Chief Executive Officer
Rockland Trust Company

Richard H. Sgarzi
President and Treasurer
Black Cat Cranberry Corp.

*Nathan Shulman
Retired, Former President
Best Chevrolet, Inc.

John F. Spence, Jr.
Chairman of the Board
Rockland Trust Company

Robert J. Spence
President
Albert Culver Co.

William J. Spence
President
Mass. Bay Lines, Inc.

*Richard A. Spencer
Retired, Former Chairman of
the Board, Hingham Mutual Fire Insurance Co.

John H. Spurr, Jr.
Senior Vice President and Treasurer
A.W. Perry, Inc.

Robert D. Sullivan
President
Sullivan Tire Company, Inc.

Brian S. Tedeschi
President
Tedeschi Realty Corp.

*Ralph D. Tedeschi
Consultant, Former Chairman,
Angelo's Supermarkets, Inc.

Thomas J. Teuten
Executive Vice President
A.W. Perry, Inc.


*Honorary Director



OFFICERS OF ROCKLAND TRUST COMPANY

John F. Spence, Jr.
Chairman of the Board

Douglas H. Philipsen
President and
Chief Executive Officer

Richard J. Seaman
Chief Financial Officer
and Treasurer

Richard F. Driscoll
Executive Vice President
Retail and Operations Division

S. Lee Miller
Executive Vice President
Trust and Financial Services Division

Ferdinand T. Kelley
Executive Vice President
Commercial Lending Division

Raymond G. Fuerschbach
Senior Vice President
Human Resources

Russell N. Viau
Vice President and
Chief Internal Auditor

Linda M. Campion
Clerk

Tara M. Villanova
Assistant Clerk


STOCKHOLDER INFORMATION

ANNUAL MEETING
The Annual Meeting of Stockholders will be held at 3:30
P. M. on Thursday, April 11, 1996
at the Sheraton Tara Hotel, Braintree, Massachusetts.

COMMON STOCK
The Common Stock of the Company is traded over the
counter through the NASDAQ
National Market System under the symbol of INDB.

<TABLE>
<CAPTION>

PRICE RANGE OF COMMON STOCK
                            HIGH      LOW   DIVIDEND
<S>                        <C>       <C>       <C>
1995
   4th Quarter             $7.50     $6.63     $0.05
   3rd Quarter              7.63      6.63      0.05
   2nd Quarter              7.50      6.25      0.04
   1st Quarter              6.63      5.13      0.04
1994
   4th Quarter             $5.87     $4.87     $0.04
   3rd Quarter              7.00      5.75      0.04
   2nd Quarter              6.50      4.63      0.00
   1st Quarter              5.88      4.38      0.00
</TABLE>


STOCKHOLDER RELATIONS
Inquiries should be directed to:
     Richard J. Seaman, Chief Financial Officer and Treasurer, or
     Jeanne Govoni, Shareholder Relations
     Independent Bank Corp.
     288 Union Street
     Rockland, MA 02370
     (617) 878-6100

FORM 10-K
A copy of the Annual Report on Form 10-K filed with the
Securities and Exchange Commission for fiscal 1995 is
available without charge by writing to:
     Jeanne Govoni, Shareholder Relations
     Independent Bank Corp.
     288 Union Street
     Rockland, MA 02370

TRANSFER AGENT AND REGISTRAR
     Transfer Agent and Registrar for the Company is:
          Boston EquiServe
          P. O. Box 8200
          Boston, Ma. 02266-8200




          Consent of Independent Public Accountants

As  independent  public  accountants,  we  hereby  consent
to  the incorporation of our report, dated January 23, 1996,
with  respect to  the consolidated financial statements of
Independent Bank Corp. incorporated  by  reference in this
Form 10-K for  the  year  ended December  31, 1995, into
Independent Bank Corp.'s previously  filed Registration
Statements File Numbers 33-13158,  33-27999  and  3350770.




                                         Arthur Andersen LLP
Boston, Massachusetts
March 22, 1996





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission