INDEPENDENT BANK CORP
10-K, 2000-03-29
STATE COMMERCIAL BANKS
Previous: RES CARE INC /KY/, 10-K, 2000-03-29
Next: BEAR STEARNS COMPANIES INC, 8-K, 2000-03-29



<PAGE>


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

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

                   For the fiscal year ended December 31, 1999
                                       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)

<TABLE>
<S>                                                   <C>
              MASSACHUSETTS                                         04-2870273
- ----------------------------------------------        ------------------------------------
(State or other jurisdiction of incorporation         (I.R.S. Employer Identification No.)
           or organization)

            288 Union Street
       ROCKLAND, MASSACHUSETTS                                        02370
- ----------------------------------------------        ------------------------------------
(Address of principal executive offices)                           (Zip Code)
</TABLE>


       Registrant's telephone number, including area code: (781) 878-6100

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

<TABLE>
    <S>                                <C>
    Title of each class                Name of each exchange on which registered
           None                                          None
</TABLE>


           Securities registered pursuant to section 12(g) of the Act:

                     COMMON STOCK, $.01 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. /X/


As of February 29, 2000, the aggregate market value of the 11,989,067 shares of
Common Stock of the Registrant issued and outstanding on such date, excluding
2,241,003 shares held by all directors and executive officers of the Registrant
as group, was $125,885,204. This figure is based on the closing sale price of
$10.50 per share on February 29, 2000, as reported in The Wall Street Journal on
March 1, 2000.

Number of shares of Common Stock outstanding as of February 29, 2000: 14,230,070

                       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, 1999 are incorporated into Part II, Items 5-8 of
    this Form 10-K.

(2) Portions of the Registrant's definitive proxy statement for its 1999 Annual
    Meeting of Stockholders are incorporated into Part III, Items 10-13 of this
    Form 10-K.
================================================================================


<PAGE>

         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. The Company is a community-oriented
         commercial bank. The community banking business consists of commercial
         banking, retail banking and trust services and is managed as a single
         strategic unit. The community banking business derives its revenues
         from a wide range of banking services, including lending activities,
         acceptance of demand, savings and time deposits, trust and investment
         management, and mortgage servicing income from investors. Rockland
         offers a full range of community banking services through its network
         of 34 banking offices, eight commercial lending centers, and two asset
         management and trust services offices located in the Plymouth, Norfolk,
         and Bristol Counties of Southeastern Massachusetts. At December 31,
         1999, the Company had total assets of $1.6 billion, total deposits of
         $1.1 billion, stockholders' equity of $98.1 million, and 531 full-time
         equivalent employees.

                  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 17.37% of the total deposits
         within Plymouth County as of June 30, 1999, the most recent date for
         which such data is available, or approximately 180% of the market share
         of its nearest competitor. Due to the continuing consolidation within
         the financial services industry, Rockland is the only remaining locally
         based commercial bank in Plymouth County.

                  In 1997, Independent Capital Trust I (the "Trust") was formed
         for the purpose of issuing trust preferred securities (the "Trust
         Preferred Securities"). A total of $28.75 million of 9.28% Trust
         Preferred Securities were issued by the Trust and are scheduled to
         mature in 2027, callable at the option of the company after May 19,
         2002. For further information on the Trust Preferred Securities, see
         footnote 14 of the Company's 1999 Annual Report to Stockholders.

                  On January 31, 2000, Independent Capital Trust II ("the Trust
         II") was formed for the purpose of issuing trust preferred securities
         and investing the proceeds of the sale of these securities in $25.8
         million of 11% junior subordinated debentures issued by the Company. A
         total of $25 million of 11% Trust Preferred Securities were issued by
         the Trust and are scheduled to mature in 2030, callable at the option
         of the Company after January 31, 2002. For further information on the
         Trust Preferred Securities, see Footnote 14 of the Company's 1999
         Annual Report to Stockholders.

                  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 that resulted in the Company reporting
         substantial losses in 1990 and 1991.

<PAGE>

                  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.

                  For the year ended December 31, 1999, the Company recorded net
         income of $17.0 million, an increase of 5.6% over 1998 earnings of
         $16.1 million. The improved 1999 results reflect a 4.5% increase in net
         interest income, a 12.7% increase in non-interest income and an
         increase of 9.0% in non-interest expenses.

                  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"). Rockland is subject to regulation and
         examination by the Commissioner of Banks of the Commonwealth of
         Massachusetts (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").

                  In September 1999, we entered into an agreement with Fleet
         Financial Group, Inc., Fleet National Bank and BankBoston, N.A. to
         acquire 12 branches, two of which are located in Brockton,
         Massachusetts, which is within our primary market area, and ten of
         which are located on Cape Cod, Massachusetts in Barnstable County,
         a market contiguous to where we presently operate. The 12
         branches to be acquired presently have total deposits aggregating
         approximately $269 million. In connection with the acquisition,
         we expect to acquire approximately $137 million of commercial and
         consumer loans. Following the acquisition, we will have approximately
         $1.8 billion in assets, $1.3 billion in deposits and 46 retail
         branches. We expect to pay a core deposit premium of approximately
         $32 million in connection with the acquisition. We expect that the
         transaction will close during the third quarter of 2000.


         LENDING ACTIVITIES

                  GENERAL. The Bank's gross loan portfolio amounted to $1.0
         billion on December 31, 1999, or 65.0% 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 that are
         secured by nonresidential properties, residential mortgages that are
         secured primarily by owner-occupied residences, home equity loans, and
         mortgages for the construction of commercial and residential
         properties. Consumer loans consist of installment 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

                                       2
<PAGE>

         of the real estate loans in the Bank's loan portfolio are secured by
         properties located within this market area.

                  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 the Bank's stockholders' equity, or $21.1
         million at December 31, 1999. Notwithstanding the foregoing, the Bank
         has established a more restrictive limit of not more than 15% of
         stockholders' equity, or $15.8 million at December 31, 1999, which
         limit may be exceeded with the approval of the Board of Directors.
         There were no borrowers whose total indebtedness aggregated or exceeded
         $15.8 million as of December 31, 1999.

                  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, which
         consist of a variety of monitoring techniques performed after a loan
         becomes part of the Bank's portfolio.

                  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>
                                                                December 31,
                      --------------------------------------------------------------------------------------------------
                             1999                 1998               1997                 1996              1995
                      --------------------------------------------------------------------------------------------------
                                                              (Dollars in
                                                              Thousands)
                      AMOUNT    PERCENT   AMOUNT     PERCENT  AMOUNT     PERCENT  AMOUNT     PERCENT  AMOUNT    PERCENT
                      ------    -------   ------     -------  ------     -------  ------     -------  ------    -------
<S>                 <C>          <C>       <C>        <C>      <C>        <C>      <C>        <C>     <C>        <C>
Commercial ........ $  137,108    13.3%    $127,019    13.3%   $138,541    16.2%   $127,008    17.9%  $121,679    19.1%
Real estate:
   Commercial .....    320,713    31.0      261,332    27.4     238,930    27.9     205,256    29.0    187,608    29.4
   Residential ....    208,066    20.1      197,807    20.7     207,555    24.2     202,031    28.5    187,652    29.4
   Construction ...     38,034     3.7       44,710     4.7      34,227     4.0      31,633     4.5     27,863     4.4
Consumer:
   Installment ....    322,266    31.2      315,419    33.0     227,700    26.6     132,589    18.7    102,088    16.0
   Other ..........      7,766     0.7        8,656     0.9       9,849     1.1      10,140     1.4     11,076     1.7
                     ---------  -------    --------  ------    --------  -------   --------  -------  --------  ------
Gross Loans .......  1,033,953   100.0%     954,943   100.0%    856,802   100.0%    708,657   100.0%   637,966   100.0%
                     ---------  ------     --------  ------    --------  ------    --------  ------   --------  ------
Unearned Discount ..     5,443               13,831              28,670              13,251              9,825
Reserve for Possible
   Loan Losses .....    14,958               13,695              12,674              12,221             12,088
                        ------             --------            --------            --------           --------
Net Loans ......... $1,013,552             $927,417            $815,458            $683,185           $616,053
                    ==========             ========            ========            ========           ========
</TABLE>


                                       3
<PAGE>

                  The Company's outstanding loans grew by 9.3% in 1999,
         following a 13.7% increase in 1998. This loan growth, in 1999, was
         primarily attributable to an increase in the commercial real estate
         portfolio, with the remaining growth in the residential real estate and
         commercial portfolios.

                  Commercial loans, increased $10.1 million, or 7.9%, in 1999,
         following a decrease of $11.5 million, or 8.3%, in 1998.

                  Real estate loans comprised 54.8% of gross loans at December
         31, 1999, as compared to 52.8% at December 31, 1998. Commercial real
         estate loans have reflected increases over the last two years of $59.4
         million, or 22.7%, in 1999, and $22.4 million, or 9.4%, in 1998. These
         increases are indicative of the sound prospects for small and medium
         sized businesses in the Bank's market area. Residential real estate
         loans increased $10.3 million, or 5.2%, in 1999, and decreased $9.7
         million, or 4.7% in 1998. The majority of residential mortgage loans
         originated were sold in the secondary market. During 1999, the Bank
         sold $51.2 million of the current production of residential mortgages
         as part of its overall asset/liability management. Real estate
         construction loans decreased $6.7 million, or 14.9%, in 1999, following
         an increase of $10.5 million, or 30.6, in 1998.

                  Consumer installment loans, net of unearned discount,
         increased $15.2 million, or 5.1%, and $102.6 million, or 51.5%, during
         1999 and 1998, respectively. The increases over the past two years are
         attributed to a focused effort directed at expanding banking
         relationships with new and used automobile dealers within the market
         area. As a result, strong growth was reported in 1999 and 1998. The
         decline in the growth rate in 1999 is due to the decline in interest
         rates on indirect automobile lending to the point that, in management's
         opinion, the risk inherent was not adequately covered in the interest
         yield. As of December 31, 1999 and 1998, automobile loans represented
         89.4% and 89.2%, respectively, of the Bank's consumer loan portfolio.
         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
         decreased $0.89 million, or 10.3%, in 1999 and 1.2 million or 12.1% in
         1998.

                  The following table sets forth the scheduled contractual
         amortization of the Bank's loan portfolio at December 31, 1999. 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 Estate -     Real         Real      Consumer -   Consumer -
                                Commercial    Commercial     Estate -     Estate -    Installment     Other        Total
                                                            Residential  Construction
                                ------------ -------------- ------------ ------------ ------------ ------------ -------------
                                                                       (Dollars In
                                                                       Thousands)
        <S>                        <C>           <C>          <C>          <C>          <C>            <C>        <C>
        Amounts due in:
        One year or less ....      $107,444      $65,075      $87,503      $30,499      $87,628        $7,766     $385,915
        After one year
        through five years ..        27,812      209,894       67,016        3,289      228,568            --      536,579
        Beyond five years ...         1,852       45,744       53,547        4,246        6,070            --      111,459
                                      -----       ------       ------        -----        -----         -----      -------
        Total ...............      $137,108     $320,713     $208,066      $38,034     $322,266        $7,766   $1,033,953
                                   ========     ========     ========      =======     ========        ======   ==========

        Interest rates on
        amounts due after
        one year:
        Fixed Rate ..........       $28,358     $225,097     $109,261       $7,535     $234,638            --     $604,889
        Adjustable Rate .....         1,306       30,541       11,302           --           --            --       43,149
</TABLE>

                                       4
<PAGE>

                  Generally, the actual maturity of loans is substantially less
         than their contractual maturity due to prepayments and, in the case of
         real estate loans, due-on-sale clauses, which generally gives 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 may, 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, 1999, $.1 million of loans scheduled to mature
         within one year were nonperforming. See "Lending Activities
         Nonperforming Assets."

                  ORIGINATION OF LOANS. 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, homebuilders, 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 non-banking 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.

                  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 loans and commercial real estate loans in excess
         of a loan officer's assigned lending limit are approved by various
         levels of authority within the commercial lending division, depending
         on the loan amount, up to and including the Senior Loan Committee and
         ultimately the Executive Committee of the Board of Directors.

                  Residential real estate loans and home equity loans follow a
         similar approval process within the retail lending division.

                  SALE OF LOANS. The Bank's 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 investors in the secondary market.

                                       5
<PAGE>

         The majority of 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
         the 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. During 1999, the
         Bank originated $109 million in residential real estate loans of which
         $48 million was retained in its portfolio.

                  The principal balance of loans serviced by the Bank for
         investors amounted to $256.8 million at December 31, 1999 and $256.3
         million at December 31, 1998. 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 $918,000 and $1,156,000 for the years ended December 31,
         1999 and 1998, respectively. Loan origination fees that 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. Effective January 1, 1997 the Bank
         adopted SFAS No. 125 "Accounting for Transfers and Servicing of
         Financial Assets and Extinguishments of Liabilities," as amended by
         SFAS No. 127, "Deferral of the Effective Date of Certain Provisions of
         Financial Accounting Standards Board (FASB) Statement No. 125." This
         statement, which supercedes SFAS No.122, "Accounting for Mortgage
         Servicing Rights," provides accounting and reporting standards for
         transfers and servicing of financial assets and extinguishments of
         liabilities. As of December 31, 1999, and 1998, the loan servicing
         asset was $1.6 million and $1.4 million, respectively.

                  COMMERCIAL LOANS. The Bank offers secured and unsecured
         commercial loans for business purposes, including issuing letters of
         credit. At December 31, 1999, $137.1 million, or 13.3%, of the Bank's
         gross loan portfolio consisted of commercial loans, compared to $127.0
         million, or 13.3%, at December 31, 1998.

                  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 occasionally
         originates 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 Prime rate published daily in the Wall
         Street Journal. 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 for virtually all of its commercial loans.

                  The Bank's commercial revolving lines of credit generally are
         for the purpose of providing working capital to borrowers and may be
         secured or unsecured. Collateral for commercial revolving lines of
         credit may consist of accounts receivable, inventory 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

                                       6
<PAGE>

         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 course of
         a year. At December 31, 1999, the Bank had $50.3 million outstanding
         under commercial revolving lines of credit and $60.1 million of unused
         commitments under such lines on that date.

                  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, 1999, the Bank had $1 million in outstanding
         commitments pursuant to standby letters of credit. The Commercial
         Lending Division manages these facilities.

                  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 $18.7 million as of December 31,
         1999. 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 outstanding balance is reduced with
         respect to such unit. Bank personnel make unannounced periodic
         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 1-4 unit
         residential properties, home equity loans, and construction loans. As
         of December 31, 1999, the Bank's loan portfolio included $320.7 million
         in commercial real estate loans, $208.1 million in residential real
         estate loans including $38.9 million in home equity loans, and $38.0
         million in construction loans.

                  A significant portion of the Bank's commercial real estate
         portfolio consists of loans to finance the development of residential
         projects. These are categorized as commercial construction loans. As
         such, a number of commercial real estate loans are primarily secured by
         residential development tracts but, to a much greater extent, they are
         secured by owner-occupied commercial and industrial buildings and
         warehouses. Commercial real estate loans also include multi-family
         residential loans that are primarily secured by apartment buildings
         and, to a lesser extent, condominiums. The Bank has a very modest
         portfolio of loans secured by special purpose properties, such as
         hotels, motels, or restaurants.

                  Although terms vary, commercial real estate loans generally
         have maturities of five years or less, amortization periods of 20
         years, and interest rates that 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 to
         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's 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

                                       7
<PAGE>

         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 97% 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. Independent appraisers
         appraise properties securing all of the Bank's first mortgage real
         estate loans.

                  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 80% of the tax
         assessed value, whichever is lower, reduced for any loans outstanding
         secured by such collateral. As of December 31, 1999, there was $6.5
         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 or rehabilitation of existing
         homes. Construction loans generally have terms of six months, but not
         more than two years. They usually do not provide for amortization of
         the loan balance during the term. The majority of the Bank's commercial
         construction loans have floating rates of interest based upon the
         Rockland Base rate or, in some cases, the prime rate published daily in
         the Wall Street Journal

                  A significant portion of the Bank's construction lending is
         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 has developed and maintains a
         relationship with a significant number of homebuilders in Plymouth,
         Norfolk, and Bristol Counties. As of December 31, 1999, $12.3 million,
         or 53.4%, of total construction loans at such date were for the
         development of one-to-four family residential lots or the construction
         of one-to-four 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 non-residential
         construction loans. The Bank's non-residential 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

                                       8
<PAGE>

         securing its residential construction loans be pre-sold. Loan proceeds
         are disbursed in stages after on-site 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
         installment loans and cash reserve loans. As of December 31, 1999,
         $328.7 million, or 31.9%, of the Bank's gross loan portfolio consisted
         of consumer loans.

                  The Bank's installment loans consist primarily of automobile
         loans, which amounted to $290.0 million at December 31, 1999. A
         substantial portion of the Bank's automobile loans are originated
         indirectly by a network of approximately 120 new and used automobile
         dealers located within the Bank's market area. Indirect automobile
         loans accounted for 88% and 92% of the Bank's total installment loan
         originations during 1999 and 1998, respectively. 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 72 months
         for a new car loan and 66 months with respect to a used car loan. The
         Bank will lend up to 110% of the purchase price of a new automobile or,
         with respect to used cars, up to 105% 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 without recourse to the
         dealer. Some purchases from used car dealers are under a repurchase
         agreement. The dealer is required to pay off the loan (in return for
         the vehicle) as long as the bank picks up the vehicle and returns it to
         the dealer within 180 days of the most recent delinquency payment. 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 of the indirect loans
         originated by them, which is rebated to the bank on a pro-rata basis in
         the event of repayment prior to maturity.

                  The Bank's installment loans also include unsecured loans and
         loans secured by deposit accounts, loans to purchase motorcycles,
         recreational vehicles, motor homes, boats, or mobile homes. As of
         December 31, 1999, installment loans other than automobile loans
         amounted to $32.3 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, 1999, an
         additional $15.8 million had been committed to but was unused under
         cash reserve lines of credit.

                                       9
<PAGE>

                  NONPERFORMING ASSETS. The following table sets forth
         information regarding nonperforming assets held by the Bank at the
         dates indicated.

<TABLE>
<CAPTION>
                                                                  December 31,
                                          ------------------------------------------------------------------
                                           1999         1998            1997           1996          1995
                                          ------------------------------------------------------------------
                                                                          (Dollars in
                                                                           Thousands)
         <S>                              <C>           <C>            <C>            <C>            <C>
         Loans past due 90 days
         or more but still
         accruing                           $316        $1,026           $737           $516           $553

         Loans accounted for on
         a nonaccrual basis (1) ......     3,338         4,330          5,154          3,946          4,718
                                           -----         -----          -----          -----          -----

         Total non performing
         loans .......................     3,654         5,356          5,891          4,462          5,271
                                           -----         -----          -----          -----          -----

         Other real estate owned .....        --             2            271            271            638

         Total nonperforming
         assets ......................    $3,654        $5,356         $5,893         $4,733         $5,909
                                          ======        ======         ======         ======         ======
         Restructured loans ..........      $694        $1,037         $1,400         $1,658         $2,629
                                          ------        ------         ------         ------         ------
         Nonperforming loans as
         a percent of gross loans ....      0.35%         0.56%          0.69%          0.63%          0.83%
                                          ------        ------         ------         ------         ------
         Nonperforming assets as
         a percent of total
         assets ......................      0.23%         0.34%          0.43%          0.43%          0.60%
                                          ------        ------         ------         ------         ------
</TABLE>

                (1) Includes $.1 million, $.1 million, and $.6 million of
         restructured loans at December 31, 1997, 1996 and 1995 respectively,
         which were included in nonaccrual loans as of such dates. There were no
         restructured, nonaccruing loans at December 31, 1998 and 1999.

                  Gross interest income that would have been recognized for the
         years ended December 31, 1999 and 1998 if nonperforming loans at the
         respective dates had been performing in accordance with their original
         terms approximated $375,000 and $496,000 respectively. The actual
         amount of interest that was collected on these loans during each of
         those periods and included in interest income was approximately $50,000
         and $66,000, 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. At this time, there are no commitments to lend
         additional funds to debtors whose loans are non-performing.

                  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 7 hereof.

                                       10
<PAGE>

                  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,
                                                     ----------------------------------------------------------------
                                                            1999                                   1996         1995
                                                                     1998         1997
                                                                         (Dollars In Thousands)
      <S>                                               <C>          <C>          <C>          <C>          <C>
      Average loans, net of unearned discount .....     $991,319     $884,205     $757,877     $657,749     $612,481
                                                        ========     ========     ========     ========     ========
      Reserve for Possible loan losses,
      beginning of year                                  $13,695      $12,674      $12,221      $12,088      $13,719
      Charged-off loans
          Commercial ..............................          415        1,206        1,140        1,252        2,097
          Real estate - commercial ................           --           --           95          228          690
          Real estate - residential ...............            1          241          261          296          558
          Real estate - construction ..............           --           --           --           --           --
          Consumer - installment ..................        3,060         2108          771          430          273
          Consumer - other ........................          494          542          639          619          464
                                                             ---          ---          ---          ---          ---
              Total charged-off loans .............        3,970        4,097        2,906        2,825        4,082
                                                           -----        -----        -----        -----        -----
      Recoveries on loans previously charged off
          Commercial ..............................          522          630          546          573          436
          Real estate - commercial ................           67          258          265          241          665
          Real estate - residential ...............          115            2            0           31            3
          Real estate - construction ..............           --           --           --           --           --
          Consumer - installment ..................          603          266          137          171          169
          Consumer - other ........................          (1)            2          151          192          178
                                                             ---            -          ---          ---          ---
              Total recoveries ....................        1,306        1,158        1,099        1,208        1,451
                                                           -----        -----        -----        -----        -----
      Net loans charged-off .......................        2,664        2,939        1,807        1,617        2,631
      Provision for loan losses ...................        3,927        3,960        2,260        1,750        1,000
                                                           -----        -----        -----        -----        -----
      Reserve for possible loan losses,
         end of period ............................      $14,958      $13,695      $12,674      $12,221      $12,088
                                                         =======      =======      =======      =======      =======

      Net loans charged-off as a percent of
      average loans, net of unearned discount .....         0.27%        0.33%        0.24%        0.25%        0.43%

      Reserve for possible loan losses as a
      percent of loans, net of unearned discount ..         1.45%        1.46%        1.67%        1.76%        1.92%

      Reserve for possible loan losses as a
      percent of nonperforming loans ..............       409.36%      255.69%      215.14%      273.89%      229.33%

      Net loans charged-off as a percent of
      reserve for possible loan losses ............        17.81%       21.46%       14.26%       13.23%       21.77%

      Recoveries as a percent of charge-offs ......        32.90%       28.26%       37.82%       42.76%       35.55%
</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, 1999. 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 .........        $2,853              2.08%
    Real Estate Loans ........         8,167              1.44%
    Consumer Loans ...........         3,938              1.21%
                                       -----              ----
       Total Loans                   $14,958              1.45%
                                      ======              ====
</TABLE>

                  The Bank determines the level of the reserve for possible loan
         losses based on a number of factors. A specific loan grade or rating is
         assigned to any commercial, commercial real estate, or construction
         loan relationship above $50,000. A portion of the reserve is allocated
         as a general reserve for those classes of loans by the level of loan
         rating. The better rated loans receive a lower allocation, but each
         rated loan class will have an allocation placed against the amount
         outstanding. As an

                                       11
<PAGE>

         alternative to a general allocation by loan rating, certain loans have
         specific allocations assigned to them because of greater knowledge of
         their underlying collateral's value. 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, and reviews that assessment quarterly, 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 of December 31, 1999, the reserve for possible loan losses
         totaled $14.96 million. Based on the processes described above,
         management believes that the level of the reserve for possible loan
         losses at December 31, 1999 is adequate. Various regulatory agencies,
         as an integral part of their examination process, periodically review
         the Company's reserve for possible loan losses. Federal Reserve
         regulators most recently examined the Company based on financial data
         as of September 30, 1999. The Bank was most recently examined by the
         FDIC and by the Commonwealth of Massachusetts Division of Banks in the
         third quarter of 1999. No additional provision for possible loan losses
         was required as a result of these examinations.

