WEETAMOE BANCORP
SB-2, 1997-04-14
STATE COMMERCIAL BANKS
Previous: MONEY MARKET OBLIGATIONS TRUST /NEW/, 497, 1997-04-14
Next: U S LONG DISTANCE CORP, S-3, 1997-04-14




    As filed with the Securities and Exchange Commission on April 14 ,1997

                                         Registration Statement No.  33-
=============================================================================

                     SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C. 20549
                               -------------
                                 FORM SB-2
                           REGISTRATION STATEMENT
                                   UNDER
                         THE SECURITIES ACT OF 1933
                               -------------
                           SLADE'S FERRY BANCORP
          (Exact name of registrant as specified in its charter)

        Massachusetts                     6711                   04-3061936
(State or other jurisdiction   (Primary Standard Industrial   (I.R.S. Employer
     of incorporation or        Classification Code Number)   Identification
        organization)                                               No.)

                          100 Slade's Ferry Avenue
                                P.O. Box 390
                        Somerset, Massachusetts 02726
                               (508) 675-2121
       (Address, including ZIP code, and telephone number, including
           area code of registrant's principal executive officer)

                         PETER G. COLLIAS, Esquire
                            45 North Main Street
                               P.O. Box 2519
                      Fall River, Massachusetts 02722
                               (508) 675-7894
         (Name, address, including ZIP code, and telephone number,
                 including area code, of agent for service)

                               --------------
                               With copies to:
                         THOMAS H. TUCKER, Esquire
                 McGowan, Engel, Tucker, Garrett & Schultz
                               125 High Street
                         Boston, Massachusetts 02110
                               (617) 951-9980
                               --------------
      Approximate date of commencement of proposed sale to the public. As soon
as practicable after this Registration Statement becomes effective.

      If the securities being registered on this Form are to be offered on a
delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box.  [ ]

<TABLE>
<CAPTION>
                     CALCULATION OF REGISTRATION FEE
=========================================================================================
                                                              Proposed
                                            Proposed          maximum
Title of each class                         maximum           aggregate      Amount of
of securities              Amount to be     offering price    offering       registration
to be registered           registered       per unit (1)      price(1)       fee
- -----------------------------------------------------------------------------------------

<S>                        <C>              <C>               <C>            <C>
Common Stock, par value
 $.01 per share            550,000 shares   $9.50             $5,225,000     $1,583.33
=========================================================================================
<FN>
<F1>  Estimated pursuant to Rule 457 solely for the purpose of calculating the
      registration fee.
</FN>
</TABLE>

      "The registrant hereby amends this registration statement on such 
date or dates as may be necessary to delay its effective date until the 
registrant shall file a further amendment which specifically states that 
this registration statement shall thereafter become effective in accordance 
with Section 8(a) of the Securities Act of 1933 or until the registration 
statement shall become effective on such date as the Commission acting 
pursuant to said Section 8(a), may determine."


==========================================================================

                Subject To Completion, Dated April 14, 1997


PROSPECTUS             325,000 SHARES OF COMMON STOCK

                           SLADE'S FERRY BANCORP
                        (Formerly Weetamoe Bancorp)
                  Holding Company for Slade's Ferry Bank

      Slade's Ferry Bancorp (formerly Weetamoe Bancorp) (The "Company") is
hereby offering 325,000 shares of its Common Stock, par value $.01 per share
("Common Stock").  All of the shares offered hereby are being sold by the
Company.  The Company, at its option, may offer up to an additional 225,000
shares of Common Stock, thereby increasing the amount of Common Stock
offered to 550,000 shares.  Assuming that all of the Common Stock offered
hereby is sold in the initial offering and the optional offering, the
Company will receive approximately $5,225,000.  The Company will contribute
60% of such proceeds to the Bank to increase the Capital of the Bank.  The
minimum purchase is 100 shares and the maximum purchase is 10,000 shares by
any one purchaser.

      The Company's shares are listed in the "pink sheets" of the over-the-
counter market on a "work out bid" basis (quoted prices are negotiable
rather than firm).  On April 10, 1997, the average of the bid and ask prices
of the Common Shares quoted by A.G. Edwards & Sons, Inc., the market maker
for the stock, was $9.375.

SEE "RISK FACTORS" BEGINNING ON PAGE 5 FOR A DISCUSSION OF CERTAIN FACTORS
THAT SHOULD BE CONSIDERED BY PROSPECTIVE PURCHASERS OF COMMON STOCK.

      THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
SECURITIES AND EXCHANGE COMMISSION, THE MASSACHUSETTS COMMISSIONER OF BANKS,
THE FEDERAL DEPOSIT INSURANCE CORPORATION, ANY STATE SECURITIES COMMISSION
OR ANY OTHER GOVERNMENT AGENCY OR OFFICIAL, NOR HAVE ANY OF THE FOREGOING
PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS.  ANY REPRESENTATION
TO THE CONTRARY IS A CRIMINAL OFFENSE.

<TABLE>
<CAPTION>
                                                              Underwriters
                                                              Commissions &
                                         Price to Public(1)   Expenses        Proceeds to Company (2)
                                         ------------------   -------------   -----------------------

<S>                                      <C>                  <C>             <C>
Total Initial Offering, 325,000 shs      $                    None            $
Total Maximum Offering, 550,000 shs      $                    None            $

<FN>
<F1>  The public offering price will be established at the time the
      registered statement is ready to become effective and is expected to
      conform with the market price of the stock at that time.

<F2>  Before deducting expenses payable by the Company estimated at $40,000
      including the following estimated costs: registration fees $1,583.33,
      printing $10,000, legal fees $20,000, and accounting fees $5,000.
</FN>
</TABLE>

      The Common Stock is being offered by the Company and is not the
subject of any underwriting agreement.  (See "Plan of Distribution".)  It is
expected that delivery of the Shares of Common Stock will be made as soon as
possible after the termination date of the offering.  (See "The Offering.")

Subject to Completion

"Information contained herein is subject to completion or amendment.  A
registration statement relating to these securities has been filed with the
Securities and Exchange Commission.  These securities may not be sold nor
may offers to buy be accepted prior to the time the registration statement
becomes effective.  This prospectus shall not constitute an offer to sell or
the solicitation of an offer to buy nor shall there be any sale of these
securities in any State in which such offer, solicitation or sale would be
unlawful prior to registration or qualification under the securities laws of
any such State."

              The date of this Prospectus is __________, 1997

                          AVAILABLE INFORMATION

      The Company has filed with the Securities and Exchange Commission,
Washington, DC (the "Commission") a Registration Statement under the
Securities Act of 1933 (the "Securities Act") with respect to the Common
Stock offered hereby.  This Prospectus does not contain all of the
information set forth in the Registration Statement, certain portion of
which have been omitted pursuant to the rules and regulations of the
Commission.  Statements contained in this Prospectus as to the content of
any contract or other document are not necessarily complete, and in each
instance, reference is made to the copy of such contract or other document
filed as an exhibit to the Registration Statement, each statement being
qualified in all respects by such reference.  Such information is available
for inspection at the principal office of the Commission in Washington, DC.
Copies of the material contained in the Registration Statement may be
obtained from the Commission upon payment of the fees prescribed by its
rules and regulations.

      The Company is subject to the informational requirements of the
Securities Exchange Act of 1934 and, in accordance therewith, files reports,
proxy statements, and other information with the Commission.  The
Registration Statement and the exhibits thereto filed by the Company with
the Commission, as well as the reports, proxy statements, and other
information filed by the Company with the Commission, may be inspected and
copied at the public reference facilities maintained by the Commission at
450 Fifth Street, N.W. Room 1024, Washington, D.C. 20549, and at the
Commission's Regional Offices at 75 Park Place, New York, New York 10007,
and Room 1204, 219 South Dearborn Street, Chicago, Illinois 69804.  Copies
of such material can be obtained from the Public Reference Section of the
Commission at 450 Fifth Street, N.W. Washington, D.C. 20549, at prescribed
rates.

      The Company furnishes to its Stockholders, after the end of each
fiscal year, an annual report containing audited financial statements, with
an opinion expressed by an independent certified public accountant and
furnishes to its Stockholders quarterly reports containing unaudited
financial statements and such other information as it may deem appropriate.

      No person has been authorized to give any information or to make any
representation not contained in this Prospectus and, if given or made, such
information or representation must not be relied upon as having been
authorized by the Company.  This Prospectus does not constitute an offer or
solicitation by anyone in any state in which such offer or solicitation is
not authorized or in which the person making such offer is not qualified to
do so, or an offer or solicitation to anyone to whom it is unlawful to make
such offer or solicitation.

                       NOTICE TO FLORIDA RESIDENTS

      THE SHARES OFFERED HEREBY HAVE NOT BEEN REGISTERED UNDER THE FLORIDA
SECURITIES ACT.  ALL FLORIDA RESIDENTS MAY HAVE THE PRIVILEGE OF VOIDING THE
PURCHASE HEREUNDER WITHIN THREE (3) DAYS AFTER THE FIRST TENDER OF
CONSIDERATION IS MADE BY SUCH PURCHASER TO THE ISSUER OR AN AGENT OF THE
ISSUER OR WITHIN THREE DAYS AFTER THE AVAILABILITY OF THE PRIVILEGE IS
COMMUNICATED TO SUCH PURCHASER, WHICHEVER OCCURS LATER.

      The Shares offered hereby represent an equity investment in the
Company, are not deposits, and are not insured or guaranteed by the Federal
Deposit Insurance Corporation (FDIC) or any other Government Agency.

                             TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                      Page
                                                                      ----

<S>  <C>                                                               <C>
1.   Available Information

2.   Prospectus Summary                                                 1

3.   Risk Factors                                                       5

4.   Use of Proceeds                                                    6

5.   The Offering and Plan of Distribution                              7

6.   Description of Business                                            8

7.   Properties                                                        11

8.   Regulation and Supervision                                        12

9.   Legal Proceedings                                                 14

10.  Selected Statistical Information                                  15

11.  Management's Discussion and Analysis                              32

12.  Directors and Executive Officers                                  40

13.  Security Ownership of Certain Beneficial Owners and Management    42

14.  Executive Compensation                                            44

15.  Certain Relationships and Related Transactions                    46

16.  Capital Stock                                                     46

17.  Indemnification                                                   48

18.  Legal Opinions                                                    49

19.  Experts                                                           49

20.  Index to Financial Statements                                     50
</TABLE>

                             PROSPECTUS SUMMARY

      The following information is qualified in its entirety by reference to
the more detailed information contained elsewhere in this Prospectus and
should be read together therewith.

The Company

      The Company was incorporated under the laws of the State of
Massachusetts in June 1989 as Weetamoe Bancorp for the purpose of becoming a
bank holding company for Slade's Ferry Trust Company.  The Company's
acquisition of the Bank was completed on April 1, 1990.  In December 1996,
upon approval of its stockholders, the name Weetamoe Bancorp was changed to
Slade's Ferry Bancorp.  The Company is subject to the regulation of the
Federal Reserve Board.

      The Bank is a state chartered trust company incorporated under the
laws of the Commonwealth of Massachusetts in 1959.  It is a commercial bank
whose deposits are insured by the Federal Deposit Insurance Corporation
("FDIC").  The Bank is regulated and examined by the Massachusetts
Commissioner of Banks and the FDIC.

      In 1996, the Bank acquired, through a cash purchase, the National Bank
of Fairhaven, a financial institution located in Fairhaven, Massachusetts
with assets of approximately $65 Million.

      The Bank's major customer base is derived from Bristol County,
Massachusetts and abutting towns located in the state of Rhode Island.  It
is a retail bank that provides multiple deposit products and a wide range of
banking services to the communities located in the southeastern
Massachusetts area.  The Bank provides installment, residential and
commercial mortgages, commercial lending, and services the public with ten
banking facilities, including its main office in Somerset.  There are two
branches in Fall River, two in Swansea, a Seekonk facility, a branch located
in North Somerset, and as a result of the acquisition, a large facility in
Fairhaven, and a branch facility in New Bedford, Massachusetts.  In
addition, the Bank also has a small facility located at Somerset High School
which predominately services students.

      The executive offices of the Company and the Bank are located at 100
Slade's Ferry Avenue, PO Box 390, Somerset, Massachusetts, 02726, telephone
(508) 675-2121.

The Offering

Securities Offered           Initial: 325,000 shares of Common Stock $.01 par
                             value Optional: 225,000 shares of Common Stock
                             $.01 par value Maximum: 550,000 shares of Common
                             Stock $.01 par value

Offering Price               The offering price of $          per share is
                             based on the most recent average of the bid and
                             ask price of the Company's Common Stock on the
                             over the counter market.  ($9.375 on April 10,
                             1997)

Shares Authorized and Issued

  Authorized                 5,000,000 shares of Common Stock

  Issued and outstanding     2,797,474(1)
   prior to offering

  Common Stock Offered       Initial       325,000
                             Optional      225,000

  Outstanding after sale     Assuming 325,000 shares are sold under the
                             Initial Offering and 225,000 shares are sold
                             under the Optional Offering, total outstanding
                             shares after issue - 3,347,474

Method of Purchasing Shares  A Purchase Order form must be received by the 
                             Company with payment in full by the Expiration 
                             Date. Payment is to be made to Slade's Ferry 
                             Bancorp.

Minimum-Maximum Order        The minimum order is 100 shares and the maximum
                             order is 10,000 shares by any one purchaser.

Expiration Date              The Company will accept Purchase Orders up until
                             5:00 pm Massachusetts time, on May 31, 1997,
                             subject to extension at the option of the
                             Company to a date no later than June 15, 1997.

Amendments; Termination      The Company reserves the right to amend the
                             terms and conditions of the offering or to
                             terminate the offering prior to delivery of the
                             shares of Common Stock.

(1)  An additional 100,000 shares of Common Stock have been set aside for
     the Company's Dividend Reinvestment Plan; and an additional 250,000
     shares of Common Stock have been set aside for the Company's Stock
     Option Plan.

Fractional Shares            No fractional shares will be offered

Use of Proceeds              The Company intends to use the proceeds of the
                             public offering to increase the capital of the
                             Bank and to assist in meeting the requirements
                             of a "well capitalized" bank, by contributing
                             60% to the bank.  The remaining 40% will remain
                             at the Holding Company and be invested into
                             debt securities issued by the U. S. Treasury
                             and other U. S. government corporations and
                             agencies until such time as the growth of the
                             Bank should need additional capital, or the
                             possibility of acquiring another financial
                             institution should avail itself.

Oversubscription             The Company will honor purchase requests based
                             on order of payments received up to the 325,000
                             shares offered in the Initial Offering and if
                             the Company offers the additional shares, it
                             will honor these shares based on order of
                             payments received.

                          SELECTED FINANCIAL DATA

The following table sets forth selected financial data for the last five
years.

<TABLE>
<CAPTION>
                                                           Year Ended December 31
                                    --------------------------------------------------------------------------
                                    1996            1995            1994            1993            1992
                                    ----            ----            ----            ----            ----
                                               (Dollars in Thousands Except per Share Data)

<S>                                 <C>             <C>             <C>             <C>             <C>
EARNINGS DATA
  Interest Income                   $   19,495      $   16,541      $   13,546      $   13,247      $   13,691
  Interest Expense                       9,078           7,764           4,944           5,214           6,838
  Net Interest Income                   10,417           8,777           8,602           8,033           6,853
  Provision for Loan Losses                400             550             645           1,455           1,072
  Noninterest Income                     1,305           1,056           1,099           1,226           1,102
  Noninterest Expense                    7,380           6,632           6,701           5,853           5,299
  Income Before Income Taxes             3,942           2,651           2,355           1,951           1,584
  Income Taxes                           1,564           1,005             888             723             495
  FASB 109 Adjustment                      ---             ---             ---              40             ---
  Net Income                             2,378           1,646           1,467           1,268           1,089
PER SHARE DATA (1)
  Net Income                        $    0.860      $    0.601      $    0.567      $    0.494      $    0.462
  Cash Dividends Declared           $    0.240      $    0.174      $    0.158      $    0.096      $    0.097
  Book Value (pre SFAS 115)(2)      $    7.117      $    6.800      $    9.959      $    9.742      $    9.058
  Book Value (incl. SFAS 115)(2)    $    7.116      $    6.811      $    9.023      $    9.904             ---
  Avg. Shs. Outstanding              2,764,887       2,738,250       2,587,816       2,568,909       2,354,550
BALANCE SHEET DATA
  Assets                            $  291,342      $  233,422      $  193,909      $  196,476      $  189,157
  Loans                                198,986         151,094         136,191         126,078         126,935
  Unearned Income                          643             527             403             313             294
  Allowance for Possible
   Loan Losses                           3,354           2,498           2,306           1,954           1,967
  Loans, Net                           194,935         148,069         133,482         123,811         124,674
  Goodwill                               3,307             ---             ---             ---             ---
  Investments                           57,732          58,757          43,537          50,187          42,647
  Deposits                             267,791         214,221         177,315         179,567         173,106
  Stockholders' Equity                  19,847          17,827          14,848          15,380          13,970
FINANCIAL RATIOS
  Net Yield on Earning
   Assets (3)                             4.44%           4.36%           4.78%           4.59%           4.23%
  Interest Rate Spread (3)                3.72            3.72            4.33            4.19            3.76
  Net Income as a Percentage
   of Average Assets                      0.94            0.75            0.75            0.66            0.61
  Average Equity                         12.69            9.99            9.71            8.68            8.88
  Dividend Payout Ratio                  27.95           29.03           27.93           19.55           21.09
  Average Equity to Average Assets        7.40            7.55            7.71            7.64            6.87

<FN>
<F1>  Earnings per share are computed based on the average number of shares
      of common stock outstanding during the year.  On January 15, 1992, the
      Company declared a 2 for 1 stock split in the form of a stock dividend
      mailed to stockholders on January 24, 1992.  On January 19, 1994, the
      Company declared a 5% stock dividend mailed to stockholders on February
      1, 1994.  On February 24, 1995, the Company declared a 5% stock
      dividend mailed to stockholders on March 1, 1995 and on March 13, 1995,
      the Company announced a 3 for 2 stock split mailed to stockholders on
      April 18, 1995.  On January 8, 1996, the Company declared a 5% stock
      dividend mailed to stockholders on January 31, 1996.  Per share data
      has been restated to reflect the effect of the stock splits and the
      stock dividends.

<F2>  On December 31, 1993, the Company adopted the provision of SFAS No. 115
      whereby unrecognized gains or losses in securities classified as
      Available-for-Sale are reflected in Stockholders' Equity as a separate
      component.  Stockholders' Equity included unrecognized gains, net of
      taxes of $251,792 in 1993; unrecognized losses, net of taxes, of
      $1,540,384 in 1994; unrecognized gains net of taxes, of $33,022 in
      1995; and unrecognized losses net of taxes of $2,628 in 1996.  This
      calculation uses actual shares outstanding at the end of each year.

<F3>  Calculated on fully taxable equivalent basis.
</FN>
</TABLE>

                               RISK FACTORS

      The shares offered hereby represent an equity investment in the
Company, are not deposits, and are not insured or guaranteed by the Federal
Deposit Insurance Corporation (FDIC) or any other government agency.  In
addition to the other information set forth herein, an investment in the
shares offered hereby involves a degree of various risks that should be
considered before making a decision to purchase such shares.

Limited Market for Shares

      The brokerage firm of A. G. Edwards & Sons, Inc. has since 1992 acted
as a market maker in the Company's Common Stock which is listed in the "pink
sheets" of the over-the-counter market.  However, only a limited trading
market exists at present for the shares and there is no certainty that an
active trading market will develop after the offering.  The Company may in
the future seek to qualify or list the shares on the NASDAQ market or an
exchange to facilitate such trading, but is under no obligation to do so.

Dependence Upon the Bank

      The Company is dependent upon the Bank which began operations on
September 30, 1959.

Dividends

      Although the Company, and previously the Bank, has paid dividends
since 1961, no assurance can be given as to the amount, if any, or timing of
future dividends.  (See "Description of Business" and "Capital Stock-
Dividends".)

Anti-Takeover Provisions

      Maintaining the independence of the Bank and defending against abusive
takeover tactics is an important objective of the Company.  In order to
serve this objective, the Articles of Organization and Bylaws of the Company
contain certain provisions designed to protect the Company (and consequently
the Bank) against a hostile takeover attempt.  These provisions are
complicated and the following description is intended as a brief summary
only.

      Article VI(D)(1) of the Company's Articles of Organization provides
for a staggered Board of Directors so that approximately one-third of the
directors will be elected each year.  This provision is intended to prevent
a hostile acquiror who acquires a bare majority of the Company's Common
Stock from taking over the Company by electing a whole new Board of
Directors.  Article VII of the Company's Bylaws requires an 80% stockholder
vote to approve a "business combination" (including an acquisition or
merger) with an "interested person" (principally a 20% acquisition or more
stockholder) unless approved by a two-thirds vote of the Board of Directors
with the required stockholder vote increased to 90% if the price to be paid
to stockholders in the business combination is less than a "Fair Price"
(defined to mean the highest price paid by the proposed acquiror in buying
other Company shares).  The purpose of these provisions is to encourage a
prospective acquiror to negotiate with the Company's Board of Directors and
offer a fair price to all stockholders and to deter hostile takeover
attempts and squeezing out minority shareholders at a lower price than paid
to other stockholders.  The Company is also subject to Massachusetts laws
regulating takeovers -- See General Laws Ch. 110D.  Presently, the directors
and executive officers of the Company and the Bank own 20.01% of the
corporate stock of the Company.

Competition

      The banking business in the market area served by the Bank is highly
competitive.  The Bank actively competes with other banks and financial
institutions, including large commercial banks, mutual and stock savings
banks, state and federally chartered credit unions, and Federal Savings and
Loans for deposits and loans.

Government Regulation and Supervision

      The Company and the Bank are subject to extensive governmental
regulation and supervision.  (See "Regulation and Supervision.")  Compliance
with such regulation and supervision involves substantial costs to the
Company and the Bank and can restrict the Company's and Bank's activities.

Underwriting

      The Shares are offered exclusively by the Company and are not subject
to any underwriting agreement assuring the sale of the shares offered.

Capitalization

      The Bank is required by law and regulations to maintain minimum levels
of capital relative to the amount and type of its assets.  Prior to the
acquisition of the National Bank of Fairhaven and its parent holding
company, Fairbank, Inc. in 1996, the Bank was classified as "well
capitalized" by virtue of its capital ratios.  As a result of the
acquisition for cash in 1996 of National Bank of Fairhaven, the Bank's
capital ratios at year end 1996 had declined to a classification of
"adequately capitalized."

                              USE OF PROCEEDS

      Assuming that all the Common Stock offered hereby is sold, including
the additional offering of 225,000 shares, the Company will receive
approximately $5,225,000.  The Company will infuse 60%  of such funds into
the Bank to increase the capital of the Bank and to assist in meeting the
requirements of a "well capitalized" bank.  The remaining 40% will be
retained by the Company for use in future acquisitions or other permissible
activities of a holding company.  Such funds will in the meantime be
invested in debt securities issued by the U. S. Treasury and other U. S.
government corporations and agencies.  There are, however, no discussions
occurring nor any plans dealing with branch expansions or acquisitions at
the present time.

      If only the initial offering of 325,000 shares is sold, the Company's
net proceeds (after expenses) of approximately $3,000,000 will all be
infused into the Bank to increase its capital.

                   THE OFFERING AND PLAN OF DISTRIBUTION

General

      The Company is offering 325,000 shares of Common Stock, $.01 par value
("Common Stock"), and, at the Company's option, may offer an additional
225,000 shares of Common Stock.  The shares are being offered at a price of
$          per share, which is based on the average of the bid and ask
prices of the Company's Common Stock on the over-the-counter market
on                           as quoted by A. G. Edwards & Sons, Inc., the
market maker for the stock.  The shares of Common Stock offered hereby are
being offered exclusively by the Company without the services of an
underwriter.  The Company is making its initial offering of 325,000 shares
to depositors of the Bank, current stockholders of the Company, and members 
of the general public.

      The Company has 5,000,000 shares of Common Stock $.01 par value
authorized.  As of March 31, 1997 the current number of shares issued and
outstanding was 2,797,474.  Assuming all the shares hereby being offered for
sale in the Initial Offering and the additional 225,000 shares being offered
under the Optional Offering are sold, the total shares of Common Stock
issued and outstanding, will be approximately 3,347,474.  Of the remaining
1,652,526 shares authorized but unissued, 100,000 shares have been set aside
for the Dividend Reinvestment Plan and 250,000 shares set aside for the
Company's Stock Option Plan.

Method of Purchasing Stock; Expiration Date

      Once the Registration Statement, of which this Prospectus is a part,
has been declared effective by the Securities & Exchange Commission ("SEC"),
Buy Orders will be accepted by the Company in the order payment is received.
In the event the total Buy Orders exceed the 325,000 shares included in the
Original Offering and the 225,000 shares included in the Optional Offering,
shares will be allocated based on order in which payments are received.

      A Buy Order form must be received by the Company, with payment in full,
by May 31, 1997 (the "Expiration Date"), subject to extension at the option of
the Company to a date not later than June 15, 1997.  Payment is to be made to
Slade's Ferry Bancorp.  Order forms and payments must be received by the
Company before 5:00 pm Eastern Time on the Expiration Date.  Payment for the
shares must be made in United States Dollars by check or money order payable
to the order of Slade's Ferry Bancorp.  The method of delivery of a Buy Order
form is at the risk of the buyer.

      The minimum purchase is 100 shares and the maximum purchase is 10,000
shares by any one purchaser.  No fractional shares will be issued.
Insufficient funds received for a minimum purchase of shares, or excessive
funds received beyond that required for the maximum purchase of shares, or
excessive funds for a round number of shares will be returned without
interest to the purchaser.