         INVESTMENT ACTIVITIES

                  The Bank's securities portfolio consists of U.S. Treasury and
         U.S. Government Agency securities, mortgage-backed securities, and debt
         securities issued by other institutions. Most of these securities are
         investment grade debt obligations with average maturities of less than
         five years. Government and government agency 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. In addition the Bank had $47.6 million, in private issue
         mortgage backed securities at December 31, 1999. The Bank had
         investments in marketable equity securities at December 31, 1999 of
         $465,000 and $350,000 in 1998. The Bank views its securities portfolio
         as a source of income and, with regard to maturing securities,
         liquidity. Interest payments generated from securities also provide 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. The
         Chief Executive Officer or the Chief Financial Officer may make
         investments 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, securities available for sale and
         trading assets. 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.

                                       12
<PAGE>

                  Securities held to maturity as of December 31, 1999 are
         carried at their amortized cost of $229.0 million and exclude gross
         unrealized gains of $.47 million and gross unrealized losses of $10.9
         million. A year earlier, securities held to maturity totaled $284.9
         million, excluding gross unrealized gains of $3.9 million and gross
         unrealized losses of $1.3 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, 1999
         totaled $201.6 million, and net unrealized losses totaled $5.8 million.
         A year earlier, securities available for sale were $195.2 million, with
         net unrealized gains of $1.2 million. The Bank realized a gain of
         $34,000 and $27,000 on the sale of available-for-sale securities in
         1999 and 1998, respectively.

                  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,
                                --------------------------------------------------------------
                                       1999                1998                  1997
                                ------------------- -------------------- ---------------------
                                 AMOUNT    PERCENT   AMOUNT     PERCENT    AMOUNT    PERCENT
                                                   (Dollars in Thousands)
   <S>                          <C>        <C>      <C>         <C>       <C>        <C>
   U.S. treasury and
       Government agency
       Securities ............. $ 25,996    11.4%   $ 29,197     10.3%    $ 51,567    16.7%

   Mortgage-backed securities..  101,081    44.1%    143,292     50.3%     199,245    64.7%

   Collateralized mortgage
       obligations ............    5,666     2.5%     17,799      6.2%      34,515    11.2%

   State. County, and
   municipal securities .......   41,984    18.3%     40,365     14.2%      21,385     6.9%

   Other investment
     securities ..............    54,316    23.7%     54,291     19.0%       1,400     0.5%
                                  ------    -----     ------     -----       -----     ----
                                $229,043   100.0%   $284,944    100.0%    $308,112    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 4 to the Consolidated
         Financial Statements included in Item 8 hereof.

<TABLE>
<CAPTION>

                                                                   At December 31,
                                            --------------------------------------------------------------
                                                   1999                1998                  1997
                                            --------------------------------------------------------------
                                            AMOUNT    PERCENT     AMOUNT     PERCENT   AMOUNT     PERCENT
                                                               (Dollars in Thousands)
         <S>                              <C>         <C>       <C>          <C>      <C>         <C>
         U.S Treasury and U.S
         Government Agency ...........      $8,467      4.2%      $9,045       4.6%
         Securities
         Mortgage-Backed Securities ..     121,881     60.5%     137,410      70.4%   $131,842    100.0%
         Collateralized Mortgage .....      71,266     35.3%      48,320      24.8%
         Obligations
         Other Securities ............                               424        .2%
                                          --------    ------    --------    ------    --------    -----
                                          $201,614    100.0%    $195,199     100.0%   $131,842    100.0%
                                          ========    ======    ========    ======    ========    =====
</TABLE>

                  At December 31, 1999 and 1998, the Bank had no investments in
         obligations of individual states, counties or municipalities which
         exceeded 10% of stockholders' equity. In addition, there were no sales
         of these securities in 1999 or 1998.

                                       13
<PAGE>


         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 has built a stable base of in-market core deposits from the
         residents of and businesses located in Southeastern Massachusetts. The
         Bank has the ability to solicit brokered deposits. Rockland did not
         have any brokered deposits at December 31, 1998. During the first
         quarter of 1999, Rockland acquired $20 million of brokered deposits as
         an alternative source of funds. Rockland offers a range of demand
         deposits, interest checking, money market accounts, savings accounts
         and time certificates of deposit. Interest rates on deposits are based
         on factors that 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 that are generally competitive with those of
         competing financial institutions.

                  Rockland's branch locations are supplemented by the Bank's
         Trust/24 and debit cards 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 and debit cards also allow customers access to the "NYCE"
         regional ATM network, as well as the "Cirrus" nationwide ATM network.
         These networks provide the Bank's customers 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,
                                       ----------------------------------------------------------------------
                                                 1999                    1998                    1997
                                       ----------------------------------------------------------------------
                                                                         (DOLLARS IN
                                                                           THOUSANDS)
                                           AMOUNT     PERCENT     AMOUNT      PERCENT     AMOUNT    PERCENT
                                           ------     -------     ------      -------     ------    -------
           <S>                         <C>             <C>      <C>            <C>      <C>          <C>
           Demand deposits .........   $  220,727       20.8%   $195,583        19.9%   $171,955      18.9%
           Savings and Interest
           Checking ................      280,441       26.5%    266,093        27.1%    225,069      24.8%
           Money Market and Super
           Interest Checking
           accounts ................      108,415       10.2%    107,956        11.0%    109,156      12.0%
           Time deposits ...........      450,425       42.5%    411,801        42.0%    402,346      44.3%
                                          -------       ----     -------        ----     -------      ----
           Total ...................   $1,060,008      100.0%   $981,433       100.0%   $908,526     100.0%
                                       ==========      ======   ========       ======   =======      ======
</TABLE>

                  The Bank's interest-bearing time certificates of deposit of
         $100,000 or more totaled $64.6 million at December 31, 1999. The
         maturity of these certificates are as follows: $58.3 million within
         three months; $3.5 million 3 to 6 months and 2.8 million 6 through 12
         months.

                  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 $20 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

                                       14
<PAGE>

         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 five major
         brokerage firms. At December 31, 1999, the Bank had $39.6 million
         outstanding under repurchase agreements and $47.6 million outstanding
         in Customer 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 $323 million of short-to-medium term borrowing capacity
         as of December 31, 1999, based on the Bank's assets at that time. At
         December 31, 1999, the Bank had $256.2 million outstanding in FHLB
         borrowings with initial maturities ranging from 1 month to 10 years.

                  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.

                  Management believes that the Bank has adequate liquidity
         available to respond to current and anticipated liquidity demands. See
         Notes 4 and 7 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,
                                                         1999                         1998              1997
                                                     -----------------------------------------------------------------------
                                                                             (in Thousands)
                    <S>                                <C>                         <C>                <C>
                    Federal funds purchased ......     $  6,170                    $  5,025           $    845
                    Assets sold under repurchase
                       agreements ................       87,196                      77,351             37,482
                    Treasury tax and loan notes ..        9,877                         471              3,217
                    Federal Home Loan Bank
                       borrowings ................      256,224                     313,724            206,724
                                                        -------                     -------            -------
                                                       $359,467                    $396,571           $248,268
                                                       ========                    ========           ========
</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,
                                                             1999            1998                1997
                                                         -----------------------------------------------------
                                                                          (Dollars in Thousands)
              <S>                                         <C>                 <C>                   <C>
              Balance outstanding at end of year ....     $103,243            $82,847               $41,544
              Average daily balance outstanding .....       88,215             66,403                48,869
              Maximum balance outstanding at any
                 month-end ..........................      103,248             89,741                84,945
              Weighted average interest rate
                 for the year .......................         4.83%              5.39%                 5.74%
              Weighted average interest rate
                 at end of year .....................         4.86%              4.72%                 5.99%
</TABLE>

                                       15
<PAGE>

         ASSET MANAGEMENT AND TRUST SERVICES

         Rockland's Asset Management and Trust Services ("AM&TS") Division
offers a variety of services, including assistance with investments, estate
planning, custody services, employee benefit plans, and tax planning, which 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, 1999, the
AM&TS Division maintained approximately 1,697 trust/fiduciary accounts, with an
aggregate market value of over $461 million on that date. Income from the AM&TS
Division amounted to $4.1 million and $3.8 million, for 1999 and 1998,
respectively.

                  Accounts maintained by the AM&FS Division consist of "managed"
         and "non-managed" accounts. "Managed accounts" are those accounts 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 not less
         than monthly.

         FORWARD-LOOKING INFORMATION

                  The preceding Management's Discussion and Analysis and Notes
         to Consolidated Financial Statements of this Form 10-K contain certain
         forward-looking statements, including without limitation, statements
         regarding (i) the level of reserve for possible loan losses, (ii) the
         rate of delinquencies and amounts of charge-offs and (iii) the rates of
         loan growth. Moreover, the Company may from time to time, in both
         written reports and oral statements by Company management, express its
         expectations regarding future performance of the Company. These
         forward-looking statements are inherently uncertain and actual results
         may differ from Company expectations. The following factors which,
         among others, could impact current and future performance include but
         are not limited to: (i) adverse changes in asset quality and resulting
         credit risk-related losses and expenses; (ii) adverse changes in the
         economy of the New England region, the Company's primary market, (iii)
         adverse changes in the local real estate market, as most of the
         Company's loans are concentrated in Southeastern Massachusetts and a
         substantial portion of these loans have real estate as collateral; (iv)
         fluctuations in market rates and prices which can negatively affect net
         interest margin asset valuations and expense expectations; and (v)
         changes in regulatory requirements of federal and state agencies
         applicable to banks and bank holding companies, such as the Company and
         Rockland, which could have materially adverse effect on the Company's
         future operating results. When relying on forward-looking statements to
         make decisions with respect to the Company, investors and others are
         cautioned to consider these and other risks and uncertainties.

                                       16
<PAGE>

         REGULATION

                  THE COMPANY - GENERAL. The Company, as a federally registered
         bank holding company, is subject to regulation and supervision by 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.

                  FINANCIAL SERVICES MODERNIZATION-GRAMM-LEACH-BLILEY ACT OF
         1999. On November 12, 1999, President Clinton signed the
         Gramm-Leach-Bliley Act of 1999. The Act broadens the scope of the
         financial services that banks (and their affiliates) may offer to their
         customers. Among other things, the Act provides that a bank holding
         company meeting certain specified requirements may qualify as a
         financial holding company and provide a wider variety of services that
         are financial in nature, including, among other things, securities
         underwriting and dealing, merchant banking and insurance activities.
         The Act also makes certain changes in the regulatory framework for bank
         holding companies and their activities and provides consumers with new
         privacy protections with respect to the use of their nonpublic personal
         information by financial institutions.

                  BHCA (THE BANK HOLDING COMPANY ACT) - 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, but are not limited to, operating a
         mortgage company, finance company, credit card company, factoring
         company, trust company or savings association; performing certain data
         processing operations; providing certain securities brokerage services;
         acting as an investment or financial adviser; acting as an insurance
         agent for certain types of credit-related insurance; engaging in
         insurance underwriting under certain limited circumstances; leasing
         personal property on a full-payout, nonoperating basis; providing tax
         planning and preparation services; operating a collection agency and a
         credit bureau; providing consumer financial counseling; 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, except under
         limited circumstances, underwriting of life insurance not related to
         credit transactions, are not closely related to banking and are not a
         proper incident thereto.

                                       17
<PAGE>

                  The Gramm-Leach-Bliley Act of 1999, discussed above, permits
         financial holding companies(a new type of bank holding company) to
         engage in a broader range of financial activities than traditional bank
         holding companies, subject to the requirements of the Act.

                  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.
         Massachusetts has "opted in" to the interstate branching provisions of
         the Interstate Act. See discussion under "Massachusetts Law" elsewhere
         in this section. In October, 1996, the banking regulators of the six
         New England states signed a New England Cooperative Agreement
         facilitating and addressing the regulation of state banks with
         multistate operations in New England.

                  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
         perpetual preferred stock which is not eligible to be included as Tier
         1 capital; hybrid capital instruments such as perpetual debt and
         mandatory convertible debt securities, and 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

                                       18
<PAGE>

         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) are 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, 1999,
         the Company had Tier 1 capital and total capital equal to 11.14% and
         12.39% of total risk-adjusted assets, respectively, and Tier 1 leverage
         capital equal to 8.15% 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 9.35% and 10.60% of
         total risk-adjusted assets, respectively, and Tier 1 leverage capital
         equal to 6.86% 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. The
         acquisition of 25% or more of any class of voting securities
         constitutes the acquisition of control under the CBCA. In addition,
         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
         Massachusetts 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 Massachusetts based 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 Massachusetts bank holding company owning 25% or more of the
         stock of two banking institutions

                                       19
<PAGE>

         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 the bank being acquired
         has been in existence for a period less than 3 years or, as a result,
         the bank holding company would control, in excess of 30%, of the total
         deposits of all state and federally chartered banks in Massachusetts,
         unless waived by the Commissioner. 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.

                  As noted above, Massachusetts "opted in" to the Interstate Act
         in 1996. As such, any out-of-state bank may engage, with the written
         approval of the Commissioner, in a merger transaction with a
         Massachusetts bank to the fullest extent permitted by the Interstate
         Act, provided that the laws of the home state of such out-of-state bank
         permit, under conditions no more restrictive than those imposed by
         Massachusetts, interstate merger transactions with Massachusetts banks,
         and provided further that the Massachusetts bank has been in existence
         for at least three years and the resulting bank would not control in
         excess of 30% of the total deposits of all state and federally
         chartered depository institutions in Massachusetts. The Commissioner
         may waive the latter two conditions, in his discretion. Such a merger
         transaction may also involve the acquisition of one or more branches of
         a Massachusetts bank and not the entire institution. With the prior
         written approval of the Commissioner, Massachusetts also permits the
         establishment of de novo branches in Massachusetts to the fullest
         extent permitted by the Interstate Act, provided the laws of the home
         state of such out-of-state bank expressly authorize, under conditions
         no more restrictive than those of Massachusetts, Massachusetts banks to
         establish and operate de novo branches in such state.

                  With the prior written approval of the Massachusetts Board of
         Bank Incorporation, a bank holding company (as defined under the BHCA)
         whose principal operations are located in a state other than
         Massachusetts may acquire more than 5% of the voting stock of a
         Massachusetts bank or may merge with a Massachusetts bank holding
         company or a Massachusetts bank, provided that Massachusetts bank has
         been in existence for at least three years and the Massachusetts Board
         of Bank Incorporation is satisfied that the transaction will not result
         in the out-of-state bank holding company holding or controlling, more
         than 30% of the deposits of all state and federally chartered
         depository institutions in Massachusetts or such condition is
         affirmatively waived by the Board.

                  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
         assessment rates range from 0% to .27%. Under the FDIC's risk-based
         assessment

                                       20
<PAGE>

         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 0% for well capitalized, healthy institutions
         to .27% for undercapitalized institutions with substantial supervisory
         concerns. Rockland is presently "well capitalized" and as a result,
         Rockland was not subject to any FDIC premium obligation as of January
         1, 2000.

                  The FDIC Board of Directors voted in 1996 to collect an
         assessment against BIF assessable deposits to be paid to the Financing
         Corporation (FICO). The Board stipulated that the FICO assessment rate
         that is applied to BIF assessable deposits must equal one-fifth of the
         rate that is applied to SAIF assessable deposits. The actual assessment
         rates are approximately 8.48 basis points, on an annual basis, for BIF
         assessable deposits and SAIF assessable deposits.

                  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 to total assets 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

                                       21
<PAGE>

         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, 1999, 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 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. At December 31, 1999, the Bank's funding sources included
         brokered deposits of $20 million.

                  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

                                       22
<PAGE>

         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.

         COMMUNITY REINVESTMENT ACT ("CRA")

                  Pursuant to the Community Reinvestment Act ("CRA") and similar
         provisions of Massachusetts law, regulatory authorities review the
         performance of the Company and Rockland in meeting the credit needs of
         the communities served by Rockland. The applicable regulatory
         authorities consider compliance with this law in connection with
         applications for, among other things, approval of branches, branch
         relocations, engaging in certain new financial activities under
         Gramm-Leach-Bliley Act of 1999, and acquisitions of banks and bank
         holding companies. Currently, the FDIC's CRA rating of Rockland is
         outstanding. The Massachusetts Commissioner currently has given
         Rockland a CRA rating of outstanding.

                  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.

                                       23
<PAGE>

                  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 10.5% as of
         December 31, 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
         subsidiaries are, for state tax purposes, 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 9 of the Notes to
         Consolidated Financial Statements included in Item 8 hereof.

         ITEM 2.   PROPERTIES

                  At February 29, 2000, the Bank conducted its business from its
         headquarters and main office at 288 Union Street, Rockland,
         Massachusetts, and 33 other branch offices located in Southeastern
         Massachusetts in Plymouth County, Bristol County and Norfolk County. In
         addition to its main office, the Bank owns five of its branch offices
         and leases the remaining 28 offices. Of the branch offices which are
         leased by the Bank, 2 have remaining lease terms, including options
         renewable at the Bank's option, of five years or less, 12 have
         remaining lease terms of greater than five years and less than 10
         years, and 14 have a remaining lease term of 10 years or more. The
         Bank's aggregate rental expense under such leases was $1.6 million in
         1999. 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 AM&TS Division in a building in Hanover, Massachusetts
         developed by a joint venture consisting of the Bank and A. W. Perry,
         Inc., and 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. In the first
         quarter of 2000 the Bank agreed to lease a property in Plymouth,
         Massachusetts that will become the Bank's new Data Center. At December
         31, 1999, the net book value of the property and leasehold improvements
         of the offices of the Bank amounted to $8.5 million. The Bank's
         properties that 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 13 to the Consolidated Financial Statements,
         included in Item 8 hereof.

                                       24
<PAGE>

         ITEM 3.  LEGAL PROCEEDINGS

                  The Company is involved in routine legal proceedings that
         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 33 of the Company's 1999 Annual Report to Stockholders
         ("Annual Report"), which is included herein as Exhibit 13. The
         Registrant did not sell any unregistered equity securities during the
         year-ended December 31, 1999.


         ITEM 6.           SELECTED FINANCIAL DATA

                  The information required herein is incorporated by reference
         from page 1 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 2 through 11 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 12 through 32 of the
         Annual Report.


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

                  None

                                       25
<PAGE>

         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 1999 Annual Meeting of Stockholders filed with the
         Commission on March 20, 2000.

         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 12 through 32 of the Annual Report.

                  Report of Independent Public Accountants

                  Consolidated balance sheets as of December 31, 1999 and 1998.

                  Consolidated statements of income for each of the years in the
         three year period ended December 31, 1999

                  Consolidated statements of stockholder's equity for each of
         the years in the three year period ended 12/31/99

                  Consolidated statements of Comprehensive Income for each of
         the years in the three year period ended December 31, 1999

                  Consolidated statements of cash flows for each of the years in
         the three year period ended December 31, 1999

                                       26
<PAGE>

                  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

<TABLE>
<CAPTION>
                  NO.               EXHIBIT                                     FOOTNOTE
              ----------            -----------------------------------         ---------
<S>              <C>                <C>                                           <C>

                  3.(i)             Restated Articles of Organization, as         (6)
                                         amended to date

                  3.(ii)            Bylaws of the Company, as amended             (1)
                                         to date

                  4.1               Specimen Common Stock Certificate             (5)

                  4.2               Specimen Preferred Stock Purchase             (2)
                                         Rights Certificate

                  4.3               Amended and Restated Independent              (7)
                                         Bank Corp. 1987 Incentive Stock
                                         Option Plan ("Stock Option Plan").
                                         (Management contract under Item
                                         601(10)(iii)(A).

                  4.4               Independent Bank Corp. 1996                   (9)
                                    Non-Employee Directors' Stock
                                    Option Plan (Management contract
                                    under Item 901(10)(iii)(A)).

                  4.5               Independent Bank Corp. 1997                  (10)
                                    Employee Stock Option Plan
                                    (Management contract under
                                    Item 601 (10)(iii)(A)).

                 10.1               Amendment No. 1 to Third Amended and          (8)
                                 Restated Employment Agreement between the
                                         Company, Rockland and Douglas H.
                                         Philipsen, dated June 25, 1997
                                         ("Philipsen Employment Agreement").
                                         (Management contract under Item
                                         601(10)(iii)(A)).
</TABLE>

                                       27
<PAGE>

<TABLE>
<CAPTION>
                  NO.               EXHIBIT                                           FOOTNOTE
              ----------            -----------------------------------               ---------
               <S>              <C>                                                       <C>
               10.2             Amendment No. 1 to Second Amended and                     (8)
                                Restated 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,
                                         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

                10.6                Purchase and Assumption Agreement dated as
                                         of 9/27/99, between Rockland Trust
                                         Company and Fleet Financial Group, Inc.
                                         (Exhibit to Form 8-K filed on 10/1/99)

                  13                Annual Report to Stockholders

                  21                Subsidiaries of the Registrant                        (3)

                  23                Consent of Independent Public
                                         Accountants

                  27                Financial Data Schedule
</TABLE>

                                                 (FOOTNOTES ON NEXT PAGE)

                                       28
<PAGE>


         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) Exhibit is incorporated by reference to the Form S-3
             Registration Statement (No. 333-89835) filed by the Company.

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

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

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

         (8) Incorporated by reference from the Company's report on Form
             10-K for the year ended December 31, 1998.

         (9) Incorporated by reference from the Company's definitive Proxy
             Statement for the 1996 Annual Meeting of Stockholders filed
             with the Commission on March 19, 1996.

        (10) Incorporated by reference from the Company's definitive Proxy
             Statement for the 1997 Annual Meeting of Stockholders filed
             with the Commission on March 20, 1997.

                 (b) One report on Form 8-K was filed by the Company on
             10/1/99 related to the Purchase and Assumption Agreement, dated
             as of 9/27/99 between Rockland Trust Company and Fleet Financial
             Group, Inc.

                 (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.

                                       29
<PAGE>

                                   SIGNATURES

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

                                               INDEPENDENT BANK CORP.


         Date: March 9, 2000                   /s/ Douglas H. Philipsen,
                                               Chairman of the Board, Chief
                                               Executive Officer and President


         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 and 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.

<TABLE>
         <S>                                            <C>
         /s/ Richard S. Anderson                        Date:  March 9, 2000
         Richard S. Anderson
         Director


         /s/ W. Paul Clark                              Date:  March 9, 2000
         W. Paul Clark
         Director


         /s/ Robert L. Cushing                          Date:  March 9, 2000
         Robert L. Cushing
         Director


         /s/ Alfred L. Donovan                          Date:  March 9, 2000
         Alfred L. Donovan
         Director
</TABLE>
                                       30
<PAGE>

<TABLE>
         <S>                                            <C>
         /s/ Benjamin A Gilmore, II                     Date:  March 9, 2000
         Benjamin A. Gilmore, II
         Director


         /s/ Lawrence M. Levinson                       Date:  March 9, 2000
         Lawrence M. Levinson
         Director


         /s/ Richard H. Sgarzi                          Date:  March 9, 2000
         Richard H. Sgarzi
         Director


         /s/ Robert J. Spence                           Date:  March 9, 2000
         Robert J. Spence
         Director


         /s/ William J. Spence                          Date:    March 9, 2000
         William J. Spence
         Director


         /s/ John H. Spurr, Jr.                         Date:    March 9, 2000
         John H. Spurr, Jr.
         Director


         /s/ Robert D. Sullivan                         Date:    March 9, 2000
         Robert D. Sullivan
         Director


         /s/ Brian S. Tedeschi                          Date:    March 9, 2000
         Brian S. Tedeschi
         Director


         /s/ Thomas J. Teuten                           Date:    March 9, 2000
         Thomas J. Teuten
         Director
</TABLE>


                                       31
<PAGE>

<TABLE>
         <S>                                            <C>

         /s/ Richard J. Seaman                          Date:    March 9, 2000
         Richard J. Seaman
         Chief Financial Officer and Treasurer
         (principal financial and accounting officer)
</TABLE>









                                           32




<PAGE>

INDEPENDENT BANK CORP.


                  SELECTED CONSOLIDATED FINANCIAL INFORMATION
                                  & OTHER DATA

     The selected consolidated financial 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,                    1999           1998          1997         1996          1995
- ---------------------------------------------------------------------------------------------------------------------------
                                                                (Dollars in Thousands, Except Per Share Data)
<S>                                                      <C>           <C>           <C>           <C>           <C>
FINANCIAL CONDITION DATA:
     Securities held to maturity                         $  229,043    $  284,944    $  308,112    $  290,894    $  226,896
     Securities available for sale                          201,614       195,199       131,842        26,449        32,628
     Loans, net of unearned discount                      1,028,510       941,112       828,132       695,406       628,141
     Reserve for possible loan losses                        14,958        13,695        12,674        12,221        12,088
     Total assets                                         1,590,056     1,575,069     1,370,007     1,092,793       987,589
     Total deposits                                       1,081,806     1,043,317       988,148       918,572       871,085
     Stockholders' equity                                    98,129        95,848        92,493        81,110        72,572
     Nonperforming loans                                      3,654         5,356         5,891         4,462         5,271
     Nonperforming assets                                     3,654         5,356         5,893         4,733         5,909

OPERATING DATA:
     Interest income                                     $  112,006    $  108,712    $   93,820    $   77,424    $   72,918
     Interest expense                                        50,178        49,569        41,578        32,354        29,143
     Net interest income                                     61,828        59,143        52,242        45,070        43,775
     Provision for possible loan losses                       3,927         3,960         2,260         1,750         1,000
     Non-interest income                                     14,793        13,125        11,742        11,381        10,341
     Non-interest expenses                                   45,450        41,697        38,595        36,951        38,000
     Minority interest expense                                2,668         2,668         1,645            -            -
     Net income                                              17,031        16,139        14,158        11,597        10,387

PER SHARE DATA:
     Net income - Basic                                  $     1.20    $     1.10    $     0.97    $     0.80    $     0.72
     Net income - Diluted                                      1.19          1.08          0.95          0.79          0.71
     Cash dividends declared                                   0.40          0.40          0.34          0.25          0.18
     Book value, end of period                                 6.92          6.63          6.25          5.55          5.00

OPERATING RATIOS:
     Return on average assets                                  1.09%         1.12%         1.15%         1.13%         1.10%
     Return on average equity                                 17.57%        16.71%        16.45%        15.20%        15.28%
     Net interest margin                                       4.30%         4.36%         4.52%         4.72%         4.97%

ASSET QUALITY RATIOS:
     Nonperforming loans as a percent of gross loans           0.35%         0.56%         0.69%         0.63%         0.83%
     Nonperforming assets as a percent of total assets         0.23%         0.34%         0.43%         0.43%         0.60%
     Reserve for possible loan losses as a percent of
      loans, net of unearned discount                          1.45%         1.46%         1.53%         1.76%         1.92%
     Reserve for possible loan losses as a percent of
      nonperforming loans                                    409.36%       255.69%       215.14%       273.89%       229.33%

CAPITAL RATIOS:
     Tier 1 leverage capital ratio                             8.15%         7.91%         8.64%         7.35%         7.24%
     Tier 1 risk-based capital ratio                          11.14%        11.38%        13.52%        10.89%        10.67%
     Total risk-based capital ratio                           12.39%        12.63%        14.78%        12.15%        11.92%

</TABLE>


                                       4
<PAGE>


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

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

                              FINANCIAL CONDITION

     Summary of Financial Condition. The Company's assets increased to $1.59
billion in 1999, compared with $1.58 billion in 1998.

     This increase amounted to $15.0 million or 1.0% over year-end 1998. The
growth was driven by an increase in loans of $87.4 million, centered in
commercial real estate loans and consumer loans. The securities portfolio
decreased to $447.7 million at December 31, 1999 compared with $496.2 million at
December 31, 1998. The change occurred in the securities held to maturity
portfolio, which decreased by $55.9 million.

     The Company's total assets grew to $1.58 billion as of December 31, 1998,
an increase of $205.1 million, or 15%, over 1997 year-end assets. Loan growth of
$113 million was primarily in the consumer and commercial real estate and
construction loan categories. The securities portfolio increased to $496.2
million at December 31, 1998 compared with $456.0 million at December 31, 1997.
The growth occurred in the securities available for sale portfolio, which
increased by $63.4 million during 1998.

     Loan Portfolio At December 31, 1999, the Bank's loan portfolio was $1.03
billion, an increase of $87.4 million, or 9.3%, from year-end 1998. This growth
was primarily in the commercial real estate portfolio, which increased by $59.4
million, or 22.7%. The remaining growth was in the consumer loan portfolio,
which also showed strong growth in 1999.

     At December 31, 1998, the Bank's loan portfolio amounted to $941.1 million,
an increase of $113.0 million, or 13.6%, from year-end 1997. This increase was
primarily in the consumer loan portfolio, which increased by $101.4 million or
48.5%.

     The reserve for possible loan losses is maintained at a level that
management of the Bank considers adequate based upon relevant circumstances. The
reserve for possible loan losses was $15.0 million at December 31, 1999. The
ratio of the reserve for possible loan losses to nonperforming loans was 409.4%
at December 31, 1999, an increase over the coverage of 255.7% recorded a year
earlier.

     The Bank provides its customers with access to capital by providing 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 funding 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 Bank's principal lending market
provides attractive lending opportunities for commercial, real estate, and
consumer loans.

     The Bank's loan committee consists of the Bank's 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 that 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' ability to repay their loans in accordance with the terms of 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, 1999, nonperforming assets
totaled $3.7 million, a decrease of $1.7 million, or a reduction of 31.5%, from
the prior year-end. Nonperforming assets represented 0.23% and 0.34% of total
assets for the years ending December 31, 1999 and 1998 respectively.

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



                                       5
<PAGE>

INDEPENDENT BANK CORP.



                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                  (continued)

<TABLE>
<CAPTION>


                                          December 31,  September 30,    June 30,       March 31,     December 31,   December 31,
                                             1999            1999         1999            1999           1998           1997
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                          (Dollars In Thousands)
<S>                                         <C>            <C>             <C>            <C>          <C>           <C>
Nonperforming Loans:
Loans past due 90 days or more
   but still accruing                       $  316         $  423          $  475         $  680       $1,026        $  737
Loans accounted for on a nonaccrual basis    3,338          3,506           3,620          4,514        4,330         5,154
- ---------------------------------------------------------------------------------------------------------------------------------
Total nonperforming loans                    3,654          3,929           4,095          5,194        5,356         5,891
- ---------------------------------------------------------------------------------------------------------------------------------
Other real estate owned                         --            126             126            126           --             2
- ---------------------------------------------------------------------------------------------------------------------------------
Total nonperforming assets                  $3,654         $4,055         $4,221          $5,320         $5,356       $5,893
=================================================================================================================================
Nonperforming loans as a percent of
   gross loans                                0.35%          0.38%           0.41%          0.53%        0.56%         0.69%
=================================================================================================================================
Nonperforming assets as a percent of
   total assets                               0.23%          0.26%           0.27%          0.34%        0.34%         0.43%
=================================================================================================================================

</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, 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,                                  1999     1998
- ------------------------------------------------------------
                                            (In Thousands)
<S>                                          <C>      <C>
Loans past due 90 days or more
   but still accruing
    Real Estate-Residential Mortgage         $   31   $   41
    Consumer-Installment                        229      819
    Consumer-Other                               56      166
- ------------------------------------------------------------
    Total                                    $  316   $1,026
- ------------------------------------------------------------
Loans accounted for on a nonaccrual basis:
    Commercial                               $  141   $  579
    Real Estate-Commercial Mortgage             326      140
    Real Estate-Residential Mortgage          2,186    2,455
    Consumer-Installment                        685    1,156
- ------------------------------------------------------------
    Total                                    $3,338   $4,330
- ------------------------------------------------------------
Total Nonperforming Loans                    $3,654   $5,356
============================================================

</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. At December 31, 1999, the Bank had $0.69
million of restructured loans.

     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 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. All costs incurred thereafter in maintaining the property, as well as
subsequent declines in fair value are charged to non-interest expense.

     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
Bank's standard underwriting guidelines. The Bank had no OREO properties at
December 31, 1999.

     Securities Portfolio The Company's securities portfolio consists of
securities which management intends to hold until maturity, securities available
for sale, trading assets, 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, mortgage-backed securities, including
collateralized mortgage obligations, state, county, and municipal securities as
well as other securities. Securities held to maturity as of December 31, 1999
are carried at their amortized cost of $229.0 million and exclude gross
unrealized gains of $0.47 million and gross unrealized losses of $10.9 million.
A year earlier, securities held to maturity totaled $284.9 million excluding
gross unrealized gains of $3.9 million and gross unrealized losses of $1.3
million. There were no sales of securities held to maturity during 1999 or 1998.

     Securities available for sale consist of certain mortgage-backed
securities, including collateralized mortgage obligations and U.S. Government
Agency 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 stockholders' equity. The fair market value of securities
available for sale at December 31, 1999 totaled $201.6 million and net
unrealized losses totaled $3.8 million. A year earlier, securities available for
sale were $195.2 million



                                       6
<PAGE>


                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                  (continued)

with net unrealized gains of $764,000. The Bank realized a gain of $34,000 and
$27,000 on the sale of available for sale securities in 1999 and 1998,
respectively.

     Trading assets consist of equity securities carried at fair value. Changes
in fair value are recognized in non-interest income. The fair value of trading
assets at December 31, 1999 totaled $486,000.

     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 by $1.0 million during 1999 to maintain
investment levels required by FHLB guidelines.

     Deposits The Bank's branch system consists of 34 locations. Each
full-service branch operates as a retail sales and services outlet offering a
complete line of deposit and loan products.

     As of December 31, 1999, deposits of $1,081.8 million were $38.5 million,
or 3.7%, higher than the prior year-end. An expanding customer base, extensive
branch network, and competitive market rates were responsible for this increase.
Core deposits, consisting of demand, interest checking, savings, and money
market accounts, increased $5.0 million, or 0.81%. Time deposits increased $33.5
million, or 7.76%.

     Total deposits increased $55.2 million, or 5.6%, during the year ended
December 31, 1998. Core deposits increased $44.3 million, or 7.8%, while time
deposits increased $10.8 million, or 2.6%.

     Borrowings The Bank's borrowings amounted to $359.5 million at December 31,
1999, a decrease of $37.1 million from year-end 1998. At December 31, 1999, the
Bank's borrowings consisted primarily of FHLB advances totaling $256.2 million,
a decrease of $57.5 million from the prior year-end. The remaining borrowings
consisted of federal funds purchased, assets sold under repurchase agreements,
and treasury tax and loan notes. These borrowings totaled $103.2 million at
December 31, 1999, an increase of $20.4 million from the prior year-end.

                             RESULTS OF OPERATIONS

     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, 1999, the Company reported a 5.59% increase
in net income to $17.0 million, or $1.19 Diluted earnings per share. This
increase in net income was due to a $2.7 million, or 4.54% increase in net
interest income. The provision for loan losses decreased to $3.9 million
compared with $4.0 million for the same period last year. Non-interest income
increased $1.7 million, or 12.7%, and non-interest expenses increased $3.8
million, or 9.0%, from 1998 to 1999.

     For the year ended December 31, 1998, the Company reported a 14.0% increase
in net income to $16.1 million, or $1.08 Diluted earnings per share. This
increase in net income was due to a $6.9 million, or 13.2%, increase in net
interest income. The provision for loan losses increased to $4.0 million,
compared with $2.3 million for the same period a year earlier. Non-interest
income increased $1.4 million, or 11.8%, and non-interest expenses increased
$3.1 million, or 8.0%, from 1997 to 1998. Each of these components is discussed
in detail below. 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 $62.9 million in
1999, a 4.8% increase over 1998 net interest income of $60.0 million. Growth in
net interest income in 1999, compared with that of 1998, was primarily the
result of a 6.25% increase in average earning assets. The yield on earning
assets was 7.73% in 1999, compared with 7.96% in 1998. While the average balance
of loans, net of unearned discount increased by $107.1 million, or 12.1%, the
yield on loans decreased by 45 basis points to 8.21% at December 31, 1999,
compared to 8.66% at December 31, 1998. This decrease in loan yield was due to a
flat yield curve and competitive downward rate pressure. The yield on taxable
securities remained strong at 6.70% in 1999 compared to 6.69% in 1998, while the
yield on non-taxable securities increased 4 basis points to 7.54% at December
31, 1999, compared to 7.50% a year earlier. During 1999, the average balance of
interest-bearing liabilities increased by $96.2 million, or 8.67%, over 1998
average balances. The average cost of these liabilities decreased 31 basis
points in 1999, amounting to 4.16%, compared to 4.47% in 1998. The Company's
interest rate spread (the difference between the weighted average yield on
interest-earning assets and the weighted average cost of interest-bearing
liabilities) increased by 8 basis points in 1999. This is due to the decreased
cost of interest-bearing liabilities as discussed above.

     The following table presents the Company's average balances, net interest
income, interest rate spread, and net interest margin for 1999, 1998, and 1997.
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 35% in these years.



                                       7
<PAGE>

INDEPENDENT BANK CORP.


                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                  (continued)


<TABLE>
<CAPTION>

                                                            1999                       1998                           1997
                                                         INTEREST                    INTEREST                      INTEREST
                                              AVERAGE     EARNED/ AVERAGE   AVERAGE   EARNED/    AVERAGE  AVERAGE    EARNED/ AVERAGE
                                              BALANCE      PAID    YIELD    BALANCE    PAID      YIELD    BALANCE     PAID    YIELD
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                (Dollars In Thousands)
<S>                                         <C>         <C>         <C>   <C>          <C>       <C>    <C>          <C>       <C>
Interest-earning assets:
  Federal funds sold and assets
     purchased under resale agreements      $   12,207      $579    4.74% $   15,003   $    800  5.33%  $     3,474  $   182   5.24%
  Trading Assets                                   439         5    1.14%          -       -        -             -        -      -
  Taxable securities                           418,010    28,002    6.70%    446,890     29,902  6.69%      390,769   26,207   6.71%
  Non-taxable securities (1)                    41,881     3,157    7.54%     31,586      2,370  7.50%       13,717      999   7.28%
  Loans, net of unearned discount (1)          991,319    81,356    8.21%    884,205     76,539  8.66%      757,877   66,925   8.83%
- ------------------------------------------------------------------------------------------------------------------------------------
  Total interest-earning assets             $1,463,856  $113,099    7.73% $1,377,684   $109,611  7.96%  $ 1,165,837  $94,313   8.09%
- ------------------------------------------------------------------------------------------------------------------------------------
  Cash and due from banks                       47,051                        42,806                        42,667
  Other assets                                  54,424                        23,137                        18,862
- ------------------------------------------------------------------------------------------------------------------------------------
     Total Assets                           $1,565,331                    $1,443,627                    $1,227,366
====================================================================================================================================
Interest-bearing liabilities:
  Savings and Interest Checking accounts    $  280,441  $  4,837    1.72% $  266,093   $  5,306  1.99%  $  255,069   $ 5,457   2.14%
  Money Market & Super Interest
     Checking accounts                         108,415     2,637    2.43%    107,956      2,833  2.62%     109,156     3,105   2.84%
  Time deposits                                450,425    23,194    5.15%    411,801     23,293  5.66%     402,346    23,136   5.75%
  Federal funds purchased and assets sold
     under repurchase agreements                84,809     4,077    4.81%     63,228      3,390  5.36%      45,586     2,628   5.76%
  Treasury tax and loan notes                    3,407       184    5.40%      3,175        192  6.05%       3,283       178   5.42%
  Federal Home Loan Bank borrowings            278,613    15,249    5.47%    257,681     14,555  5.65%     120,976     7,074   5.85%
- ------------------------------------------------------------------------------------------------------------------------------------
  Total interest-bearing liabilities        $1,206,110  $ 50,178    4.16% $1,109,934   $ 49,569  4.47%  $  936,416   $41,578   4.44%
- ------------------------------------------------------------------------------------------------------------------------------------
  Demand deposits                              220,727                       195,583                       171,955
  Corporation-obligated mandatorily
     redeemable trust preferred securities
     of subsidiary trust holding solely
     junior subordinated debentures of
     the Corporation                            28,750                        28,750                        17,801
  Other liabilities                             12,830                        12,805                        15,109
- ------------------------------------------------------------------------------------------------------------------------------------
     Total Liabilities                       1,468,417                     1,347,072                     1,141,281
  Stockholders' Equity                          96,914                        96,555                        86,085
- ------------------------------------------------------------------------------------------------------------------------------------
     Total Liabilities and Stockholders'
       Equity                               $1,565,331                    $1,443,627                    $1,227,366
====================================================================================================================================
Net Interest Income                                     $ 62,921                       $ 60,042                      $52,735
                                                        ========                       ========                      =======
Interest Rate Spread (2)                                            3.57%                        3.49%                         3.65%
                                                                    =====                        =====                         =====
Net Interest Margin (2)                                             4.30%                        4.36%                         4.52%
                                                                    =====                        =====                         =====

</TABLE>


(1)  The total amount of adjustment to present interest income and yield on a
     fully tax-equivalent basis is $1,093, $899, and $493 in 1999, 1998 and
     1997, respectively.

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


                                       8
<PAGE>


                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                  (continued)


     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 both volume and
rate, have been consistently allocated to change due to rate.

<TABLE>
<CAPTION>

                                                                      Year Ended December 31,
- ----------------------------------------------------------------------------------------------------------------
                                                      1999 Compared To 1998                1998 Compared To 1997
                                            --------------------------------------------------------------------
                                                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                        ($    72)   ($   149)   ($   221)   $     14    $    604    $    618
  Taxable securities                              32      (1,932)     (1,900)        (71)      3,766       3,695
  Non-taxable securities (1)                      15         772         787          70       1,301       1,371
  Trading assets                                  --           5           5          --          --          --
  Loans, net of unearned discount(1)          (4,459)      9,276       4,817      (1,541)     11,155       9,614
- ----------------------------------------------------------------------------------------------------------------
  Total                                     ($ 4,484)   $  7,972    $  3,488    ($ 1,528)   $ 16,826    $ 15,298
================================================================================================================
Expense of interest-bearing liabilities:

  Savings and Interest Checking accounts    ($   755)   $    286    ($   469)   ($   387)   $    236    ($   151)
  Money Market and Super Interest
    Checking accounts                           (208)         12        (196)       (238)        (34)       (272)
  Time deposits                               (2,285)      2,186         (99)       (387)        544         157
  Federal funds purchased and assets sold
    under repurchase agreements                 (470)      1,157         687        (254)      1,016         762
  Treasury tax and loan notes                    (22)         14          (8)         20          (6)         14
  Federal Home Loan Bank borrowings             (489)      1,183         694        (516)      7,997       7,481
- ----------------------------------------------------------------------------------------------------------------
  Total                                     ($ 4,229)   $  4,838    $    609    ($ 1,762)   $  9,753    $  7,991
================================================================================================================
  Change in net interest income             ($   255)   $  3,134    $  2,879    $    234    $  7,073    $  7,307
================================================================================================================

</TABLE>

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

     Interest income increased by $3.5 million, or 3.2%, to $113.1 million in
1999 as compared to the prior year-end. Interest earned on loans increased by
$4.8 million, or 6.3%, reflecting an increase in average loans to $991.3 million
in 1999 from $884.2 in 1998. Interest income from taxable securities decreased
by $1.9 million, or 6.35%, to $28.0 million in 1999 as compared to the prior
year.