Amendments and Waivers; Termination

      The Company reserves the right to extend the Expiration Date to a date
no later than June 15, 1997, and to amend the terms and conditions of the
Offering.  All questions as to the validity, form, eligibility (including
time of receipt and record ownership) and acceptance of any order form shall
be determined by the Company, in its sole discretion, and its determination
shall be final and binding.  The Company reserves the right to reject any
order if such order is not in accordance with the terms of the Offering or
not in proper form, or if the acceptance thereof or the issuance of shares
of Common Stock pursuant thereto could be deemed unlawful.  The Company also
reserves the right to waive any deficiency or irregularity with respect to
any order form.

      Any change to the terms of the Offering will require a resolicitation
of all offerees with an appropriately updated prospectus.  In such event,
offerees will be requested to reaffirm, amend or rescind any previously
submitted Order Form within a specified period of time.  In the event of no
response or a negative response, any funds previously submitted will be
promptly returned, as will any excess funds in the event an amended response
requires less funds than previously submitted.

      The Company expressly reserves the right, in its sole discretion, at
any time prior to delivery of the shares of Common Stock offered hereby, to
terminate the Offering by giving public notice thereof to all purchasers.
If the Offering is so terminated, all funds received from purchasers will be
promptly refunded without interest.

Buy Orders Exceeding Offering

      If in the event the total buy orders exceed the 325,000 shares
included in the Original Offering and the 225,000 shares included in the
Optional Offering, requests will be honored based on the order of payments
received.  Any excess funds will be promptly returned without interest.

Delivery of Stock Certificates

      Certificates representing shares of Common Stock purchased and issued,
together with any refunds of any oversubscribed shares without interest,
will be mailed as soon as practical after the Expiration Date.  The Company
will place all proceeds of the Offering into an escrow account until such
funds are distributed to the Company or refunded to purchaser at the
completion or termination of the Offering.  No interest will be paid to
purchasers on funds delivered to the Company pursuant to the Offering.  The
shares of Common Stock purchased pursuant to this Offering will be issued
and sold as of the Expiration Date.

                         DESCRIPTION OF BUSINESS

Business of Slade's Ferry Bancorp

      Slade's Ferry Bancorp ("the Company") is a business corporation that
was organized under the laws of the Commonwealth of Massachusetts on June
13, 1989 as Weetamoe Bancorp.  The name Weetamoe Bancorp was changed to
Slade's Ferry Bancorp effective January 1, 1997.  The office of Slade's
Ferry Bancorp is located at the office of the Bank at 100 Slade's Ferry
Avenue, Somerset, Massachusetts, 02726, and its telephone number is the same
as the Bank's:  (508)675-2121.

      The Company was organized for the purpose of becoming the holding
company of the Bank.  The Company's acquisition of the Bank was completed on
April 1, 1990.  The Bank (Slade's Ferry Trust Company) is a wholly-owned
subsidiary of Slade's Ferry Bancorp.

Competition

      The primary business of Slade's Ferry Bancorp is the ongoing business
of the Bank.  The competitive conditions to be faced by Slade's Ferry
Bancorp will be the same as those faced by the Bank.  It is likely that, as
a holding company, it may compete with other holding companies engaged in
bank-related activities.  Thus, the Company will face competition in
undertaking to acquire other banks, financial institutions or companies
engaged in bank-related activities, and in operating subsequent to any such
acquisitions.

      While the Company investigates opportunities to acquire other banks or
bank facilities when they occur and may in the future acquire other banks,
financial institutions, or bank facilities, it is not currently engaged in
any such acquisition other than the recently completed acquisition of the
National Bank of Fairhaven, Fairhaven, Massachusetts.

Employees

      At present there are three employees of the Bank and the Company whose
compensation is paid by the Company.  Although the Company has no current
plans to do so, if the Company should acquire other financial institutions
or pursue other lines of business, it may at such time hire additional
employees.

Business of Slade's Ferry Trust Company

      On September 30, 1959, the Slade's Ferry Trust Company opened for
business as a state chartered trust company incorporated under the laws of
the Commonwealth of Massachusetts and as a member of the Federal Deposit
Insurance Corporation (FDIC).  The founders were a group of individuals from
Somerset, Swansea, Fall River and Seekonk, Massachusetts who recognized the
need for a local bank committed to personalized services.

      During the past three years, the Bank has grown from eight banking
facilities with 92 full-time and 43 part-time employees and assets of $196
Million as of December 31, 1993 to ten banking facilities with 128 full-time
and 50 part-time employees and assets of $291 Million as of December 31,
1996.  Through its acquisition of the National Bank of Fairhaven in 1996, it
not only added two banking facilities and increased its assets by $58
Million but also expanded its geographic market area to the New Bedford and
Fairhaven region of Massachusetts.

      The Bank currently services numerous communities in Southeastern
Massachusetts and contiguous areas of Rhode Island through its ten
facilities in Fall River, Somerset, Swansea, Seekonk, New Bedford and
Fairhaven.

      The Bank's major customer base consists of over 27,500 personal
savings, checking and money market accounts and 7,360 personal certificates
of deposit and individual retirement accounts.  Its commercial base consists
of over 3,300 checking, money market, corporate, and certificate of deposit
accounts.

      The Bank does not have any major target accounts, nor does it derive a
material portion of its deposits from any single depositor.  It is a retail
bank that services the needs of the local communities, and its loans are not
concentrated within any single industry or group of related industries that
would have any possible adverse effect on the business of the Bank.  The
Bank's business is not seasonal and its loan demand is well diversified.  As
of December 31, 1996, commitments under standby letters of credit aggregate
approximately $1,176,936.

      The Bank's acquisition of Fairbank, Inc. and its subsidiary, the
National Bank of Fairhaven in 1996 was accomplished by a cash outlay by the
Bank of $8,558,800 to the stockholders of Fairbank, Inc. without any
issuance of Company stock.  Fairbank, Inc. was simultaneously dissolved and
the National Bank of Fairhaven merged into the Bank.

Services

      The Bank engages actively in a broad range of banking activities,
including demand, savings, time deposits, related personal and commercial
checking account services, real estate mortgages, commercial and installment
lending, payroll services, money orders, travelers checks, Visa, Mastercard,
safe deposit rentals, automatic teller machines and cash management
services.  The Bank offers a full range of commercial, installment, student,
and real estate loans.  The service area of the Bank is approximately 300
square miles, including the southern geographic area of Bristol County,
Massachusetts and extends over to the towns of Tiverton, Warren, Bristol and
Barrington in the state of Rhode Island.

Competition

      The banking business in the market area served by the Bank is highly
competitive.  The Bank actively competes with other banks, financial
institutions, and credit unions, including major banks and bank holding
companies which have numerous offices and affiliates operating over wide
geographic areas.  The Bank competes for deposits, loans, and other business
with these institutions.

      Many of the major commercial banks, or other affiliates in the service
areas of the Bank, offer services such as international banking, and
investment and trust services which are not offered directly by the Bank.

                                 PROPERTIES

      The main office of the Bank is located at 100 Slade's Ferry Avenue,
Somerset, Massachusetts at the junctions of U. S. Route 6, 138, and 103.
The Bank has nine additional branches located in Fairhaven, Fall River, New
Bedford, Seekonk, Somerset and Swansea, Massachusetts. As of December 31,
1996, the following Bank properties are owned either directly by the Bank or
through its subsidiary, the Slade's Ferry Realty Trust:

<TABLE>
<CAPTION>
                                                                    Square
Branch               Location                                       Footage
- ------               --------                                       -------

<S>                  <C>                                            <C>
Main Office          100 Slade's Ferry Avenue, Somerset, MA         37,000
North Somerset       2722 County Street, Somerset, MA                3,025
Linden Street        244-253 Linden Street, Fall River, MA           1,750
Brayton Avenue       855 Brayton Avenue, Fall River, MA              3,325
North Swansea        2388 G.A.R. Highway, Swansea, MA                2,960
Seekonk              1400 Fall River Avenue, Seekonk, MA             2,300
Fairhaven            75 Huttleston Avenue, Fairhaven, MA            13,000
</TABLE>

Offices listed below are leased properties which indicate the applicable
lease expiration date:

<TABLE>
<CAPTION>
                                                                     Square
Branch               Location                                        Footage
- ------               --------                                        -------

<S>                  <C>                                             <C>
Swansea Mall         Route 118, Swansea, MA                          2,250
(expires 2003)

Brayton Avenue       16 Stevens Street, Fall River, MA                 549
Drive Up Annex (expires 2000)

Walgreen Drug Store  835 Pleasant Street, New Bedford, MA              835
(expires 2004)
</TABLE>

      The main office building contains approximately 42,000 square feet of
usable space, of which the Bank occupies approximately 37,000 square feet
and the remainder is rented to local businesses as warehouse and office
space.  The Bank also has a school banking facility located in the Somerset
High School, Grandview Avenue, Somerset, Massachusetts that consists of 200
square feet, which provides basic banking services to students and school
staff.  The Seekonk office is an 8,800 square foot building, of which the
Bank is utilizing 2,300 square feet and leasing out the remainder.

      On May 15, 1996, Slade's Ferry Bancorp and its subsidiary, Slade's
Ferry Trust Company, entered into a merger agreement with Fairbank, Inc. and
its wholly owned subsidiary, the National Bank of Fairhaven.  The agreement
provided that Slade's Ferry Trust Company acquire Fairbank Inc. and its
wholly owned subsidiary, the National Bank of Fairhaven, by a cash outlay
paid by Slade's Ferry  Trust Company of $8,558,800 to stockholders of
Fairbank, Inc. without any issuance of Slade's Ferry Bancorp stock.

The cash payment resulted in a premium paid above the book value of
Fairbank, Inc. of $3.4 Million, which is classified as Goodwill.  Included
in Goodwill are the net adjustments of book values to market values of
loans, investments, buildings and equipment, deposits, notes payable and
deferred tax adjustments.  Goodwill is to be amortized over a fifteen year
period.

      The Bank intends to continue to grow and actively service its market
area.

                        REGULATION AND SUPERVISION

      The following summaries of statutes and regulations affecting banks
and bank holding companies do not purport to be complete.  Such summaries
are qualified in their entirety by reference to such statutes and
regulations.

Holding Company Regulations

      Under the Federal Bank Holding Company Act ("BHCA"), the prior
approval of the Federal Reserve Board ("FRB") is required before a
corporation may acquire control of a bank.  FRB approval must also be
obtained before a bank holding company acquires all or substantially all of
the assets of a bank, or merges or consolidates with another bank holding
company.  In considering any applications for approval of an acquisition or
merger, the FRB is required to consider the financial and managerial
resources of the companies and banks concerned, and the convenience and
needs of the communities to be served.

      As a registered bank holding company, the Company is required to file
with the FRB annual and periodic reports and such other additional
information as the Board may require.  The Company and its subsidiaries are
also subject to continuing regulation, supervision and examinations by the
FRB.

      A bank holding company, with certain exceptions, may not acquire more
than 5% of the voting shares of any company that is not a bank and may not
engage, directly or through subsidiaries, in any activity other than
banking, managing or controlling banks, or furnishing services to or
performing services for its subsidiaries, without prior approval of the FRB.
The FRB is authorized to approve the ownership by a bank holding company of
voting shares of any company whose activities the FRB determines to be so
closely related to banking or managing or controlling banks as to be a
proper incident thereof.  Under the FRB's current regulations, and subject
to certain restrictions and limitations specified therein, bank holding
companies and their subsidiaries may be permitted by the FRB to engage in
such non-banking activities as: (1) making, acquiring, or servicing loans or
other extensions of credit such as would be made by a mortgage, finance,
credit card, or factoring company; (2) operating an industrial bank or
industrial loan company; (3) performing the function of a trust company; (4)
acting as an investment or financial advisor; (5) leasing real or personal
property or acting as an agent or broker in leasing such property or acting
as an agent or broker in leasing property in certain situations; (6) making
investments to promote community welfare; (7) providing certain data
processing and transmission services; (8) acting as principal, agent or
broker with respect to insurance directly related to extensions of credit by
the bank holding company or its subsidiaries, and engaging in certain other
insurance activities subject to specified conditions and limitations; (9)
providing courier services for checks and certain other instrument exchanges
among banks, and for audit and accounting media of a banking or financial
nature; (10) providing management consulting advice, under specified
conditions, to banks not affiliated with the bank holding company; (11)
issuing and selling retail money orders having a face value of not more than
$1,000, and travelers checks, and selling U. S. Savings Bonds; (12)
performing appraisals of real and personal property; (13) arranging
commercial real estate equity financing under certain circumstances; (14)
providing securities brokerage services as agent for the accounts of
customers; (15) underwriting and dealing in certain government obligations
and money market instruments; (16) providing foreign exchange advisory and
transactional services; (17) acting as a futures commission merchant in
specified capacities, or providing investment advice as a futures commission
merchant or commodity trading advisor with respect to certain financial
futures contracts and options; (18) providing consumer financial counseling
services; (19) providing tax planning and preparation services; (20)
providing check guaranty services to subscribing merchants; (21) operating a
collection agency; and (22) operating a credit bureau.  In addition, a bank
holding company may file an application for FRB approval to engage, directly
or through subsidiaries, in other nonbank activities that the holding
company reasonably believes are so closely related to banking as to be a
proper incident thereto.

      In addition, pursuant to the Bank Export Services Act of 1982, a bank
holding company may invest up to 5% of its consolidated capital and surplus
in shares of an export trading company unless such investment is disapproved
by the FRB after notice as provided in that Act.

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

      The status of the Company as a registered bank holding company under
the BHCA does not exempt it from certain federal and state laws and
regulations applicable to corporations generally, including, without
limitation, certain provisions of the federal securities laws.

      Under Massachusetts law, Board of Bank Incorporation approval is
required before any company may become a bank holding company by directly or
indirectly owning, controlling or holding the power to vote 25% or more of
the voting stock of two or more banks.  Further, such approval is required
prior to a bank holding company's (i) acquiring voting stock of another bank
institution if, as a result of the acquisition, such acquirer would,
directly or indirectly, own or control more than 5% of the voting stock of
such institution, or (ii) engaging in certain other transactions.  The
Company is not considered a bank holding company under Massachusetts law
since it does not control two or more banks.  The activities of the Company,
however, will be limited under Massachusetts law to activities described
above, which would be permissible for a bank holding company registered
under the BHCA.  In addition, the acquisition by the Company of 25% or more
of the voting stock or the power to elect a majority of the directors of
another commercial bank, savings bank, cooperative bank, or savings and loan
association would subject the company to regulation as a bank holding
company under applicable Massachusetts law and would require the approval of
the Massachusetts Board of Bank Incorporation.

Bank Regulations

      As a Massachusetts-chartered, FDIC-insured trust company, the Bank is
subject to regulation and supervision by the Commissioner of Banks, the FDIC
and the FRB.

      The Massachusetts statutes and regulations govern, among other things,
investment powers, deposit activities, borrowings, maintenance of surplus
and reserve accounts, distribution of earnings, and payment of dividends.
The Bank is also subject to state regulatory provisions covering such
matters as issuance of capital stock, branching, and mergers and
acquisitions.

      Deposit accounts at the Bank are insured by the FDIC, generally up to
a maximum of $100,000 per insured depositor.  As an insurer of deposits of
certain thrift institutions and commercial banks, the FDIC issues
regulations, conducts examinations, requires the filing of reports, and
generally supervises the operations of institutions to which it provides
deposit insurance.  The approval of the FDIC is required prior to any merger
or consolidation with another financial institution, or the establishment or
relocation of an office facility.  This supervision is intended primarily
for the protection of depositors.

      As an FDIC-insured bank, the Bank is subject to certain FDIC
requirements designed to maintain the safety and soundness of individual
banks and the banking system.  The FDIC periodically conducts examinations
of insured institutions and, based upon appraisals, may revalue assets of an
insured institution and require establishment of specific reserves in
amounts equal to the difference between such revaluation and the book value
of the assets.  In addition, the FDIC has a regulation which defines and
sets minimum requirements for capital adequacy.

      The Company, the Bank, the Slade's Ferry Realty Trust, and the Slade's
Ferry Securities Corporation are "affiliates" within the meaning of the
Federal Reserve Act.  Certain provisions of the Federal Reserve Act, made
applicable to the Bank by Section 18 (j) of the Federal Deposit Insurance
Act and administered with respect to the Bank by the FDIC, limit the amounts
of and establish collateral requirements with respect to the Bank's loans or
extensions of credit to and investments in affiliates.  In addition, related
provisions of the Federal Reserve Act and FRB regulations also administered
with respect to the Bank by the FDIC limit the amounts of and establish
required procedures and credit standards with respect to loans and other
extensions of credit to officers, directors and principal stockholders of
the Bank, of the Company, and of any subsidiaries of the Company, and to
related interests of such persons.

Recent Regulatory Examinations

      During the most recent regulatory examinations of the Company and the
Bank, no major or consequential violations were found.

                             LEGAL PROCEEDINGS

      The Bank is involved in a civil suit brought by a former employee of
the National Bank of Fairhaven which primarily alleges a breach of contract
and other related claims.  The demand by the plaintiff is $550,000 to settle
the case.  Counsel for the Company believes that there are meritorious
defenses to the claims and the Company intends to vigorously defend the
suit.  The Company believes that the suit will not have a material adverse
effect on the Company's financial condition, results of operation or
liquidity.

                     SELECTED STATISTICAL INFORMATION

      The following tables and discussion present certain statistical
information concerning the business of the Company.  Such tables and
discussion should be read in conjunction with "Description of Business," and
the financial statements and the notes thereto.

DISTRIBUTION OF ASSETS, LIABILITIES, AND STOCKHOLDERS' EQUITY;
INTEREST RATES AND INTEREST DIFFERENTIAL

      The following table sets forth the Company's average assets,
liabilities, and stockholders' equity, interest income earned and interest
paid, average rates earned and paid, and the net interest margin for the
years ending December 31, 1996, December 31, 1995, and December 31, 1994.
Averages are daily averages.

<TABLE>
<CAPTION>
                                                  1996                             1995                             1994
                                     ----------------------------     ---------------------------      ---------------------------
                                                            Avg                              Avg                              Avg
                                     Average     Int(1)     Int       Average     Int(1)     Int       Average     Int(1)     Int
                                     Balance     Inc/Exp    Rate      Balance     Inc/Exp    Rate      Balance     Inc/Exp    Rate
                                     -------     -------    ----      -------     -------    ----      -------     -------    ----
                                                                         (Dollars in Thousands)

<S>                                  <C>         <C>        <C>       <C>         <C>        <C>       <C>         <C>        <C>
ASSETS:
Earning Assets (2)
  Commercial Loans                   $ 23,440    $ 2,191     9.35%    $ 17,478    $ 1,705     9.75%    $ 16,845    $ 1,452    8.62%
  Commercial Real Estate               90,576      9,035     9.98       70,060      6,703     9.57       57,983      5,190    8.95
  Residential Real Estate              50,486      3,788     7.50       48,901      3,706     7.58       46,360      3,319    7.16
  Consumer Loans                        6,094        613    10.06        5,630        628    11.15        6,333        613    9.68
                                     ---------------------------------------------------------------------------------------------
  Total Loans                         170,596     15,627     9.16      142,069     12,742     8.97      127,521     10,574    8.29
  Federal Funds Sold                   14,994        783     5.22       10,361        598     5.77        4,584        167    3.64
  U.S. Treas/Govt Agencies             43,871      2,715     6.19       45,300      2,924     6.45       43,580      2,484    5.70
  States & Political Subdivisions       5,959        400     6.71        4,753        339     7.13        5,556        408    7.34
  Mutual Funds                            241         13     5.39          170          8     4.71          529         16    3.02
  Marketable Equity Securities          1,332         45     3.38        1,013         37     3.65          888         33    3.72
  Other Investments                       811         45     5.55          140          6     4.29            6        -0-    0.00
                                     ---------------------------------------------------------------------------------------------
  Total Earning Assets                237,804    $19,628     8.25%     203,806    $16,654     8.17%     182,664    $13,682    7.49%
                                     ---------------------------------------------------------------------------------------------
  Allowance for Loan Losses            (2,958)                          (2,450)                          (2,160)
  Unearned Income                        (597)                            (434)                            (306)
  Cash and Due From Banks               9,565                            8,387                            7,800
  Other Assets                          9,489                            9,016                            7,875
                                     ---------------------------------------------------------------------------------------------
Total Assets                         $253,303                         $218,325                         $195,873
                                     =============================================================================================

LIABILITIES & STOCKHOLDERS' EQUITY:
  Savings                            $ 40,246    $ 1,006     2.50%    $ 37,790    $   955     2.53%    $ 44,945    $ 1,136    2.53%
  NOW's                                28,788        858     2.98       21,568        757     3.51       22,784        596    2.61
  Money Market Accounts                13,326        272     2.04       16,355        332     2.03       18,369        404    2.20
  Time Deposits of $100M or more       18,813      1,104     5.87       15,403        856     5.56       12,760        508    3.98
  Other Time Deposits                  97,957      5,752     5.87       82,290      4,801     5.83       56,273      2,244    3.99
  Borrowings                            1,374         86     6.26        1,179         63     5.36        1,329         56    4.21
                                     ---------------------------------------------------------------------------------------------
  Total Interest-bearing
   Liabilities                        200,504    $ 9,078     4.53%     174,585    $ 7,764     4.45%     156,460    $ 4,944    3.16%
                                     ---------------------------------------------------------------------------------------------
  Demand Deposits                      33,572                           26,674                           23,832
  Other Liabilities                       493                              591                              473
                                     ---------------------------------------------------------------------------------------------
  Total Liabilities                   234,569                          201,850                          180,765
                                     ---------------------------------------------------------------------------------------------
  Common Stock                             28                               26                               16
  Paid-in Capital                      14,393                           12,871                           11,599
  Retained Earnings                     4,486                            4,227                            4,077
  Net Unrealized Loss on
   Available-for-Sale Securities         (173)                            (649)                            (584)
                                     ---------------------------------------------------------------------------------------------
  Total Stockholders' Equity           18,734                           16,475                           15,108
                                     ---------------------------------------------------------------------------------------------
Total Liabilities & Stockholders'
 Equity                              $253,303                         $218,325                         $195,873
                                     =============================================================================================
Net Interest Income                              $10,550                          $ 8,890                          $ 8,738
                                     =============================================================================================
Net Interest Spread                                          3.72%                            3.72%                           4.33%
                                     =============================================================================================
Net Yield on Earnings Assets                                 4.44%                            4.36%                           4.78%
                                     =============================================================================================

<FN>
<F1>  On a fully taxable equivalent basis based on tax rate of 34%.  Interest
      income on investments and net interest income includes a fully taxable
      equivalent adjustment of $133,000 in 1996,  $113,000 in 1995, and
      $136,000 in 1994.

<F2>  Average balance includes non-accruing loans.  The effect of including
      such loans is to reduce the average rate earned on the Company's loans.
</FN>
</TABLE>

NET INTEREST INCOME - CHANGES DUE TO VOLUME AND RATE (1)

<TABLE>
<CAPTION>
                                              1996 vs 1995                        1995 vs 1994
                                                Increase                            Increase
                                               (Decrease)                          (Decrease)
                                   ---------------------------------------------------------------------
                                                           (Dollars in Thousands)
                                   ---------------------------------------------------------------------
                                   Total        Due to       Due to      Total        Due to      Due to
                                   Change(2)    Volume       Rate        Change(2)    Volume      Rate
                                   ---------    ------       ------      ---------    ------      ------

<S>                                <C>          <C>          <C>         <C>          <C>         <C>
Interest Income:
  Federal Funds Sold               $  185       $  255       $ (70)        431        $  271      $  160
  US Treas/Govt Agencies             (209)         (90)       (119)        440           105         335
  States & Political Subdivisions      61           83         (22)        (69)          (58)        (11)
  Mutual Funds                          5            4           1          (8)          (14)          6
  Marketable Securities                 8           11          (3)          4             4           0
  Other Investments                    39           33           6           6             3           3
  Commercial Loans                    486          569         (83)        253            59         194
  Commercial Real Estate            2,332        2,005         327       1,513         1,117         396
  Residential Real Estate              82          119         (37)        387           187         200
  Consumer Loans                      (15)          50         (65)         15           (73)         88
                                   ---------------------------------------------------------------------
  Total Interest Income             2,974        3,039         (65)      2,972         1,601       1,371
                                   ---------------------------------------------------------------------

Interest Expense:
  Savings Accounts                     51           62         (11)       (181)         (181)          0
  NOW Accounts                        101          234        (133)        161           (38)        199
  Money Market Accounts               (60)         (62)          2         (72)          (43)        (29)
  Time Deposits of $100M or more      248          195          53         348           125         223
  Other Time Deposits                 951          915          36       2,557         1,279       1,278
  Borrowings                           23           11          12           7            (7)         14
                                   ---------------------------------------------------------------------
  Total Interest Expense            1,314        1,355         (41)      2,820         1,135       1,685
                                   ---------------------------------------------------------------------
Net Interest Income                $1,660       $1,684       $ (24)        152        $  466      $ (314)
                                   =====================================================================

<FN>
<F1>  Changes in interest income and interest expense attributable to changes
      in both volume and rate have been allocated equally to changes due to
      volume and changes due to rate.

<F2>  The change in interest income on investments and net interest income
      includes interest on a fully taxable equivalent basis based on a tax
      rate of 34%.
</FN>
</TABLE>

Interest Rate Sensitivity

      A formal measurement that is incorporated in the Asset/Liability
management process is the monthly analysis of the interest rate (Gap) table.
This measurement provides a static analysis of repricing opportunities of
the balance sheet.  It is prepared by categorizing assets and liabilities
into time periods based on the next repricing opportunity.  The analysis
determines the net dollar amount of assets less liabilities that are
repricing at various time periods.

      The Company has an Asset/Liability Committee that reports to the Board
of Directors.  Its objective is to monitor the exposure of planned net
interest margins to unexpected changes due to interest rate fluctuations.
These efforts also affect loan pricing, deposit interest rate strategies,
asset mix and volume guidelines, liquidity and capital planning.