     Interest expense for the year ended December 31, 1999 increased to $50.2
million from the $49.6 million recorded in 1998. Interest expense increased
by $4.8 million, or 9.8%, due to an increase in the average balance of
interest-bearing liabilities to $1,206.1 million. Borrowings increased $42.7
million, or 13.2%, from the 1998 balance, and interest-bearing deposits
increased $53.4 million or 6.8%. The cost of borrowings decreased to 5.32% in
1999, down 28 basis points from the 1998 cost of 5.60%. The average cost of
interest-bearing deposits decreased 35 basis points to 3.65% in 1999.

     Total interest income amounted to $109.6 million in 1998, an increase of
$15.3 million, or 16.2%, over 1997. This improvement was due to increases in
loan and security income.

     Interest income on loans increased $9.6 million, or 14.4%, to $76.5 million
in 1998 from $66.9 million a year prior. While the yield on loans decreased
slightly, the average balance increased $126.3 million, or 16.6%, to $884.2
million in 1998. Interest income on taxable investment securities amounted to
$29.9 million in 1998, compared to $26.2 million in 1997. This increase amounts
to $3.7 million, or 14.1%, comparing 1998 to 1997. The increase resulted from
average balances growing $56.1 million to $446.9 million in 1998 from $390.8
million in 1997.

     Total interest expense for the year ended December 31, 1998 increased $8.0
million, or 19.2%, over 1997. While interest expense on time deposits increased
by $157,000, or 0.67%, the cost of this deposit category decreased to 5.66% in
1998 from 5.75% in 1997. The total cost of interest-bearing liabilities
increased to 4.47% in 1998 from 4.44% in 1997.

     Provision for Possible Loan Losses. The provision for possible loan losses
represents the charge to expense that is required to fund the reserve for
possible loan losses. Adequacy of the allowance is determined using a consistent
systematic methodology which analyzes the size and risk of the loan portfolio at
each reporting date by allocating specific


                                       9
<PAGE>

INDEPENDENT BANK CORP.


                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                  (continued)

reserves for adversly classified loans and general loss allocations for segments
of the loan portfolio which have similar attributes. 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 economic conditions. A substantial portion of the
Company's loans are secured by real estate in Massachusetts. Accordingly, the
ultimate collectibility of a substantial portion of the Company's loan portfolio
is susceptible to changes in property values.

     The provision for loan losses remained consistent in 1999 at $3.93 million,
compared with $3.96 million in 1998. For the year ended December 31, 1999, net
loan charge-offs totaled $2.7 million, a decrease of $0.2 million from the prior
year. As of December 31, 1999, the reserve for possible loan losses represented
1.45% of loans, net of unearned discount, as compared to 1.46% at December 31,
1998. The reserve for possible loan losses at December 31, 1999 represented
409.4% of nonperforming loans on that date, as compared to coverage of 255.7% at
the prior year-end. This was a result of a decrease in nonperforming loans of
$1.7 million or 31.8% during 1999.

     The provision for 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 identified, 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, changes in the risk profile of the
portfolio, 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. Federal Reserve regulators most recently examined the
Company in the first quarter of 2000, and the Bank was most recently examined by
the Federal Deposit Insurance Corporation (FDIC) in the third quarter of 1999.
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,                 1999     1998     1997
- -----------------------------------------------------------------
                                              (In Thousands)
<S>                                   <C>       <C>       <C>
Service charges on deposit accounts   $ 5,409   $ 5,356   $ 5,654
Asset Management & Trust Services
  income                                4,108     3,763     3,082
Mortgage banking income                 1,779     2,354     1,713
Bank Owned Life Insurance               1,609       166        --
Other non-interest income               1,888     1,486     1,293
- -----------------------------------------------------------------
  TOTAL                               $14,793   $13,125   $11,742
=================================================================

</TABLE>

     Non-interest income, which is generated by deposit account service charges,
fiduciary services, mortgage banking activities, and miscellaneous other
sources, amounted to $14.8 million in 1999.

     Service charges on deposit accounts, which represent 36.6% of total
non-interest income, increased from $5.36 million in 1998 to $5.41 million in
1999. Asset Management & Trust Services revenue increased by 9.2% to $4.1
million, compared to $3.8 million in 1998. This improvement is due to a strong
securities market as well as a change in the fee structure.

     Mortgage banking income, $1.8 million in 1999, was a decrease of 24.4% over
1998 income of $2.4 million. The Company's mortgage banking revenue consists
primarily of application fees and origination fees on sold loans, servicing
income, and gains and losses on the sale of loans. 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 Company's interest rate
sensitivity. Such 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.

     In the fourth quarter of 1998 the Bank purchased Bank Owned Life Insurance
and this contributed $1.6 million to non-interest income in 1999.

     For the year ended December 31, 1998, total non-interest income amounted to
$13.1 million, an increase of $1.4 million, or 11.8%, from 1997. Service charges
on deposit accounts decreased slightly from $5.7 million in 1997 to $5.4 million
in 1998. Asset Management and Trust Services revenue increased by 22.1% to $3.8
million compared to $3.1 million in 1997. This improvement was due to an
increase in funds under management and a strong securities market. Mortgage
banking income increased to $2.4 million in 1998, up from $1.7 million in 1997.

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

<TABLE>
<CAPTION>

Years Ended December 31,                  1999      1998      1997
- -------------------------------------------------------------------
                                              (In Thousands)

<S>                                     <C>       <C>       <C>
Salaries and employee benefits          $23,716   $21,071   $19,464
Occupancy expenses                        3,613     3,681     3,525
Equipment expenses                        3,203     2,970     2,619
Advertising                               1,197       775       679
Consulting fees                             732       629       925
Legal fees- loan collection                 357       299       583
Legal fees- other                           284       531       413
FDIC assessment                             140       132       112
Office supplies and printing                457       582       460
Data processing facilities management     4,337     4,166     3,727
Postage expense                             679       694       674
Telephone expense                           785       728       776
Other non-interest expenses               5,950     5,439     4,638
- -------------------------------------------------------------------
TOTAL                                   $45,450   $41,697   $38,595
===================================================================


</TABLE>



                                       10


<PAGE>

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

                                   (CONTINUED)

     Non-interest expenses totaled $45.5 million for the year ended December 31,
1999, a $3.8 million increase from the comparable 1998 period.

     Salaries and employee benefits increased $2.6 million, or 12.6%, due in
part to the transfer of the Personal Computing and Networking department
personnel from Alltel, our data processing partner, to the Bank. Wage inflation
resulting from a tight labor market was also a significant contributor to the
increase.

     Occupancy and equipment expenses increased $0.17 million in 1999 to $6.8
million. In 1999, the Bank expanded into the town of Stoughton by opening a new
full-service branch. The data processing facilities management fee increased by
$0.2 million to $4.3 million in 1999. All other non-interest expenses increased
$0.77 million, or 7.9%, to $10.6 million in 1999, compared to $9.8 million in
1998.

     Non-interest expenses increased by $3.1 million, or 8.0%, to $41.7 million
in 1998 compared with $38.6 million in 1997.

     Salaries and employee benefits increased $1.6 million, or 8.3%, to $21.1
million in 1998, compared with $19.5 million in 1997. This increase was due to
merit increases, additional staffing, and a tight labor market.
Performance-based compensation awards also contributed to this increase.

     Occupancy and equipment expense increased $0.5 million, or 8.3%, from 1997
to 1998, again demonstrating the Company's commitment to continually improve
facilities and technology for customers and employees.

     The data processing facilities management fee, initiated in 1996, increased
by $0.4 million to $4.2 million in 1998, compared to $3.7 million in 1997.

     Minority Interest In 1997, Independent Capital Trust I was formed for the
purpose of issuing Trust Preferred Securities. A total of $28.8 million of 9.28%
Trust Preferred Securities were issued by the Trust. The Company recorded
distributions payable on the Trust Preferred Securities as minority interest
expense totaling $2.7 million in 1999 and 1998.

     Income Taxes For the years ended December 31, 1999, 1998 and 1997, the
Company recorded combined federal and state income tax provisions of $7.5
million, $7.8 million and $7.3 million, respectively. These provisions reflect
effective income tax rates of 30.7%, 32.6%, and 34.1%, in 1999, 1998, and 1997,
respectively, which are less than the Company's combined statutory tax rate of
42%. The lower effective income tax rates are attributable to certain
non-taxable investments and dividends and to benefits recorded in these years in
compliance with Statement of Financial Standards (SFAS) No. 109.

     The tax effects of all income and expense transactions are recognized by
the Company in each year's 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, which monitor and coordinate the Company's interest rate
sensitivity and the sources, uses, and pricing of funds. Interest rate
sensitivity refers to the Company's 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 management's 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. The Committee employs simulation analyses in an
attempt to quantify, evaluate, and manage the impact of changes in interest
rates on the Bank's net interest income. In addition, the Company engages an
independent consultant to render advice with respect to asset and liability
management strategy.

     The Bank is careful to increase deposits without adversely impacting the
weighted average cost of those monies. Accordingly, 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 leverage the balance sheet.

     At December 31, 1999, approximately 29% of the Company's total assets
consisted of assets which will reprice or mature within one year. As of that
date, the amount of the Company's cumulative hedged gap on assets which will
reprice or mature within one year was a negative $422.4 million, or 26.6% of
total assets.

     From time to time, the Company has utilized interest rate swap agreements
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.

                                       11
<PAGE>


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

                                   (CONTINUED)


     The Bank had entered into interest rate swap agreements with a total
notional value of $55 million at December 31, 1999 and $20 million at December
31, 1998. These swaps were arranged through a large international financial
institution and have initial maturities ranging from nine months to five years.
The Bank receives fixed rate payments and pays a variable rate of interest tied
to either 3-month LIBOR or Prime. At December 31, 1999, the weighted average
fixed payment rate was 7.65% and the weighted average rate of the variable
interest payments was 7.22%. As a result of these interest rate swaps, the Bank
realized net interest income of $0.1 million in 1999, 1998 and 1997.

     The selected consolidated financial 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>

                                                                             Amounts Maturing or Repricing
                                                                 ------------------------------------------------------
                                                                    Within      Over Three
                                                                     Three       To Twelve       Over One
                                                                     Months        Months          Year         Total
                                                                 -----------    -------------   ----------   ----------
<S>                                                           <C>            <C>             <C>           <C>
Interest-earning assets (1):
        Federal funds sold                                       $    8,719           --             --      $    8,719
        Securities                                                   29,859         46,158        377,850       453,867
        Loans - fixed rate (2)                                       52,260        111,370        604,890       768,520
        Loans - floating rate (2)                                   172,861         37,082         43,151       253,094
                                                                 -----------    -------------   ----------   ----------
Total interest-earning assets                                       263,699        194,610      1,025,891     1,484,200
                                                                 -----------    -------------   ----------   ----------
        Bank Owned Life Insurance                                      --             --           31,719        31,719
                                                                 -----------    -------------   ----------   ----------
Interest-bearing liabilities:

        Savings and Interest Checking accounts (3)                   65,807           --          251,382       317,189
        Money Market and Super Interest Checking
            accounts (3)                                             88,213          1,336         11,694       101,243
        Time certificates of deposit over $100,000                   58,335          6,300           --          64,635
        Other time deposits                                         117,010        235,439         44,327       396,776
        Borrowings                                                  183,243        100,000         76,224       359,467
                                                                 -----------    -------------   ----------   ----------
Total interest-bearing liabilities                                  512,608        343,075        383,627     1,239,310
                                                                 -----------    -------------   ----------   ----------
        Corporation-obligated mandatorily redeemable
                trust preferred securities of subsidiary trust
                holding solely junior subordinated debentures
                of the Corporation                                     --             --           28,750        28,750
                                                                 ===========    =============   ===========  ==========
Net interest sensitivity gap during the period                     (248,909)      (148,465)       645,233       247,859
                                                                 ===========    =============   ===========  ==========
Cumulative gap                                                     (248,909)      (397,374)       247,859       247,859
                                                                 ===========    =============   ===========  ==========
Effect of hedging activities                                        (55,000)        30,000         25,000          --
                                                                 ===========    =============   ===========  ==========
Cumulative hedged gap                                            ($ 303,909)      (422,374)       247,859    $  247,859
                                                                 ===========    =============   ===========  ==========
Interest-earning assets as a percent of
        interest-bearing liabilities (cumulative)                     51.44%         53.56%        119.76%       119.76%
Interest-earning assets as a percent of
        total assets (cumulative)                                     16.58%         28.82%         93.34%        93.34%
Ratio of unhedged gap to total assets                                -15.65%         -9.34%         40.58%        15.59%
Ratio of cumulative unhedged gap to total assets                     -15.65%        -24.99%         15.59%        15.59%
Ratio of hedged gap to total assets                                  -19.11%         -7.45%         42.15%        15.59%
Ratio of cumulative hedged gap to total assets                       -19.11%        -26.56%         15.59%        15.59%

</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 $3.6
     million at the same date.
(3)  Although the Bank's regular savings accounts generally are subject to
     immediate withdrawal, management considers most of these 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.

                                       12
<PAGE>


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

                                   (CONTINUED)

                                INTEREST RATE RISK

     Interest rate risk is the sensitivity of income to variations in interest
rates over both short-term and long-term horizons. The primary goal of interest
rate risk management is to control this risk within limits approved by the Board
and narrower guidelines approved by the Asset/Liability Management Committee.
These limits and guidelines reflect the Company's tolerance for interest rate
risk by identifying exposures, quantifying and hedging them. The Company
quantifies its interest rate exposures using simulation models, as well as
simpler gap analyses. The Company manages its interest rate exposure using a
combination of on and off balance sheet instruments, primarily fixed rate
portfolio securities, interest rate swaps, and options.

     The Company uses simulation analysis to measure the exposure of net
interest income to changes in interest rates over a relatively short (i.e. less
than 2 years) time horizon. Simulation analysis involves projecting future
interest income and expense from the Company's assets, liabilities and
off-balance sheet positions under various scenarios.

     The Company's limits on interest rate risk specify that if interest rates
were to shift up or down 200 basis points, estimated net interest income for the
next 12 months should decline by less than 6.0%. The following table reflects
the Company's estimated exposure, as a percentage of estimated net interest
income for the next 12 months:

<TABLE>
<CAPTION>

               Rate Change          Estimated Exposure as %
              (Basis Points)        of Net Interest Income
              --------------        ------------------------
<S>                              <C>
                   +200                   (2.25%)
                   -200                    2.79%

</TABLE>

     See Managements' discussion on Asset/Liability Management for further
details on how the Company manages its market and interest rate risk.

                                 LIQUIDITY

     Liquidity, as it pertains to the Company, is the ability to generate cash
in the most economical way for the institution to meet its ongoing obligations
to pay deposit withdrawals and to fund loan commitments. The Company's primary
sources of funds are deposits, borrowings, and the amortization, prepayment, and
maturities of loans and investments.

     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, interest checking 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 five repurchase agreement lines with major brokerage firms as
potential sources of liquidity. At December 31, 1999, the Company had $39.6
million outstanding under these lines. In addition to these lines, the Bank also
had customer repurchase agreements outstanding amounting to $47.6 million at
December 31, 1999. As a member of the Federal Home Loan Bank, Rockland has
access to approximately $323 million of borrowing capacity. On December 31,
1999, the Company had $256.2 million outstanding in FHLB borrowings.

     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 Parent Company's assets include its
investment in the Bank, $1.4 million of other investments, and $0.9 million of
goodwill. In addition, the Parent Company issued $29.64 million of Junior
Subordinated Debentures in conjunction with the issuance of Trust Preferred
Securities by a direct subsidiary, Independent Capital Trust I. The proceeds of
this offering, net of issuance costs, are maintained in an interest bearing
checking account at the Bank. The Parent Company has no employees and no
significant liabilities or sources of income. Expenses incurred by the Parent
Company relate to its reporting obligations under the Securities Exchange Act of
1934, as amended, and related expenses as a publicly traded company. The Parent
Company is directly reimbursed by the Bank for virtually all such expenses.

     The Company 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 Company will maintain
adequate levels of available funds. At December 31, 1999, the Company's
liquidity position was well above policy guidelines.

                                       13
<PAGE>


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

                                   (CONTINUED)


                                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, 1999, the Company and the Bank substantially exceeded the minimum
requirements for Tier 1 risk-based and total risk-based capital.

     A minimum requirement of 4.0% Tier 1 leverage capital is also mandated. On
December 31, 1999, the Tier 1 leverage capital ratio for the Company and the
Bank was 8.15% and 6.86%, respectively.

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

<TABLE>
<CAPTION>

DECEMBER 31,                                  1999            1998
- ------------                                -------        ---------
<S>                                      <C>             <C>
THE COMPANY
        Tier 1 leverage capital ratio         8.15%           7.91%
        Tier 1 risk-based capital ratio      11.14%          11.38%
        Total risk-based capital ratio       12.39%          12.63%
THE BANK
        Tier 1 leverage capital ratio         6.86%           6.32%
        Tier 1 risk-based capital ratio       9.35%           9.09%
        Total risk-based capital ratio       10.60%          10.34%

</TABLE>

                                   DIVIDENDS

     The Company declared cash dividends of $.40 per share in 1999 and 1998. The
1999 ratio of dividends paid to earnings was 33.50%.

     Payment of dividends by the Company on its common stock is subject to
various regulatory restrictions. The Company is regulated by the Federal
Reserve Bank 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 continue to 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.


                         YEAR 2000 READINESS DISCLOSURE

     The Company developed plans to address the possible exposure related to the
impact of the Year 2000 problem ("Y2K") on its computer systems and key service
providers. Senior management and the Board of Directors approved these plans.

     The Company aggressively monitored the transition of its computer systems
into 2000 and is pleased with the results. Minor exceptions were noted and
corrected quickly. Management will continue to monitor computer systems
throughout 2000 as a normal course of business, paying particular attention to
the remaining critical Y2K dates.

     The Company estimated out of pocket costs in 1999 and 1998 to address the
Y2K problem at $500,000. These costs totaled $211,000 and $131,000 in 1999 and
1998, respectively.

                                       14
<PAGE>

                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To The Board of Directors of Independent Bank Corp.:

     We have audited the consolidated balance sheets of Independent Bank Corp.
and subsidiaries as of December 31, 1999 and 1998, and the related consolidated
statements of income, comprehensive income, stockholders' equity, and cash flows
for each of the three years in the period ended December 31, 1999. 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, 1999 and 1998, and the results
of their operations and their cash flows for each of the three years in the
period ended December 31, 1999, in conformity with generally accepted accounting
principles.


                                                /s/ Arthur Andersen LLP
                                                -------------------------------
                                                ARTHUR ANDERSEN LLP

Boston, Massachusetts
January 26, 2000>






                                       15
<PAGE>

INDEPENDENT BANK CORP.