      At December 31, 1996, the analysis indicates the Company's interest
rate risk to have a reliance on short term liabilities.  This position would
have an adverse effect on the Company's earnings in a rising rate
environment and conversely a positive effect on earnings in a decreasing
risk environment.

The Gap table as of December 31, 1996 is set forth below.

<TABLE>
<CAPTION>
                                                                       December 31, 1996
                                        ----------------------------------------------------------------------------------
                                                                     (Dollars in Thousands)

                                        3 Months       4 Months       1 Year to      2 Year to      5 Years
REPRICING OPPORTUNITY                   or Less        to 1 Year      2 Years        5 Years        & Over        Total
                                        --------       ---------      ---------      ---------      -------       -----

<S>                                     <C>            <C>            <C>            <C>            <C>           <C>
INTEREST-EARNING ASSETS
Loans                                   $ 88,091       $ 40,675       $ 24,882       $  7,148       $ 13,838      $194,634
Investments and Interest-Bearing
Time Deposits                              7,442          6,452          9,047         13,834         21,107        57,882
Federal Funds Sold                        13,000            ---            ---            ---            ---        13,000
                                        ----------------------------------------------------------------------------------
Total Interest-Earning Assets           $108,533       $ 47,127       $ 33,929       $ 40,982       $ 34,945      $265,516
                                        ==================================================================================
Cumulative Risk Sensitive Assets
 (RSA)                                  $108,533       $155,660       $189,589       $230,571       $265,516
                                        ==================================================================================

INTEREST-BEARING LIABILITIES
Regular Savings                         $ 42,182       $    ---       $    ---       $    ---       $    ---      $ 42,182
NOW Accounts                              37,203            ---            ---            ---            ---        37,203
Money Market Accounts                     15,430            ---            ---            ---            ---        15,430
Time Deposits $100,000 & Over              4,186          9,738          3,518          2,197            ---        19,639
Other Time Deposits                       32,058         55,997         18,749            883          1,192       108,879
                                        ----------------------------------------------------------------------------------
Total Deposits                           131,059         65,735         22,267          3,080          1,192       223,333
Federal Funds Purchased                      ---            ---            ---            ---            ---           ---
Other Interest-Bearing Liabilities         1,200            ---            ---          1,043            ---         2,243
                                        ----------------------------------------------------------------------------------
Total Interest-Bearing Liabilities      $132,259       $ 65,735       $ 22,267       $  4,123       $  1,192      $225,576
                                        ==================================================================================
Cumulative Risk Sensitive
 Liabilities (RSL)                      $132,259       $197,994       $220,261       $224,384       $225,576
                                        ==================================================================================
Gap                                      (23,726)       (18,608)        11,662         36,859         33,753        39,940
Cumulative Gap                           (23,726)       (42,334)       (30,672)         6,187         39,940
RSA/RSL                                     (.82)          (.72)          1.52           9.94          29.32
Cumulative RSA/RSL                          (.82)          (.79)          (.86)          1.03           1.18
Cumulative Gap/Total Assets                 (.08)          (.15)          (.11)           .02            .14
</TABLE>

INVESTMENT PORTFOLIO

      The following table shows the carrying amount of the major categories
of investment securities Held to Maturity for the years indicated:

<TABLE>
<CAPTION>
                                                At December 31,
                                         ------------------------------
                                         1996         1995         1994
                                         ----         ----         ----
                                            (Dollars In Thousands)

<S>                                      <C>          <C>          <C>
US Treasury Securities and
 Obligations of US Government
 Corporations and Agencies               $13,193      $15,690      $ 7,719
Obligations of States and
 Political Subdivisions                    6,131        6,024        5,056
Mortgage-backed securities                   257           17           18
Other Debt Securities                          6            5            5
                                         ---------------------------------
                                         $19,587      $21,736      $12,798
                                         =================================
</TABLE>

In the following table, the carrying amount of Held to Maturity securities
maturing within stated periods as of December 31, 1996, is shown with the
weighted average interest yield from securities falling within the range of
maturities:

<TABLE>
<CAPTION>
                        US Treasury    Obligations
                        & Government   of States &       Mortgage-    Other
                        Corporations   Political         Backed       Debt
                        & Agencies     Subdivisions(1)   Securities   Securities    Total
                        ------------   ---------------   ----------   ----------    -----
                                             (Dollars in Thousands)

<S>                     <C>            <C>               <C>          <C>           <C>
Due in 1 year or less:
  Amount                $ 4,689        $  695              ---        $   5         $ 5,389
  Yield                    5.28%         6.44%             ---         5.50%           5.43%

Due in 1 to 5 years:
  Amount                $ 5,496        $2,396            $ 243        $   1         $ 8,136
  Yield                    6.61%         6.58%            6.57%        7.50%           6.60%

Due in 5 to 10 years:
  Amount                $ 3,008        $2,894            $  14          ---         $ 5,916
  Yield                    7.11%         6.88%            8.00%         ---            7.00%

Due after 10 years:
  Amount                    ---        $  146              ---          ---         $   146
  Yield                     ---          9.21%             ---          ---            9.21%
                        -------------------------------------------------------------------

  Amount                $13,193        $6,131            $ 257        $   6         $19,587
                        ===================================================================
  Yield                    6.25%         6.77%            6.65%        5.83%           6.42%
                        ===================================================================

<FN>
<F1>  Rates of tax exempt securities are shown assuming a 34% tax rate.
</FN>
</TABLE>

      The following table shows the amortized cost basis of the major
categories of Available for Sale securities for the years indicated:

<TABLE>
<CAPTION>
                                                At December 31,
                                         ------------------------------
                                         1996         1995         1994
                                         ----         ----         ----
                                             (Dollars In Thousands)

<S>                                      <C>          <C>          <C>
US Treasury Securities and
 Obligations of US Government
 Corporations and Agencies               $32,793      $31,678      $28,606

      Mortgage-backed Securities           2,469        3,618        3,920

      Asset-backed Securities                246          -0-          -0-

      Marketable Equity Securities         1,775        1,397          830
                                         ---------------------------------
                                         $37,283      $36,693      $33,356
                                         =================================
</TABLE>

      In the following table, the amortized cost basis of Available for Sale
securities maturing within stated periods as of December 31, 1996, is shown
with the weighted average interest yield from securities falling within the
range of maturities:

<TABLE>
<CAPTION>
                         US Treasury
                         & Government     Mortgage-       Asset-
                         Corporations     Backed          Backed
                         & Agencies       Securities      Securities      Total
                         ------------     ----------      ----------      -----
                                            (Dollars in Thousands)

<S>                      <C>              <C>             <C>             <C>
Due in 1 year or less:
  Amount                 $ 2,707          $  953          $ ---           $ 3,660
  Yield                     5.58%           6.23%           ---              5.75%

Due in 1 to 5 years:
  Amount                  18,707             ---            ---            18,707
  Yield                     5.86%            ---            ---              5.86%

Due in 5 to 10 years:
  Amount                  10,879             ---            ---            10,879
  Yield                     6.86%            ---            ---              6.86%

Due after 10 years:
  Amount                     500           1,516            246             2,262
  Yield                     8.00%           5.64%          6.35%             6.24%
                         --------------------------------------------------------

Amount                   $32,793          $2,469          $ 246           $35,508(1)
                         ========================================================
Yield                       6.20%           5.87%          6.35%             6.18%
                         ========================================================

<FN>
<F1>  Does not include marketable equity securities.
</FN>
</TABLE>

      The following table shows the amortized cost basis and fair value of
the major categories of Held to Maturity securities as of December 31, 1996:

<TABLE>
<CAPTION>
                                                            Gross        Gross
                                                            Unrealized   Unrealized
                                             Amortized      Holding      Holding
                                             Cost Basis     Gains        Losses       Fair Value
                                             ----------     ----------   ----------   ----------
                                                           (Dollars in Thousands)

<S>                                          <C>            <C>          <C>          <C>
Debt securities issued by the
 U.S.Treasury and other U.S. Government
 corporations and agencies                   $13,193        $30          $  8         $13,215
Debt securities issued by states
 of the United States and political
 subdivisions of the states                    6,131         38            67           6,102
Mortgage-backed securities                       257        ---            35             222
Other debt securities                              6        ---           ---               6
                                             ------------------------------------------------
                                             $19,587        $68          $110         $19,545
                                             ================================================
</TABLE>

      Investments in Available for Sale securities are carried at fair value
on the balance sheet and are summarized as follows as of December 31, 1996.

<TABLE>
<CAPTION>
                                                            Gross        Gross
                                                            Unrealized   Unrealized
                                             Amortized      Holding      Holding
                                             Cost Basis     Gains        Losses       Fair Value
                                             ----------     ----------   ----------   ----------
                                                           (Dollars in Thousands)

<S>                                          <C>            <C>          <C>          <C>
Debt securities issued by the
 U.S. Treasury and other U.S. Government
 corporations and agencies                   $32,793        $ 80         $281         $32,592
Marketable equity securities                   1,775         268           56           1,987
Mortgage-backed securities                     2,469         ---           38           2,431
Asset-backed securities                          246         ---            1             245
                                             ------------------------------------------------
                                             $37,283        $348         $376         $37,255
                                             ================================================
</TABLE>


<TABLE>
<CAPTION>
      Deduction to Stockholders' Equity:
       (In Whole Dollars)

      <S>                                                        <C>
      Unrealized loss on Available for Sale Securities           $27,952
      Less tax effect                                             25,324
                                                                 -------
      Net unrealized loss on Available for Sale Securities       $ 2,628
                                                                 =======
</TABLE>

LOAN PORTFOLIO

      The following table shows the Company's amount of loans by category at
the end of each of the last five years.

<TABLE>
<CAPTION>
                                                                              At December 31
                                                  --------------------------------------------------------------------
                                                  1996           1995           1994           1993           1992
                                                  ----           ----           ----           ----           ----
                                                                          (Dollars In Thousands)

<S>                                               <C>            <C>            <C>            <C>            <C>
Commercial, financial and agricultural            $ 31,244       $ 16,747       $ 17,123       $ 16,309       $ 18,844
Real estate - construction and land development      6,891          6,865          2,290          4,651          1,848
Real estate - residential                           59,500         50,477         50,938         48,088         50,670
Real estate - commercial                            94,545         70,749         59,625         50,310         47,293
Consumer                                             6,681          6,148          6,097          6,550          8,101
Obligations of states and political
 subdivisions                                           16             23             29            136            143
Other                                                  109             85             89             34             36
                                                  --------------------------------------------------------------------
                                                  $198,986       $151,094       $136,191       $126,078       $126,935
Allowance for Possible Loan Losses                  (3,354)        (2,498)        (2,306)        (1,954)        (1,967)
Unamortized adjustment to fair value                   (54)             0              0              0              0
Unearned Income                                       (643)          (527)          (403)          (313)          (294)
                                                  --------------------------------------------------------------------
Net Loans                                         $194,935       $148,069       $133,482       $123,811       $124,674
                                                  ====================================================================
</TABLE>

      The following table shows the maturity distributions and interest rate
sensitivity of selected loan categories at December 31, 1996.

<TABLE>
<CAPTION>
                                             Within         One to         After Five
                                             One Year       Five Years     Years        Total
                                             --------       ----------     ----------   -----
                                                             (Dollars in Thousands)

<S>                                          <C>            <C>            <C>          <C>
Commercial, financial, and agricultural      $17,642        $10,084        $3,518       $31,244
Real Estate - construction and land
 development                                   1,770            730         4,391         6,891
                                             --------------------------------------------------
                                             $19,412        $10,814        $7,909       $38,135
                                             ==================================================
</TABLE>

      The following table shows the amounts, included in the table above,
which are due after one year and which have fixed interest rates and
adjustable rates:

<TABLE>
<CAPTION>
                                                       Total Due After One Year
                                             -------------------------------------------
                                             Fixed Rate       Adjustable Rate      Total
                                             ----------       ---------------      -----
                                                        (Dollars in Thousands)

<S>                                          <C>              <C>                  <C>
Commercial, financial, and agricultural      $3,559           $10,043              $13,602
Real Estate - construction and land
 development                                    427             4,694                5,121
                                             ---------------------------------------------
                                             $3,986           $14,737              $18,723
                                             =============================================
</TABLE>

NONACCRUAL, PAST DUE AND RESTRUCTURED LOANS

<TABLE>
<CAPTION>
                                                                      December 31
                                                 ----------------------------------------------------
                                                                (Dollars In Thousands)
                                                 1996        1995        1994        1993        1992
                                                 ----        ----        ----        ----        ----

<S>                                              <C>         <C>         <C>         <C>         <C>
Nonaccrual loans                                 $4,352      $2,695      $3,238      $4,084      $3,010
Loans 90 days or more past due
 and still accruing                                 112          23         204         427         863
Real estate acquired by foreclosure
 or substantively repossessed                       308         633         888       2,160       1,367
                                                 ------------------------------------------------------
Total nonperforming assets                       $4,772      $3,351      $4,330      $6,671      $5,240
                                                 ======================================================
Percentage of nonaccrual loans to total loans      2.19%       1.78%       2.38%       3.24%       2.37%
Percentage of nonaccrual loans and real estate
 acquired by foreclosure or substantively
 repossessed to total assets                       1.60%       1.43%       2.13%       3.18%       2.31%
Percentage of Allowance for Possible Loan
 Losses to Nonaccrual Loans                       77.07%      92.69%      71.22%      47.85%      65.35%
</TABLE>

      Nonaccrual loans include restructured loans of $398,000 at December
31, 1996; $425,000 at December 31, 1995; and $286,000 at December 31, 1994.

      Information with respect to nonaccrual and restructured loans for the
past five years ending December 31 is as follows:

<TABLE>
<CAPTION>
                                                                    December 31
                                               ------------------------------------------------------
                                               1996        1995        1994        1993        1992
                                               ----        ----        ----        ----        ----
                                                              (Dollars in Thousands)

<S>                                            <C>         <C>         <C>         <C>         <C>
Nonaccrual loans                               $4,352      $2,695      $3,238      $4,084      $3,010

Interest income that would have been
 recorded under original terms                 $  361      $  243      $  242      $  443      $  263

Interest income recorded during the period     $   62      $   21      $   19      $  115      $   57
</TABLE>

      Nonperforming assets include nonaccrual loans, loans past due 90 days
or more but still accruing, restructured loans not performing in accordance
with amended terms, and other real estate acquired through foreclosure.
Nonperforming assets as a total increased to $4.8 Million at year end 1996,
from $3.4 Million reported at year end 1995.  Nonaccrual loans at December
31, 1996 were up by $1.7 Million to $4.4 Million from $2.7 Million reported
on December 31, 1995.  The increase in nonaccrual loans is attributable to
$896,411 of nonaccrual loans that were acquired from the National Bank of
Fairhaven, and a commercial account with $760,000 of borrowings which became
nonaccrual due to financial difficulties during the third quarter.  The
latter loan consists of two separate parcels of commercial real estate which
are currently being marketed for sale by the borrower.  The bank does not
anticipate any material losses on this loan due to the value of the
collateral.  Loans that became nonaccrual during the current year, including
the aforementioned, amounted to $2,445,428.  Offsetting this increase were
receipts of loan payments of $276,578 and loans of $218,731 that were deemed
uncollectible and charged off to the Allowance for Possible Loan Losses.
There was a transfer to Other Real Estate Owned of $107,741, and a transfer
to accrual status of a loan for $185,344.

      Other loans in the nonaccrual status that are collateralized by real
estate have outstanding balances of $400,000 or less to any one individual
borrower.  When a real estate loan becomes nonaccrual, an appraisal of the
property is obtained to determine that an 80% loan to value ratio exists.
If the loan to value exceeds 80% or if it is determined that all amounts due
according to the terms of the loan agreement will not be met, the original
loan is classified as an impaired loan with a watch list reserve allowance
assigned to it.

      The Company places a loan on nonaccrual status when, in the opinion of
management, the collectibility of the principal and interest becomes
doubtful.  Generally, when a commercial loan, commercial real estate loan or
a residential real estate loan becomes past due 90 days or more, the Company
discontinues the accrual of interest and reverses previously accrued
interest.  The loan remains in the nonaccrual status until the loan is
current and six consecutive months of payments are made, then it is
reclassified as an accruing loan.  When it is determined that the
collectibility of the loan no longer exists, it is charged off to the
Allowance for Loan Losses or, if applicable, any real estate that is
collateralizing the loan is acquired through foreclosure, at which time it
is categorized as Other Real Estate Owned.  The nonaccrual category is
comprised of $1,233,588 of residential real estate loans, $2,379,581 of
commercial real estate loans, $715,728 of commercial loans and $23,250 of
other types of loans.

      Statement of Financial Accounting Standards No. 114, "Accounting by
Creditors for Impairment of a Loan", was adopted by the Company as of 
January 1, 1995.  Statement 114 applies to all loans except large groups of
smaller-balance homogeneous loans that are collectively evaluated for
impairment, loans measured at fair value or at a lower of cost or fair
value, leases, and debt securities as defined in Statement 115.  Statement
114 requires that impaired loans be valued at the present value of expected
future cash flows discounted at the loan's effective interest rate or as a
practical expedient, at the loan's observable market value of the collateral
if the loan is collateral dependent.  Smaller balance homogeneous loans are
considered by the Company to include consumer installment loans and credit
card loans.  Included in the $4.4 Million of nonaccrual loans are $4.0
Million, which the company has determined to be impaired, of which $2.7
Million has a related allowance for credit losses of $.8 Million, and $1.3
Million has no related allowance for credit losses.

      The Company has $500,000 of potential problem loans for which payments
are presently current but are identified as a possible risk.  This
assessment is based on an objective review of the borrowers' financial
statements.  The past experience with the borrower, the borrower's
background, and the applicable value of the assets collateralizing these
loans provides a degree of assurance that the loan will continue to be paid
as per the loan agreement.  These issues are reviewed on a quarterly basis
to determine if there is any change in status that would cause management to
reclassify the loan from the accrual category to nonaccrual.  The economy in
the southeastern region has had an overall improvement from the conditions
that existed in the previous years.  The unemployment rate has decreased to
a 6.50% level, however, it continues to remain higher than the state average
of 5.50%.  There can be no assurance that other potential problem loans will
not occur, however, management is optimistic that if the economy in the
region continues this improved trend, the level of nonperforming assets
could also reflect an improvement.

      Other Real Estate Owned, which are properties acquired through
foreclosure, consists of 5 parcels totaling $307,591 at year end 1996.
Annual appraisals are performed on all these properties and if the appraisal
is less than the carrying value of the property, the carrying value is
written down by a charge to the writedown on OREO expense account.

      In March 1997, the Bank classified a $1.6 Million commercial real
estate loan as nonaccrual.  Based on a current appraisal obtained at that
time, the collateral is valued at $2.8 Million.  The business is dependant
on seasonal cash flows which generally peak during the spring-summer period.
The borrower has agreed to accelerate cash payments to become current within
the July-August 1997 time frame on the assumption that the incoming cash
flows will occur as predicted.

      The Company did not make any special provision to the Allowance for
Possible Loan Losses on the aforementioned loan due to the excess in
collateral values of approximately 43%.  Potential problem loans remain at
$500,000 for which payments are presently current but are identified as
possible risk.

      The combination of this loan, along with several other loans totaling
$800,000 that became past due 90 days or more but still accruing, was offset
by loans totaling $407,000 that were resolved, payments made on other
nonaccruing loans of $55,000, charge-offs of $114,000, and transfers to
Other Real Estate Owned of $222,000, resulting in a net increase in
nonperforming assets of $1.6 Million, from the $4.8 Million reported on
December 31, 1996.

          INFORMATION WITH RESPECT TO NONACCRUAL AND PAST DUE LOANS
          AT MARCH 31, 1997 AND 1996 AND DECEMBER 31, 1996 AND 1995

<TABLE>
<CAPTION>
                                                             (Dollars in Thousands)
                                                     At March 31             At December 31
                                                  -------------------       -------------------
                                                  1997         1996         1996         1995
                                                  ----         ----         ----         ----

<S>                                               <C>          <C>          <C>          <C>
Nonaccrual Loans                                  $5,205       $2,751       $4,352       $2,695
Loans 90 days or more past due
 and still accruing                                  832          517          112           23
Real estate acquired by foreclosure
 or substantively repossessed                        386          350          308          633
Percentage of nonaccrual loans to total loans       2.60%        1.78%        2.19%        1.78%
Percentage of nonaccrual loans and real estate
 acquired by foreclosure or substantively
 repossessed to total assets                        1.92%        1.34%        1.60%        1.43%
Percentage of allowance for possible loan losses
 to nonaccrual loans                               63.85%       96.36%       77.07%       92.69%
</TABLE>

SUMMARY OF LOAN LOSS EXPERIENCE

      The table below illustrates the changes in the Allowance for Possible
Loan Losses for the periods indicated.

<TABLE>
<CAPTION>
                                                               December 31
                                         ----------------------------------------------------------
                                         1996         1995         1994         1993         1992
                                         ----         ----         ----         ----         ----
                                                          (Dollars in Thousands)

<S>                                      <C>          <C>          <C>          <C>          <C>
Balance at January 1                     $2,498       $2,306       $1,954       $1,967       $1,300
                                         ----------------------------------------------------------
Charge-offs:
  Commercial                               (276)        (184)         (22)        (963)        (115)
  Real estate-construction                   (0)          (0)          (0)          (0)          (0)
  Real estate-mortgage                       (4)         (79)        (246)        (451)        (202)
  Installment/Consumer                     (159)        (134)         (93)         (85)        (166)
                                         ----------------------------------------------------------
                                           (439)        (397)        (361)      (1,499)        (483)
                                         ----------------------------------------------------------
Recoveries:
  Commercial                                332            1           51            0            9
  Real estate-construction                    0            0            0            0            0
  Real estate-mortgage                        0           16            2            2            0
  Installment/Consumer                      107           22           15           29           69
                                         ----------------------------------------------------------
                                            439           39           68           31           78
                                         ----------------------------------------------------------
Net Charge-offs                               0         (358)        (293)      (1,468)        (405)
                                         ----------------------------------------------------------
Provision for loan losses                   400          550          645        1,455        1,072
Allowance attributable to acquisition    $  456            0            0            0            0
                                         ----------------------------------------------------------
Balance at December 31:                  $3,354       $2,498       $2,306       $1,954       $1,967
                                         ==========================================================
Allowance for Loan Losses as a
 percent of year end loans                 1.69%        1.65%        1.70%        1.55%        1.55%
Ratio of net charge-offs to average
 loans outstanding                         0.00%        0.25%        0.23%        1.18%        0.33%
</TABLE>

      The level of the Allowance for Possible Loan Losses is evaluated by
management and encompasses several factors.  These factors include but are
not limited to recent trends in the nonperforming loans, the adequacy of the
assets which collateralize the nonperforming loans, current economic
conditions in the market area and various other external and internal
factors.  Management's assessment of the adequacy of the Allowance for
Possible Loan Losses is reviewed by regulators and by the Company's 
independent accountants.

      The Company's provision for loan losses, which is a deduction from
earnings, in 1996 was reduced to $400,000 compared to prior years'
provisions of $550,000, $645,000, $1,455,000 and $1,072,000 for years ending
1995, 1994, 1993, and 1992 respectively.  In 1996, the Company realized
significant recoveries of previously charged-off loans of $439,000 compared
to previous years of $39,000, $68,000, $31,000, and $78,000 in 1995, 1994,
1993, and 1992 respectively.  Also increasing the Allowance for Possible
Loan Losses was $456,000, attributable to the aquisition of the National
Bank of Fairhaven.

      Although nonaccrual loans increased in 1996, the amount provided to
the Allowance for Possible Loan Losses was deemed adequate by management
after full consideration of the value of the assets securing these loans.

      This table shows an allocation of the allowance for loan losses as of
the end of each of the last five years.

ALLOCATION OF THE ALLOWANCE FOR LOAN LOSSES

<TABLE>
<CAPTION>
                    December 31, 1996      December 31, 1995      December 31, 1994      December 31, 1993      December 31, 1992
                  ---------------------  ---------------------  ---------------------  ---------------------  --------------------
                            Percent of             Percent of             Percent of             Percent of            Percent of
                            Loans in               Loans in               Loans in               Loans in              Loans in
                            Each                   Each                   Each                   Each                  Each
                            Category to            Category to            Category to            Category to           Category to
                  Amount    Total Loans  Amount    Total Loans  Amount    Total Loans  Amount    Total Loans  Amount   Total Loans
                  ------    -----------  ------    -----------  ------    -----------  ------    -----------  ------   -----------
                                                               (Dollars in Thousands)

<S>               <C>        <C>         <C>        <C>         <C>         <C>        <C>        <C>         <C>       <C>
Commercial        $  789(1)  15.70%      $  597(1)  11.08%      $  588      12.82%     $  317     13.51%      $  256    14.96%
Real estate -
 Construction         41      3.46           40      4.55           14      1.68           29      3.69           10     1.46
Real estate -
 Mortgage          2,150(2)  77.42        1,581(2)  80.23        1,374      81.03       1,320     77.66        1,503    77.17
Consumer(3)          374      3.42          280      4.14          330      4.47          288      5.14          198     6.41
                  -----------------------------------------------------------------------------------------------------------
                  $3,354    100.00%      $2,498    100.00%      $2,306    100.00%      $1,954    100.00%      $1,967   100.00%
                  ===========================================================================================================

<FN>
<F1>  Includes amounts specifically reserved for impaired loans of $0.00 as
      of December 31, 1996 and $214,542 as of December 31, 1995, as required
      by Financial Accounting Standard No. 114, Accounting for Impairment of
      Loans.

<F2>  Includes amounts specifically reserved for impaired loans of $838,290
      as of December 31, 1996 and $240,500 as of December 31, 1995, as
      required by Financial Accounting Standard No. 114, Accounting for
      Impairment of Loans.