                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>

DECEMBER 31,                                                                               1999            1998
                                                                                      ------------   -------------
                                                                                           (Dollars In Thousands)
<S>                                                                                <C>             <C>
ASSETS
        CASH AND DUE FROM BANKS                                                        $    48,949    $    47,755
        FEDERAL FUNDS SOLD                                                                   8,719         38,443
        TRADING ASSETS (Note 3)                                                                486           --
        SECURITIES HELD TO MATURITY (Notes 1 and 4)
                (market value $218,588 and $287,542)                                       229,043        284,944
        SECURITIES AVAILABLE FOR SALE (Notes 1 and 4)                                      201,614        195,199
        FEDERAL HOME LOAN BANK STOCK (Note 7)                                               17,036         16,035
        LOANS, NET OF UNEARNED DISCOUNT (Notes 1 and 5)                                  1,028,510        941,112
                LESS: RESERVE FOR POSSIBLE LOAN LOSSES                                     (14,958)       (13,695)
                                                                                      ------------   -------------
                Net Loans                                                                1,013,552        927,417
                                                                                      ------------   -------------
        BANK PREMISES AND EQUIPMENT (Notes 1 and 6)                                         14,268         15,200
        OTHER ASSETS (Notes 1 and 9)                                                        56,389         50,076
                                                                                      ------------   -------------
                TOTAL ASSETS                                                           $ 1,590,056    $ 1,575,069
                                                                                      ============   =============
LIABILITIES
        DEPOSITS
                Demand Deposits                                                        $   226,044    $   219,090
                Savings and Interest Checking Accounts                                     282,516        278,306
                Money Market and Super Interest Checking Accounts                          107,624        113,811
                Time Certificates of Deposit over $100,000                                 113,832         95,706
                Other Time Deposits                                                        351,790        336,404
                                                                                      ------------   -------------
                TOTAL DEPOSITS                                                           1,081,806      1,043,317
                                                                                      ------------   -------------
        FEDERAL FUNDS PURCHASED AND ASSETS SOLD UNDER
                REPURCHASE AGREEMENTS (Notes 4 and 7)                                       93,366         82,376
        TREASURY TAX AND LOAN NOTES (Notes 4 and 7)                                          9,877            471
        FEDERAL HOME LOAN BANK BORROWINGS (Note 7)                                         256,224        313,724
        OTHER LIABILITIES                                                                   21,904         10,583
                                                                                      ------------   -------------
                TOTAL LIABILITIES                                                      $ 1,463,177    $ 1,450,471
                                                                                      ------------   -------------
        Corporation-obligated mandatorily redeemable trust preferred
                securities of subsidiary trust holding solely junior subordinated
                debentures of the Corporation
                Outstanding: 1,150,000 shares (Note 14)                                $    28,750    $    28,750
                                                                                      ------------   -------------
STOCKHOLDERS' EQUITY (Notes 1 and 12)
        Preferred Stock, $.01 par value.  Authorized: 1,000,000 Shares
                Outstanding: None                                                             --             --
        Common Stock, $.01 par value.  Authorized: 30,000,000
                Outstanding: 14,863,821 Shares in 1999 and 14,863,821 Shares in 1998           149            149
        Treasury Stock: 684,463 Shares in 1999 and 406,638 Shares in 1998                  (10,678)        (6,431)
        Surplus                                                                             44,950         45,303
        Retained Earnings                                                                   67,547         56,063
        Other Accumulated Comprehensive Income, Net of Tax (Note 4)                         (3,839)           764
                TOTAL STOCKHOLDERS' EQUITY                                                  98,129         95,848
                                                                                      ------------   -------------
TOTAL LIABILITIES, MINORITY INTEREST IN
SUBSIDIARIES, AND STOCKHOLDERS' EQUITY                                                 $ 1,590,056    $ 1,575,069
                                                                                      ============   =============

</TABLE>

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

                                       16
<PAGE>

CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>

YEARS ENDED DECEMBER 31,                                                            1999           1998          1997
                                                                        -------------------   -----------   ------------------
                                                                       (Dollars In Thousands, Except Share and Per Share Data)
<S>                                                                 <C>                   <C>            <C>
INTEREST INCOME

        Interest on Loans (Notes 1 and 5)                                      $    81,296   $    76,404   $    66,739
        Interest and Dividends on Securities (Note 4)                               30,127        31,508        26,899
        Interest on Federal Funds Sold and Repurchase Agreements                       578           800           182
        Interest on Interest Bearing Deposits                                            5          --            --
                                                                        -------------------   -----------   ------------------
                 Total Interest Income                                             112,006       108,712        93,820
                                                                        -------------------   -----------   ------------------
INTEREST EXPENSE
        Interest on Deposits                                                        30,668        31,432        31,697
        Interest on Borrowings (Notes 1 and 7)                                      19,510        18,137         9,881
                                                                        -------------------   -----------   ------------------
Total Interest Expense                                                              50,178        49,569        41,578
                                                                        -------------------   -----------   ------------------
                Net Interest Income                                                 61,828        59,143        52,242
                                                                        -------------------   -----------   ------------------
PROVISION FOR POSSIBLE LOAN LOSSES (Notes 1 and 5)                                   3,927         3,960         2,260
                                                                        -------------------   -----------   ------------------
                Net Interest Income After Provision For Possible Loan Losses        57,901        55,183        49,982
                                                                        -------------------   -----------   ------------------
NON-INTEREST INCOME
        Service Charges on Deposit Accounts                                          5,409         5,356         5,654
        Asset Management & Trust Services Income                                     4,108         3,763         3,082
        Mortgage Banking Income                                                      1,779         2,354         1,713
        Other Non-Interest Income                                                    3,497         1,652         1,293
                                                                        -------------------   -----------   ------------------
                Total Non-Interest Income                                           14,793        13,125        11,742
                                                                        -------------------   -----------   ------------------
NON-INTEREST EXPENSES
        Salaries and Employee Benefits (Note 10)                                    23,716        21,071        19,464
        Occupancy Expenses (Notes 6 and 13)                                          3,613         3,681         3,525
        Equipment Expenses                                                           3,203         2,970         2,619
        Other Non-Interest Expenses (Note 11)                                       14,918        13,975        12,987
                                                                        -------------------   -----------   ------------------
                Total Non-Interest Expenses                                         45,450        41,697        38,595
                                                                        -------------------   -----------   ------------------
        Minority Interest                                                            2,668         2,668         1,645
                                                                        -------------------   -----------   ------------------
INCOME BEFORE INCOME TAXES                                                          24,576        23,943        21,484
PROVISION FOR INCOME TAXES (Notes 1 and 9)                                           7,545         7,804         7,326
                                                                        -------------------   -----------   ------------------
NET INCOME                                                                     $    17,031   $    16,139   $    14,158
                                                                        ===================   ===========   ==================
BASIC EARNINGS PER SHARE                                                       $      1.20   $      1.10   $      0.97
                                                                        ===================   ===========   ==================
DILUTED EARNINGS PER SHARE                                                     $      1.19   $      1.08   $      0.95
                                                                        ===================   ===========   ==================
Weighted average common shares (Basic) (Notes 1 and 12)                         14,213,390    14,730,193    14,666,420
Common stock equivalents                                                           152,266       215,526       305,805
                                                                        -------------------   -----------   ------------------
Weighted average common shares (Diluted) (Notes 1 and 12)                       14,365,656    14,945,719    14,972,225
                                                                        ===================   ===========   ==================

</TABLE>

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

                                       17
<PAGE>

INDEPENDENT BANK CORP.

                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
               (Dollars In Thousands, Except Share and Per Share Data)

<TABLE>
<CAPTION>

                                                                                                               OTHER
                                                                                                            ACCUMULATED
                                                           COMMON      TREASURY              RETAINED      COMPREHENSIVE
                                                            STOCK        STOCK     SURPLUS   EARNINGS          INCOME     TOTAL
                                                          ---------    --------   ---------  ----------    ------------- -------
<S>                                                   <C>           <C>        <C>         <C>          <C>            <C>
BALANCE DECEMBER 31, 1996                                 $    146        --      $ 44,433   $ 36,666       $   (135)   $ 81,110
                                                          ---------    --------   ---------  ----------    ------------- -------
        Net Income                                                                             14,158                     14,158
        Cash Dividends Declared ($.34 per share)                                               (4,999)                    (4,999)
        Proceeds From Exercise of Stock

                Options (Note 12)                                2                     710                                   712
        Tax Benefit on Stock Option Exercises                                            4                                     4
        Change in Unrealized Gain (Loss) on Securities
                Available For Sale, Net of Tax (Note 4)                                                        1,508       1,508
                                                          ---------    --------   ---------  ----------    ------------- -------
BALANCE DECEMBER 31, 1997                                      148        --        45,147     45,825          1,373      92,493
                                                          ---------    --------   ---------  ----------    ------------- -------
        Net Income                                                                             16,139                     16,139
        Cash Dividends Declared ($.40 per share)                                               (5,901)                    (5,901)
        Proceeds From Exercise of Stock
                Options (Note 12)                                1         409         156                                   566
        Treasury Stock Repurchase, 433,338 shares                       (6,840)                                           (6,840)
        Change in Unrealized Gain on Securities
                Available For Sale, Net of Tax (Note 4)                                                         (609)       (609)
                                                          ---------    --------   ---------  ----------    ------------- -------
BALANCE DECEMBER 31, 1998                                      149      (6,431)     45,303     56,063            764      95,848
                                                          ---------    --------   ---------  ----------    ------------- -------
        Net Income                                                                             17,031                     17,031
        Cash Dividends Declared ($.40 per share)                                               (5,547)                    (5,547)
        Proceeds From Exercise of Stock
                Options (Note 12)                                          589        (353)                                  236
        Treasury Stock Repurchase, 315,355 shares                       (4,836)                                           (4,836)
        Change in Unrealized Gain on Securities
                Available For Sale, Net of Tax (Note 4)                                                       (4,603)     (4,603)
                                                          ---------    --------   ---------  ----------    ------------- -------
BALANCE DECEMBER 31, 1999                                 $    149    ($10,678)   $ 44,950   $ 67,547       ($ 3,839)   $ 98,129
                                                          ---------    --------   ---------  ----------    ------------- -------

</TABLE>

                       STATEMENT OF COMPREHENSIVE INCOME
              FOR THE YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997
<TABLE>
<CAPTION>

                                                                                     1999        1998         1997
                                                                                   --------    --------    ---------
                                                                                            (In Thousands)
<S>                                                                              <C>          <C>       <C>
Net Income                                                                         $ 17,031    $ 16,139    $ 14,158
Other Comprehensive Income, Net of Tax
        Unrealized holding gains (losses) arising during period                      (4,581)       (591)      1,503
        Reclassification adjustments for (gains) losses included in net earnings        (22)        (18)          5
                                                                                   --------    --------    ---------
Other Comprehensive Income                                                           (4,603)       (609)      1,508
                                                                                   --------    --------    ---------
        Comprehensive Income                                                       $ 12,428    $ 15,530    $ 15,666
                                                                                   ========    =========   =========

</TABLE>

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

                                       18
<PAGE>

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>

YEARS ENDED DECEMBER 31,                                                                         1999         1998          1997
                                                                                              ---------    ----------   ---------
                                                                                                         (In Thousands)
<S>                                                                                       <C>           <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net Income                                                                                  $  17,031    $  16,139    $  14,158
  ADJUSTMENTS TO RECONCILE NET INCOME TO
                NET CASH PROVIDED FROM OPERATING ACTIVITIES:
                Depreciation and amortization                                                     4,544        4,202        3,160
                Provision for possible loan losses                                                3,927        3,960        2,260
                Deferred income taxes                                                                75           65          769
                Loans originated for resale                                                     (51,208)     (76,223)     (42,850)
                Proceeds from mortgage loan sales                                                51,005       76,028       42,793
                Loss (gain) on sale of mortgages                                                    203          195           57
                Loss (gain) on sale of investments                                                  (34)         (27)           8
                Gain recorded from mortgage servicing rights                                       (560)        (748)        (423)
                Other Real Estate Owned recoveries                                                  (12)        (188)        (131)
                Changes in assets and liabilities:
                        (Increase) Decrease in other assets                                      (5,753)       1,318       (1,111)
                        (Decrease) Increase in other liabilities                                 13,928       (1,497)        (403)
                                                                                              ---------    ----------   ---------
TOTAL ADJUSTMENTS                                                                                16,115        7,085        4,129
                                                                                              ---------    ----------   ---------
                NET CASH PROVIDED FROM (USED IN) OPERATING ACTIVITIES                            33,146       23,224       18,287
                                                                                              ---------    ----------   ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
                Proceeds from maturities of Securities Held to Maturity                          77,286      106,545       88,070
                Proceeds from maturities of Securities Available-For-Sale                        43,855       68,702       20,641
                Purchase of Securities Held to Maturity                                         (22,045)     (84,211)    (106,195)
                Purchase of Securities Available For Sale                                       (58,555)    (133,688)    (123,937)
                Purchase of Federal Home Loan Bank Stock                                         (1,001)        --         (8,477)
                Net increase in Loans                                                           (90,188)    (116,004)    (134,533)
                Purchase of Bank Owned Life Insurance                                              --        (30,000)        --
                Proceeds from sale of Other Real Estate Owned                                       138          244          400
                Investment in Bank Premises and Equipment                                        (2,245)      (5,041)      (4,200)
                                                                                              ---------    ----------   ---------
                NET CASH USED IN INVESTING ACTIVITIES                                           (52,755)    (193,453)    (268,231)
                                                                                              ---------    ----------   ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
                Net increase in Time Deposits                                                    33,512       10,835       44,493
                Net increase (decrease) in Other Deposits                                         4,977       44,334       25,083
                Net increase (decrease) in Federal Funds Purchased
                and Assets Sold Under Repurchase Agreements                                      10,990       44,049       37,487
                Net increase (decrease) in Federal Home Loan Bank Borrowings                    (57,500)     107,000      128,724
                Net increase (decrease) in Treasury Tax & Loan Notes                              9,406       (2,746)         921
                Issuance of corporation-obligated mandatorily redeemable
                        trust preferred securities of subsidiary trust
                        holding solely junior subordinated debentures of the
                        Corporation                                                                --           --         28,750
                Proceeds from stock issuance                                                        236          566          716
                Payments for Treasury stock purchase                                             (4,836)      (6,840)        --
                Dividends Paid                                                                   (5,706)      (5,787)      (4,700)
                                                                                              ---------    ----------   ---------
                NET CASH PROVIDED FROM (USED IN) FINANCING ACTIVITIES                            (8,921)     191,411      261,474
                                                                                              ---------    ----------   ---------
                NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                            (28,530)      21,182       11,530
                                                                                              ---------    ----------   ---------
                CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE YEAR                           86,198       65,016       53,486
                                                                                              ---------    ----------   ---------
                CASH AND CASH EQUIVALENTS AT THE END OF THE YEAR                              $  57,668    $  86,198    $  65,016
                                                                                              =========    ==========   =========
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the year for:
                Interest on deposits and borrowings                                           $  50,083    $  51,212    $  45,453
                Minority Interest                                                                 2,668        2,668        1,638
                Income taxes                                                                      8,094        7,303        6,110
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND
FINANCING ACTIVITIES:
        Loans transferred to OREO                                                                   126           85          503
        Assets transferred to trading from Available-For-Sale                                       486         --           --

</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.


                                       19

<PAGE>

INDEPENDENT BANK CORP.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION AND CONSOLIDATION

     The accompanying consolidated financial statements include the accounts of
Independent Bank Corp. (the Company) and its subsidiaries, Rockland Trust
Company (Rockland or The Bank) and Independent Capital Trust I. All material
intercompany balances and transactions have been eliminated in consolidation.
Certain amounts in prior year financial statements have been reclassified to
conform to the current year's presentation.

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 financial
statements and the reported amounts of revenues and expenses during the
reporting periods. Actual results could vary from these estimates. Material
estimates that are particularly susceptible to significant changes in the near
term relate to the determination of the allowance for loan losses, and the
valuation of foreclosed real estate, deferred tax assets and trading activities.

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 34 banking offices in southeastern Massachusetts.
The Bank's primary source of income is from providing loans to individuals and
small-to-medium-sized businesses in its market area.

SIGNIFICANT GROUP CONCENTRATIONS OF CREDIT RISK

     Most of the Bank's activities are with customers located within
Massachusetts. Notes 3 and 4 discuss the types of securities that the Bank
invests in. Note 5 discusses the types of lending that the Bank engages in. The
Bank does not have any significant concentrations in any one industry or
customer.

CASH AND CASH
EQUIVALENTS

     For purposes of the consolidated statements of cash flows, cash and cash
equivalents include cash and balances due from banks, federal funds sold and
securities purchased under repurchase agreements, all of which mature within 90
days.

TRADING ACTIVITIES

     Securities that are held principally for resale in the near term are
recorded in the trading assets account at fair value with changes in fair value
recorded in earnings. Interest and dividends are included in net interest
income. Derivatives are carried at fair value with changes in fair value
recorded in earnings, and are classified as trading assets when there is a
positive fair value and trading liabilities when there is a negative fair value.
Quoted market prices, when available, are used to determine the fair value of
trading instruments. If quoted market prices are not available, then fair values
are estimated using pricing models, quoted prices of instruments with similar
characteristics, or discounted cash flows.

SECURITIES

     Debt securities that management has the positive intent and ability to hold
to maturity are classified as "held-to-maturity" and recorded at amortized cost.
Securities not classified as held-to-maturity or trading, including equity
securities with readily determinable fair values, are classified as
"available-for-sale" and recorded at fair value, net of the related tax effect,
with unrealized gains and losses excluded from earnings and reported in other
comprehensive income.

     Purchase premiums and discounts are recognized in interest income using the
effective yield method over the terms of the securities. Declines in the fair
value of held-to-maturity and available-for-sale securities below their cost
that are deemed to be other than temporary are reflected in earnings as realized
losses.

     When securities are sold, the adjusted cost of the specific security sold
is used to compute gain or loss on the sale. Neither the Company nor the Bank
engages in the trading of investment securities.

LOANS HELD FOR SALE

     Loans originated and intended for sale in the secondary market are carried
at the lower of cost or estimated fair value in the aggregate. Net unrealized
losses, if any, are recognized through a valuation allowance by charges to
income.

LOANS

     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.

ALLOWANCE FOR LOAN LOSSES

     The allowance for loan losses is established as losses are estimated to
have occurred. Loan losses are charged against the allowance when management
believes the uncollectibility of a loan balance is confirmed. Subsequent
recoveries, if any, are credited to the allowance.

     The allowance for loan losses is evaluated on a regular basis by management
and is based upon management's systematic periodic review of the collectibility
of the loans in light of historical experience, the nature and volume of the
loan portfolio, adverse situations that may affect the borrower's ability to
repay, estimated value of any underlying collateral, and prevailing economic
conditions. This evaluation is inherently subjective as it requires estimates
that are susceptible to significant revision as more information becomes
available.

     A loan is considered impaired when, based on current information and
events, it is probable that the Company will be unable to collect the scheduled
payments of principal or interest when due according to the contractual terms of
the loan agreement. Factors considered by manage-

                                       20
<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

ment in determining impairment include payment status, collateral value, and the
probability of collecting scheduled principal and interest payments when due.
Loans that experience insignificant payment delays and payment shortfalls
generally are not classified as impaired. Management determines the significance
of payment delays and payment shortfalls on a case-by-case basis, taking into
consideration all of the circumstances surrounding the loan and the borrower,
including the length of the delay, the reasons for the delay, the borrower's
prior payment record, and the amount of the shortfall in relation to the
principal and interest owed. Impairment is measured on a loan by loan basis for
commercial and construction loans by either the present value of expected future
cash flows discounted at the loan's effective interest rate, the loan's
obtainable market price, or the fair value of the collateral if the loan is
collateral dependent.

     Large groups of smaller balance homogeneous loans are collectively
evaluated for impairment. Accordingly, the Company does not separately identify
individual consumer and residential loans for impairment disclosures.

LOAN SERVICING

     Servicing assets are recognized as separate assets when rights are acquired
through purchase or through sale of financial assets. Capitalized servicing
rights are reported in other assets and are amortized into non-interest income
in proportion to, and over the period of, the estimated future net servicing
income of the underlying financial assets. Servicing assets are evaluated for
impairment based upon the fair value of the rights as compared to amortized
cost. Impairment is determined by stratifying rights by predominant
characteristics, such as interest rates and terms. Fair value is determined
using prices for similar assets with similar characteristics, when available, or
based upon discounted cash flows using market-based assumptions. Impairment is
recognized through a valuation allowance for an individual stratum, to the
extent that fair value is less than the capitalized amount for the stratum.

LOAN ORIGINATION FEES

     Loan origination and commitment fees and certain related costs are deferred
and amortized over the lives of the underlying loans. Net deferred fees included
in loans at December 31, 1999 and 1998 were $830,000 and $267,000, respectively.

BANK PREMISES AND EQUIPMENT

     Land is carried at cost. 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
loan foreclosure or acceptance of a deed in lieu of foreclosure. OREO is
initially recorded at fair value at the date of foreclosure, establishing a new
cost basis. Subsequent to foreclosure, valuations are periodically performed by
management and the assets are carried at the lower of carrying amount or fair
value less cost to sell. 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. Revenue and expenses from operations and changes in the valuation
allowance are included in net expenses from foreclosed assets. Subsequent
declines in value are charged to other non-interest expense.

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, 1999 is $885,000.

     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, 1999 is $1,179,000. The Company periodically
evaluates intangible assets for impairment on the basis of whether these assets
are recoverable from projected undiscounted net cash flows of the related
acquired entity.

INCOME TAXES

     Deferred income tax assets and liabilities are determined using the
liability (or balance sheet) method. Under this method, the net deferred tax
asset or liability is determined based on the tax effects of the temporary
differences between the book and tax bases of the various balance sheet assets
and liabilities and gives current recognition to changes in tax rates and laws.

ASSET MANAGEMENT & TRUST 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 an
accrual basis.

FINANCIAL INSTRUMENTS

     CREDIT RELATED FINANCIAL INSTRUMENTS - In the ordinary course of business,
the Bank enters into commitments to extend credit. These financial instruments
are recorded when they are funded.

     DERIVATIVE FINANCIAL INSTRUMENTS - As part of asset/liability management,
the Bank utilizes interest rate swap agreements, caps, or floors to hedge
various exposures or to modify interest rate characteristics of various balance
sheet accounts.

     Swaps are accounted for on the "accrual" method. The interest component
associated with the contract is recognized over the life of the contract in net
interest income.

     When a contract is terminated, the resulting gain or loss is deferred and
amortized into net interest income based upon the life of the contract.

     The Bank uses written put and call option strategies in which it receives a
cash premium for entering into options on investment securities. These options
are derivative financial instruments and are marked to fair value through
non-interest income and included in Other Liabilities in the accompanying
consolidated statement of financial condition. In 1999 and 1998, the Bank
recognized option income of $30,000 and $81,000 respectively.

                                       21
<PAGE>

INDEPENDENT BANK CORP.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

TRANSFERS OF FINANCIAL ASSETS

     Transfers of financial assets are accounted for as sales when control over
the assets has been surrendered. Control over transferred assets is deemed to be
surrendered when (1) the assets have been isolated from the Company, (2) the
transferee obtains the right (free of conditions that constrain it from taking
advantage of that right) to pledge or exchange the transferred assets, and (3)
the Company does not maintain effective control over the transferred assets
through an agreement to repurchase them before their maturity.

STOCK-BASED COMPENSATION

     Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for
Stock-Based Compensation, encourages all entities to adopt a fair value-based
method of accounting for employee stock compensation plans, whereby compensation
cost is measured at the grant date based on the value of the award and is
recognized over the service period, which is usually the vesting period.
However, it also allows an entity to continue to measure compensation cost for
those plans using the intrinsic value-based method of accounting prescribed by
Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to
Employees , whereby compensation cost is the excess, if any, of the quoted
market price of the stock at the grant date (or other measurement date) over the
amount an employee must pay to acquire the stock. Stock options issued under the
Company's stock option plan have no intrinsic value at the grant date, and under
Opinion No. 25 no compensation cost is recognized for them. The Company has
elected to continue with the accounting methodology in Opinion No. 25 and, as a
result, has provided pro forma disclosures of net income and earnings per share
and other disclosures, as if the fair value-based method of accounting had been
applied. The pro forma disclosures include the effects of all awards granted on
or after January 1, 1995. (See Note 12.)