<F3>  Percent of loans in each category to total loans includes consumer,
      obligations of states and political subdivisions and other.
</FN>
</TABLE>

      The loan portfolio's largest segment of loans is commercial real
estate loans, which represent 47.5% of gross loans.  Residential real
estate, which is the second largest segment of the loan portfolio,
represents 30% of gross loans.  The Company requires a loan to value ratio
of 80% in both commercial and residential mortgages.  These mortgages are
secured by real properties which have a readily ascertainable value.

      Generally, commercial real estate loans have a higher degree of credit
risk than residential real estate loans because they depend primarily on the
success of the business.  When granting these loans, the Company evaluates
the financial statements of the borrower(s), the location of the real
estate, the quality of management, and general economic and competitive
conditions.  When granting a residential mortgage, the Company reviews the
borrower(s) repayment history on past debts, and assesses the borrower(s)
ability to meet existing obligations and payments on the proposed loans.

      Commercial loans consist of loans predominantly collateralized by
inventory, furniture and fixtures, and accounts receivable.  In assessing
the collateral for this type of loan, management applies a 40% liquidation
value to inventories; 25% to furniture, fixtures and equipment; and 60% to
accounts receivable.  Commercial loans represent 15.7% of the loan
portfolio.

      Consumer loans are generally unsecured borrowings and represent 3.5%
of the total loan portfolio.  These loans have a higher degree of risk than
residential mortgage loans.  The underlying collateral of a secured consumer
loan tends to depreciate in value.  Consumer loans are typically made based
on the borrower's ability to repay the loan through continued financial
stability.  The Company endeavors to minimize risk by reviewing the
borrower's repayment history on past debts, and assessing the borrower's
ability to meet existing obligations on the proposed loans.

      Charge-offs in 1996 amounted to $439,000, up by $42,000 when compared
to losses incurred in 1995 of $397,000.  The Company had charge-offs of
$361,000 in 1994, $1,499,000 in 1993 and $483,000 in 1992.  The commercial
loan category incurred losses of $276,000 in 1996 compared to $184,000 in
1995, $22,000 in 1994, $963,000 in 1993 and $115,000 in 1992.  The loss in
1993 was mostly attributable to one unusually large loan that resulted in a
$932,000 loss.  The 1996 losses of $276,000 represent various commercial
loans deemed uncollectible and are not representative of any one industry.
The loss on installment and consumer loans of $159,000 represents credit
cards and various personal unsecured loans.  Charge-offs attributable to
loans acquired through the acquisition of the National Bank of Fairhaven
amounted to $134,000.

DEPOSITS

      Deposits are obtained from individuals and from small and medium sized
businesses in the local market area.  The Bank also attracts deposits from
municipalities and other government agencies.  The Bank does not solicit or
accept brokered deposits.

      The following table sets forth the average amount and the average rate
paid on deposits for the periods indicated.

<TABLE>
<CAPTION>
                                                1996                   1995                   1994
                                        --------------------   --------------------   --------------------
                                        Average      Average   Average      Average   Average      Average
                                        Balance      Rate      Balance      Rate      Balance      Rate
                                        -------      -------   -------      -------   -------      -------
                                                              (Dollars in Thousands)

<S>                                     <C>          <C>       <C>          <C>       <C>          <C>
Noninterest-bearing Demand Deposits     $ 33,572     0.00%     $ 26,674     0.00%     $ 23,832     0.00%
Interest-bearing Demand Deposits          28,788     2.98        21,568     3.51        22,784     2.61
Savings Deposits                          40,246     2.50        37,790     2.53        44,945     2.53
Money Market Deposits                     13,326     2.04        16,355     2.03        18,369     2.20
Time Deposits $100,000 or More            18,813     5.87        15,403     5.56        12,760     3.98
Other Time Deposits                       97,957     5.87        82,290     5.83        56,273     3.99
                                        ---------------------------------------------------------------
Totals                                  $232,702     3.87%     $200,080     3.85%     $178,963     2.73%
                                        ===============================================================
</TABLE>

      As of December 31, 1996, time certificates of deposit in amounts of
$100,000 or more had the following maturities:

<TABLE>
<CAPTION>
                                                 (Dollars in Thousands)

      <S>                                                 <C>
      Three months or less                                $ 7,335
      Over three months through six months                  5,038
      Over six months through twelve months                 4,700
      Twelve months and over                                4,400
                                                          -------
                                                          $21,473
                                                          =======
</TABLE>

RETURNS ON EQUITY AND ASSETS

      The following table shows consolidated operating and capital ratios of
the Company for each of the last three years:

<TABLE>
<CAPTION>
                                            Year Ended December 31,
                                         ----------------------------
                                         1996        1995        1994
                                         ----        ----        ----

      <S>                                <C>         <C>         <C>
      Return on Average Assets            0.94%       0.75%       0.75%
      Return on Average Equity           12.69%       9.99%       9.71%
      Dividend Payout Ratio              27.95%      29.03%      27.93%
      Average Equity to Average
       Assets Ratio                       7.40%       7.55%       7.71%
</TABLE>

SHORT TERM BORROWINGS

      The following table shows the Company's short-term borrowings at the
end of each of the last three years along with the maximum amount of
borrowings and average amounts outstanding as well as weighted average
interest rates for the last three years.

<TABLE>
<CAPTION>
                                      1996        1995        1994
                                      ----        ----        ----
                                         (Dollars in Thousands)

      <S>                             <C>         <C>         <C>
      Balance at December 31          $1,200      $  742      $1,314

      Maximum Amount Outstanding
        at Any Month's End            $2,141      $3,700      $5,814

      Average Amount Outstanding
        During the Year               $  987      $1,179      $1,329

      Weighted Average Interest
        Rate During the Year           5.71%       5.34%       4.21%
</TABLE>

      The Bank has the ability to borrow funds from correspondent banks and
the Federal Home Loan Bank, as well as the Federal Reserve Bank of Boston,
by pledging various investment securities as collateral.  The Company did
not borrow during 1996, except for tax payments made by our customers, which
are owed to the Federal Reserve Bank Treasury Tax and Loan account, which
are classified as borrowed funds.  During the first quarter of 1995, the
Company borrowed for 25 days with an average borrowing of $2.0 Million.  The
Company also has notes payable of $1,050,000 due to Fleet Bank with a final
maturity in November 1999.  This note was assumed from Fairbank, Inc. at the
time of the acquisition.  Because of the term of the note, including
applicable prepayment fees, management determined it advantageous for the
Bank not to pay off the note.

Accounting for Deferred Income Taxes

      The net deferred tax asset at year end 1996 was $1,746,107.  The
amount of taxable income required to be generated to fully realize such net
deferred tax asset will be approximately $4.1 Million.  Income before income
taxes earned by the Company in 1996 was $3,942,196.

                   MANAGEMENT'S DISCUSSION AND ANALYSIS

      The purpose of Management's Discussion and Analysis is to focus on
certain significant factors which have affected the Company's operating
results and financial conditions, and to provide stockholders a more
comprehensive review of the figures contained in the financial data of this
report.

      In August 1996, the Company completed the acquisition of the National
Bank of Fairhaven.  The acquisition extends the Bank's market area to the
New Bedford and Fairhaven region including Mattapoisette, Marion, and
Wareham, Massachusetts.

      The acquisition permits expansion of our financial services delivery
system to a marketplace that demonstrates a need for a small business
oriented local bank.  Our ability to make timely, prudent lending decisions
should help us significantly expand our customer base.  The merger of
several local banks into larger institutions with remote management and
decision-making entities, presented a unique opportunity for our Bank to
enhance its growth and earning potential.

      The acquisition process went very well, with a minimal amount of
problems.  All related expenses are behind us and the good earnings stream
in the fourth quarter reflects the reward of this acquisition.

Results of Operations

      Earnings for 1996 were up by 44.52% from 1995.  The Company earned
$2,378,195 or $0.86 per share in 1996, compared to $1,645,587 or $0.60 per
share earned in 1995, and $1,467,241 or $0.57 per share in 1994.  Return on
average assets increased to .94% in 1996 from .75% in 1995 and .75% in 1994.
Return on average equity for 1996, 1995, and 1994 was 12.69%, 9.99% and
9.71% respectively.

      Net interest income on a fully taxable equivalent basis was $10.5
Million in 1996, $8.9 Million in 1995, and $8.7 Million in 1994.  Management
attributes the increase in net interest income in 1996 to a larger loan
base, which generally produces higher yields than other earning assets.

      Yield on earning assets increased to 8.25% in 1996 compared to 8.17%
in 1995 and 7.49% in 1994.  This is primarily due to a higher average
earning rate in 1996 on commercial real estate of 9.98%, compared to 9.57%
earned in 1995 and 8.95% earned in 1994.  In addition to the earning rate
increase reflected in this category, the average invested funds in
commercial real estate also increased to $90.6 Million in the current year
from $70.1 Million and $58.0 Million for years 1995 and 1994 respectively.

      Cost of funds increased slightly, due to higher rates paid on
certificates of deposit with balances greater than $100,000 and other time
deposits, as well as a higher volume of deposit funds in these categories.
Cost of funds increased to 4.53% in 1996, from 4.45% in 1995 and 3.16% in
1994.

      The net interest spread, which is the difference between the yield
earned on average earning assets and the rates paid on interest bearing
liabilities, remained the same in 1996 as in 1995 at 3.72%, down when
compared to 4.33% reported in 1994.

      The net yield on earning assets, which is determined by dividing net
interest income by total average earning assets, increased to 4.44% in 1996
from 4.36% in 1995,  however this was a decrease from the 4.78% reported in
1994.

      Total Other Income for 1996 increased by $249,538 to $1,305,497 from
$1,055,959 reported in 1995.  Total Other Income in 1994 was $1,099,068.
Service charges on deposit accounts, which is the largest component of Other
Income, was up by $54,572 in 1996 when compared to 1995.  This increase is
attributable to a larger customer base being serviced, particularly in the
Fairhaven and New Bedford area, as a result of the acquisition of the
National Bank of Fairhaven, and the attraction of additional customers at
the Brayton Avenue office, due to the recently installed five lane drive-up
facility.  In 1995, a slight decrease of $23,257 from 1994 occurred in
service charges, due to the introduction of the no-fee checking account,
whereby statements are mailed exclusive of the original paid checks.  This
product is still being offered to our depositors; however, 1995 was largely
impacted due to the conversion by existing customers from the fee assessed
account to the no fee account.  Service charges earned on overdrafts
increased by $67,573 in 1996 to $220,428 from $152,855.  In 1994, the Bank
earned $169,689 in overdraft charges.  Gains realized on sales of investment
securities were $112,631, $64,810, and $37,067 for 1996, 1995, and 1994
respectively.  Due to favorable market conditions occurring throughout 1996,
various investments of marketable equity securities were sold realizing
gains.  The market trends of these types of investments are monitored
closely and acted upon when management feels it is advantageous to do so.
The line item Other Income was $343,441, $263,869, and $294,630 for 1996,
1995, and 1994 respectively.  An increase of $79,572 occurred in 1996 when
compared to the total recorded in 1995, and a decrease of $30,761 occurred
in 1995 from 1994.  The increase in 1996 was a result of $30,000 of interest
earned on escrowed funds that were deposited with an independent depositor,
who acted as Exchange and Paying Agent for the acquisition of Fairbank Inc.
common stock during the stock tendering process.  Also attributable to this
increase was additional revenue earned on safe deposit rentals of $20,342,
and other various miscellaneous and fee income totaling $20,230.

      Total Other Expense for 1996 increased by $748,634 or 11.29%, to
$7,380,161 from $6,631,527 reported in 1995.  Total Other Expense in 1995
decreased by 1.05% from $6,701,605 reported in 1994.  Salaries and employee
benefits, which are the largest component of Other Expense increased by
$365,419 from $3,962,983 reported in 1995 to $4,328,402 in 1996.  This
increase is attributable to general wage adjustments and increases in
employee benefits as well as the addition of 29 new officers and employees
of the National Bank of Fairhaven that were retained as Slade's Ferry Trust
Company employees.  The staff of the National Bank of Fairhaven not only
enhanced the merger process, but also provided a continuity of service to
the customers and the account relationships that were acquired in the
merger.

      Occupancy and equipment expense combined increased by $190,825 during
1996 primarily due to the additional cost incurred in maintaining banking
facilities acquired through the merger, the additional depreciation of the
new tellers equipment installed in mid 1996, and the depreciation of the new
drive-up facility.

      In 1996 the Bank incurred a loss of $21,008 on sales of Other Real
Estate Owned property, whereas in 1995 a gain of $26,728 was realized and in
1994 a loss of $13,462.  The Bank appraises OREO annually, and if the
appraisal is less than the book value, a writedown on OREO is incurred.
Writedown on OREO properties in 1996 totaled $30,000 compared to $104,578 in
1995 and $317,239 in 1994.  The decrease in this category is due to fewer
parcels of property being carried.

      The line item Other Expense increased by $371,170 in 1996 from
$1,307,703 to $1,678,873.  Included in this increase is a new expense item
titled Amortization of Goodwill.  Goodwill was a result of the premium paid
above the book value to the stockholders of Fairbank Inc., parent company of
the National Bank of Fairhaven.  Goodwill is to be amortized over a fifteen 
year period.  In 1996, the amortization of goodwill reflects four months
totaling $98,000.  Prior to the merger acquisition, the Company did not have
a balance sheet line item for goodwill.  In addition, publications and
advertising increased in 1996 compared to 1995 by $93,500.  This was
necessary, particularly in the Fairhaven - New Bedford area, as the merger
process evolved with emphasis on the name recognition of Slade's Ferry Trust
Company.  Other material expenditures include $47,000 for various legal
fees, an increase in telephone expense of $28,000, and an increase in
computer fees of $36,000.  Offsetting these expenses were decreases of
$57,000 in collection and repossession expense and a decrease of $39,000 in
OREO expenses.  The remaining increases totaling $164,670 were a combination
of increases in postage, auditing, armored car services, checkbook printing,
outside consultants and various miscellaneous expenditures.

      As a result of the FDIC adjusting its premium on deposit insurance,
the annual assessment was reduced considerably.  FDIC assessment in 1996 was
$6,278 compared to $204,477 recorded in 1995 and $452,255 in 1994.  There
was also an increase in stationery and supplies expense of $46,261 from
$197,392 in 1995 to $243,653 in 1996.  The increase from 1994 to 1995 was
$28,568.  The significant increase in 1996 is attributed to additional
supplies needed to stock the Fairhaven and New Bedford branches acquired in
August, 1996.

      Income tax expense for 1996 increased to $1,564,001 up by $558,229
when compared to $1,005,772 in 1995 which was up by $118,122 when compared
to $887,650 in 1994.

      Assets increased by $57.9 Million to $291.3 Million on December 31,
1996 from $233.4  Million reported at year end 1995.  This increase was
primarily attributable to the acquisition of the National Bank of Fairhaven
and its parent company Fairbank, Inc. which  was consummated in August 1996.

      The acquisition was achieved by a cash outlay of $8.6 Million paid by
Slade's Ferry Trust Company to the stockholders of Fairbank, Inc.  Assets
acquired totaled $65.1 Million which is comprised of $33.1 Million in loans,
Allowance for Possible Loan Losses of $0.5 Million, Investment Portfolio of
$6.4 Million, cash and deposits at other banks totaling $20.0 Million, other
assets amounting to $2.7 Million and goodwill of $3.4 Million.  Liabilities
assumed consisted of deposits of $54.8 Million, notes payable of $1.3
Million, and other liabilities of $.4 Million.

      The cash payment resulted in a premium paid above the book value of
Fairbank, Inc. of $3.4 Million, which is classified as Goodwill.  Also
included in Goodwill is the net adjustment of book values to market values
of loans, investments, buildings and equipment, deposits and notes payable.
Goodwill is to be amortized over a fifteen year period.

      The loan portfolio grew significantly, in addition to the loans
attributed to the acquisition.  The Company's business development program,
combined with management's knowledge of local economic and market trends,
provided a steady quality growth to the portfolio.  Loans at year end 1996
were up by $47.9 Million to $199.0 Million from $151.1 Million reported at
year end 1995.  The portfolio is comprised of 47.5% in the commercial real
estate category, 29.9% in residential real estate category, and 22.6%
commercial, consumer, construction and other types of loans.

      The largest component of the loan portfolio is commercial real estate,
which generally has a higher degree of credit risk than residential real
estate loans because they depend primarily on the success of the business.
These loans are collateralized by various types of commercial properties
primarily located within the Bank's market area extending throughout
southeastern Massachusetts and abutting cities and towns in Rhode Island.
There is no predominate type of property nor concentration of credit in any
one industry.  The properties consist of apartment complexes, motels,
medical centers, strip malls, factories with multiple tenants, and retail
office units.  Residential real estate is the second largest component of
loans that consists of one to four family residential properties located in
the southeast region of Massachusetts and nearby communities in Rhode
Island.  All loans originated by the Bank are retained in the portfolio in
lieu of selling them as a package in the secondary market.  Management
believes that this practice enhances and strengthens continued customer
relationships.

      The investment portfolio is comprised of investments in the Available
for Sale category, the Held to Maturity category and Federal Home Loan Bank
stock.  The total portfolio decreased from $58.8 Million reported on
December 31, 1995 to $57.7 Million on December 31, 1996.  The net decrease
was a combination of $6.4 Million of investments acquired as a result of the
merger, offset by the maturing of various securities that were not
reinvested but used as a source to help fund the growth in loans.

      Securities are classified as Available for Sale when the Company
intends to hold securities for an indefinite period of time, but not
necessarily to maturity.  These securities may be sold in response to
interest rate changes, liquidity needs, and other factors.  Any unrealized
gains or losses, net of taxes, on securities classified as Available for
Sale are reflected in Stockholders' Equity as a separate component.

      Investments in the Available for Sale category consist predominately
of securities of U.S. Treasury and other U.S. government corporations and
agencies, mortgage-backed securities, and marketable equity securities.
Securities of U.S. Treasury and U.S. government corporations and agencies
have little or no credit risk, other than being sensitive to changes in
interest rates; and if held to maturity, these securities will mature at
par.  However, all marketable equity securities are classified in the
Available-for-Sale category, and have a greater risk as they are subject to
rapid market fluctuations.  These securities are monitored and evaluated
frequently to determine their suitability to sell or retain them in the
portfolio.  Management minimizes its risk by limiting the total amount
invested into marketable equity securities to 5% of the total investment
portfolio.

      The Available for Sale category had unrealized losses, net of taxes,
of $2,628 at December 31, 1996, and unrealized gains, net of taxes, of
$33,022 at year end 1995.

      Stockholders' Equity increased by $2.0 Million to $19.8 Million on
December 31, 1996 from $17.8 million at year end 1995.  The increase is a
result of earnings of $2,378,195 and the proceeds from the issuance of
common stock from the Dividend Reinvestment Program, of which $33,200 was
received from the optional cash contribution plan and $312,947 from the
reinvestment of cash dividends.  Offsetting these increases were the
payments of cash dividends of $664,732 and $3,360 paid out for fractional
shares related to a 5% stock dividend declared on January 8, 1996.  Also
indicated as a deduction from Stockholders' Equity are net unrealized losses
on securities classified as Available for Sale of $2,628, which is a
decrease of $35,650 from the net unrealized gain of $33,022 reported in
1995.

      The Company provides a Dividend Reinvestment Program which entitles
stockholders to purchase additional shares of common stock at prevailing
market prices in lieu of receiving cash dividends.  The program also allows
each participant to contribute up to $1,000 annually to purchase additional
shares.

Liquidity

      Liquidity represents the ability of the Bank to meet its funding
requirements.  In assessing the appropriate level of liquidity, the bank
considers deposit levels, lending requirements, and investment maturities in
light of prevailing economic conditions.  Through this assessment, the Bank
manages its liquidity level to optimize earnings and responds to
fluctuations in customer borrowing needs.

      The Company's principal sources of funds are customer deposits, loan
amortization, loan payoffs, and the maturities of investment securities.
Through these sources, funds are provided for customer withdrawals from
deposit accounts, loan origination, draw-downs on loan commitments,
acquisition of investment securities and other normal business activities.
Investors' capital also provides a source of funding.

      The largest source of funds is provided by depositors.  The largest
component of the Company's deposit base is term certificates which extend
out to a maximum of five years.  The Company does not participate in
brokered deposits.  Deposits are obtained from consumers and commercial
customers within the Bank's community reinvestment area, being Bristol
County, Massachusetts and several abutting towns in Rhode Island.  Deposits
at year end 1996 were $267.8 Million, up by $53.6 Million from $214.2
Million reported at year end 1995.  The deposit components consist of time
deposits (48.0%), regular savings (15.8%), demand deposits (16.6%), Money
Market accounts (5.7%) and NOW accounts (13.9%).  Time deposits over
$100,000 were 8.0% of 1996 total deposits, and 7.9% of 1995 total deposits.

      Exclusive of deposits of $54.8 Million that were acquired with the
acquisition of the National Bank of Fairhaven, deposit levels in 1996
remained relatively flat even though the Bank was very competitive with area
financial institutions in interest rates offered.  Management believes that
growth in deposits was somewhat affected by depositors seeking higher yields
in nonbanking investment products.  Interest rates paid on deposits are
established by the Bank's Asset and Liability Committee, which manages the
Bank's interest rates while maintaining a desirable net interest margin.

      The Company also has the ability to borrow funds from correspondent
banks, the Federal Home Loan Bank and the Federal Reserve Bank of Boston by
pledging various investment securities.

      Excess available funds are invested on a daily basis into Federal
Funds Sold.  An appropriate level of Federal Funds Sold is maintained to
meet loan commitments, anticipated loan growth and deposit forecasts.  Funds
exceeding this level are then used to purchase investment securities that
are suitable in yields and maturities for the investment portfolio.  The
investment portfolio has securities maturing at strategic time periods and
is comprised of U.S. Treasury Securities, securities of U.S. Government
Agencies, and obligations of state and political subdivisions.

      Liquidity in 1996 was primarily provided by the maturities and sales
of securities totaling $35.0 Million, in addition to cash and cash
equivalents of $20.0 Million acquired in the acquisition of the National
Bank of Fairhaven.  These proceeds were offset by $8.6 Million paid to
Fairbank, Inc.'s shareholders, the purchase of $26.2 Million in securities,
and an increase in loans of $15.0 Million.  Other events that affected
liquidity were cash flows of operating activities and financing activities,
as indicated in the statements of cash flows.

Capital

      At December 31, 1995, the capital ratios for the Bank were 12.90% for
Total Capital, 11.60% for Tier I Capital and 7.54% for Leverage Capital.
This exceeded the "well capitalized" requirements of 10% for Total Capital,
6% for Tier I Capital, and 5% for Leverage Capital.  As a result of the
merger and the acquisition of $65.1 Million in assets, the capital ratios
for year ending 1996 declined.  Total Capital, Tier I Capital and Leverage
Capital were 9.51%, 8.22% and 5.66% respectively.  The Company anticipates a
return to the "well capitalized" status in 1997.

      The following table illustrates the capital position of Slade's Ferry
Bancorp and Slade's Ferry Trust Company for years ending December 31, 1996
and 1995.

<TABLE>
<CAPTION>
Slade's Ferry Bancorp                                 1996                     1995
                                             -------------------      --------------------
                                                         (Dollars in Thousands)

<S>                                          <C>           <C>        <C>           <C>
Total Capital (to Risk Weighted Assets)      $ 19,044      9.56%      $ 19,704      12.95%
Minimum required                               15,938      8.00         12,174       8.00
      Excess                                    3,106      1.56          7,530       4.95
Tier I Capital (to Risk Weighted Assets)       16,543      8.27         17,794      11.65
Minimum required                                8,003      4.00          6,111       4.00
      Excess                                    8,540      4.27         11,683       7.65
Risk Adjusted Assets, net of goodwill,
 nonqualifying intangible, excess
 allowance and excess deferred tax
 assets                                      $199,183                 $152,151
Tier I Capital (Leverage Ratio)                16,543      5.70         17,794       7.57
Minimum required                               11,617      4.00          9,407       4.00
      Excess                                    4,926      1.70          8,387       3.57
Quarterly average total assets, net
 of goodwill, nonqualifying intangibles
 and excess deferred tax assets              $290,429                 $235,184

<CAPTION>
Slade's Ferry Trust Company                           1996                     1995
                                             -------------------      --------------------
                                                         (Dollars in Thousands)

<S>                                          <C>           <C>        <C>           <C>
Total Capital (to Risk Weighted Assets)      $ 18,935      9.51%      $ 19,626      12.90%
Minimum required                               15,934      8.00         12,172       8.00
      Excess                                    3,001      1.51          7,454       4.90
Tier I Capital (to Risk Weighted Assets)       16,435      8.22         17,717      11.60
Minimum required                                8,001      4.00          6,109       4.00
      Excess                                    8,434      4.22         11,608       7.60
Risk Adjusted Assets, net of goodwill,
 nonqualifying intangible, excess
 allowance and excess deferred tax
 assets                                      $199,085                 $152,144
Tier I Capital (Leverage Ratio)                16,435      5.66         17,717       7.54
Minimum required                               11,615      4.00          9,405       4.00
      Excess                                    4,820      1.66          8,312       3.54
Quarterly average total assets, net
 of goodwill, nonqualifying intangibles
 and excess deferred tax assets              $290,386                 $235,124
</TABLE>

Other Matters

      In the normal course of business, the Bank has made various
commitments to extend credit in the form of loans and unused lines of
credit, or letters of credit.  In management's opinion, these commitments do
not represent unusual credit risks.

      Financial Accounting Standards Board issued Statement of Financial
Accounting Standard No. 121 (SFAS 121) "Accounting for the Impairment of
Long-lived Assets and for Long-lived Assets to be Disposed of."  Included in
the scope of Statement 121 are long-lived assets, such as premises and
equipment, and any impairment loss must be recognized when the estimate of
total undiscounted future cash flows attributable to the asset is less than
the asset's carrying amount.  The Company has adopted Statement 121 and it
has no material effect on the financial statements.