COMPREHENSIVE INCOME

     The Company adopted SFAS 130, "Reporting Comprehensive Income," as of
January 1, 1998. Accounting principles generally require that recognized
revenue, expenses, gains and losses be included in net income. Although certain
changes in assets and liabilities, such as unrealized gains and losses on
available-for-sale securities, are reported as a separate component of the
equity section of the balance sheet, such items, along with net income, are
components of comprehensive income. The adoption of SFAS 130 had no effect on
the Company's net income or shareholders' equity. Comprehensive income is
reported in this financial statement.

RECENT ACCOUNTING PRONOUNCEMENTS

     In March 1998, the American Institute of Certified Public Accountants
(AICPA) issued Statement of Position (SOP) 98-1, "Accounting for the Costs of
Computer Software Developed or Obtained for Internal Use." SOP 98-1 requires
computer software costs associated with internal-use software to be expensed as
incurred until certain capitalization criteria are met. The Company adopted SOP
98-1 on January 1, 1999 and the adoption did not have a material impact on its
financial statements.

     In April 1998, AICPA issued SOP 98-5, "Reporting on the Costs of Start-Up
Activities." SOP 98-5 requires all costs associated with pre-opening and
organization activities to be expensed as incurred. The Company adopted SOP 98-5
beginning January 1, 1999. The adoption of SOP 98-5 did not have a material
impact on its financial statements.

     In February 1998, the Financial Accounting Standards Board (FASB) issued
SFAS No. 132, "Employer's Disclosure about Pensions and Other Post-retirement
Benefits" - an amendment to FASB Statements Nos. 87, 88 and 106. This statement
revises employer's disclosures about pension and other postretirement benefit
plans. It does not change the measurement or recognition of those plans but
standardizes the disclosure requirement. This statement suggests combined
formats for presentation of pension and other postretirement benefit disclosure.
Restatement of disclosures for earlier periods is required. This statement is
effective for fiscal years beginning after December 15, 1997. The adoption of
SFAS No. 132 did not have a material effect on the Company's primary financial
statement, but did affect the disclosure of employee benefits contained
elsewhere herein (Note 10).

     In June 1998, the FASB issued Statement of Financial Accounting Standards
(SFAS) No. 133, "Accounting for Derivative Instruments and Hedging Activities."
This statement establishes accounting and reporting standards requiring that
every derivative instrument (including certain derivative instruments embedded
in other contracts) be recorded in the balance sheet as either an asset or
liability measured at its fair value. The statement requires that changes in the
derivative's fair value be recognized currently in income unless specific hedge
accounting criteria are met. Special accounting for qualifying hedges allows a
derivative's gains and losses to offset related results on the hedged item in
the statement of income and requires that a company must formally document,
designate and assess the effectiveness of transactions that receive hedge
accounting. SFAS No. 133 as amended by SFAS No. 137 "Accounting for Derivative
Instruments and Hedging Activities Deferral of the Effective Date of FASB
Statement No. 133" shall be effective for all fiscal quarters of all fiscal
years beginning after June 15, 2000. A company may also implement the statement
as of the beginning of any fiscal quarter after issuance (that is, financial
quarters beginning June 16, 1999 and thereafter). SFAS No. 133 cannot be applied
retroactively. SFAS No. 133, as amended must be applied to (a) derivative
instruments and (b) certain derivative instruments embedded in hybrid contracts
that were issued, acquired or substantively modified after December 31, 1997 or
December 31, 1998 (and, at the Company's election, before January 1, 1998). The
Company has not yet quantified the impact of adopting SFAS No. 133 on its
consolidated financial statements and has not determined the timing nor method
of its adoption of the statement. However, the Company does not expect that the
adoption of this statement will have a material impact on its financial position
or results of operations.


                                       22
<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(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, 1999 and 1998.

<TABLE>
<CAPTION>

                                                                    1999                       1998
                                                          -----------------------   -------------------------------
                                                              BOOK         FAIR         BOOK         FAIR
                                                             VALUE         VALUE        VALUE        VALUE
                                                          ----------   ----------   ----------  -----------  ------
                                                               (In Thousands)             (In Thousands)
<S>                                                     <C>           <C>        <C>          <C>           <C>
FINANCIAL ASSETS
- ----------------
Cash and Due From Banks                                   $   48,949   $   48,949   $   47,755   $   47,755   (a)
Federal Funds Sold                                             9,205        9,205       38,443       38,443   (a)
Securities Held To Maturity                                  229,043      218,588      284,944      287,542   (b)
Securities Available For Sale                                201,614      201,614      195,199      195,199   (b)
Trading assets                                                   486          486         --           --     (b)
Federal Home Loan Bank Stock                                  17,036       17,036       16,035       16,035   (c)
Net Loans                                                  1,012,052    1,010,337      927,417      931,059   (d)
Loans held for sale                                            1,500        1,500        5,600        5,600   (b)
Mortgage Servicing Rights                                      1,417        1,417        1,145        1,145   (f)
Bank-owned Life Insurance                                     31,720       31,720       30,111       30,111   (b)

FINANCIAL LIABILITIES
- ---------------------
Demand Deposits                                              226,044      226,044      219,090      219,090   (e)
Savings and Interest Checking Accounts                       282,515      282,515      278,306      278,306   (e)
Money Market and Super Interest Checking Accounts            107,624      107,624      113,811      113,811   (e)
Time Deposits                                                465,622      466,553      432,110      433,623   (f)
Federal Funds Purchased and Assets
Sold Under Repurchase Agreements                              93,366       92,832       82,376       83,125   (f)
Treasury Tax and Loan Notes                                    9,877        9,877          471          471   (a)
Federal Home Loan Bank Borrowings                            256,224      250,175      313,724      308,239   (f)
Corporation-obligated mandatorily redeemable trust
preferred securities of subsidiary trust holding solely
junior subordinated debentures of the Corporation             28,750       24,869       28,750       29,756   (f)

UNRECOGNIZED FINANCIAL INSTRUMENTS
- ----------------------------------
Standby Letters of Credit                                       --              9         --             13   (g)
Interest Rate Swap Agreements                                   --            291         --            131   (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
     Bank's 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.

                                       23
<PAGE>

INDEPENDENT BANK CORP.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(3) TRADING ASSETS    Trading assets, at fair value, consist of the following:

<TABLE>
<CAPTION>

                                                      1999
                                                 --------------
                                                   Fair Value
                                                 --------------
                                                 (In Thousands)
<S>                                           <C>
                 Cash equivalents                    $ 21
                 Marketable equity securities         465
                                                 --------------
                 Total                               $486
                                                 ==============

</TABLE>

      The Company realized a loss on trading activities of $15,000 in 1999.

(4)  SECURITIES

     The amortized cost, gross unrealized gains and losses, and fair market
value of securities held to maturity at December 31, 1999 and 1998 were as
follows:

<TABLE>
<CAPTION>

                                                             1999                                         1998
                                          ------------------------------------------   ------------------------------------------
                                                        Gross      Gross      Fair                  Gross       Gross       Fair
                                          Amortized  Unrealized  Unrealized   Market   Amortized  Unrealized  Unrealized   Market
                                            Cost        Gains      Losses     Value       Cost      Gains      Losses      Value
                                          ---------  ----------  ----------  -------   ---------  ----------  ---------- --------
                                                        (In Thousands)                                (In Thousands)
<S>                                    <C>          <C>       <C>         <C>        <C>        <C>        <C>         <C>
U.S. Treasury and U.S.
        Government Agency Securities      $ 25,996       --     ($ 1,386)   $ 24,610   $ 29,197   $    191   ($   419)   $ 28,969
Mortgage-Backed Securities                 101,081         84     (2,229)     98,936    143,292      1,916       (293)    144,915
Collateralized Mortgage Obligations          5,666       --          (61)      5,605     17,799         89        (71)     17,817
State, County, and Municipal Securities     41,984         25     (2,841)     39,168     40,365        820        (52)     41,133
Other Securities                            54,316        361     (4,408)     50,269     54,291        835       (418)     54,708
                                          ---------  ----------  ----------  -------   ---------  ----------  ---------- --------
        Total                             $229,043   $    470   ($10,925)   $218,588   $284,944   $  3,851   ($ 1,253)   $287,542
                                          =========  ==========  ==========  =======   =========  ==========  ========== ========

</TABLE>

     The amortized cost, gross unrealized gains and losses, and fair market
value of securities available for sale at December 31, 1999 and 1998 were as
follows:

<TABLE>
<CAPTION>

                                                        1999                                            1998
                                      ------------------------------------------  ------------------------------------------
                                                  Gross      Gross        Fair                   Gross      Gross      Fair
                                      Amortized Unrealized  Unrealized   Market   Amortized    Unrealized  Unrealized  Market
                                        Cost      Gains      Losses      Value       Cost        Gains      Losses     Value
                                      --------- ----------  ----------  --------- ---------   -----------  ---------- -------
                                                   (In Thousands)                                  (In Thousands)
<S>                                 <C>       <C>          <C>        <C>        <C>        <C>          <C>        <C>
U.S. Treasury and U.S.
   Government Agency Securities       $  8,999       --     ($   532)   $  8,467   $  8,999   $     46       --      $  9,045
Mortgage-Backed Securities             125,115       --       (3,234)    121,881    136,014      1,527       (131)    137,410
Collateralized Mortgage Obligations     73,316        250     (2,300)     71,266     48,677         19       (376)     48,320
Other Securities                          --         --         --                      350         74                    424
                                      --------- ----------  ----------  --------- ---------   -----------  ---------- -------
        Total                         $207,430   $    250   ($ 6,066)   $201,614   $194,040   $  1,666      ($507)   $195,199
                                      ========= ==========  ==========  ========= =========   ===========  ========== =======

</TABLE>

The Bank realized a gain of $34,000 and $27,000 on the sale of
available-for-sale securities in 1999 and 1998, respectively.
A schedule of the contractual maturities of securities held-to-maturity and
securities available-for-sale at December 31, 1999 is presented below:

<TABLE>
<CAPTION>

                                     Held to maturity      Available for sale
                                  ---------------------- ----------------------
                                  Amortized     Fair     Amortized     Fair
                                    Cost    Market Value   Cost    Market Value
                                  --------- ------------ --------- ------------
                                    (In Thousands)         (In Thousands)
<S>                             <C>        <C>        <C>        <C>
Due in one year or less           $ 14,288   $ 14,123   $  1,099   $  1,055
Due from one year to five years     17,340     16,929       --         --
Due from five to ten years          50,197     49,263     17,387     16,562
Due after ten years                147,218    138,273    188,945    183,997
                                  --------- ------------ --------- ------------
        Total                     $229,043   $218,588   $207,431   $201,614
                                  ========= ============ ========= ============

</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, 1999 and 1998, investment securities carried at
$136,236,000 and $110,579,000, 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 1999 and 1998, the
Company had no investments in obligations of individual states, counties, or
municipalities which exceeded 10% of stockholders' equity.

                                       24
<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(5)  LOANS AND RESERVE FOR POSSIBLE LOAN LOSSES

     The composition of loans, net of unearned discount, at December 31, 1999
and 1998 were as follows:

<TABLE>
<CAPTION>

                                              1999         1998
                                          ----------   ----------
                                              (In Thousands)
<S>                                    <C>           <C>
Commercial                                $  137,108   $  127,019
Real Estate - Commercial Mortgage            320,713      261,332
Real Estate - Residential Mortgage           208,066      197,807
Real Estate - Construction                    38,034       44,710
Consumer - Instalment                        322,266      315,419
Consumer - Other                               7,766        8,656
                                          ----------   ----------
        Gross Loans                        1,033,953      954,943
                                          ----------   ----------
        Unearned Discount                      5,443       13,831
                                          ----------   ----------
        Loans, Net of Unearned Discount   $1,028,510   $  941,112
                                          ==========   ==========

</TABLE>

     In addition to the loans noted above, at December 31, 1999 and December 31,
1998, the Company serviced approximately $256,833,000 and $256,289,000,
respectively, of loans sold to investors in the secondary mortgage market and
other financial institutions. All of the loans sold at December 31, 1999 and
1998, were sold without recourse.

     Loans held for sale are valued at lower of the recorded balance or market
value. At December 31, 1999, and 1998, loans held for sale amounted to
approximately $1,500,000 and $5,600,000, respectively. No adjustments for
unrealized losses were required at December 31, 1999 and 1998.

     As of December 31, 1999 and 1998 the Bank's recorded investment in impaired
loans and the related valuation allowance calculated under SFAS No. 114 was as
follows:

<TABLE>
<CAPTION>

                                   1999                         1998
                         -------------------------    ------------------------
                          Recorded      Valuation      Recorded      Valuation
                         Investment     Allowance     Investment     Allowance
                         ----------     ----------    ----------    ----------
<S>                   <C>             <C>           <C>          <C>
Impaired loans:                             (In Thousands)
Valuation allowance
required                   $  790        $  353         $1,479        $  422
No valuation
allowance required            434            --            476            --
                         ----------     ----------    ----------    ----------
Total                      $1,224        $  353         $1,955        $  422
                         ==========     ==========    ==========    ==========

</TABLE>

     The valuation allowance is included in the reserve for possible loans
losses on the balance sheet. The average recorded investment in impaired loans
for the years ended December 31, 1999 and 1998 was $1,900,000 and $3,500,000,
respectively. 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
approximately $56,000 and $159,000 for the years ended December 31, 1999 and
1998.

     The aggregate amount of loans in excess of $60,000 outstanding to
directors, principal officers, and principal security holders at December 31,
1999 and 1998 and for the years then ended is as follows (in thousands):

<TABLE>
<CAPTION>
<S>                       <C>
Balance, January 1, 1998     $ 15,125
                             ---------
New loans                       1,694
Loan repayments                (5,250)
                             ---------
Balance, December 31, 1998   $ 11,569
                             ---------
New loans                       7,060
Loan repayments                (5,907)
                             ---------
Balance, December 31, 1999   $ 12,722
                             =========

</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, 1999 is as follows:

<TABLE>
<CAPTION>

                                    1999        1998        1997
                                 ---------   ----------  ---------
                                          (In Thousands)
<S>                            <C>        <C>          <C>
Reserve, beginning of year       $ 13,695    $ 12,674    $ 12,221
Loans charged off                  (3,970)     (4,097)     (2,906)
Recoveries on loans previously
                charged off         1,306       1,158       1,099
                                 ---------   ----------  ---------
Net charge-offs                    (2,664)     (2,939)     (1,807)

Provision charged to expense        3,927       3,960       2,260
                                 ---------   ----------  ---------
Reserve, end of year             $ 14,958    $ 13,695    $ 12,674
                                 =========   ==========  =========

</TABLE>

(6)  BANK PREMISES AND EQUIPMENT

     Bank premises and equipment at December 31, 1999 and 1998 were as follows:

<TABLE>
<CAPTION>

                                      1999         1998
                                   ---------   ---------
<S>                             <C>          <C>
Cost:                                 (In Thousands)
        Land                       $    335    $    335
        Bank Premises                10,420      10,342
        Leasehold Improvements        7,308       7,029
        Furniture and Equipment      22,202      20,436
                                   ---------   ---------
Total Cost                           40,265      38,142
                                   ---------   ---------
        Accumulated Depreciation    (25,997)    (22,942)
                                   ---------   ---------
Net Bank Premises and Equipment    $ 14,268    $ 15,200
                                   =========   =========

</TABLE>

     Depreciation and amortization expense related to bank premises and
equipment was $3,177,000 in 1999, $2,617,000 in 1998 and $2,066,000 in 1997.

                                       25
<PAGE>

INDEPENDENT BANK CORP.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(7) 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, 1999 is as follows:

<TABLE>
<CAPTION>

                                   1999        1998        1997
                                 ---------   ---------   ---------
                                     (Dollars In Thousands)
<S>                           <C>         <C>         <C>
Balance outstanding at
        end of year              $103,243    $ 82,847    $ 41,544
Average daily balance
        outstanding                88,215      66,403      48,869
Maximum balance outstanding
        at any month end          103,248      89,741      84,945
Weighted average interest rate
        for the year                 4.83%       5.39%       5.74%
Weighted average interest rate
        at end of year               4.86%       4.72%       5.99%

</TABLE>

     The Bank has established two federal funds lines of $20 million.
Borrowings under these lines are classified as federal funds purchased. The
Company has established five repurchase agreements with major brokerage
firms. Borrowings under these agreements are classified as assets sold under
repurchase agreements. At December 31, 1999, the Bank had $40.0 million
outstanding under these lines, while at December 31, 1998, there was $30.0
million outstanding. The Bank also utilizes customer repurchase agreements as
an additional source of funds. The balance outstanding was $47.6 million and
$47.4 million at December 31, 1999 and 1998 respectively.

     Federal Home Loan Bank (FHLB) borrowings are collateralized by a blanket
pledge agreement on the Bank's FHLB stock, certain qualified investment
securities, deposits at the Federal Home Loan Bank, and residential mortgages
held in the Bank's portfolio. The borrowing capacity at the Federal Home Loan
Bank is approximately $323 million. A schedule of the maturity distribution of
FHLB advances with the weighted average interest rates at December 31, 1999 and
1998 follows:

<TABLE>
<CAPTION>

                                 1999                       1998
                        ----------------------     ----------------------
                                     Weighted                    Weighted
                                      Average                     Average
                         Amount        Rate         Amount         Rate
                        ----------  ----------    ----------  -----------
                                    (Dollars In Thousands)
<S>                  <C>          <C>          <C>          <C>
Due in
one year or less        $185,000       5.69%       $107,500       5.22%
Due from one year
to five years             71,224       5.60%        206,224       5.44%
                        ----------  ----------    ----------  -----------
                        $256,224       5.66%       $313,724       5.36%
                        ==========  ==========    ==========  ===========

</TABLE>

(8)  EARNINGS PER SHARE


     In 1997, the Company adopted the provisions of SFAS No. 128, Earnings Per
Share. This statement was issued by the FASB in March 1997 and establishes
standards for computing and presenting earnings per share (EPS) and applies to
entities with publicly held common stock or potential common stock. This
statement replaces the presentation of primary EPS with a presentation of basic
EPS. It also requires dual presentation of basic and diluted EPS on the face of
the income statement for all entities with complex capital structures and
requires a reconciliation of the numerators and denominators of the basic and
diluted EPS computations. This statement also requires a restatement of all
prior period EPS data presented.

<TABLE>
<CAPTION>

                                         Net Income              Weighted Average Shares       Net Income Per Share
                                ---------------------------    --------------------------   ------------------------
                                  1999      1998      1997      1999      1998      1997       1999     1998    1997
                                --------  --------  -------    --------  --------  ------   --------  ------  ------
<S>                           <C>      <C>       <C>        <C>        <C>      <C>       <C>       <C>     <C>
Basic EPS                       $17,031   $16,139   $14,158    14,214    14,730    14,666   $   1.2   $ 1.10  $ 0.97
Effect of dilutive securities      --        --        --         152       216       306       0.01    0.02    0.02
                                --------  --------  -------    --------  --------  ------   --------  ------  ------
Diluted EPS                     $17,031   $16,139   $14,158    14,366    14,946    14,972   $   1.19  $ 1.08  $ 0.95
                                --------  --------  -------    --------  --------  ------   --------  ------  ------
</TABLE>

     Options to purchase 248,395 shares of common stock were outstanding during
the year but were not included in the computation of diluted EPS because the
options' exercise price was greater than the average market price of the common
shares.

     Basic EPS was computed by dividing net income by the weighted average
number of shares of common stock outstanding during the year.

                                       26
<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(9) INCOME TAXES

     The provision for income taxes is comprised of the following components:

<TABLE>
<CAPTION>

YEARS ENDED DECEMBER 31,                  1999       1998      1997
                                        --------   --------  --------
Current Provision                              (In Thousands)
<S>                                  <C>        <C>        <C>
        Federal                         $ 6,419    $ 7,509   $ 6,129
        State                             1,051        230       428
                                        --------   --------  --------
        TOTAL CURRENT
        PROVISION                         7,470      7,739     6,557
                                        --------   --------  --------
Deferred Provision (Benefit)
        Federal                             391         49       508
        State                              (285)        14       387
        Change in Valuation Allowance       (31)         2      (126)
                                        --------   --------  --------
        TOTAL DEFERRED
        PROVISION                            75         65       769
                                        --------   --------  --------
        TOTAL PROVISION                 $ 7,545    $ 7,804   $ 7,326
                                        ========   ========  ========

</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 35% to income before income taxes. The following summary reconciles the
differences between these amounts.

<TABLE>
<CAPTION>

YEARS ENDED DECEMBER 31,                     1999      1998       1997
                                          --------   ---------  ---------
                                                 (In Thousands)
<S>                                    <C>        <C>         <C>
Computed statutory federal
        income tax provision              $ 8,602    $ 8,380    $ 7,519
Nontaxable interest, net                     (662)      (541)      (302)
State taxes, net of federal tax benefit       498        160        404
Low-income housing credits                   (161)      (215)      (215)
Bank-owned life insurance                    (563)       (39)      --
Change in valuation allowance                 (31)         2       (126)
Other, net                                   (138)        57         46
                                          --------   ---------  ---------
        TOTAL PROVISION                   $ 7,545    $ 7,804    $ 7,326
                                          ========   =========  =========

</TABLE>

The net deferred tax asset which is included in other assets amounted to
approximately $4,057,000 and $1,718,000, at December 31, 1999 and 1998
respectively. The tax-effected components of the net deferred tax asset at
December 31, 1999 and 1998 are as follows:

<TABLE>
<CAPTION>

YEARS ENDED DECEMBER 31,             1999        1998
                                   --------   --------
                                      (In Thousands)
<S>                             <C>         <C>
Reserve for possible loan losses   $ 5,106    $ 4,664
Tax depreciation                       895        539
Write-down of OREO                    --           66
Mark to market adjustment           (4,613)    (4,009)
Accrued expenses not deducted
        for tax purposes               405        498
Deferred income                         36         91
State taxes                            597        312
SFAS 115 adjustment                  2,036       (379)
Other, net                            (405)       (33)
                                   --------   --------
        TOTAL DEFERRED TAX ASSET     4,057      1,749

        Valuation allowance           --          (31)
                                   --------   --------
        NET DEFERRED TAX ASSET     $ 4,057    $ 1,718
                                   ========   ========

</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.

(10) EMPLOYEE BENEFITS
PENSION AND POSTRETIREMENT BENEFITS

PENSION

     Effective January 1997, the Bank's pension plan joined a multiple employer
structure under the Financial Institutions Retirement Fund. All plan assets were
contributed to the Fund. This transaction qualified for accounting purposes as a
plan termination. The accrued pension liability at December 31, 1996 was
recognized as income in 1997.