                   DIRECTORS AND EXECUTIVE OFFICERS

      The Company as the holding company for Slade's Ferry Trust Company
("Bank") has the same board of directors as the Bank and some of its
executive officers are also executive officers employed by the Bank.  The
following table sets forth certain information about the directors and
executive officers of the Company and the Bank.

<TABLE>
<CAPTION>
                                           Bank and
                                 Director  Company
                                 of Bank   Term       Position or Office with
Name                     Age     Since     Expires    the Bank and the Company
- ----                     ---     --------  --------   ------------------------

<S>                      <C>     <C>       <C>        <C>
Thomas B. Almy           62      1964      1997
James D. Carey           54      1988      1998       President and Chief Executive
                                                      Officer of the Bank; Executive
                                                      Vice President of the Company
Peter G. Collias         65      1973      1997       Secretary and Clerk of
                                                      the Bank and the Company
Donald T. Corrigan       66      1959      1999       Retired; Chairman of the Board
                                                      of the Bank and of the Company
Edward S. Machado        75      1968      1997       Retired; former President of
                                                      the Bank
Francis A. Macomber      67      1980      1998
Majed Mouded, MD         55      1992      1998
Peter Paskowski          73      1971      1999       Retired; former President and
                                                      Executive Vice President of the
                                                      Bank
Kenneth R. Rezendes      63      1978      1999       President and Chief Executive
                                                      Officer of the Company
Bernard T. Shuman        76      1959      1998
William J. Sullivan      57      1985      1997
Charles Veloza           71      1979      1999
Ralph S. Borges          61      ----      ----       Senior Vice President/Treasurer
                                                      of the Bank; Treasurer of the
                                                      Company
Susan R. Hajder          49      ----      ----       Senior Vice President
                                                      and Operations Officer of the
                                                      Bank
Charlene J. Jarest       46      ----      ----       Vice President/Corporate
                                                      Services of the Bank
Carol A. Martin          51      ----      ----       Senior Vice President and
                                                      Branch Administrator of the Bank
Manuel J. Tavares        49      ----      ----       Senior Vice President
                                                      and Senior Loan Officer of
                                                      the Bank
</TABLE>

      The following is a description of the business experience during the
last 5 years of the Directors and Executive Officers:

Thomas B. Almy:  Architect with I. T. Almy Associates of Somerset,
Massachusetts since 1963.

James D. Carey:  President and Chief Operating Officer of the Bank since
07/01/88 and Chief Executive Officer of the Bank since 01/01/96; Treasurer 
of the Company since its inception to March 12, 1996, and Executive Vice
President of the Company since March 12, 1996.  Mr. Carey was Executive Vice
President of the Bank from 05/01/88 to 06/30/88 and Senior Vice President
and Chief Financial Officer of First Cheshire National Bank of Keene, New
Hampshire from 09/1986 to 05/1988.

Peter G. Collias:  Attorney with law firm of Peter G. Collias since 1992;
attorney with law firm of McGuire, Collias and Horvitz, Inc. of Fall River,
Massachusetts prior to 1992.

Donald T. Corrigan:  Chairman of the Board of Directors of the Bank since
1984 and of the Company since March 12, 1996; Chief Executive Officer of the
Bank from 1969 to his retirement December 31, 1995; President of the Company
from its inception in 1989 until March 12, 1996, and President of the Bank
from 1969 to 1984.  Retired Rear Admiral U.S. Navy Reserve; member and
director of Fall River Line Pier, Inc., Incorporator U.S.S. Massachusetts
Memorial; Associate Charlton Memorial Hospital; and member of Board of
Directors of Independent Bankers Association of America.

Edward S. Machado:  President of the Bank from 1984 until his retirement on
12/31/87.

Francis A. Macomber:  President, Treasurer and a Director of LeComte's Dairy
of Somerset, Massachusetts since prior to 1987.

Majed Mouded:  Physician and endocrinologist, Chief of Medicine at St.
Anne's Hospital in Fall River, Massachusetts from 1995-1996, on active staff
since prior to 1991.

Peter Paskowski:  President of the Bank from 01/01/88 until his retirement
on 06/30/88 and Executive Vice President of the Bank from 1984 to 1987.

Kenneth R. Rezendes:  President of K. R. Rezendes, Inc., a heavy
construction firm since 1965.  Also President of K. R. Management Corp. and
Assonet Land Development Corp.  President and Chief Executive Officer of the
Company since March 12, 1996.

Bernard T. Shuman:  President and Treasurer of Needlecraft Dress
Manufacturing Corporation until his retirement in 1985.

William J. Sullivan:  President and Director of Sullivan Funeral Homes, Inc.
of Fall River and Somerset, Massachusetts since 1962.

Charles Veloza:  President and Director of Charlie's Oil Co., a heating and
fuel oil distribution business of Fall River, Massachusetts since 1962.

Ralph S. Borges:  Senior Vice President of the Bank since 1991, Treasurer of
the Bank since 1987, and Treasurer of the Company since March 12, 1996.
Employed by Bank since 1969.

Susan R. Hajder:  Senior Vice President of the Bank since 1990 and
Operations Officer of the Bank since 1986.  Employed by Bank since 1973.

Charlene J. Jarest:  Vice President/Corporate Services of the Bank since
1993.  Employed by Bank since 1991.

Carol A. Martin:  Senior Vice President of the Bank since 1996 and Branch
Administrator of the Bank since 1989.  Employed by the bank since 1963.

Manuel J. Tavares:  Senior Vice President and Senior Loan Officer of the
Bank since 1989.  Employed by Bank since 1987.

       SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      The following table sets forth the information concerning beneficial
ownership of the Company's Common Stock by each director of the Company, by
the Chief Executive Officer and the executive officers other than the Chief
Executive Officer, and by the executive officers and directors as a group as
of March 31, 1997.

<TABLE>
<CAPTION>
Name and Address                   Amount and Nature of      Percent
of Beneficial Owner                Beneficial Ownership      of Class
- -------------------                --------------------      --------

<S>                                <C>                        <C>
DIRECTORS

Thomas B. Almy                      50,642.504 (1)            1.81
958 Regan Road
Somerset, MA  02726

James D. Carey                      19,937.410 (2)             .71
457 Fairway Drive
Somerset, MA  02726

Peter G. Collias                    10,858.369 (3)             .39
84 North Main Street
Fall River, MA 02722

Donald T. Corrigan                  45,834.295 (4)            1.64
95 Captain's Way
Somerset, MA  02726

Edward S. Machado                   27,592.000 (5)             .99
125 Perron Avenue
Somerset, MA  02726

Francis A. Macomber                 96,669.713 (6)            3.45
27 Cypress Road
Somerset, MA  02726


Majed Mouded MD                     42,622.000 (7)            1.52
111 Pontiac Road
Somerset, MA  02726

Peter Paskowski                     20,339.000 (8)             .73
113 Cusick Lane
Somerset, MA  02726

Kenneth R. Rezendes                105,865.805 (9)            3.78
P.O. Box 879
Assonet, MA 02702

Bernard T. Shuman                      215.435                0.01
911 Langley Street
Fall River, MA 02720

William J. Sullivan                 26,690.206 (10)            .95
550 Locust Street
Fall River, MA  02720

Charles Veloza                      89,668.000                3.20
100 Plymouth Blvd.
Westport, MA  02790

<FN>
NOTES:
<F1>   Includes 44,540.047 shares held jointly with Mr. Almy's wife.
<F2>   Includes 6,566.847 shares held jointly with Mr. Carey's wife,
       6,009.769 shares held jointly with children, 2,166.017 shares held
       jointly with another, 2,214.864 shares as custodian for other family
       members, and 595.175 shares as custodian for others.
<F3>   Includes 5,888.144 shares held jointly with Mr. Collias' wife.
<F4>   Includes 472 shares held with another family member, 2,929.111 shares
       held as custodian for other family members, and 11,852.184 shares held
       as co-trustee in trust for other family members.
<F5>   Includes 19,939 shares held jointly with Mr. Machado's wife, 646
       shares held with another family member, 5,864 shares held by wife as
       custodian for other family members, and 762 shares held by wife
       jointly with children.
<F6>   Includes 4,409.412 shares held by a pension trust of LeComte's Dairy,
       62,227.882 shares held by Mr. Macomber's wife, and 2,525.352 shares
       held as custodian for other family members.
<F7>   Includes 41,499 shares held jointly with Dr. Mouded's wife.
<F8>   Includes 14,644 shares held jointly with Mr. Paskowski's wife.
<F9>   Includes 36,973.478 shares held jointly with Mr. Rezendes' wife,
       42,183.176 shares held in IRA with F & Co as custodian, 18,694.845
       shares held by wife in IRA with F & Co. as custodian, and 2,294.524
       shares held by wife as custodian for other family members.
<F10>  Includes 13,224.988 shares held jointly with Mr. Sullivan's wife and
       459.302 shares held jointly with children.
</FN>
</TABLE>


<TABLE>
<CAPTION>
EXECUTIVE OFFICERS:

<S>                                <C>                       <C>
James D. Carey                     See Above                 See Above

Donald T. Corrigan                 See Above                 See Above

Kenneth R. Rezendes                See Above                 See Above

Ralph S. Borges                      6,044.000                 .22
268 Lawton Street
Fall River, MA  02721

Susan R. Hajder                      2,997.960                 .11
9 Bark Circle
Swansea, MA  02777

Charlene J. Jarest                   1,568.247                 .06
14 Apple Hill Drive
Cranston, RI  02921

Carol A. Martin                      8,068.710                 .29
130 George Street
Somerset, MA  02726

Manuel J. Tavares                    4,173.689                 .15
P.O. Box 1401
Westport, MA  02790

All Executive Officers and         559,787.343               20.01
Directors as a Group
</TABLE>

EXECUTIVE COMPENSATION

      The following table sets forth the dollar value of all compensation
paid during the last three fiscal years to the Company's and the Bank's
highest paid executive officers including the Chief Executive Officer, whose
compensation exceeded $100,000:

                        SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                       ANNUAL COMPENSATION
                                               ------------------------------------
                                                                          Directors  |  All Other
                                               Salary       Bonus         Fees       |  Compensation(1)
Name and Position                    Year      $            $             $          |  $
- -----------------                    ----      ------       -----         ---------  |  ---------------

<S>                                  <C>       <C>          <C>           <C>           <C>
James D. Carey                       1996      160,010      15,000           -0-     |  12,689
President/CEO - Bank;                1995      146,754       8,550        10,840     |  11,179
Exec. Vice President - Bancorp       1994      139,766       7,927         9,460     |   2,131

Donald T. Corrigan                   1996          -0-         -0-        10,450     |  57,018
Chairman of the Board - Bank         1995      117,832       7,950        10,890     |  54,024
Chairman of the Board - Bancorp      1994      112,221       7,397         9,570     |  46,235

Kenneth R. Rezendes                  1996          -0-         -0-        10,400     |     -0-
President/CEO - Bancorp              1995          -0-         -0-         9,415     |     -0-
                                     1994          -0-         -0-         9,530     |     -0-

<FN>
<F1>  Includes $10,454 and $9,307 accrued in 1996 and 1995 respectively in
      connection with the Supplemental Retirement Agreement (SERP) entered
      into with Mr. Carey in 1995 which provides for the payment to Mr. Carey
      upon his retirement of $2,500 per month for 120 months, and insurance
      premiums for group life insurance of $2,235, $1,872, and $2,131 for
      1996, 1995 and 1994 respectively.

      Includes $51,052, $47,271 and $42,206 accrued in 1996, 1995 and 1994
      respectively in connection with the Supplemental Retirement Agreement
      (SERP) entered into with Mr. Corrigan in 1994, which provides for the
      payment to Mr. Corrigan of $2,148 per month for 120 months and
      insurance premiums for group life insurance of $5,966, $6,753 and
      $4,029 for 1996, 1995 and 1994 respectively.
</FN>
</TABLE>

      Directors are paid $200.00 for each Board of Directors meeting
attended.  In addition, directors are paid $200.00 for each standing
committee and subcommittee meeting attended, plus an annual fee of $200.00
for serving on the committee, except for the chairman of such committee, who
is paid $400.00 for chairing the committee.

      Salaried directors or employees of the Company or the Bank do not
receive any fees for attendance at board or committee meetings.  The
practice of paying directors fees to salaried directors or employees was
discontinued January 1, 1996.

      The Company adopted a Stock Option Plan in 1996 pursuant to which
discretionary grants of options may be made to key employees, including
officers, by the Stock Option Plan Committee of the Board of Directors to
purchase shares of the Company's common stock, and an automatic grant will
be made each year of an option for 2,000 shares to each eligible non-
employee director of the Company or its subsidiaries on the day after the
Annual Stockholders Meeting.  Each option granted under the Plan is
exercisable under the terms of the Plan at a price equal to 100% of the fair
market value per share of the common stock on the grant date and is subject
to the other terms and conditions of the Plan.  No options have been granted
under the Plan to date; however, under the terms of the Automatic Grant
portion of the Plan, 2,000 shares will be issued to eligible directors as of
the day after the Annual Stockholders Meeting (April 14, 1997).  Currently,
there are 11 nonemployee directors eligible under the Automatic Grant
program.  All of the options issued under the Automatic Grant program are
exercisable in full immediately.

               CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      Certain of the Company's and Bank's directors, executive officers, and
members of their families are at present, as in the past, customers of the
Bank and have transactions with the Bank in the ordinary course of business.
In addition, certain of the directors are at present, as in the past, also
directors, officers, or stockholders of corporations, trustees of trusts, or
members of partnerships which are customers of the Bank, and which have
transactions with the Bank in the ordinary course of business.  Such
transactions with the directors, executive officers, members of their
families and with such corporations, trusts, and partnerships were on
substantially the same terms, including rates and collateral, as those
prevailing at the time for comparable transactions with other persons and
did not involve more than normal risk of collectability, or present other
features unfavorable to the Bank.

      During the fiscal year ended December 31, 1996 and in prior years, the
Company and/or the Bank retained the legal services of Peter G. Collias, a
director and Clerk/Secretary of the Bank and Bancorp; and the legal services
of Thomas H. Tucker of McGowan, Engel, Tucker, Garrett & Schultz, who is the
son-in-law of Donald T. Corrigan, a Director and Chairman of the Board.  The
Bank also utilized in 1996 the services of Director Thomas B. Almy of I. T.
Almy Associates for architectural services.  Various goods and materials
were also purchased from Charlie's Oil Company, of which Director Charles
Veloza is President, and from LeComte's Dairy, of which Director Francis A.
Macomber is President.

                               CAPITAL STOCK

Description

      The Company's authorized capital consists of 5,000,000 shares of $.01
par value Common Stock of which 2,797,474 shares are outstanding as of March
31, 1997.

      Holders of shares are entitled to one vote for each share held of
record on all matters voted upon by the stockholders.  Common stockholders
have no cumulative voting rights in the election of directors.  Holders of
Common Stock are entitled to receive such dividends, if any, as may be
declared by the Board of Directors out of legally available funds, and to
share ratably in any distribution of the Company's assets after payment of
all debts and other liabilities upon liquidation, dissolution or winding-up.
Stockholders do not have preemptive rights to subscribe for additional
shares, and the shares are not subject to any conversion, redemption or
sinking fund provisions.  The outstanding shares are, and the shares to be
issued by the Company in connection with this Offering will be, when issued,
fully-paid and nonassessable.  There are currently no outstanding options to
purchase shares of the Company's Common Stock.  However, it is anticipated
that options for 22,000 shares of Common Stock will be issued on the day
after the Annual Stockholders Meeting (April 14, 1997) to eligible
nonemployee directors under the Automatic Grant program of the Company 1996
Stock Option Plan.

      All of the shares of Common Stock currently outstanding, are publicly
registered and freely transferable under the Securities Act of 1933 except
for shares issued to persons deemed "affiliates" of the Company.

      The Company acts as its own transfer agent and registrar.

      The following table sets forth the range of high and low bid
quotations as reported in the "pink sheets" during the most recent quarter
in the current year and by quarter during the previous three years.

<TABLE>
<CAPTION>
                     Sales Prices
                    --------------
Period              High       Low
- ------              ----       ---

<S>                 <C>        <C>        <C>
1997:
First Quarter       $9.75      $8.88      Dividend declared per share $0.05

1996(1):
Fourth Quarter      $9.00      $8.63
Third Quarter        8.50       7.55
Second Quarter       8.50       7.88
First Quarter        8.75       8.00      Dividends declared per share
$0.240

1995(2):
Fourth Quarter      $8.75      $8.50
Third Quarter        9.18       8.38
Second Quarter       9.00       8.78
First Quarter(5)     8.75       8.58      Dividends declared per share
$0.174(4)

1994(3)(5):
Fourth Quarter      $9.00      $8.66
Third Quarter        8.66       8.66
Second Quarter       8.83       8.83
First Quarter        8.83       8.66      Dividends declared per share
$0.158(4)

<FN>
<F1>  In February 1996, the Company declared a 5% Stock Dividend
<F2>  In February 1995, the Company declared a 5% Stock Dividend and in March
      1995, the Company split its stock three for two
<F3>  In February 1994, the Company declared a 5% Stock Dividend
<F4>  Dividends per share have been restated to reflect the effect of the
      stock splits and stock dividends.
<F5>  Stock quotations have been adjusted to reflect the effect of the 3 for
      2 stock split that occurred in March 1995.
</FN>
</TABLE>

      These quotations reflect interdealer prices, without mark-up, mark-
down, or commission and may not necessarily represent actual transactions.

      As of March 31, 1997, there were 884 stockholders of record of the
Company's Common Stock.

Dividends

      The Company since its inception in 1990, and prior thereto the Bank,
has consistently paid dividends to the stockholders since 1961.  In February
1995, the Company declared a 5% stock dividend resulting in the distribution
of 82,101 shares, and on March 13, 1995, the Company announced a 3 for 2
stock split which resulted in 865,533 additional shares issued.  In 1995,
the Company paid quarterly cash dividends totaling $.17 per share plus an
extra cash dividend in December 1995 of $.03 per share for a total of $.20
per share in 1995.

      In 1996, the Company issued a 5% stock dividend on the Company's
common stock, resulting in a distribution of 130,469 shares.  The Company
also paid quarterly cash dividends totaling $.16 per share plus an extra
cash dividend in December 1996 of $.08 per share for a total of $.24 per
share in 1996.

      The declaration of cash dividends, however, is dependent on a number
of factors, including regulatory limitations, and the Bank's operating
results and financial condition.  The stockholders of the Company will be
entitled to dividends only when, and if, declared by the Company's Board of
Directors out of funds legally available.  Under the Massachusetts Business
Corporation Law, a dividend may not be declared if the corporation is
insolvent or if the declaration of the dividend would render the corporation
insolvent.

      Furthermore, the directors may be liable for authorization of a
dividend if such dividend is in violation of the Articles of Organization,
or if the corporation is then or is thereby rendered insolvent.  The Company
will be considered insolvent when it is unable to pay debts as they fall due
in the usual course of business or when its liabilities are in excess of the
reasonable market value of assets held.

      Chapter 172 Section 28 of the Massachusetts Statutes on Bank and
Banking provides that a bank's Board of Directors may, subject to the
restriction contained in the section, declare and pay dividends on capital
stock out of net profits from time to time and to such extent as they deem
advisable.  However, under this provision, no cash dividend shall be paid
unless, following the payment of such dividend, the capital stock and
retained earnings account will be unimpaired.

                              INDEMNIFICATION

      Under Section 67 of the Massachusetts Corporation Law, indemnification
of directors, officers, employees and other agents of a company can be
provided in the Articles of Organization or Bylaws of the Corporation.  Such
indemnification may include payment by the Company of expenses incurred in
defending a civil or criminal action or proceeding in advance of the final
disposition of such action or proceeding, upon receipt of an undertaking by
the person indemnified to repay such payment if he shall be adjudicated to
be not entitled to indemnification, which undertaking may be accepted
without reference to the financial ability of such person to make repayment.
Such indemnification may be provided although the person to be indemnified
is no longer an officer, director, employee or agent of the corporation.  No
indemnification, however, shall be provided for any person with respect to
any matter as to which he shall have been adjudicated in any proceeding not
to have acted in good faith in the reasonable belief that his action was in
the best interest of the Company.

      Article VI of the Bylaws of the Company contains provisions providing
for the indemnification of officers and directors against liabilities
incurred in connection with civil or criminal proceedings actually brought
or threatened against them.  The Company's Bylaws automatically indemnify
only the directors and provide that the Board of Directors may indemnify the
officers or any person serving at the Company's request as a trustee or
administrator of an employee benefit plan of the Company.  Furthermore, the
Company's Bylaws contain provisions allowing payment of expenses in advance
upon an undertaking for repayment by the indemnified party without reference
to his financial ability to repay.  The Bylaws provide that no
indemnification shall be afforded in situations where it shall have been
determined that the person involved was guilty of or liable for willful
misconduct or default or gross negligence and also deny indemnification
where the person did not act in good faith in the reasonable belief his
action was in the best interests of the Company.  In situations where a
claim is compromised or settled indemnification is automatic, unless there
is a determination by a court or other tribunal having jurisdiction that the
individual did not act in good faith in the reasonable belief that his
action was in the best interests of the Company.

      Insofar as indemnification for liabilities arising under the
Securities Act of 1933 may be permitted to Company directors, officers, or
persons controlling them pursuant to the foregoing provisions, the Company
has been informed that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in the
Securities Act and is therefore unenforceable.

                               LEGAL OPINIONS

      The validity of the Common Stock offered hereby will be passed upon
for the Company by Thomas H. Tucker, Esquire, McGowan, Engel, Tucker,
Garrett & Schultz, 125 High Street, Suite 2601, Boston, Massachusetts 02110.

                                  EXPERTS

      The consolidated financial statements of Slade's Ferry Bancorp and
subsidiaries as of December 31, 1996 and 1995 and for each of the years in
the three year period ended December 31, 1996 included herein, have been
included herein in reliance upon the reports of Shatswell, MacLeod &
Company, P.C., independent certified public accountants, appearing elsewhere
herein and upon the authority of said firm as experts in accounting and
auditing.

                       INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                      Page
                                                                      ----

<S>                                                                    <C>
Independent Auditors' Report                                           F-1

Company Consolidated Audited Financial Statements as of
 December 31, 1996 and December 31, 1995 and for each of
 the years in the three year period ended December 31, 1996:

  Consolidated Balance Sheets                                          F-2
  Consolidated Statements of Income                                    F-3
  Consolidated Statements of Changes in Stockholders' Equity           F-4
  Consolidated Statements of Cash Flows                                F-5
  Notes to Consolidated Financial Statements                           F-7

Parent Company Only Audited Financial Statements as of
 December 31, 1996 and December 31, 1995 and for each of
 the years in the three year period ended December 31, 1996:

  Balance Sheets                                                      F-23
  Statements of Income                                                F-23
  Statements of Changes in Stockholders' Equity                       F-24
  Statements of Cash Flows                                            F-24
</TABLE>






The Board of Directors
and Stockholders
Slade's Ferry Bancorp
Somerset, Massachusetts


                          INDEPENDENT AUDITORS' REPORT
                          ----------------------------


We have audited the accompanying consolidated balance sheets of Slade's Ferry
Bancorp (formerly known as Weetamoe Bancorp) and Subsidiary as of December 31,
1996 and 1995 and the related consolidated statements of income, changes in
stockholders' equity and cash flows for each of the years in the three-year
period ended December 31, 1996. These consolidated financial statements are the
responsibility of the 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 consolidated financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
consolidated financial statement presentation. We believe that our audits
provide a reasonable basis for our opinion.

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


                                        /s/ Shatswell, MacLeod & Company, P.C.
                                            SHATSWELL, MacLEOD & COMPANY, P.C.


West Peabody, Massachusetts
January 14, 1997



                      SLADE'S FERRY BANCORP AND SUBSIDIARY
                      (Formerly Known as Weetamoe Bancorp)

                          CONSOLIDATED BALANCE SHEETS

                           December 31, 1996 and 1995


<TABLE>
<CAPTION>

ASSETS                                                                1996              1995
- ------                                                            -------------     -------------

<S>                                                               <C>               <C>
Cash and due from banks                                           $  11,128,724     $   9,039,970
Federal funds sold                                                   13,000,000         9,500,000
                                                                  -------------------------------
      Cash and cash equivalents                                      24,128,724        18,539,970
Interest bearing time deposits with other banks                         149,598           100,000
Investments in available-for-sale securities (at fair value)         37,255,163        36,730,660
Investments in held-to-maturity securities (fair values of
 $19,544,811 as of December 31, 1996 and $21,873,518 as of
 December 31, 1995)                                                  19,586,678        21,735,682
Federal Home Loan Bank stock                                            890,600           290,700
Loans, net                                                          194,934,845       148,069,415
Premises and equipment                                                5,970,874         3,700,054
Goodwill                                                              3,307,368
Other real estate owned                                                 307,591           633,467
Accrued interest receivable                                           1,853,783         1,820,323
Other assets                                                          2,957,251         1,801,383
                                                                  -------------------------------
                                                                  $ 291,342,475     $ 233,421,654
                                                                  ===============================

LIABILITIES AND STOCKHOLDERS' EQUITY
Demand deposits                                                   $  44,458,040     $  28,509,176
Savings and NOW deposits                                             94,814,767        74,754,043
Time deposits                                                       128,518,202       110,957,470
                                                                  -------------------------------
      Total deposits                                                267,791,009       214,220,689
Note payable                                                          1,042,626
Other borrowed funds                                                  1,200,000           741,773
Due to brokers                                                          499,375
Other liabilities                                                       962,140           632,467
                                                                  -------------------------------
      Total liabilities                                             271,495,150       215,594,929
                                                                  -------------------------------
Stockholders' equity:
  Common stock, par value $.01 per share; authorized 5,000,000
   shares; issued and outstanding 2,789,142.3 shares in 1996
   and 2,617,180.7 shares in 1995                                        27,891            26,172
  Paid-in capital                                                    14,607,299        13,136,923
  Retained earnings                                                   5,214,763         4,630,608
  Net unrealized holding gain (loss) on available-for-sale
   securities                                                            (2,628)           33,022
                                                                  -------------------------------
      Total stockholders' equity                                     19,847,325        17,826,725
                                                                  -------------------------------
                                                                  $ 291,342,475     $ 233,421,654
                                                                  ===============================
</TABLE>


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



                      SLADE'S FERRY BANCORP AND SUBSIDIARY
                      (Formerly Known as Weetamoe Bancorp)

                       CONSOLIDATED STATEMENTS OF INCOME

                  Years Ended December 31, 1996, 1995 and 1994


<TABLE>
<CAPTION>
                                                                    1996             1995             1994
                                                                ------------     ------------     ------------

<S>                                                             <C>              <C>              <C>
Interest and dividend income:
  Interest and fees on loans                                    $ 15,626,903     $ 12,741,564     $ 10,574,181
  Interest and dividends on securities:
    Taxable                                                        2,810,656        2,972,484        2,533,348
    Tax-exempt                                                       266,866          225,942          271,663
  Other interest                                                     790,506          601,210          166,920
                                                                ----------------------------------------------
      Total interest and dividend income                          19,494,931       16,541,200       13,546,112
                                                                ----------------------------------------------
Interest expense:
  Interest on deposits                                             8,992,244        7,700,901        4,887,707
  Interest on securities sold under agreements to repurchase                              556            3,748
  Interest on other borrowed funds                                    59,688           62,816           47,777
  Interest on notes payable                                           26,139                             4,452
                                                                ----------------------------------------------
      Total interest expense                                       9,078,071        7,764,273        4,943,684
                                                                ----------------------------------------------
      Net interest and dividend income                            10,416,860        8,776,927        8,602,428
Provision for loan losses                                            400,000          550,000          645,000
                                                                ----------------------------------------------
      Net interest and dividend income after provision for
       loan losses                                                10,016,860        8,226,927        7,957,428
                                                                ----------------------------------------------
Other income:
  Service charges on deposit accounts                                628,997          574,425          597,682
  Overdraft service charges                                          220,428          152,855          169,689
  Securities gains, net                                              112,631           64,810           37,067
  Other income                                                       343,441          263,869          294,630
                                                                ----------------------------------------------
      Total other income                                           1,305,497        1,055,959        1,099,068
                                                                ----------------------------------------------

Other expense:
  Salaries and employee benefits                                   4,328,402        3,962,983        3,689,988
  Occupancy expense                                                  567,458          448,383          422,939
  Equipment expense                                                  504,489          432,739          407,712
  Stationary and supplies                                            243,653          197,392          168,824
  FDIC deposit insurance premium                                       6,278          204,477          452,255
  (Gain) loss on sales of other real estate owned, net                21,008          (26,728)          13,462
  Writedown of other real estate owned                                30,000          104,578          317,239
  Other expense                                                    1,678,873        1,307,703        1,229,186
                                                                ----------------------------------------------
      Total other expense                                          7,380,161        6,631,527        6,701,605
                                                                ----------------------------------------------
      Income before income taxes                                   3,942,196        2,651,359        2,354,891
Income taxes                                                       1,564,001        1,005,772          887,650
                                                                ----------------------------------------------
      Net income                                                $  2,378,195     $  1,645,587     $  1,467,241
                                                                ==============================================

Earnings per share
      Net income per share                                      $        .86     $        .60     $        .57
                                                                ==============================================
</TABLE>



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



                      SLADE'S FERRY BANCORP AND SUBSIDIARY
                      (Formerly Known as Weetamoe Bancorp)

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

                  Years Ended December 31, 1996, 1995 and 1994

<TABLE>
<CAPTION>

                                                                                        Net Unrealized
                                                                                         Holding Gain
                                                                                          (Loss) On
                                                Common      Paid-in       Retained      Available-For-
                                                Stock       Capital       Earnings      Sale Securities       Total
                                               --------   ------------   -----------    ---------------    ------------

<S>                                            <C>        <C>            <C>             <C>               <C>
Balance, December 31, 1993                     $ 15,528   $ 10,533,070   $ 4,579,324     $    251,792      $ 15,379,714
Net change in unrealized holding gain on
 available-for-sale securities                                                             (1,792,176)       (1,792,176)
Net income                                                                 1,467,241                          1,467,241
Issuance of 5% common stock dividend                775      1,045,030    (1,049,845)                            (4,040)
Issuance of common stock from dividend
 reinvestment plan                                  124        169,172                                          169,296
Stock issuance relating to optional cash
 contribution plan                                   28         37,390                                           37,418
Dividends declared ($.15 per share)                                         (409,769)                          (409,769)
                                               ------------------------------------------------------------------------
Balance, December 31, 1994                       16,455     11,784,662     4,586,951       (1,540,384)       14,847,684
Net change in unrealized holding loss on
 available-for-sale securities                                                              1,573,406         1,573,406
Net income                                                                 1,645,587                          1,645,587
Stock split (3 for 2)                             8,654                      (11,041)                            (2,387)
Issuance of 5% common stock dividend                821      1,107,542    (1,113,162)                            (4,799)
Issuance of common stock from dividend
 reinvestment plan                                  209        209,683                                          209,892
Stock issuance relating to optional cash
 contribution plan                                   33         35,036                                           35,069
Dividends declared ($.18 per share)                                         (477,727)                          (477,727)
                                               ------------------------------------------------------------------------
Balance, December 31, 1995                       26,172     13,136,923     4,630,608           33,022        17,826,725
Net change in unrealized holding gain on
 available-for-sale securities                                                                (35,650)          (35,650)
Net income                                                                 2,378,195                          2,378,195
Issuance of 5% common stock dividend              1,304      1,124,644    (1,129,308)                            (3,360)
Issuance of common stock from dividend
 reinvestment plan                                  375        312,572                                          312,947
Stock issuance relating to optional cash
 contribution plan                                   40         33,160                                           33,200
Dividends declared ($.24 per share)                                         (664,732)                          (664,732)
                                               ------------------------------------------------------------------------
Balance, December 31, 1996                     $ 27,891   $ 14,607,299   $ 5,214,763     $     (2,628)     $ 19,847,325
                                               ========================================================================
</TABLE>


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



                      SLADE'S FERRY BANCORP AND SUBSIDIARY
                      (Formerly Known as Weetamoe Bancorp)

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                  Years Ended December 31, 1996, 1995 and 1994


<TABLE>
<CAPTION>
                                                                             1996            1995            1994
                                                                         ------------    ------------    ------------
<S>                                                                      <C>             <C>             <C>
Cash flows from operating activities:
  Net income                                                             $  2,378,195    $  1,645,587    $  1,467,241
  Adjustments to reconcile net income to net cash provided by
   operating activities:
    Amortization of goodwill                                                   98,000
    Accretion, net of amortization of fair market value adjustments            (1,429)
    Amortization of organization cost                                                           3,440          13,759
    Gain on sale of fixed assets                                               (8,702)                        (11,500)
    Securities gains, net                                                    (112,631)        (64,810)        (37,067)
    Disposal of fixed assets                                                                   11,229
    Depreciation and amortization                                             500,378         421,344         389,286
    Provision for loan losses                                                 400,000         550,000         645,000
    Deferred tax benefit                                                      (92,207)       (147,018)       (258,413)
    Increase (decrease) in taxes payable                                     (103,889)       (130,854)         92,089
    (Increase) decrease in interest receivable                                384,435        (377,291)       (253,074)
    Increase (decrease) in interest payable                                   (49,768)         46,544          77,544
    Increase in accrued expenses                                               88,631          78,916          55,815
    (Increase) decrease in prepaid expenses                                  (130,768)         29,878         (35,247)
    Increase (decrease) in other liabilities                                 (139,617)         60,975           9,126
    (Increase) decrease in other assets                                      (322,275)        468,150             457
    Accretion, net of amortization of securities                             (430,515)       (131,441)       (146,430)
    Change in unearned income                                                 115,825         123,639          90,792
    (Gain) loss on sales of other real estate owned, net                       21,008         (26,728)         13,462
    Writedown of other real estate owned                                       30,000         104,578         317,239
                                                                         --------------------------------------------

      Net cash provided by operating activities                             2,624,671       2,666,138       2,430,079
                                                                         --------------------------------------------

Cash flows from investing activities:
  Purchases of available-for-sale securities                              (10,128,087)    (11,242,820)     (9,225,422)
  Proceeds from sales of available-for-sale securities                        661,644       1,677,568       8,667,688
  Proceeds from maturities of available-for-sale securities                14,859,193       6,340,942       4,842,628
  Purchases of held-to-maturity securities                                (16,141,095)    (25,375,641)    (12,317,582)
  Proceeds from maturities of held-to-maturity securities                  19,514,788      16,421,213      11,313,257
  Net increase in interest bearing time deposits with other banks              (7,519)
  Purchases of Federal Home Loan Bank stock                                  (409,400)       (290,700)
  Redemption of Federal Home Loan Bank stock                                   93,600
  Proceeds from sales of fixed assets                                           8,702                          11,500
  Proceeds from sales of other real estate owned                              147,458       1,219,832         883,500
  Net increase in loans                                                   (14,971,481)    (16,343,674)    (10,416,150)
  Cash and cash equivalents of $19,936,591 acquired in the purchase
   of Fairbank, Inc., less cash of $8,575,284 paid for the common
   stock of Fairbank, Inc.                                                 11,361,307
  Capital expenditures                                                     (1,085,521)       (126,146)       (926,682)
  Recoveries of previously charged-off loans                                  439,788          38,553          68,808
                                                                         --------------------------------------------

      Net cash provided by (used in) investing activities                   4,343,377     (27,680,873)     (7,098,455)
                                                                         --------------------------------------------

Cash flows from financing activities:
  Fractional shares paid in cash                                               (3,360)         (7,186)         (4,040)
  Proceeds from issuance of common stock                                      346,147         244,961         206,714
  Net increase (decrease) in demand deposits, NOW and savings accounts      1,912,803      (4,318,602)       (804,917)
  Net increase (decrease) in time deposits                                 (3,191,933)     41,224,488      (1,447,120)
  Net decrease in securities sold under agreements to repurchase                             (113,551)        113,551
  Net increase (decrease) in other borrowed funds                             458,227        (458,227)
  Dividends paid                                                             (658,165)       (455,345)       (389,727)
  Payment on notes payable                                                   (243,013)                        (86,558)
                                                                         --------------------------------------------

      Net cash provided by (used in) financing activities                  (1,379,294)     36,116,538      (2,412,097)
                                                                         --------------------------------------------

Net increase (decrease) in cash and cash equivalents                        5,588,754      11,101,803      (7,080,473)
Cash and cash equivalents at beginning of year                             18,539,970       7,438,167      14,518,640
                                                                         --------------------------------------------
Cash and cash equivalents at end of year                                 $ 24,128,724    $ 18,539,970    $  7,438,167
                                                                         ============================================

Supplemental disclosures:
  Loans transferred to other real estate owned                           $    144,741    $  1,581,571    $  1,817,786
  Loans originating from the sales of other real estate owned                 435,000         205,000       1,861,500
  Interest paid                                                             9,127,839       7,717,729       4,866,140
  Income taxes paid                                                         1,760,097       1,283,644       1,053,974
  Other real estate owned transferred to loans                                                333,000

  In 1996 the Company purchased all of the common stock of Fairbank,
   Inc. for $8,575,284.  In conjunction with the acquisition,
   liabilities were assumed as follows:
    Fair value of assets acquired                                        $ 65,141,843
    Cash paid for the common stock                                          8,575,284
                                                                         ------------
    Liabilities assumed                                                  $ 56,566,559
                                                                         ============
</TABLE>



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



                      SLADE'S FERRY BANCORP AND SUBSIDIARY
                      (Formerly Known as Weetamoe Bancorp)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years Ended December 31, 1996, 1995 and 1994


NOTE 1 - NATURE OF OPERATIONS
- -----------------------------

Slade's Ferry Bancorp (Company) (formerly known as Weetamoe Bancorp) is a
Massachusetts corporation that was organized in 1990 to become the holding
company of Slade's Ferry Trust Company (Bank). In December of 1996 the
stockholders of the Company approved the change of the name of the Company to
Slade's Ferry Bancorp effective January 1, 1997. The Company's primary activity
is to act as the holding company for the Bank. The Bank is a state chartered
bank, which was incorporated in 1959 and is headquartered in Somerset,
Massachusetts. The Bank operates its business from ten banking offices located
in Massachusetts. The Bank is engaged principally in the business of attracting
deposits from the general public and investing those deposits in residential
and real estate loans, and in commercial, consumer and small business loans.


NOTE 2 - ACCOUNTING POLICIES
- ----------------------------

The accounting and reporting policies of the Company and its Subsidiary conform
to generally accepted accounting principles and predominant practices within
the banking industry. The consolidated financial statements of the Company were
prepared using the accrual basis of accounting. The significant accounting
policies of the Company and its subsidiary are summarized below to assist the
reader in better understanding the consolidated financial statements and other
data contained herein.

      PERVASIVENESS OF ESTIMATES:

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

      BASIS OF PRESENTATION:

      The consolidated financial statements include the accounts of the Company
      and its wholly-owned subsidiary, the Bank and the Bank's wholly-owned
      subsidiaries, Slade's Ferry Realty Trust and Slade's Ferry Securities
      Corporation. All significant intercompany accounts and transactions have
      been eliminated in the consolidation.

      CASH AND CASH EQUIVALENTS:

      For purposes of reporting cash flows, cash and cash equivalents include
      cash on hand, cash items, due from banks, interest bearing deposits with
      other banks and federal funds sold.

      SECURITIES:

      Investments in debt securities are adjusted for amortization of premiums
      and accretion of discounts computed on the straight-line method which has
      substantially the same effect as using the interest method. Gains or
      losses on sales of investment securities are computed on a specific
      identification basis.

      The Company classifies debt and equity securities into one of three
      categories: held-to-maturity, available-for-sale, or trading. This
      security classification may be modified after acquisition only under
      certain specified conditions. In general, securities may be classified as
      held-to-maturity only if the Company has the positive intent and ability
      to hold them to maturity. Trading securities are defined as those bought
      and held principally for the purpose of selling them in the near term.
      All other securities must be classified as available-for-sale.

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

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

      --    Trading securities are carried at fair value on the balance sheet.
            Unrealized holding gains and losses for trading securities are
            included in earnings.

      LOANS:

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

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

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

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

      ALLOWANCE FOR POSSIBLE LOAN LOSSES:

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

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

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

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

      The financial statement impact of adopting the provisions of this
      Statement was not material.

      PREMISES AND EQUIPMENT:

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

      GOODWILL:

      Goodwill arising from the acquisition of Fairbank, Inc. is reported net
      of accumulated amortization. Goodwill is being amortized on a
      straight-line basis over a period of fifteen years.

      OTHER REAL ESTATE OWNED AND IN-SUBSTANCE FORECLOSURES:

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

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

      INCOME TAXES:

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

      FAIR VALUES OF FINANCIAL INSTRUMENTS:

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

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

      Securities (including mortgage-backed securities): Fair values for
      securities are based on quoted market prices, where available. If quoted
      market prices are not available, fair values are based on quoted market
      prices of comparable instruments.

      Loans receivable: For variable-rate loans that reprice frequently and
      with no significant change in credit risk, fair values are based on
      carrying values. The fair values for other loans are estimated using
      discounted cash flow analyses, using interest rates currently being
      offered for loans with similar terms to borrowers of similar credit
      quality. The carrying amount of accrued interest approximates its fair
      value.

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

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


NOTE 3 - ACQUISITION OF FAIRBANK, INC.
- --------------------------------------

On August 23, 1996 the Company effected its acquisition of Fairbank, Inc., a
Massachusetts corporation, and its wholly owned subsidiary, the National Bank
of Fairhaven, through the Company's wholly owned subsidiary, Slade's Ferry
Trust Company. The acquisition was accomplished by the payment by Slade's Ferry
Trust Company of $8,575,284 in cash from its capital funds for all of the
outstanding shares of the common stock of Fairbank, Inc. As a result of the
acquisition, Fairbank, Inc. was dissolved, and the National Bank of Fairhaven
was merged into Slade's Ferry Trust Company. The National Bank of Fairhaven's
two banking offices in Fairhaven and New Bedford, Massachusetts have become
branches of Slade's Ferry Trust Company.

The acquisition has been accounted for as a purchase, and the results of
operations of Fairbank, Inc. since the date of the acquisition are included in
the consolidated financial statements. Goodwill reflected by the purchase
accounting amounted to $3,405,368 and is being amortized over 15 years on a
straight-line basis.

The following summary, prepared on an unaudited pro forma basis presents the
results of operations as though the Company and Fairbank, Inc. had been merged
as of the beginning of the years ended December 31:

<TABLE>
<CAPTION>
                                                             1996            1995
                                                         ------------    ------------

<S>                                                      <C>             <C>
Net interest income after provision for loan losses      $ 12,077,046    $ 11,023,354
Noninterest income                                          1,349,224       1,375,517
                                                         ----------------------------
      Total                                                13,426,270      12,398,871
Noninterest expense                                         9,251,100       9,376,107
                                                         ----------------------------
  Income before income taxes                                4,175,170       3,022,764
Income taxes                                                1,543,200       1,034,117
                                                         ----------------------------
      Net income                                         $  2,631,970    $  1,988,647
                                                         ============================
</TABLE>

The pro forma results are not necessarily indicative of what actually would
have occurred if the acquisition had been in effect for the entire years of
1996 and 1995. In addition, they are not intended to be a projection of future
results and do not reflect any effects that might be achieved from combined
operations.


NOTE 4 - SECURITIES
- -------------------

Debt and equity securities have been classified in the consolidated balance
sheets according to management's intent. The carrying amount of securities and
their approximate fair values are as follows as of December 31:

<TABLE>
<CAPTION>
                                                                           Gross         Gross
                                                          Amortized      Unrealized    Unrealized
                                                             Cost         Holding       Holding         Fair
                                                            Basis          Gains         Losses         Value
                                                         ------------    ----------    ----------    ------------
<S>                                                      <C>             <C>           <C>           <C>
Available-for-sale securities:
  December 31, 1996:
    Debt securities issued by the U.S. Treasury and
     other U.S. government corporations and agencies     $ 32,792,636    $  80,150     $ 281,010     $ 32,591,776
    Mortgage-backed securities                              2,469,385           90        38,367        2,431,108
    Asset-backed securities                                   245,806                        377          245,429
    Marketable equity securities                            1,775,288      267,778        56,216        1,986,850
                                                         --------------------------------------------------------
                                                         $ 37,283,115    $ 348,018     $ 375,970     $ 37,255,163
                                                         ========================================================

  December 31, 1995:
    Debt securities issued by the U.S. Treasury and
     other U.S. government corporations and agencies     $ 31,677,986    $ 223,943     $ 208,952     $ 31,692,977
    Mortgage-backed securities                              3,618,195          635        59,880        3,558,950
    Marketable equity securities                            1,397,077      139,708        58,052        1,478,733
                                                         --------------------------------------------------------
                                                         $ 36,693,258    $ 364,286     $ 326,884     $ 36,730,660
                                                         =========================================================


<CAPTION>

                                                                           Gross         Gross
                                                          Amortized      Unrealized    Unrealized
                                                             Cost         Holding       Holding         Fair
                                                            Basis          Gains         Losses         Value
                                                         ------------    ----------    ----------    ------------

<S>                                                      <C>             <C>           <C>           <C>
Held-to-maturity securities:
  December 31, 1996:
    Debt securities issued by the U.S. Treasury and
     other U.S. government corporations and agencies     $ 13,192,933    $  30,164     $   7,784     $ 13,215,313
    Debt securities issued by states of the United
     States and political subdivisions of the states        6,130,922       37,952        67,043        6,101,831
    Mortgage-backed securities                                256,823                     35,178          221,645
    Debt securities issued by foreign governments               6,000           28             6            6,022
                                                         --------------------------------------------------------
                                                         $ 19,586,678    $  68,144     $ 110,011     $ 19,544,811
                                                         ========================================================

  December 31, 1995:
    Debt securities issued by the U.S. Treasury and
     other U.S. government corporations and agencies     $ 15,689,916    $ 120,219     $   4,684     $ 15,805,451
    Debt securities issued by states of the United
     States and political subdivisions of the states        6,024,170       78,856        57,191        6,045,835
    Mortgage-backed securities                                 16,596          650                         17,246
    Other debt securities                                       5,000                         14            4,986
                                                         --------------------------------------------------------
                                                         $ 21,735,682    $ 199,725     $  61,889     $ 21,873,518
                                                         ========================================================
</TABLE>

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

<TABLE>
<CAPTION>
                                                     Held-to-maturity               Available-for-sale
                                                        securities:                     securities:
                                               ----------------------------    ----------------------------
                                                Amortized                       Amortized
                                                   Cost            Fair            Cost           Fair
                                                  Basis           Value           Basis           Value
                                               ------------    ------------    ------------    ------------

<S>                                            <C>             <C>             <C>             <C>
Debt securities other than mortgage-backed
 and asset backed securities:
  Due within one year                          $  5,388,826    $  5,391,093    $  2,706,964    $  2,710,895
  Due after one year through five years           7,893,486       7,932,429      18,707,201      18,576,185
  Due after five years through ten years          5,901,726       5,853,535      10,379,096      10,304,568
  Due after ten years                               145,817         146,109         999,375       1,000,128
Mortgage-backed securities                          256,823         221,645       2,469,385       2,431,108
Asset-backed securities                                                             245,806         245,429
                                               ------------------------------------------------------------
                                               $ 19,586,678    $ 19,544,811    $ 35,507,827    $ 35,268,313
                                               ============================================================
</TABLE>

During 1996, proceeds from sales of available-for-sale securities amounted to
$661,644. Gross realized gains and gross realized losses on those sales
amounted to $117,911 and $5,280, respectively. During 1995, proceeds from sales
of available-for-sale securities amounted to $1,677,568. Gross realized gains
and gross realized losses on those sales amounted to $125,954 and $61,144,
respectively. During 1994, proceeds from sales of available-for-sale securities
amounted to $8,667,688. Gross realized gains and gross realized losses on those
sales amounted to $56,751 and $21,684, respectively.

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

A total par value of $8,685,000 and $4,200,000 of debt securities was pledged
to secure treasury tax and loan, trust department and public funds on deposit
and the loan from Fleet National Bank as of December 31, 1996 and 1995,
respectively.


NOTE 5 - LOANS
- --------------

Loans consisted of the following as of December 31:

<TABLE>
<CAPTION>
                                                            1996            1995
                                                        -------------    -------------

<S>                                                     <C>              <C>
Commercial, financial and agricultural                  $  31,243,643    $  16,746,853
Real estate - construction and land development             6,891,200        6,864,969
Real estate - residential                                  59,499,876       50,476,627
Real estate - commercial                                   94,545,028       70,749,115
Consumer                                                    6,681,825        6,148,518
Obligations of states and political subdivisions               16,044           22,716
Other                                                         108,596           85,472
                                                        ------------------------------
                                                          198,986,212      151,094,270
Allowance for possible loan losses                         (3,354,311)      (2,497,774)
Unearned income                                              (642,906)        (527,081)
Unamortized adjustment to fair value                          (54,150)
                                                        ------------------------------
      Net loans, carrying amount                        $ 194,934,845    $ 148,069,415
                                                        ==============================
</TABLE>

Certain directors and executive officers of the Company and companies in which
they have significant ownership interest were customers of the Bank during
1996. Total loans to such persons and their companies amounted to $4,159,857 as
of December 31, 1996. During the year ended December 31, 1996, $2,070,473 of
new loans were made and repayments totaled $2,670,582.

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

<TABLE>
<CAPTION>
                                                         1996           1995           1994
                                                      -----------    -----------    -----------

<S>                                                   <C>            <C>            <C>
Balance at beginning of period                        $ 2,497,774    $ 2,305,860    $ 1,953,863
Loans charged off                                        (439,229)      (396,639)      (361,811)
Provision for loan losses                                 400,000        550,000        645,000
Recoveries of loans previously charged off                439,788         38,553         68,808
Transfer of Fairbank, Inc.'s allowance to
 Slade's Ferry Trust Company                              455,978
                                                      -----------------------------------------
Balance at end of period                              $ 3,354,311    $ 2,497,774    $ 2,305,860
                                                      =========================================
</TABLE>

Information about loans that meet the definition of an impaired loan in
Statement of Financial Accounting Standards No. 114 is as follows as of
December 31:

<TABLE>
<CAPTION>
                                                            1996                         1995
                                                  -------------------------    -------------------------
                                                   Recorded       Related       Recorded       Related
                                                  Investment     Allowance     Investment     Allowance
                                                  In Impaired    For Credit    In Impaired    For Credit
                                                     Loans         Losses         Loans         Losses
                                                  -----------    ----------    -----------    ----------

<S>                                               <C>            <C>           <C>            <C>
Loans for which there is a related allowance
 for credit losses                                $ 3,763,977    $ 838,290     $ 1,722,817    $ 455,036

Loans for which there is no related allowance
 for credit losses                                  1,907,942                      417,638
                                                  -----------------------------------------------------

      Totals                                      $ 5,671,919    $ 838,290     $ 2,140,455    $ 455,036
                                                  =====================================================

Average recorded investment in impaired loans
 during the year ended December 31                $ 4,618,045                  $ 2,772,395
                                                  ===========                  ===========

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

      Total recognized                            $   148,102                  $         0
                                                  ===========                  ===========
      Amount recognized using a cash-basis
       method of accounting                       $   148,102                  $         0
                                                  ===========                  ===========
</TABLE>

As of December 31, 1996, loans restructured in a troubled debt restructuring
before the effective date of SFAS No. 114 that are not impaired based on the
terms specified by the restructuring agreement totaled $376,797. The gross
interest income that would have been recorded in the year ended December 31,
1996 if such restructured loans had been current in accordance with their
original terms was $55,724. The amount of interest income on such restructured
loans that was included in net income for the year ended December 31, 1996 was
$46,651.