     There was no contribution requirement for 1999, 1998 or 1997 and
consequently no pension expense was recognized.

     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 Company's funding policy, prior to January 1, 1997, was to
contribute an amount within the range permitted by applicable regulations on an
annual basis.

POSTRETIREMENT 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 Company are entitled to
postretirement health care benefits. These benefits are subject to deductibles,
copayment provisions and other limitations. The Company may amend or change
these benefits periodically.

Effective January 1, 1993, the Company 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. The Company elected to recognize its accumulated
benefit obligation of approximately $678,000 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.

     Postretirement benefit expense was $107,000, $106,000 and $87,000 in 1999,
1998 and 1997 respectively. The total cost of all postretirement benefits
charged to income was $73,000, $126,000, and $103,000 in 1999, 1998, and 1997,
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.

     The following table illustrates the status of the postretirement benefit
plan at December 31 for the years presented:

<TABLE>
<CAPTION>

                                     Postretirement Benefits
                                     1999     1998     1997
                                    ------  -------  -------
<S>                               <C>     <C>      <C>
Change in benefit obligation
Benefit obligation at
        beginning of year           $ 774    $ 824    $ 840
Service cost                           14       14       13
Interest cost                          53       56       52
Other                                --        (10)    --
Benefits paid                         (71)    (110)     (81)
                                    ------  -------  -------
Benefit obligation at end of year     770      774      824
                                    ------  -------  -------

</TABLE>

                                       27
<PAGE>

INDEPENDENT BANK CORP.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

POSTRETIREMENT BENEFITS   (continued)

<TABLE>
<CAPTION>

                                            Postretirement Benefits
                                           1999      1998      1997
                                         -------- --------- --------
<S>                                   <C>       <C>        <C>
Funded status                              (770)     (774)     (824)
Unrecognized net actuarial loss            --        --        --
Unrecognized net transition
        liability (asset)                   390       451       491
Unrecognized prior service cost            --        --        --
                                         -------- --------- --------
Accrued benefit cost                      $(380)    $(323)    $(333)
                                         ======== ========= ========
Weighted-average assumptions
        as of December 31
Discount rate                              7.00%     7.00%     7.00%
Components of net periodic benefit cost
Service cost                              $  14     $  14     $  13
Interest cost                                53        56        57
Amortization of transition obligation        40        36        17
                                         -------- --------- --------
Net periodic benefit cost                 $ 107     $ 106     $  87
                                         ======== ========= ========

</TABLE>

OTHER EMPLOYEE BENEFITS

     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 $1,420,000, $1,366,000 and
$1,191,000 in 1999, 1998 and 1997, 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 the Internal Revenue Service annual contribution limits. The Bank matches
50% of each employee's contributions up to 6% of the employee's earnings. In
1999, 1998 and 1997, the expense for this plan amounted to $393,000, $346,000
and $302,000, respectively.

     In 1998 and 1999 the Bank entered into agreements to provide postretirement
benefits to two executive officers. The Bank has established rabbi trust funds
to aid in its accumulation of amounts necessary to satisfy the contractual
liability to pay such benefits. These agreements provide for the Bank to pay all
benefits thereunder from its general assets, and the establishment of these
trust funds does not reduce or otherwise affect the Bank's continuing liability
to pay benefits from such assets except that the Bank's liability shall be
offset by actual benefit payments made from the Trust. The related trust assets
totaled $486,000 and $424,000 at December 31, 1999 and 1998, respectively. The
liability is being recorded over the remaining service period of the executive
officers. The amount of expense recognized related to this plan amounted to
$92,000 and $25,000 in 1999 and 1998, respectively.

     The Bank maintains a supplemental retirement plan for five executive
officers. In connection with funding this plan, the Bank has purchased life
insurance policies for each of the individuals. The cash surrender value of the
insurance policies as of December 31, 1999 and 1998 was $1.6 million and $1.1
million respectively. The impact of this plan on the income statement was a
benefit of $57,000 and $5,000 for 1999 and 1998, respectively, and an expense of
$18,000 in 1997.

     In 1998, the Bank purchased $30.0 million of bank owned life insurance. The
value of this life insurance was $31.7 million and $30.1 million at December 31,
1999 and 1998, respectively.

(11) OTHER NON-INTEREST EXPENSES

     Included in other non-interest expenses for each of the three years in the
period ended December 31, 1999 were the following:

<TABLE>
<CAPTION>

                                          1999      1998       1997
                                        -------   -------   --------
                                               (In Thousands)
<S>                                   <C>        <C>      <C>
Advertising                             $ 1,197   $   775   $   679
Consulting fees                             732       629       925
Legal fees - loan collection                357       299       583
Legal fees - other                          284       531       413
FDIC assessment                             140       132       112
Office supplies and printing                457       582       460
Data processing facilities management     4,337     4,166     3,727
Postage expense                             679       694       674
Telephone expense                           785       728       776
Other non-interest expenses               5,950     5,439     4,638
                                        -------   -------   --------
        TOTAL                           $14,918   $13,975   $12,987
                                        =======   =======   ========

</TABLE>

(12) 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 three stock option plans, the Amended and Restated 1987
Incentive Stock Option Plan ("The 1987 Plan"), the 1996 Non-Employee Directors
Stock Option Plan ("The 1996 Plan") and the 1997 Employee Stock Option Plan
("The 1997 Plan") The Company accounts for these plans under APB Opinion No. 25,
under which no compensation cost has been recognized. Had compensation cost for

                                       28
<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

these plans been determined consistent with FASB Statement No. 123, the
Company's net income and earnings per share would have been reduced to the
following pro forma amounts:

<TABLE>
<CAPTION>

                                        1999       1998      1997
                                      -------    -------   -------
<S>           <C>                   <C>        <C>        <C>
Net Income:     As Reported (000's)   $17,031    $16,139   $14,158
                Pro Forma             $16,809    $15,925   $14,068

Basic EPS:      As Reported             $1.20      $1.10      $.97
                Pro Forma               $1.18      $1.08      $.96
Diluted EPS:    As Reported             $1.19      $1.08      $.95
                Pro Forma               $1.17      $1.07      $.94

</TABLE>

     Because the SFAS 123 method of accounting has not been applied to options
granted prior to January 1, 1995, the resulting pro forma compensation cost may
not be representative of that to be expected in future years.

     The Company may grant options for up to 500,000, 300,000 and 800,000 shares
under the 1997, 1996 and 1987 Plans respectively. The Company has granted
options on 376,600, 140,000 and 638,075 shares, respectively, through December
31, 1999. At December 31, 1999 no shares were available for grant under the 1987
Plan due to the Plan's expiration in 1997. Under each Plan the option exercise
price equals the market price on date of grant. All options vest between six
months and two years and all expire between 2000 and 2009.

     A summary of the status of the Company's three stock option plans at
December 31,1999 and December 31, 1998 and changes during the years then ended
is presented in the table and narrative below:

<TABLE>
<CAPTION>

                                      1999                       1998
                                           Wtd Avg                   Wtd Avg
                               Shares     Ex. Price      Shares     Ex. Price
                              --------    ---------     --------    ---------
<S>                         <C>        <C>           <C>         <C>
Balance, January 1            610,457      $11.40       570,674       $9.22
Granted                       152,000      $12.55       137,650      $17.52
Exercised                     (37,530)      $6.27       (88,617)      $6.39
Canceled                      (41,366)     $14.76        (9,250)     $15.73
                              -------                   -------
Balance, December 31          683,561      $11.73       610,457      $11.40
                              =======                   =======
Exercisable at
   December 31                466,192                   405,965
                              =======                   =======
Weighted average fair value
        of options granted      $2.70                     $2.68

</TABLE>

     442,586 of the 683,561 options outstanding at December 31,1999 have
exercise prices between $4.44 and $12.41, with a weighted average exercise price
of $8.71 and a weighted average remaining contractual life of 6.3 years. 310,586
of these options are exercisable; their weighted average exercise price is
$7.14. The remaining 240,975 options have exercise prices between $13.38 and
$19.25, with a weighted average exercise price of $17.30 and a weighted average
remaining contractual life of 8.5 years. 155,606 of these options are
exercisable; their weighted average exercise price is $17.28.

     The fair value of each option grant is estimated on the date of the grant
using the Black-Scholes option-pricing model with the following weighted average
assumptions used for grants under the 1997 and 1996 plans:

<TABLE>
<CAPTION>

                                    1997 Plan          1996 Plan
<S>                             <C>                  <C>
Risk Free Interest Rate

        1999                          6.33%              5.02%
        1998                          4.67%              5.56%

Expected Dividend Yields

        1999                          3.22%              2.99%
        1998                          2.31%              1.87%

Expected Lives

        1999                         4 years           4 years
        1998                         4 years           4 years

Expected Volatility

        1999                            25%                25%
        1998                            15%                15%

</TABLE>

(13) COMMITMENTS AND CONTINGENCIES
FINANCIAL INSTRUMENTS WITH OFF-BALANCE

SHEET RISK

     The Company is a party to financial instruments with off-balance sheet risk
in the normal course of business to meet the financing needs of its customers
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 Company 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, 1999 and 1998:

<TABLE>
<CAPTION>

                                            1999       1998
                                          --------   --------
                                            (In Thousands)
<S>                                    <C>         <C>
Commitments to extend credit:
        Fixed Rate                        $ 20,249   $ 33,077
        Adjustable Rate                      7,163      7,034
Unused portion of existing credit lines    123,625    133,038
Unadvanced construction loans               31,169     20,958
Standby letters of credit                      694      1,463
Interest rate swaps - notional value        55,000     20,000

</TABLE>

     The Company'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 management's 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

                                       29
<PAGE>

INDEPENDENT BANK CORP.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

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 control 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 weighted average fixed payment
rates were 7.65% and 6.52% at December 31, 1999 and 1998, respectively, while
the weighted average rates of variable interest payments were 7.22% and 5.25% at
December 31, 1999 and 1998, respectively. As a result of these interest rate
swaps, the Bank realized net income of $.1 million for the years ended December
31, 1999 and 1998 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 Bank's credit exposure is
limited to the net settlement amount. The Bank had net receivables on the
interest rate swaps of $450,000 and $19,000 at December 31, 1999 and 1998,
respectively.

LEASES

     The Company leases equipment, office space and certain branch locations
under noncancellable operating leases. The following is a schedule of minimum
future lease commitments under such leases as of December 31, 1999 (in
thousands):

<TABLE>
<CAPTION>
<S>                                         <C>
        2000                                    1,618
        2001                                    1,440
        2002                                    1,271
        2003                                    1,205
        2004                                    1,042
        Thereafter                              2,363
                                               ------
        Total future minimum rentals           $8,939
                                               ======

</TABLE>

     Rent expense incurred under operating leases was approximately $1.7 million
in 1999, $2.0 million in 1998, and $2.3 million in 1997. Renewal options ranging
from 3 to 10 years exist for several of these leases.

OTHER CONTINGENCIES

     At December 31, 1999 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.

     The Bank is required to maintain certain reserve requirements of vault cash
and/or deposits with the Federal Reserve Bank of Boston. The amount of this
reserve requirement, included in cash and due from banks was $18.7 million and
$16.7 million at December 31, 1999 and 1998, respectively.

     In 1999 and 1998, the Company invested a total of $.8 million in Zero Stage
Capital Associates VI, LLC, a Massachusetts limited liability company. The
Company's remaining commitment is $.7 million over the next three years. On
October 22, 1999 and June 1, 1999, the Company entered into master commitments
to deliver or sell $30.0 million (all of which is optional) and $40.0 million
(of which $20.0 million is mandatory) of residential mortgage loans to federal
agencies on or before April 30, 2000 and May 31, 2000 respectively. As of
December 31, 1999, the unfulfilled portion that remained to be delivered under
the $30.0 million commitment was approximately $28.1 million, the unfulfilled
portion under the $40.0 million was approximately $23.1 million.

(14) CORPORATION-OBLIGATED MANDATORILY REDEEMABLE TRUST PREFERRED SECURITIES

     In 1997, Independent Capital Trust I (the "Trust") was formed for the
purpose of issuing trust preferred securities (the "Trust Preferred Securities")
and investing the proceeds of the sale of these securities in $29.64 million of
9.28% junior subordinated debentures issued by the Company. A total of $28.75
million of 9.28% Trust Preferred Securities were issued by the Trust and are
scheduled to mature in 2027, callable at the option of the Company after May 19,
2002. Distributions on these securities are payable quarterly in arrears on the
last day of March, June, September and December, such distributions can be
deferred at the option of the Company for up to five years.

     The Trust Preferred Securities can be prepaid in whole or in part on or
after May 19, 2002 at a redemption price equal to $25 per Trust Preferred
Security plus accumulated but unpaid distributions thereon to the date of the
redemption. In 1997, the Trust also issued $.89 million in common stock to the
Company. The Trust Preferred Securities are presented in the consolidated
balance sheets of the Company entitled "Corporation-Obligated Mandatorily
Redeemable Trust Preferred Securities of Subsidiary Trust Holding Solely Junior
Subordinated Debentures of the Corporation." The Company records distributions
payable on the Trust Preferred Securities as a Minority Interest Expense in its
consolidated statements of income. In 1999 and 1998 the Company paid $2.7
million, respectively, of trust preferred security distributions. The cost of
issuance of the Trust Preferred Securities totaled $1.4 million and is being
amortized over the life of the Securities on a straight-line basis. The balance
at December 31, 1999 and 1998 was $1.3 million respectively. Amortization of
these issuance costs was $72,000 in 1999 and $74,000 in 1998.

     The Company unconditionally guarantees all of the Trust's obligations under
the Trust Preferred Securities.

     On January 31, 2000, Independent Capital Trust II (the "Trust II") was
formed for the purpose of issuing trust preferred securities (the "Trust
Preferred Securities") and investing the proceeds of the sale of these

                                       30
<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

securities in $25.8 million of 11% junior subordinated debentures issued by the
Company. A total of $25 million of 11% Trust Preferred Securities were issued by
the Trust and are scheduled to mature in 2030, callable at the option of the
Company after January 31, 2002. Distributions on these securities are payable
quarterly in arrears on the last day of March, June, September and December,
such distributions can be deferred at the option of the Company for up to five
years. The Trust Preferred Securities can be prepaid in whole or in part on or
after January 31, 2002 at a redemption price equal to $25 per Trust Preferred
Security plus accumulated but unpaid distributions thereon to the date of the
redemption. On January 31, 2000, the Trust II also issued $0.8 million in common
stock to the Company.

     The cost of issuance of the Trust Preferred Securities is estimated at $1
million and will be amortized over the life of the Securities on a straight-line
basis.

     The Company unconditionally guarantees all of the Trust II's obligations
under the Trust Preferred Securities.

(15) REGULATORY CAPITAL REQUIREMENTS

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

     Quantitative measures established by regulation to ensure capital adequacy
require the Bank to maintain minimum amounts and ratios (set forth in the table
below) of Total and Tier 1 capital (as defined) to average assets (as defined).
Management believes, as of December 31, 1999 that the Company and the Bank met
all capital adequacy requirements to which they are subject.

     As of December 31, 1999, the most recent notification from the Federal
Reserve Bank of Boston relating to the Company and from the Federal Deposit
Insurance Corporation and the Commonwealth of Massachusetts relating to the
Bank, categorized both the Company and the Bank as well capitalized under the
regulatory framework for prompt corrective action. To be categorized as well
capitalized an insured depository institution must maintain minimum Total
risk-based, Tier 1 risk-based and Tier 1 leverage ratios as set forth in the
table. There are no conditions or events since that notification that management
believes have changed the Company's and the Bank's category.

     The Company and the Bank's actual capital amounts and ratios are also
presented in the following table.

<TABLE>
<CAPTION>

                                                                                                          For Capital
                                                                  Actual                                 Adequacy Purposes
                                                           -------------------                 ----------------------------------
                                                            Amount      Ratio                     Amount                  Ratio
                                                           --------    -------                 ----------               --------
<S>                                                    <C>           <C>        <C>          <C>         <C>          <C>
As of December 31, 1999:                                                                 (Dollars In Thousands)
        Company: (consolidated)
                                                                                greater than              greater than
        Total capital (to risk weighted assets)            $143,058     12.39%  and equal to    $ 92,370  and equal to    8.0%

                                                                                greater than              greater than
        Tier 1 capital (to risk weighted assets)            128,616     11.14   and equal to      46,223  and equal to    4.0

                                                                                greater than              greater than
        Tier 1 capital (to average assets)                  128,616      8.15   and equal to      63,124  and equal to    4.0

        Bank

                                                                                greater than              greater than
        Total capital (to risk weighted assets)            $122,590     10.60%  and equal to    $ 95,521  and equal to    8.0%

                                                                                greater than              greater than
        Tier 1 capital (to risk weighted assets)            108,133      9.35   and equal to      46,260  and equal to    4.0

                                                                                greater than              greater than
        Tier 1 capital (to average assets)                  108,133      6.86   and equal to      63,051  and equal to    4.0

As of December 31, 1998:
        Company: (consolidated)

                                                                                greater than              greater than
        Total capital (to risk weighted assets)            $134,865     12.63%  and equal to    $ 85,406  and equal to    8.0%

                                                                                greater than              greater than
        Tier 1 capital (to risk weighted assets)            121,484     11.38   and equal to      42,703  and equal to    4.0

                                                                                greater than              greater than
        Tier 1 capital (to average assets)                  121,484      7.91   and equal to      61,433  and equal to    4.0

        Bank:

                                                                                greater than              greater than
        Total capital (to risk  weighted assets)           $110,219     10.34%  and equal to    $ 85,286  and equal to    8.0%

                                                                                greater than              greater than
        Tier 1 capital (to risk weighted assets)             96,857      9.09   and equal to      42,643  and equal to    4.0

                                                                                greater than              greater than
        Tier 1 capital (to average assets)                   96,857      6.32   and equal to      61,326  and equal to    4.0

</TABLE>

<TABLE>
<CAPTION>

                                                                                      To Be Well Capitalized
                                                                                      Under Prompt Corrective
                                                                                         Action Provisions
                                                                              ---------------------------------------
                                                                                 Amount                     Ratio
                                                                              -----------                ------------
<S>                                                              <C>                           <C>
As of December 31, 1999:                                                               (Dollars In Thousands)
        Company: (consolidated)
        Total capital (to risk weighted assets)                                    N/A                       N/A
        Tier 1 capital (to risk weighted assets)                                   N/A                       N/A
        Tier 1 capital (to average assets)                                         N/A                       N/A

        Bank

                                                                 greater than                 greater than
        Total capital (to risk weighted assets)                  and equal to   $115,651      and equal to   10.0%

                                                                 greater than                 greater than
        Tier 1 capital (to risk weighted assets)                 and equal to     69,390      and equal to    6.0

                                                                 greater than                 greater than
        Tier 1 capital (to average assets)                       and equal to     78,814      and equal to    5.0

As of December 31, 1998:
        Company: (consolidated)
        Total capital (to risk weighted assets)                                    N/A                       N/A
        Tier 1 capital (to risk weighted assets)                                   N/A                       N/A
        Tier 1 capital (to average assets)                                         N/A                       N/A

        Bank:

                                                                 greater than                 greater than
        Total capital (to risk  weighted assets)                 and equal to   $106,607      and equal to   10.0%

                                                                 greater than                 greater than
        Tier 1 capital (to risk weighted assets)                 and equal to     63,964      and equal to    6.0

                                                                 greater than                 greater than
        Tier 1 capital (to average assets)                       and equal to     76,657      and equal to    5.0

</TABLE>

                                       31
<PAGE>

INDEPENDENT BANK CORP.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(16) SEGMENT REPORTING

     The Company has identified its reportable operating business segment as
Community Banking, based on how the business is strategically managed. The
Company's community banking business segment consists of commercial banking,
retail banking and trust services. The community banking business segment is
managed as a single strategic unit which derives its revenues from a wide range
of banking services, including lending activities, acceptance of demand, savings
and time deposits, trust and investment management, and mortgage servicing
income from investors. The Company does not have a single external customer from
which it derives ten percent or more of its revenues and operates in the New
England area of the United States.

     Non reportable operating segments of the Company's operations, which do not
have similar characteristics to the community banking operations and do not meet
the quantitative thresholds requiring disclosure, are included in the Other
category in the disclosure of business segments below. These non-reportable
segments include Parent Company and Independent Capital Trust I financial
information (Note 18).

     Information about reportable segments and reconciliation of such
information to the consolidated financial statements as of and for the years
ended December 31, follows (in thousands):

RECONCILIATION TO CONSOLIDATED FINANCIAL
INFORMATION

<TABLE>
<CAPTION>

                                 Community
                                  Banking       Other     Eliminations   Consolidated
                               -----------  -----------   ------------ --------------
<S>                          <C>          <C>          <C>           <C>
DECEMBER 31, 1999

Net Interest Income            $   61,086   $      742         --      $   61,828
Non-Interest Income                14,792       18,890      (18,889)       14,793
Depreciation and
        Amortization                4,324          220         --           4,544
Provisions for Possible
        Loan Losses                 3,927         --           --           3,927
Net Income                         18,806       17,114      (18,889)       17,031
Total Assets                    1,586,797      158,841     (155,582)    1,590,056
Investment in Bank
        Premises & Equipment        2,245         --           --           2,245

</TABLE>

<TABLE>
<CAPTION>

                                  Community
                                   Banking      Other     Eliminations   Consolidated
                               ------------- ----------   ------------ --------------
<S>                         <C>            <C>         <C>            <C>
DECEMBER 31, 1998

Net Interest Income            $   58,060   $    1,083         --      $   59,143
Non-Interest Income                13,125       18,042      (18,042)       13,125
Depreciation and
        Amortization                3,981          221         --           4,202
Provisions for Possible
        Loan Losses                 3,960         --           --           3,960
Net Income                         17,959       16,222      (18,042)       16,139
Total Assets                    1,571,270      156,588     (152,789)    1,575,069
Investment in Bank
        Premises & Equipment        5,041         --           --           5,041

</TABLE>

<TABLE>
<CAPTION>

                                 Community
                                  Banking       Other    Eliminations  Consolidated
                               ------------ -----------  ------------  ------------
<S>                         <C>            <C>           <C>         <C>
DECEMBER 31, 1997

Net Interest Income            $   51,468   $      774         --      $   52,242
Non-Interest Income                11,742       15,279      (15,279)       11,742
Depreciation and
        Amortization                2,966          194         --           3,160
Provisions for Possible
        Loan Losses                 2,260         --           --           2,260
Net Income                         15,228       14,209      (15,279)       14,158
Total Assets                    1,365,953      153,118     (149,064)    1,370,007
Investment in Bank
        Premises & Equipment        4,200         --           --           4,200

</TABLE>

Non-eliminating amounts included in the "Other" column are as follows:

<TABLE>
<CAPTION>

                                         1999        1998        1997
                                      ---------   ---------   ---------
<S>                                <C>          <C>         <C>
        Parent Company                $ (2,009)   $ (1,668)   $   (922)
        Independent Capital Trust I      2,751       2,751       1,696
                                      --------    --------    --------
        Net Interest Income           $    742    $  1,083    $    774

Parent Company operating expenses,      18,634      17,807      15,080
net of miscellaneous income
Income Taxes not allocated
  to segments
        Parent Company                    (406)       --          --

</TABLE>

     The accounting policies of the segments are the same as those described in
the summary of significant accounting policies. The Company evaluates
performance based on profit or loss from operations before income taxes, not
including nonrecurring gains or losses.