NOTE 6 - PREMISES AND EQUIPMENT
- -------------------------------

The following is a summary of premises and equipment as of December 31:

<TABLE>
<CAPTION>
                                                     1996           1995
                                                  -----------    -----------

<S>                                               <C>            <C>
Land                                              $ 1,145,368    $   765,368
Buildings                                           3,505,679      3,409,595
Furniture and equipment                             2,559,912      1,771,935
Leasehold improvements                              1,376,689        252,711
Renovations in process                                323,481          6,807
                                                  --------------------------
                                                    8,911,129      6,206,416
Accumulated depreciation and amortization          (2,940,255)    (2,506,362)
                                                  --------------------------
                                                  $ 5,970,874    $ 3,700,054
                                                  ==========================
</TABLE>

NOTE 7 - DEPOSITS
- -----------------

The aggregate amount of time deposit accounts (including CDs), each with a
minimum denomination of $100,000, was approximately $21,473,151 and $16,850,892
as of December 31, 1996 and 1995, respectively.

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

<TABLE>

         <S>                                                <C>
         1997                                               $ 101,987,427
         1998                                                  22,267,236
         1999                                                   3,079,784
         2000                                                   1,139,361
         2001                                                      52,644
         Less:  Unamortized adjustment to fair value               (8,250)
                                                            -------------
                                                            $ 128,518,202
                                                            =============
</TABLE>

NOTE 8 - SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE
- -------------------------------------------------------

Securities sold under agreements to repurchase generally mature within one to
four days from the transaction date.

There were no agreements outstanding as of December 31, 1996 and 1995. There
were no securities sold under agreements to repurchase during 1996.

Information concerning securities sold under agreements to repurchase is
summarized as follows for the year ended December 31, 1995:

<TABLE>

    <S>                                                       <C>
    Average balance during the year                           $ 14,622
    Average interest rate during the year                         3.80%
    Maximum month-end balance during the year                 $      0
</TABLE>


NOTE 9 - OTHER BORROWED FUNDS
- -----------------------------

Other borrowed funds consist of treasury tax and loan deposits and generally
are repaid within one to 120 days from the transaction date.


NOTE 10 - NOTE PAYABLE
- ----------------------

Note payable consisted of the following as of December 31, 1996:

Note payable by the Bank to Fleet National Bank. The note payable was assumed
by the Bank in the acquisition of Fairbank, Inc. Minimum quarterly principal
payments of $25,000 are payable on the last business day of each calendar
quarter. The interest rate on the loan is 3 month LIBOR plus 1.2% floating,
which has been swapped to yield a 9.01% fixed rate. Interest payments are due
quarterly and the maturity of the loan is November 25, 1999. Collateral for the
loan consists of U. S. Treasury or agency securities owned by the Bank.

The maturity requirements of the note payable are as follows based on minimum
quarterly principal payments of $25,000 as described above as of December 31,
1996:

<TABLE>

        <S>                                                    <C>
        1997                                                   $   100,000
        1998                                                       100,000
        1999                                                       850,000
        Less:  Unamortized adjustment to fair value                 (7,374)
                                                               -----------
                                                               $ 1,042,626
                                                               ===========
</TABLE>

NOTE 11 - INCOME TAXES
- ----------------------

The components of income tax expense are as follows for the years ended
December 31:

<TABLE>
<CAPTION>
                                              1996           1995           1994
                                           -----------    -----------    -----------

<S>                                        <C>            <C>            <C>
Current:
  Federal                                  $ 1,204,212    $   866,336    $   808,830
  State                                        451,996        286,454        337,233
                                           -----------------------------------------
                                             1,656,208      1,152,790      1,146,063
                                           -----------------------------------------
Deferred:
  Federal                                      (51,722)      (105,334)      (182,336)
  State                                        (40,485)       (41,684)       (76,077)
                                           -----------------------------------------
                                               (92,207)      (147,018)      (258,413)
                                           -----------------------------------------
      Total income tax expense             $ 1,564,001    $ 1,005,772    $   887,650
                                           =========================================
</TABLE>

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

<TABLE>
<CAPTION>
                                                   1996       1995       1994
                                                   % of       % of       % of
                                                  Income     Income     Income
                                                  ------     ------     ------

<S>                                                <C>        <C>        <C>
Federal income tax at statutory rate               34.0%      34.0%      34.0%
Increase (decrease) in tax resulting from:
  Tax-exempt income                                (2.3)      (2.9)      (4.0)
  Dividends received deduction                      (.3)       (.3)       (.3)
  Unallowable expenses                               .6        1.0         .7
  Amortization of goodwill                           .8
State tax, net of federal tax benefit               6.9        6.1        7.3
                                                   ---------------------------
                                                   39.7%      37.9%      37.7%
                                                   ===========================
</TABLE>


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

<TABLE>
<CAPTION>

                                                                        1996           1995
                                                                     -----------    -----------

<S>                                                                  <C>            <C>
Deferred tax assets:
  Operating loss carryover                                           $   342,442    $
  Allowance for loan losses                                            1,127,190        903,615
  Deferred loan fees                                                     227,354        167,322
  Interest on non-performing loans                                       137,931         59,370
  Accrued employee benefits                                              118,464         72,931
  Other real estate owned valuation                                       43,246         93,604
  Other adjustments                                                        3,365            285
  Net unrealized holding loss on available-for-sale securities            25,324
                                                                     --------------------------
      Gross deferred tax assets                                        2,025,316      1,297,127
                                                                     --------------------------

Deferred tax liabilities:
  Accelerated depreciation                                              (223,344)       (38,713)
  Prepaid pensions                                                       (53,531)       (19,196)
  Discount accretion                                                      (2,334)        (5,480)
  Net unrealized holding gain on available-for-sale securities                           (4,380)
                                                                     --------------------------
      Gross deferred tax liabilities                                    (279,209)       (67,769)
                                                                     --------------------------
Net deferred tax assets                                              $ 1,746,107    $ 1,229,358
                                                                     ==========================
</TABLE>

Deferred tax assets as of December 31, 1996 and 1995 have not been reduced by a
valuation allowance because management believes that it is more likely than not
that the full amount of deferred tax assets will be realized.

As of December 31, 1996, the Company had approximately $1,007,000 in operating
loss carryovers for tax purposes which expire in 2006.


NOTE 12 - EMPLOYEE BENEFITS
- ---------------------------

The Company has a defined benefit pension plan (plan) covering substantially
all of its full time employees who meet certain eligibility requirements.
Employees are eligible under the plan upon attaining age 21 and completing one
year of service. The benefits paid are based on 1.5% of total salary plus .5%
of compensation in excess of integration level per year of service. The
integration level is the first $750 of monthly compensation. The accrued
benefit is based on years of service.

The following table sets forth the funded status of the plan and amounts
recognized in the Company's consolidated balance sheet as of December 31:

<TABLE>
<CAPTION>

                                                                            1996            1995
                                                                         ----------     ------------

<S>                                                                      <C>            <C>
Actuarial present value of benefit obligations:
  Accumulated benefit obligation (including vested benefits of
   $532,732, and $1,763,760, respectively)                               $  536,848     $  1,779,565
                                                                         ===========================

  Projected benefit obligation for services rendered to date             $ (875,343)    $ (2,229,379)

  Plan assets at fair value, primarily invested in corporate stocks,
   U.S. government securities and cash and cash equivalents                 916,360        1,755,659
                                                                         ---------------------------

  Plan assets greater (less) than projected benefit obligation               41,017         (473,720)

  Unrecognized net gain from past experience different from
   that assumed and effect of changes in assumptions                        318,010          376,735

  Unrecognized prior service cost                                          (365,736)

  Unrecognized net obligation from 1988 transition date being
   amortized over 25.78 years                                               134,407          142,414

  Adjustment required to recognize minimum liability                                         (69,335)
                                                                         ---------------------------

  Prepaid (accrued) pension cost included on the balance sheet           $  127,698     $    (23,906)
                                                                         ===========================
</TABLE>

Net periodic pension cost included the following components for the years ended
December 31:

<TABLE>
<CAPTION>
                                                       1996        1995         1994
                                                     --------    ---------    ---------

<S>                                                  <C>         <C>          <C>
Service cost-benefits earned during the period       $ 92,434    $ 115,008    $ 123,477
Interest cost on projected benefit obligation          65,745      171,702      147,203
Actual return on plan assets                          (70,423)    (176,649)     (91,589)
Net amortization and deferral                          (5,699)      59,332      (36,822)
                                                     ----------------------------------
Net periodic pension cost                            $ 82,057    $ 169,393    $ 142,269
                                                     ==================================
</TABLE>

The weighted-average discount rate and rate of increase in future compensation
levels used in determining the actuarial present value of the projected benefit
obligation were 8.5% and 2.0%, respectively for 1996 and 8.59% and 4.0%,
respectively for 1995. The expected long-term rate of return on assets was
8.5%.

The Bank has a 401K plan for eligible employees who attain age 21 and complete
one year of service. The Bank contributes a discretionary amount to be
allocated to eligible participants. Current contributions vest fully after
seven years of continuous service. The amount that may be deferred by the
employees is limited by the amount that will not cause the plan to exceed IRS
limitations. Contributions made by the Bank charged to employee benefit expense
amounted to $7,000, $6,000 and $11,842 for the years ended December 31, 1996,
1995 and 1994, respectively.


NOTE 13 - COMMITMENTS AND CONTINGENT LIABILITIES
- ------------------------------------------------

The Company is obligated under certain agreements issued during the normal
course of business which are not reflected in the accompanying financial
statements.

The Company is obligated under various lease agreements covering branch offices
and equipment. These agreements are considered to be operating leases. The
total minimum rental due in future periods under these agreements is as follows
as of December 31, 1996:

<TABLE>

           <S>                                       <C>
           1997                                      $  46,662
           1998                                         46,662
           1999                                         46,662
           2000                                         46,662
           2001                                         46,662
           Thereafter                                  268,464
                                                     ---------
                Total minimum lease payments         $ 501,774
                                                     =========
</TABLE>

Certain leases contain provisions for escalation of minimum lease payments
contingent upon increases in real estate taxes and percentage increases in the
consumer price index. The total rental expense amounted to $66,223 for 1996,
$46,592 for 1995 and $46,788 for 1994.


NOTE 14 - FINANCIAL INSTRUMENTS
- -------------------------------

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

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

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

Standby letters of credit are conditional commitments issued by the Company to
guarantee the performance by a customer to a third party. The credit risk
involved in issuing letters of credit is essentially the same as that involved
in extending loan facilities to customers. Of the total standby letters of
credit outstanding as of December 31, 1996, $249,080 are secured by
certificates of deposit and savings accounts held at the Company.

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

<TABLE>
<CAPTION>

                                                                    1996                              1995
                                                       ------------------------------    ------------------------------
                                                         Carrying           Fair           Carrying           Fair
                                                          Amount            Value           Amount            Value
                                                       -------------    -------------    -------------    -------------

<S>                                                    <C>              <C>              <C>              <C>
Financial assets:
  Cash and cash equivalents                            $  24,128,724    $  24,128,724    $  18,539,970    $  18,539,970
  Interest bearing time deposits with other banks            149,598          149,598          100,000          100,000
  Available-for-sale securities                           37,255,163       37,255,163       36,730,660       36,730,660
  Held-to-maturity securities                             19,586,678       19,544,811       21,735,682       21,873,518
  Federal Home Loan Bank stock                               890,600          890,600          290,700          290,700
  Loans                                                  194,934,845      195,498,000      148,069,415      147,912,000
  Accrued interest receivable                              1,853,783        1,853,783        1,820,323        1,820,323

Financial liabilities:
  Note payable                                             1,042,626        1,047,220
  Other borrowed funds                                     1,200,000        1,200,000          741,773          741,773
  Deposits                                               267,791,009      268,344,000      214,220,689      215,275,219
</TABLE>

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

Off-balance-sheet liabilities

<TABLE>
<CAPTION>

                                                                         1996            1995
                                                                     ------------    ------------
                                                                       Notional        Notional
                                                                        Amount          Amount
                                                                     ------------    ------------

<S>                                                                  <C>             <C>
Commitments to originate loans                                       $  9,402,290    $  5,853,200
Standby letters of credit                                               1,176,936       1,149,131
Unadvanced portions of loans:
  Consumer loans (including credit card loans and student loans)        2,805,679       2,475,100
  Commercial real estate loans                                            223,000         100,000
  Home equity loans                                                     1,755,198       1,764,547
  Commercial lines of credit                                            9,744,425       9,011,561
  Construction loans                                                    1,641,700       1,519,885
                                                                     ----------------------------
                                                                     $ 26,749,228    $ 21,873,424
                                                                     ============================
</TABLE>

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

The Company has no derivative financial instruments subject to the provisions
of SFAS No. 119 "Disclosure About Derivative Financial Instruments and Fair
Value of Financial Instruments" other than the interest rate swap described in
Note 9.


NOTE 15 - SIGNIFICANT GROUP CONCENTRATIONS OF CREDIT RISK
- ---------------------------------------------------------

Most of the Company's business activity is with customers located within the
state. There are no concentrations of credit to borrowers that have similar
economic characteristics. The majority of the Company's loan portfolio is
comprised of loans collateralized by real estate located in the state of
Massachusetts.


NOTE 16 - EARNINGS PER SHARE
- ----------------------------

Earnings per share for 1996, 1995 and 1994 were calculated using the weighted
average number of shares outstanding during those periods. For 1996, 1995 and
1994 earnings per share calculations the weighted average number of shares
outstanding were 2,764,887, 2,738,250 and 2,587,816, respectively. The weighted
average number of shares are adjusted to reflect the effect of a 5% stock
dividend issued in January 1996. Earnings per share previously reported in the
1995 annual report for the year ended December 31, 1995 were reduced by $.03
and by $.03 for the year ended December 31, 1994. Dividends declared previously
reported in the 1995 annual report have been restated to reflect the stock
dividend.


NOTE 17 - REGULATORY MATTERS
- ----------------------------

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

Quantitative measures established by regulation to ensure capital adequacy
require the Company and the Bank to maintain minimum amounts and ratios (set
forth in the table below) of total and Tier I capital (as defined in the
regulations) to risk-weighted assets (as defined), and of Tier I capital (as
defined) to average assets (as defined). Management believes, as of December
31, 1996, that the Company and the Bank meet all capital adequacy requirements
to which they are subject.

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

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

<TABLE>
<CAPTION>

                                                                                                To Be Well
                                                                                            Capitalized Under
                                                                         For Capital        Prompt Corrective
                                                      Actual          Adequacy Purposes:    Action Provisions:
                                                ------------------    ------------------    ------------------
                                                 Amount     Ratio      Amount      Ratio     Amount      Ratio
                                                --------    ------    --------     -----    --------     -----
                                                                 (Dollar amounts in thousands)

<S>                                             <C>          <C>      <C>           <C>     <C>          <C>
As of December 31, 1996:
  Total Capital (to Risk Weighted Assets):
    Consolidated                                $ 19,044     9.56%    $ 15,938      >=8%         N/A
    Slade's Ferry Trust Company                   18,935     9.51       15,934      >=8     $ 19,918     >=10%

  Tier 1 Capital (to Risk Weighted Assets):
    Consolidated                                  16,543     8.27        8,003      >=4          N/A
    Slade's Ferry Trust Company                   16,435     8.22        8,001      >=4       12,002     >=6

   Tier 1 Capital (to Average Assets):
     Consolidated                                 16,543     5.70       11,617      >=4          N/A
     Slade's Ferry Trust Company                  16,435     5.66       11,615      >=4       14,519     >=5


<CAPTION>

                                                                                                To Be Well
                                                                                            Capitalized Under
                                                                         For Capital        Prompt Corrective
                                                      Actual          Adequacy Purposes:    Action Provisions:
                                                ------------------    ------------------    ------------------
                                                 Amount     Ratio      Amount      Ratio     Amount      Ratio
                                                --------    ------    --------     -----    --------     -----
                                                                      (Dollar amounts in thousands)
<S>                                             <C>         <C>       <C>           <C>     <C>          <C>
As of December 31, 1995:
  Total Capital (to Risk Weighted Assets):
    Consolidated                                $ 19,704    12.95%    $ 12,174      >=8%         N/A
    Slade's Ferry Trust Company                   19,626    12.90       12,172      >=8     $ 15,215     >=10%

  Tier 1 Capital (to Risk Weighted Assets):
    Consolidated                                  17,794    11.65        6,111      >=4          N/A
    Slade's Ferry Trust Company                   17,717    11.60        6,109      >=4        9,164     >=6

  Tier 1 Capital (to Average Assets):
    Consolidated                                  17,794     7.57        9,407      >=4          N/A
    Slade's Ferry Trust Company                   17,717     7.54        9,405      >=4       11,756     >=5
</TABLE>

The declaration of cash dividends is dependent on a number of factors,
including regulatory limitations, and the Company's operating results and
financial condition. The stockholders of the Company will be entitled to
dividends only when, and if, declared by the Company's Board of Directors out
of funds legally available therefore. Under the Massachusetts Business
Corporation Law, a dividend may not be declared if the corporation is insolvent
or if the declaration of the dividend would render the corporation insolvent.
The declaration of future dividends, whether by the Board of Directors of the
Company or the Bank, will be subject to favorable operating results, financial
conditions, tax considerations, and other factors.

As of December 31, 1996 the Company would be restricted from declaring
dividends in an amount greater than $16,543,000 as such declaration would
render the corporation insolvent. As of December 31, 1996 the Bank would be
restricted from declaring dividends in an amount greater than approximately
$3,001,000 as such declaration would decrease capital below the Bank's required
minimum level of regulatory capital.


NOTE 18 - STOCK OPTION PLAN
- ---------------------------

At the 1996 annual meeting stockholders approved a 1996 stock option plan
(Plan). The Plan is not in effect and will not be until enacted by the Board of
Directors. Management of the Company expects the Board to enact the Plan in
March of 1997. A summary of the Plan, as approved by stockholders, is as
follows.

The Plan is divided into two separate equity incentive programs, a
Discretionary Grant Program and an Automatic Grant Program. The maximum number
of shares of common stock issuable over the term of the Plan may not exceed
250,000 shares and the maximum aggregate number of shares issuable under both
programs in any plan year may not exceed 50,000 shares. Unless sooner
terminated by the Board, the Plan will in all events terminate on March 11,
2000.

Under the Discretionary Grant Program, key employees, including officers, may
be granted incentive stock options to purchase shares of common stock. The
option exercise price per share may not be less than one hundred percent of the
fair market value of common stock at grant date and generally become
exercisable in periodic installments over the optionee's period of service. Two
types of stock appreciation rights are authorized for issuance: (1) tandem
rights, which require the option holder to elect between the exercise of the
underlying option for shares of common stock and the surrender of such option
for appreciation distribution and (2) limited rights, which are automatically
exercised upon the occurance of a hostile takeover.

Eligibility for participation in the Automatic Grant Program is limited to
non-employee directors of the Company or its subsidiary who have completed
three full years of service as directors. Under the Automatic Grant Program a
nonstatutory option for 2,000 shares of common stock shall be granted each plan
year to eligible directors. The exercise price per share will be equal to one
hundred percent of the fair market value per share of common stock at grant
date, each option will have a maximum five year term, will be immediately
exercisable and the shares subject to each 2,000 share grant will vest in three
equal annual installments over the grantee's period of Board service.


NOTE 19 - LITIGATION
- --------------------

The Bank is a defendant in a liability action arising out of an alleged breach
of contract with a previous employee of National Bank of Fairhaven. Given the
early state of discovery, counsel for the Company is unable to assign a dollar
figure to the risk of loss pertaining to this matter and hence, no accrued
expense has been reflected in the consolidated financial statements. The demand
by the plaintiff is $550,000 to settle the case.


NOTE 20 - RECLASSIFICATION
- --------------------------

Certain amounts in the prior years have been reclassified to be consistent with
the current year's statement presentation.


NOTE 21 - PARENT COMPANY ONLY FINANCIAL STATEMENTS
- --------------------------------------------------

The following financial statements are for Slade's Ferry Bancorp (Parent
Company Only) and should be read in conjunction with the consolidated financial
statements of Slade's Ferry Bancorp and Subsidiary.


                             SLADE'S FERRY BANCORP
                      (Formerly Known as Weetamoe Bancorp)
                             (Parent Company Only)

                              FINANCIAL STATEMENTS


Balance sheets

<TABLE>
<CAPTION>
                                                                           December 31,
                                                                   ----------------------------
                                                                       1996            1995
                                                                   ------------    ------------

<S>                                                                <C>             <C>
ASSETS
Cash                                                               $    180,607    $    153,425
Investment in subsidiary, Slade's Ferry Trust Company                19,740,124      17,749,851
Premises and equipment                                                    4,448          15,125
Other assets                                                             37,713          17,050
                                                                   ----------------------------
                                                                   $ 19,962,892    $ 17,935,451
                                                                   ============================

LIABILITIES AND STOCKHOLDERS' EQUITY
Other liabilities                                                  $    115,567    $    108,726
                                                                   ----------------------------
      Total liabilities                                                 115,567         108,726
                                                                   ----------------------------
Stockholders' equity:
  Common stock, par value $.01 per share; authorized 5,000,000
   shares; issued and outstanding 2,789,142.3 shares in 1996
   and 2,617,180.7 shares in 1995                                        27,891          26,172
  Paid-in capital                                                    14,607,299      13,136,923
  Retained earnings                                                   5,214,763       4,630,608
  Net unrealized holding gain (loss) on available-for-sale
   securities                                                            (2,628)         33,022
                                                                   ----------------------------
      Total stockholders' equity                                     19,847,325      17,826,725
                                                                   ----------------------------
                                                                   $ 19,962,892    $ 17,935,451
                                                                   ============================
</TABLE>

Statements of income

<TABLE>
<CAPTION>

                                                              Years Ended December 31,
                                                      -----------------------------------------
                                                         1996           1995           1994
                                                      -----------    -----------    -----------

<S>                                                   <C>            <C>            <C>
Dividends from subsidiary                             $   360,000    $   267,000    $    80,000
Interest income                                             2,474          1,827          3,927
Management fee income from subsidiary                     415,904        546,028        552,698
Other income                                                                             11,500
                                                      -----------------------------------------
      Total income                                        778,378        814,855        648,125
                                                      -----------------------------------------
Salaries and employee benefits                            311,038        433,766        424,615
Equipment expense                                          20,596         33,605         30,812
Other expense                                              96,872         98,281         81,728
                                                      -----------------------------------------
      Total expense                                       428,506        565,652        537,155
                                                      -----------------------------------------
Income before income taxes (benefit) and equity
 in undistributed net income of subsidiary                349,872        249,203        110,970
Income taxes (benefit)                                     (2,400)        11,688         18,182
                                                      -----------------------------------------
Income before equity in undistributed net income
 of subsidiary                                            352,272        237,515         92,788
Equity in undistributed net income of subsidiary        2,025,923      1,408,072      1,374,453
                                                      -----------------------------------------
      Net income                                      $ 2,378,195    $ 1,645,587    $ 1,467,241
                                                      =========================================
</TABLE>


                             SLADE'S FERRY BANCORP
                      (Formerly Known as Weetamoe Bancorp)
                             (Parent Company Only)

                            STATEMENTS OF CASH FLOWS

                  Years Ended December 31, 1996, 1995 and 1994


<TABLE>
<CAPTION>
                                                            1996           1995           1994
                                                         -----------    -----------    -----------

<S>                                                      <C>            <C>            <C>
Cash flows from operating activities:
  Net income                                             $ 2,378,195    $ 1,645,587    $ 1,467,241
  Adjustments to reconcile net income to net cash
   provided by operating activities:
    Gain on sale of fixed asset                                                            (11,500)
    Undistributed net income of subsidiary                (2,025,923)    (1,408,072)    (1,374,453)
    Amortization of organization cost                                         3,440         13,759
    Depreciation and amortization                             10,677         21,039         19,488
    Disposal of fixed assets                                                 11,229
    Increase (decrease) in taxes payable                      (5,668)         1,659            301
    Increase in accrued expenses                                 910            989            975
    (Increase) decrease in prepaid expenses                     (210)        (1,394)           108
    Decrease in interest receivable                                                             14
    (Increase) decrease in other assets                      (14,785)         5,313            368
    Decrease in other liabilities                               (636)                       (1,966)
                                                         -----------------------------------------

      Net cash provided by operating activities              342,560        279,790        114,335
                                                         -----------------------------------------

Cash flows from investing activities:
  Proceeds from sale of fixed asset                                                         11,500
  Capital expenditures                                                                     (37,643)

      Net cash used in investing activities                                                (26,143)
                                                         -----------------------------------------

Cash flows from financing activities:
  Fractional shares paid in cash                              (3,360)        (7,186)        (4,040)
  Dividends paid                                            (658,165)      (455,345)      (389,727)
  Proceeds from issuance of common stock                     346,147        244,961        206,714
                                                         -----------------------------------------

      Net cash used in financing activities                 (315,378)      (217,570)      (187,053)
                                                         -----------------------------------------

Net increase (decrease) in cash and cash equivalents          27,182         62,220        (98,861)
Cash and cash equivalents at beginning of year               153,425         91,205        190,066
                                                         -----------------------------------------
Cash and cash equivalents at end of year                 $   180,607    $   153,425    $    91,205
                                                         =========================================

Supplemental disclosure:
  Income taxes paid                                      $     3,268    $    10,029    $    17,881
</TABLE>


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




                                  PART II


                   INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 25.  Other Expenses of Issuance and Distribution

      The following table sets forth all expenses payable by the Registrant
in connection with the issuance and distribution of the securities to be
registered.  All of the amounts shown are estimates except for the
registration fee.