     The Company derives a majority of its revenues from interest income and the
chief operating decision maker relies primarily on net interest revenue to
assess the performance of the segments and make decisions about resources to be
allocated to the segment. Therefore, the segments are reported above using net
interest income.

                                       32

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(17) SELECTED QUARTERLY FINANCIAL DATA

<TABLE>
<CAPTION>

                                                FIRST                     SECOND                       THIRD
                                               QUARTER                    QUARTER                     QUARTER
                                          1999          1998          1999         1998          1999         1998
                                     -----------   -----------   -----------   -----------   -----------   -----------
<S>                               <C>            <C>          <C>            <C>           <C>          <C>
INTEREST INCOME                      $    27,607   $    26,085   $    27,694   $    26,547   $    28,085   $    28,186
INTEREST EXPENSE                          12,745        11,659        12,583        11,757        12,292        13,064
                                     ---------------------------------------------------------------------------------
NET INTEREST INCOME                  $    14,862   $    14,426   $    15,111   $    14,790   $    15,793   $    15,122
                                     ---------------------------------------------------------------------------------
PROVISION FOR POSSIBLE LOAN LOSSES           981           907           982           907           982           907
NON-INTEREST INCOME                        3,425         3,087         3,881         3,398         3,601         3,260
NON-INTEREST EXPENSES                     11,109        10,368        11,437        10,675        11,372        10,785
MINORITY INTEREST                            667           667           667           667           667           667
PROVISION FOR INCOME TAXES                 1,684         1,866         1,798         1,991         1,941         1,928
                                     ---------------------------------------------------------------------------------
NET INCOME                           $     3,846   $     3,705   $     4,108   $     3,948   $     4,432   $     4,095
                                     =================================================================================
BASIC EARNINGS PER SHARE             $      0.27   $      0.25   $      0.29   $      0.27   $      0.31   $      0.28
                                     =================================================================================
DILUTED EARNINGS PER SHARE           $      0.27   $      0.25   $      0.29   $      0.26   $      0.31   $      0.27
                                     =================================================================================
WEIGHTED AVERAGE
        COMMON SHARES (BASIC)         14,312,093    14,828,992    14,164,975    14,854,477    14,167,691    14,774,324
COMMON STOCK EQUIVALENTS                 169,506       253,334       155,506       257,400       149,887       209,022
WEIGHTED AVERAGE
        COMMON SHARES (DILUTED)       14,481,599    15,082,236    14,320,481    15,111,877    14,317,578    14,983,346
                                     =================================================================================
</TABLE>

<TABLE>
<CAPTION>

                                               FOURTH
                                               QUARTER
                                           1999           1998
                                      -----------   -----------
<S>                                 <C>           <C>
INTEREST INCOME                       $    28,620   $    27,894
INTEREST EXPENSE                           12,558        13,089
                                      -------------------------
NET INTEREST INCOME                   $    16,062   $    14,805
                                      -------------------------
PROVISION FOR POSSIBLE LOAN LOSSES            982         1,239
NON-INTEREST INCOME                         3,886         3,380
NON-INTEREST EXPENSES                      11,532         9,869
MINORITY INTEREST                             667           667
PROVISION FOR INCOME TAXES                  2,122         2,019
                                      -------------------------
NET INCOME                            $     4,645   $     4,391
                                      =========================
BASIC EARNINGS PER SHARE              $      0.33   $      0.30
                                      =========================
DILUTED EARNINGS PER SHARE            $      0.32   $      0.30
                                      =========================
WEIGHTED AVERAGE
        COMMON SHARES (BASIC)          14,173,925    14,494,995
COMMON STOCK EQUIVALENTS                  136,090       187,782
WEIGHTED AVERAGE
        COMMON SHARES (DILUTED)        14,310,015    14,682,777
                                      =========================
</TABLE>

(18) PARENT COMPANY FINANCIAL STATEMENTS

     Condensed financial information relative to the Company's balance sheets at
December 31, 1999 and 1998, and the related statements of income and cash flows
for the years ended December 31, 1999, 1998, and 1997 are presented below.

BALANCE SHEETS

<TABLE>
<CAPTION>

DECEMBER 31,                                                   1999       1998
- -----------------------------------                          --------   --------
<S>                                                       <C>        <C>
Assets:                                                         (In Thousands)
        Cash*                                                $ 19,528   $ 21,861
        Investments in subsidiaries*                          106,400    101,273
        Other investments                                       1,400      1,400
        Other assets                                            1,865      2,406
                                                             --------   --------
                Total assets                                 $129,193   $126,940
                                                             ========   ========
Liabilities and Stockholders' Equity:
        Dividends Payable                                    $  1,417   $  1,446
        Junior Subordinated Debt                               29,647     29,646
                                                             --------   --------
        Total liabilities                                      31,064     31,092
Stockholders' equity                                           98,129     95,848
                                                             --------   --------
                Total liabilities and stockholders' equity   $129,193   $126,940
                                                             ========   ========

</TABLE>

*eliminated in consolidation

STATEMENTS OF INCOME

<TABLE>
<CAPTION>

YEARS ENDED DECEMBER 31,                   1999      1998      1997
- -------------------------------------    -------   -------   -------
<S>                                   <C>        <C>       <C>
Income:                                        (In Thousands)
Dividend received from subsidiaries      $ 9,279   $ 7,593   $ 5,707
Interest income                              743     1,083       774
                                         -------   -------   -------
        Total income                      10,022     8,676     6,481
                                         -------   -------   -------
Expenses:
        Interest expense                   2,751     2,751     1,696
        Other expenses                       255       235       199
                                         -------   -------   -------
                Total expenses             3,006     2,986     1,895
                                         -------   -------   -------
Income before income taxes and
        equity in undistributed income
        of subsidiary                      7,016     5,690     4,586
Equity in undistributed income
        of subsidiaries                    9,609    10,449     9,572
Income Tax Benefit                           406      --        --
                                         -------   -------   -------
        Net income                       $17,031   $16,139   $14,158
                                         =======   =======   =======

</TABLE>

                                       33
<PAGE>

INDEPENDENT BANK CORP.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

STATEMENT OF CASH FLOWS

<TABLE>
<CAPTION>

YEARS ENDED DECEMBER 31,                                                          1999        1998        1997
- ---------------------------------------------------                             --------   ---------    --------
CASH FLOWS FROM OPERATING ACTIVITIES:                                                    (In Thousands)
<S>                                                                          <C>         <C>          <C>
                Net income                                                      $ 17,031    $ 16,139    $ 14,158
ADJUSTMENTS TO RECONCILE NET INCOME
        TO CASH PROVIDED FROM OPERATING ACTIVITIES:
        Amortization                                                                 220         221         194
        (Increase) Decrease in other assets                                          (22)        (42)     (1,478)
        (Increase) Decrease in other liabilities                                     353           1           8
        Equity in income of subsidiaries                                          (9,609)    (10,449)     (9,572)
                                                                                --------   ---------    --------
                TOTAL ADJUSTMENTS                                                 (9,058)    (10,269)    (10,848)
                                                                                --------   ---------    --------
                        NET CASH PROVIDED FROM OPERATING ACTIVITIES                7,973       5,870       3,310
                                                                                --------   ---------    --------
CASH FLOWS FROM INVESTING ACTIVITIES:
        Purchase of investment securities                                           --          --          (400)
        Capital Investment in subsidiary - Independent Capital Trust I              --          --          (889)
                                                                                --------   ---------    --------
                        NET CASH USED IN INVESTING ACTIVITIES                       --          --        (1,289)
                                                                                --------   ---------    --------
CASH FLOWS FROM FINANCING ACTIVITIES:
        Proceeds from stock issue and stock options exercised                        236         566         716
        Issuance of junior subordinated debentures                                  --          --        29,639
        Treasury Stock Repurchase                                                 (4,836)     (6,840)       --
        Dividends paid                                                            (5,706)     (5,787)     (4,700)
                                                                                --------   ---------    --------
                        NET CASH PROVIDED FROM (USED IN) FINANCING ACTIVITIES    (10,306)    (12,061)     25,655
                                                                                --------   ---------    --------
        NET INCREASE (DECREASE) IN CASH AND
        CASH EQUIVALENTS                                                          (2,333)     (6,191)     27,676
        CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE YEAR                    21,861      28,052         376
                                                                                --------   ---------    --------
        CASH AND CASH EQUIVALENTS AT THE END OF THE  YEAR                       $ 19,528    $ 21,861    $ 28,052
                                                                                ========   =========    ========

</TABLE>

19) RECENT EVENTS

     In the third quarter of 1999, the Company and the Bank entered into a
Purchase and Assumption Agreement with Fleet Financial Group to acquire 12
Massachusetts branches, including ten throughout Cape Cod and two additional
branches in Brockton, totaling $269 million in deposits and $37 million in
consumer and SBA loans. In addition, the Company will purchase approximately
$100 million of loans at par from BankBoston's small business commercial real
estate portfolio. The acquisitions result from the divestiture of Fleet branches
after its merger with BankBoston. This transaction has received regulatory
approval and is contingent upon raising total risk-based (Tier 2) capital.

     These branches will continue to operate as Fleet offices until they are
converted to Rockland Trust in late summer of 2000. All current Fleet employees
will be retained by Rockland Trust, and a special notification will be sent to
customers prior to the conversion.

     On January 31, 2000, Independent Capital Trust II (the "Trust II") was
formed for the purpose of issuing trust preferred securities. A total of $25
million of 11% Trust Preferred Securities were issued by Trust II and are
scheduled to mature in 2030, callable at the option of the Company after January
31, 2002. The proceeds of this offering will satisfy the capital requirement
resulting from the acquisition as well as provide capital support for other
corporate initiatives. For further information see Note 14.

                                       34
<PAGE>

<TABLE>
<CAPTION>

                                                        DIRECTORS OF INDEPENDENT BANK CORP.

<S>                           <C>                              <C>                               <C>
Richard S. Anderson                Robert L. Cushing               ***Kevin J. Jones                   **Robert J. Spence
PRESIDENT AND TREASURER            PRESIDENT                          TREASURER                          PRESIDENT
ANDERSON-CUSHING                   HANNAH B.G. SHAW HOME              PLUMBERS' SUPPLY COMPANY           ALBERT CULVER COMPANY
INSURANCE AGENCY, INC.             FOR THE AGED, INC.

*Donald K. Atkins               ***Alfred L. Donovan                  Lawrence M. Levinson               William J. Spence
RETIRED, FORMER PRESIDENT          INDEPENDENT CONSULTANT             PARTNER                            PRESIDENT
AND CHIEF EXECUTIVE OFFICER                                           BURNS & LEVINSON LLP               MASSACHUSETTS BAY LINES,
WINTHROP - ATKINS CO., INC.        Benjamin A. Gilmore, II                                               INC.
TREASURER - HANNAH B.G.            OWNER AND PRESIDENT                Douglas H. Philipsen
SHAW HOME FOR THE AGED, INC.       GILMORE CRANBERRY CO., INC.        CHAIRMAN, PRESIDENT AND        *** John H. Spurr, Jr.
                                                                      CHIEF EXECUTIVE OFFICER            EXECUTIVE VICE PRESIDENT
W. Paul Clark                   ***E. Winthrop Hall                                                      AND TREASURER
PRESIDENT AND GENERAL              CHAIRMAN AND PRESIDENT             Richard H. Sgarzi                  A.W. PERRY, INC.
MANAGER                            F.L. & J.C. CODMAN                 PRESIDENT AND TREASURER
PAUL CLARK, INC.                   COMPANY                            BLACK CAT CRANBERRY CORP.      ***Robert D. Sullivan
                                                                                                        PRESIDENT
                                                                                                        SULLIVAN TIRE COMPANY, INC.

Brian S. Tedeschi
CHAIRMAN
TEDESCHI REALTY CORP.

Thomas J. Teuten
PRESIDENT
A. W. PERRY, INC.

*   Retired from Board
    EFFECTIVE JANUARY 12, 2000
**  Retires from Board
    EFFECTIVE APRIL 1, 2000
*** Elected to Board
    JANUARY 13, 2000

</TABLE>

<TABLE>
<CAPTION>

                                            OFFICERS OF INDEPENDENT BANK CORP.
<S>                           <C>                                <C>                      <C>
Douglas H. Philipsen             Richard J. Seaman                   Linda M. Campion        Tara M. Villanova
CHAIRMAN, PRESIDENT AND          CHIEF FINANCIAL OFFICER AND         CLERK                   ASSISTANT CLERK
CHIEF EXECUTIVE OFFICER          TREASURER

</TABLE>

<TABLE>
<CAPTION>

                                                     DIRECTORS OF ROCKLAND TRUST COMPANY
<S>                            <C>                                 <C>                               <C>
Richard S. Anderson                W. Paul Clark                      *Donald A. Greenlaw                *Nathan Shulman
PRESIDENT AND TREASURER            PRESIDENT AND GENERAL MANAGER       RETIRED, FORMER PRESIDENT         RETIRED, FORMER PRESIDENT
ANDERSON-CUSHING                   PAUL CLARK, INC.                    ROCKLAND TRUST COMPANY            BEST CHEVROLET, INC.
INSURANCE AGENCY, INC.
                                                                       E. Winthrop Hall                  *John F. Spence, Jr.
*John B. Arnold                    *Robert L. Cushing                  CHAIRMAN AND PRESIDENT            RETIRED, FORMER CHAIRMAN
RETIRED, FORMER PRESIDENT          PRESIDENT                           F.L. & J.C. CODMAN COMPANY        OF THE BOARD
AND TREASURER                      HANNAH B.G. SHAW HOME                                                 ROCKLAND TRUST COMPANY
H.H. ARNOLD CO., INC.              FOR THE AGED, INC.                  Kevin J. Jones
                                                                       TREASURER                         ***Robert J. Spence
**Donald K. Atkins                 *H. Thomas Davis                    PLUMBERS' SUPPLY COMPANY          PRESIDENT
RETIRED, FORMER PRESIDENT          RETIRED, FORMER CHAIRMAN                                              ALBERT CULVER COMPANY
AND CHIEF EXECUTIVE OFFICER        CLIPPER ABRASIVES, INC.             *Lawrence M. Levinson
WINTHROP-ATKINS CO., INC.                                              PARTNER                           William J. Spence
TREASURER - HANNAH B.G.            Alfred L. Donovan                   BURNS & LEVINSON LLP              PRESIDENT
SHAW HOME FOR THE AGED, INC.       INDEPENDENT CONSULTANT                                                MASSACHUSETTS BAY LINES,
                                                                       Douglas H. Philipsen              INC.
*Theresa J. Bailey                 *Ann M. Fitzgibbons                 CHAIRMAN, PRESIDENT AND
RETIRED, FORMER SENIOR             VOLUNTEER                           CHIEF EXECUTIVE OFFICER           John H. Spurr, Jr.
VICE PRESIDENT AND CLERK                                                                                 EXECUTIVE VICE PRESIDENT
ROCKLAND TRUST COMPANY             Benjamin A. Gilmore, II             Richard H. Sgarzi                 AND TREASURER
                                   OWNER AND PRESIDENT                 PRESIDENT AND TREASURER           A.W. PERRY, INC.
                                   GILMORE CRANBERRY CO., INC.         BLACK CAT CRANBERRY CORP.

Robert D. Sullivan
PRESIDENT
SULLIVAN TIRE COMPANY, INC.

Brian S. Tedeschi
CHAIRMAN
TEDESCHI REALTY CORP.

Thomas J. Teuten
PRESIDENT
A.W. PERRY, INC.

*    Honorary Director
**   Honorary Director
     EFFECTIVE JANUARY 12, 2000
***  Honorary Director
     EFFECTIVE APRIL 1, 2000

</TABLE>

<TABLE>
<CAPTION>

                                                  OFFICERS OF ROCKLAND TRUST COMPANY

<S>                           <C>                               <C>                               <C>
Douglas H. Philipsen             Richard F. Driscoll                Raymond G. Fuerschbach              Linda M. Campion
CHAIRMAN, PRESIDENT AND          EXECUTIVE VICE PRESIDENT           SENIOR VICE PRESIDENT               CLERK
CHIEF EXECUTIVE OFFICER          RETAIL AND OPERATIONS              HUMAN RESOURCES

Richard J. Seaman                Ferdinand T. Kelley                Russell N. Viau                     Tara M. Villanova
CHIEF FINANCIAL OFFICER          EXECUTIVE VICE PRESIDENT           VICE PRESIDENT AND                  ASSISTANT CLERK
AND TREASURER                    COMMERCIAL LENDING                 CHIEF INTERNAL AUDITOR
                                 AND ASSET MANAGEMENT
                                 & TRUST SERVICES

</TABLE>

                                       35
<PAGE>

INDEPENDENT BANK CORP.


ANNUAL MEETING
     The Annual Meeting of Stockholders will be held at 3:30 p.m. on Thursday,
     April 13, 2000 at the Plimoth Plantation, Plymouth, 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.

PRICE RANGE OF COMMON STOCK

<TABLE>
<CAPTION>

                 HIGH     LOW  DIVIDEND
                ------  ------ --------
<S>          <C>      <C>     <C>
1999
   4th Quarter  $14.25  $11.88  $0.10
   3rd Quarter   15.88   12.19   0.10
   2nd Quarter   16.00   12.75   0.10
   1st Quarter   17.31   13.69   0.10

1998
   4th Quarter  $17.50  $14.00  $0.10
   3rd Quarter   19.63   13.13   0.10
   2nd Quarter   24.25   17.75   0.10
   1st Quarter   20.00   14.75   0.10

</TABLE>

STOCKHOLDER RELATIONS

     Inquiries should be directed to:
     Richard J. Seaman, Chief Financial Officer and Treasurer, or
     Tina M. Hart, Shareholder Relations
     Independent Bank Corp.
     288 Union Street
     Rockland, MA 02370
     (781) 878-6100

FORM 10-K

     A copy of the Annual Report on Form 10-K filed with the Securities and
     Exchange Commission for fiscal 1999 is available without charge by writing
     to:

        Tina M. Hart, Shareholder Relations
        Independent Bank Corp.
        288 Union Street
        Rockland, MA 02370

TRANSFER AGENT AND REGISTRAR

        Transfer Agent and Registrar for the Company is:
                State Street Bank and Trust Co.
                c/o EquiServe Limited Partnership
                P. O. Box 8200
                Boston, MA. 02266-8200
                1-800-426-5523


                                       36

<PAGE>

                                                                  EXHIBIT 23.1


                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


As independent public accountants, we hereby consent to the incorporation of
our report, dated January 26, 2000, 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, 1999, into Independent Bank Corp.'s
previously filed Registration Statements File Numbers. S-3 Registration
Statements File Numbers 33-27999, 333-25999, and 333-89835 and S-8
Registration Statements File Numbers 33-13158, 33-50770, 33-65114, 33-75530,
33-60293, 33-04259, 333-27169 and 333-31107.



                                               ARTHUR ANDERSEN LLP


Boston, Massachusetts
March 24, 2000

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM SEC FORM
10-K AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
<CURRENCY> U.S DOLLARS

<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-END>                               DEC-31-1999
<EXCHANGE-RATE>                                      1
<CASH>                                          48,949
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                 8,719
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    201,614
<INVESTMENTS-CARRYING>                         229,043
<INVESTMENTS-MARKET>                           218,586
<LOANS>                                      1,028,510
<ALLOWANCE>                                   (14,958)
<TOTAL-ASSETS>                               1,590,056
<DEPOSITS>                                   1,081,806
<SHORT-TERM>                                   103,243
<LIABILITIES-OTHER>                             21,904
<LONG-TERM>                                          0
                           28,750
                                          0
<COMMON>                                           149
<OTHER-SE>                                      97,980
<TOTAL-LIABILITIES-AND-EQUITY>               1,590,056
<INTEREST-LOAN>                                 81,296
<INTEREST-INVEST>                               30,127
<INTEREST-OTHER>                                   578
<INTEREST-TOTAL>                               112,006
<INTEREST-DEPOSIT>                              30,668
<INTEREST-EXPENSE>                              50,178
<INTEREST-INCOME-NET>                           61,828
<LOAN-LOSSES>                                    3,927
<SECURITIES-GAINS>                                  34
<EXPENSE-OTHER>                                 45,450
<INCOME-PRETAX>                                 24,576
<INCOME-PRE-EXTRAORDINARY>                      24,576
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    17,031
<EPS-BASIC>                                       1.20
<EPS-DILUTED>                                     1.19
<YIELD-ACTUAL>                                    7.73
<LOANS-NON>                                      3,338
<LOANS-PAST>                                       316
<LOANS-TROUBLED>                                 1,224
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                13,695
<CHARGE-OFFS>                                  (3,970)
<RECOVERIES>                                     1,306
<ALLOWANCE-CLOSE>                               14,958
<ALLOWANCE-DOMESTIC>                            14,958
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0


</TABLE>


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