<TABLE>

      <S>                                      <C>
      Registration                             $ 1,583.33
      Blue Sky Fees and Expenses                 2,000.00
      Printing Expenses                         10,000.00
      Legal Fees and Expenses                   20,000.00
      Accounting Fees and Expenses               5,000.00
      Miscellaneous                              1,000.00
                                               ----------
      Total                                    $39,583.33
                                               ==========
</TABLE>

ITEM 27.  Exhibits

      An index of exhibits appears at Page II-3.

ITEM 28.  Undertakings

      The undersigned Registrant hereby undertakes:

      Insofar as indemnification for liabilities arising under the
      Securities Act of 1933 may be permitted to directors, officers and
      controlling persons of the Registrant, the Registrant has been advised
      that in the opinion of the Securities and Exchange Commission such
      indemnification is against public policy as expressed in the Act and
      is, therefore, unenforceable.  In the event that a claim for
      indemnification against such liabilities (other than the payment by
      the Registrant of expenses incurred or paid by a director, officer or
      controlling person of the Registrant in the successful defense of any
      action, suit or proceeding) is asserted by such director, officer or
      controlling person in connection with the securities being registered,
      the Registrant will, unless in the opinion of its counsel the matter
      has been settled by controlling precedent, submit to a court of
      appropriate jurisdiction the question whether such indemnification by
      it is against public policy as expressed in the Act and will be
      governed by the final adjudication of such issue.

<PAGE>  II-1

                                 SIGNATURES

      In accordance with the requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets
all of the requirements for filing on Form SB-2 and authorized this
registration statement to be signed on its behalf by the undersigned, in the
Town of Somerset, State of Massachusetts, on April 10, 1997.

                                       SLADE'S FERRY BANCORP


                                       By /s/ Kenneth R. Rezendes
                                              Kenneth R. Rezendes, President

In accordance with the requirements of the Securities Act, this registration
statement has been signed by the following persons in the capacities and on
the dates indicated.


/s/  Thomas B. Almy                       /s/  Ralph S. Borges
Thomas B. Almy                            Ralph S. Borges
Director                                  Treasurer/Chief Financial Officer/
                                          Chief Accounting Officer

/s/  James D. Carey                       /s/  Peter G. Collias
James D. Carey                            Peter G. Collias
Executive Vice President and Director     Director

/s/  Donald T. Corrigan                   ________________________________
Donald T. Corrigan                        Edward S. Machado
Chairman of the Board and Director        Director

/s/  Francis A. Macomber                  ________________________________
Francis A. Macomber                       Majed Mouded, M.D.
Director                                  Director

/s/  Peter Paskowski                      /s/  Kenneth R. Rezendes
Peter Paskowski                           Kenneth R. Rezendes
Director                                  President/Chief Executive Officer
                                          and Director

/s/  Bernard T. Shuman                    /s/  William J. Sullivan
Bernard T. Shuman                         William J. Sullivan
Director                                  Director

________________________________
Charles Veloza
Director

<PAGE>  II-2

                             INDEX TO EXHIBITS

      The following exhibits are included, unless otherwise noted, as being
an integral part of this Registration Statement and appear in the Exhibit
section of this Registration Statement:

<TABLE>
<CAPTION>

Exhibit No.   Description                                             Page
- -----------   -----------                                             ----

<S>           <C>                                                     <C>
 3.1          Articles of Incorporation of Slade's Ferry
              Bancorp as amended

 3.2          By-laws of Slade's Ferry Bancorp as amended             (1)

 5            Opinion Regarding Legality

10.1          Agreement and Plan of Merger by and between             (2)
              the Company and Fairbank, Inc.

10.2          The Company's 1996 Stock Option Plan                    (2)

10.3          Noncompetition Agreement between Slade's                (3)
              Ferry Trust Company and Edward S.
              Machado (A substantially identical contract
              exists with Peter Paskowski)

10.4          Supplemental Executive Retirement Agreement             (4)
              between the Company and Donald T. Corrigan

10.5          Supplemental Executive Retirement Agreement             (1)
              between the Company and James D. Carey

10.6          Supplemental Executive Retirement Agreement             (1)
              between the Company and Manuel J. Tavares

10.7          Swansea Mall Lease                                      (3)

21            List of subsidiaries of Slade's Ferry Bancorp.          (1)

24.1          Consent of Counsel is contained in Exhibit 5

24.2          Consent of Shatswell, MacLeod & Company, P.C.

99            Form of Subscription Form to be provided to offerees

<FN>
- --------------------
<F1>  Incorporated by reference to the Registrant's Form 10-KSB for the year
      ended December 31, 1996.

<F2>  Incorporated by reference to the Registrant's Form 10-QSB for the
      quarter ended March 31, 1996.

<F3>  Incorporated by reference to the Registrant's Registration Statement on
      Form S-4 File No. 33-32131.

<F4>  Incorporated by reference to the Registrant's Form 10-KSB for the year
      ended December 31, 1994.
</FN>
</TABLE>


<PAGE>  II-3





                                                    FEDERAL IDENTIFICATION
                                                    NO. 04-3061936

                      THE COMMONWEALTH OF MASSACHUSETTS
                           William Francis Galvin
                        Secretary of the Commonwealth
            One Ashburton Place, Boston, Massachusetts 02108-1512

                            ARTICLES OF AMENDMENT
                  (General Laws, Chapter 156B, Section 72)


We,                          Kenneth R. Rezendes,                President
and                          Peter G. Collias,                   Clerk
of                           Weetamoe Bancorp.
                        (Exact name of corporation)
located at                   100 Slade's Ferry Avenue, Somerset
             (Street address of corporation in Massachusetts)
certify that these Articles of Amendment affecting articles numbered:
                                      1
        (Number those articles 1, 2, 3, 4, 5 and/or 6 being amended)
of the Articles of Organization were duly adopted at a meeting held on
December 9, 1996, by vote of:
2,047,642.022 shares of   common   of 2,776,921.001 shares outstanding,
                          (type, class & series, if any)
              shares of   common   of               shares outstanding, and
                          (type, class & series, if any)
              shares of   common   of               shares outstanding.
                          (type, class & series, if any)
being at least a majority of each type, class or series outstanding and
entitled to vote thereon.

(1)   For amendments adopted pursuant to Chapter 156B, Section 70.
(2)   For amendments adopted pursuant to Chapter 156B, Section 71.
Note: if the space provided under any article or item on this form is
      insufficient, additions shall be set forth on one side only of
      separate 8 1/2 x 11 sheets of paper with a left margin of at least 1
      inch. Additions to more than one article may be made on a single sheet
      so long as each article requiring each addition is clearly indicated.

To change the number of shares and the par value (if any) of any type, class
or series of stock which the corporation is authorized to issue, fill in the
following:

The total presently authorized is:

WITHOUT PAR VALUE STOCKS           WITH PAR VALUE STOCKS
TYPE      NUMBER OF SHARES         TYPE      NUMBER OF SHARES    PAR VALUE

Common:                            Common:

Preferred:                         Preferred:

Change to total authorized to:

WITHOUT PAR VALUE STOCKS           WITH PAR VALUE STOCKS
TYPE      NUMBER OF SHARES         TYPE      NUMBER OF SHARES    PAR VALUE

Common:                            Common:

Preferred:                         Preferred:

VOTED: To amend Article I of the Articles of Organization and Article I of
       the By-laws of the corporation to change the name of the corporation
       to Slade's Ferry Bancorp.

The foregoing amendment(s) will become effective when these Articles of
Amendment are filed in accordance with General Laws, Chapter 156B, Section 6
unless these articles specify, in accordance with the vote adopting the
amendment, a later effective date not more than thirty days after such
filing, in which event the amendment will become effective on such later
date.

Later effective date: January 1, 1997.

SIGNED UNDER PENALTIES OF PERJURY, this 10th day of December, 1996.

/s/ Kenneth R. Rezendes, President

/s/ Peter G. Collias, Clerk

                      THE COMMONWEALTH OF MASSACHUSETTS

                            ARTICLES OF AMENDMENT
                   (General Laws, Chapter 156B, Section 72)

                   =======================================

                   I hereby approve the within Articles of
                   Amendment and the filing fee in the
                   amount of $100.00 having been paid, said
                   articles are deemed to have been filed
                   with me this 20th day of December, 1996.

                   Effective date: January 1st 1997

                   /s/ William Francis Galvin
                       WILLIAM FRANCIS GALVIN
                       Secretary of the Commonwealth

                   TO BE FILLED IN BY CORPORATION
                   Photocopy of document to be sent to:

                   Law Offices of Peter G. Collias
                   84 North Main Street, P.O. Box 2519
                   Fall River, MA 02722-2519




FORM CD-72-30M-4/86-8088881

                                                    FEDERAL IDENTIFICATION
                                                    NO. 04-3061936

                      THE COMMONWEALTH OF MASSACHUSETTS
                 OFFICE OF MASSACHUSETTS SECRETARY OF STATE
                      WILLIAM FRANCIS GALVIN, SECRETARY
                  ONE ASHBURTON PLACE, BOSTON, MASS. 02108

                            ARTICLES OF AMENDMENT

                   General Laws, Chapter 156B, Section 72

      This certificate must be submitted to the Secretary of the
Commonwealth within sixty days after the date of the vote of stockholders
adopting the amendment. The fee for filing this certificate is prescribed by
General Laws, Chapter 156B, Section 114. Make check payable to the
Commonwealth of Massachusetts.
                                  ---------
We,                            James D. Carey,         Vice President, and
                               Peter G. Collias,       Clerk of
                               Weetamoe Bancorp
                             (Name of Corporation)
located at     100 Slade's Ferry Avenue, Somerset, Massachusetts
do hereby certify that the following amendment to the articles of
organization of the corporation was duly adopted at a meeting held on March
11, 1996, by vote of
1,663,512.447 shares of common stock out of 2,754,050.182 shares outstanding,
                        (Class of Stock)
              shares of              out of               shares outstanding,
                        (Class of Stock)
and
              shares of              out of               shares outstanding,
                        (Class of Stock)
being at least a majority of each class outstanding and entitled to vote
thereon:(1)

(1)   For amendments adopted pursuant to Chapter 156B, Section 70.
Note: If the space provided under any Amendment or item on this form is
      insufficient, additions shall be set forth on separate 8 1/2 x 11
      sheets of paper leaving a left hand margin of at least 1 inch for
      binding. Additions to more than one Amendment may be continued on a
      single sheet so long as each Amendment requiring each such addition is
      clearly indicated.

TO CHANGE the number of shares and the par value, if any, of each class of
stock within the corporation fill in the following:

The total presently authorized is:

                 NO PAR VALUE        WITH PAR VALUE      PAR
KIND OF STOCK    NUMBER OF SHARES    NUMBER OF SHARES    VALUE

COMMON                               3,000,000           $0.01

PREFERRED

CHANGE the total to:

                 NO PAR VALUE        WITH PAR VALUE      PAR
KIND OF STOCK    NUMBER OF SHARES    NUMBER OF SHARES    VALUE

COMMON                               5,000,000           $0.01

PREFERRED

      The foregoing amendment will become effective when these articles of
amendment are filed in accordance with Chapter 156B, Section 6 of The
General Laws unless these articles specify, in accordance with the vote
adopting the amendment, a later effective date not more than thirty days
after such filing, in which event the amendment will become effective on
such later date.
IN WITNESS WHEREOF AND UNDER THE PENALTIES OF PERJURY, we have hereto signed
our names this 20th day of March, in the year 1996.

/s/ James D. Carey, Vice President

/s/ Peter G. Collias, Clerk

                      THE COMMONWEALTH OF MASSACHUSETTS

                            ARTICLES OF AMENDMENT
                   (General Laws, Chapter 156B, Section 72)
                         I hereby approve the within articles
                   of amendment and, the filing fee in the
                   amount of $        having been paid, said
                   articles are deemed to have been filed
                   with me the         day of          , 19  .

                   WILLIAM FRANCIS GALVIN
                   Secretary of State

                   TO BE FILLED IN BY CORPORATION
                   PHOTO COPY OF AMENDMENT TO BE SENT
                   TO:
                   Thomas H. Tucker, Esq.
                   125 High Street, Suite 2601
                   Boston, MA 02110
                   Telephone (617) 951-0047

                                                               Copy Mailed




FORM CD-72-30M-4/86-8088881                         received April 23 1993

                                                    FEDERAL IDENTIFICATION
                                                    NO. 04-3061936

                      THE COMMONWEALTH OF MASSACHUSETTS
                 OFFICE OF MASSACHUSETTS SECRETARY OF STATE
                     MICHAEL JOSEPH CONNOLLY, SECRETARY
                  ONE ASHBURTON PLACE, BOSTON, MASS. 02108

                            ARTICLES OF AMENDMENT

                   General Laws, Chapter 156B, Section 72

      This certificate must be submitted to the Secretary of the
Commonwealth within sixty days after the date of the vote of stockholders
adopting the amendment. The fee for filing this certificate is prescribed by
General Laws, Chapter 156B, Section 114. Make check payable to the
Commonwealth of Massachusetts.
                                  ---------
We,                            Donald T. Corrigan,         President, and
                               Peter G. Collias,           Clerk of
                               Weetamoe Bancorp
                             (Name of Corporation)
located at          100 Slade's Ferry Avenue, Somerset, MA
do hereby certify that the following amendment to the articles of
organization of the corporation was duly adopted at a meeting held on March
8, 1993, by vote of
1,134,057.373 shares of Common Stock out of 1,554,736.258 shares outstanding,
                        (Class of Stock)
              shares of              out of               shares outstanding,
                        (Class of Stock)
and
              shares of              out of               shares outstanding,
                        (Class of Stock)
being at least a majority of each class outstanding and entitled to vote
thereon:(1)

(1)   For amendments adopted pursuant to Chapter 156B, Section 70.
Note: If the space provided under any Amendment or item on this form is
      insufficient, additions shall be set forth on separate 8 1/2 x 11
      sheets of paper leaving a left hand margin of at least 1 inch for
      binding. Additions to more than one Amendment may be continued on a
      single sheet so long as each Amendment requiring each such addition is
      clearly indicated.

TO CHANGE the number of shares and the par value, if any, of each class of
stock within the corporation fill in the following:

The total presently authorized is:

                 NO PAR VALUE        WITH PAR VALUE      PAR
KIND OF STOCK    NUMBER OF SHARES    NUMBER OF SHARES    VALUE

COMMON                               2,000,000           $0.01

PREFERRED

CHANGE the total to:

                 NO PAR VALUE        WITH PAR VALUE      PAR
KIND OF STOCK    NUMBER OF SHARES    NUMBER OF SHARES    VALUE

COMMON                               3,000,000           $0.01

PREFERRED

      The foregoing amendment will become effective when these articles of
amendment are filed in accordance with Chapter 156B, Section 6 of The
General Laws unless these articles specify, in accordance with the vote
adopting the amendment, a later effective date not more than thirty days
after such filing, in which event the amendment will become effective on
such later date.
IN WITNESS WHEREOF AND UNDER THE PENALTIES OF PERJURY, we have hereto signed
our names this 17th day of March, in the year 1993.

/s/ Donald T. Corrigan, President

/s/ Peter G. Collias, Clerk

                      THE COMMONWEALTH OF MASSACHUSETTS

                            ARTICLES OF AMENDMENT
                   (General Laws, Chapter 156B, Section 72)
                         I hereby approve the within articles
                   of amendment and, the filing fee in the
                   amount of $1,000 having been paid, said
                   articles are deemed to have been filed
                   with me the 14th day of April, 1993.

                   /s/ Michael Joseph Connolly
                       MICHAEL JOSEPH CONNOLLY
                       Secretary of State

                   TO BE FILLED IN BY CORPORATION
                   PHOTO COPY OF AMENDMENT TO BE SENT
                   TO:
                   Thomas H. Tucker, Esq.
                   One International Place, Suite 701
                   Boston, MA 02110
                   Telephone (617) 951-9980

                                                               Copy Mailed




The Commonwealth of Massachusetts

               OFFICE OF THE MASSACHUSETTS SECRETARY OF STATE
                       MICHAEL J. CONNOLLY, Secretary
              ONE ASHBURTON PLACE, BOSTON, MASSACHUSETTS 02108

                          ARTICLES OF ORGANIZATION
                            (Under G.L. Ch. 156B)

                                  ARTICLE I

                       The name of the corporation is:

                              Weetamoe Bancorp.

                                 ARTICLE II

             The purpose of the corporation is to engage in the
                       following business activities:

      To buy, sell, own, hold, vote or otherwise deal in and with, on its
own behalf and not as a broker, the stock, securities or shares of any bank,
trust company or other form of banking institution or any other corporation,
association, trust or firm wherever situated or otherwise act as a bank-
holding company; to directly or indirectly, whether through any subsidiary
corporation or otherwise, purchase, acquire, hold, mortgage, pledge, loan
money upon, dispose of or otherwise deal in the assets of any bank, trust
company or other form of banking institution, or any other corporation,
association, trust or firm wherever situated; and to carry on any business
permitted by the laws of the Commonwealth of Massachusetts to a corporation
organized under Chapter 156B of the General Laws.

Note: If the space provided under any article or item on this form is
insufficient, additions shall be set forth on separate 8 1/2 x 11 sheets of
paper leaving a left hand margin of at least 1 inch. Additions to more than
one article may be continued on a single sheet so long as each article
requiring each such addition is clearly indicated.

                                 ARTICLE III

The type and classes of stock and the total number of shares and par value,
if any, of each type and class of stock which the corporation is authorized
to issue is as follows:

WITHOUT PAR VALUE STOCKS             WITH PAR VALUE STOCKS

TYPE       NUMBER OF SHARES          TYPE       NUMBER OF SHARES   PAR VALUE

COMMON:                              COMMON:    2,000,000          $.01
PREFERRED:                           PREFERRED:

                                 ARTICLE IV

If more than one class of stock is authorized, state a distinguishing
designation for each class. Prior to the issuance of any shares of a class,
if shares of another class are outstanding, the corporation must provide a
description of the preferences, voting powers, qualifications, and special
or relative rights or privileges of that class and of each other class of
which shares are outstanding and of each series then established with any
class.

      N/A

                                  ARTICLE V

The restrictions, if any, imposed by the Articles of Organization upon the
transfer of shares of stock of any class are as follows:

      N/A

                                 ARTICLE VI

Other lawful provisions, if any, and regulation of business and affairs of
the corporation, for its voluntary dissolution, or for limiting, defining,
or regulating the powers of the corporation, or of its directors or
stockholders, or of any class of stockholders: (If there are no provisions
state "None".)

See attached continuation sheets VI-1 and VI-2.

Note: The preceding six (6) articles are considered to be permanent and may
ONLY be changed by filing appropriate Articles of Amendment.

                              WEETAMOE BANCORP.

                                 ARTICLE VI

                           Continuation Sheet VI-1

      Other lawful provisions for the conduct and regulation of the business
and affairs of the corporation, for its voluntary dissolution or for
limited, defining or regulating the powers of the corporation, or of its
directors or stockholders, or of any class of stockholders:

      A. (1) No Director or officer shall be disqualified by his office from
dealing or contracting as vendor, purchaser or otherwise, whether in his
individual capacity or through any other corporation, trust, association,
firm or joint venture in which he is interested as a stockholder, director,
trustee, partner or otherwise, with the corporation or any corporation,
trust, association, firm or joint venture in which the corporation shall be
a stockholder or otherwise interested or which shall hold stock or be
otherwise interested in the corporation, nor shall any such dealing or
contract be avoided, nor shall any Director or officer so dealing or
contracting be liable to account for any profit or benefit realized through
any such dealing or contract to the corporation or to any stockholder or
creditor thereof solely because of the fiduciary relationship established by
reason of his holding such Directorship or office. Any such interest of a
Director shall not disqualify him from being counted in determining the
existence of a quorum at any meeting nor shall any such interest disqualify
him from voting or consenting as a Director or having his vote or consent
counted in connection with any such dealing or contract.

      (2) No stockholder shall be disqualified from dealing or contracting
as vendor, purchaser or otherwise, either in his individual capacity or
through any other corporation, trust, association, firm or joint venture in
which he is interested as a stockholder, director, trustee, partner or
otherwise, with the corporation or any corporation, trust, association, firm
or joint venture in which the corporation shall be a stockholder or
otherwise interested or which shall hold stock or be otherwise interested in
the corporation, nor shall any such dealing or contract be avoided, nor
shall any stockholder so dealing or contracting be liable to account for any
profit or benefit realized through any such contract or dealing to the
corporation or to any stockholder or creditor thereof by reason of such
stockholder holding stock in the corporation to any amount, nor shall any
fiduciary relationship be deemed to be established by such stockholding.

      B. Meetings of the stockholders of the corporation may be held at any
place within the United States.

      C. The corporation may be a partner in any business enterprise it
would have power to conduct by itself.

                              WEETAMOE BANCORP.

                                 ARTICLE VI

                           Continuation Sheet VI-2

      D. (1) There shall be three classes of directors to be known as Class
One, Class Two and Class Three respectively. The number of directors in each
class shall be fixed or determined as set forth in the by-laws but no class
shall have more than one additional director as compared to any other class.
Class One directors shall hold office until the first annual meeting and
until their respective successors are chosen and qualified; the Class Two
directors shall hold office until the second annual meeting and until their
respective successors are chosen and qualified; and the Class Three
directors shall hold office until the third annual meeting and until their
respective successors are chosen and qualified. Upon expiration of the terms
of office of the directors as classified above, their successors shall be
elected for the term of three years each and until their successors are
elected and qualified so that approximately one-third of the directors shall
be elected each year.

      (2) Except for the initial directors as named in these articles of
incorporation to whom this provision shall not apply, no director shall
serve as such past attaining the age of seventy (70) years. Any director to
whom this provision applies shall submit or be deemed to have submitted his
resignation effective upon attaining his seventieth birthday. Any vacancy so
occurring in the board of directors may be filled for the remaining
unexpired term by majority vote of the remaining directors.

      (3) The provisions of this Section D of Article VI may be amended only
by vote of 80% of the stock outstanding and entitled to vote thereon at a
stockholders' meeting duly called for the purpose.

                              WEETAMOE BANCORP.

                                ARTICLE VIII

                          Continuation Sheet VIII-1

                                  Directors
<TABLE>
<CAPTION>
Name                  Residence                 Post Office Address
- ----                  ---------                 -------------------

                                  CLASS ONE

<S>                   <C>                       <C>
Donald T. Corrigan    95 Captain's Way          same
                      Somerset, MA 02726

Peter Paskowski       113 Cusick Lane           same
                      Somerset, MA 02726

Kenneth R. Rezendes   Sammy's Lane              same
                      P.O. Box 879
                      Assonet, MA 02702

Charles Veloza        100 Plymouth Blvd.        c/o Charlie's Oil
                      Westport, MA 02790        46 Oak Grove Ave.
                                                Fall River, MA  02723

                                  CLASS TWO

Thomas B. Almy        958 Regan Road            same
                      Somerset, MA 02726

Peter G. Collias      254 French St.            345 N. Main St.
                      Fall River, MA  02720     Fall River, MA 02720

William J. Sullivan   388 New Boston Rd.        550 Locust St.
                      Fall River, MA 02720      Fall River, MA 02720

Edward S. Machado     125 Perron Avenue         same
                      Somerset, MA 02726

                                 CLASS THREE

James P. Killoran     31 Arnold Street          41 N. Main St.
                      Somerset, MA 02726        Fall River, MA 02720

Francis A. Macomber   27 Cypress Road           same
                      Somerset, MA 02726

Richard J. McNally    27 River Road             454 Main St.
                      Westport, MA 02790        Somerset, MA 02726

Bernard T. Shuman     911 Langley Street        same
                      Fall River, MA 02720

James D. Carey        457 Fairway Drive         same
                      Somerset, MA 02726
</TABLE>

                              WEETAMOE BANCORP.
                          ARTICLES OF ORGANIZATION
                               SIGNATURE PAGE

      IN WITNESS WHEREOF and under the pains and penalties of perjury, we,
whose signatures appear below as incorporators and whose names and business
or residential addresses are clearly typed or printed beneath each signature
do hereby associate with the intention of forming this corporation under the
provisions of General Laws Chapter 156B and do hereby sign these Articles of
Organization as incorporators this 12th day of June 1989.

/s/ Donald T. Corrigan                 /s/ Peter Paskowski
    Donald T. Corrigan                     Peter Paskowski
    95 Captain's Way                       113 Cusick Lane
    Somerset, MA 02726                     Somerset, MA 02726

/s/ Kenneth R. Rezendes                /s/ Charles Veloza
    Kenneth R. Rezendes                    Charles Veloza
    Sammy's Lane                           100 Plymouth Blvd.
    P.O. Box 879                           Westport, MA 02790
    Assonet, MA 02702

/s/ Thomas B. Almy                     /s/ Peter G. Collias
    Thomas B. Almy                         Peter G. Collias
    958 Regan Road                         254 French Street
    Somerset, MA 02726                     Fall River, MA 02720

/s/ William J. Sullivan                /s/ Edward S. Machado
    388 New Boston Road                    125 Perron Avenue
    Fall River, MA 02720                   Somerset, MA 02726

/s/ James P. Killoran                  /s/ Francis A. Macomber
    James P. Killoran                      Francis A. Macomber
    31 Arnold Street                       27 Cypress Road
    Somerset, MA 02726                     Somerset, MA 02726

/s/ Richard J. McNally                 /s/ Bernard T. Shuman
    Richard J. McNally                     Bernard T. Shuman
    27 River Road                          912 Langley Street
    Westport, MA 02790                     Fall River, MA 02720

/s/ James D. Carey
    James D. Carey
    457 Fairway Drive
    Somerset, MA 02726

                                 ARTICLE VII

The effective date of organization of the corporation shall be the date
approved and filed by the Secretary of the Commonwealth. If a later
effective date is desired, specify such date which shall not be more than
thirty days after the date of filing.

The information contained in ARTICLE VIII is NOT a PERMANENT part of the
Articles of Organization and may be changed ONLY by filing the appropriate
form provided therefor.

                                ARTICLE VIII

a. The post office address of the corporation IN MASSACHUSETTS is:

      P.O. Box 390, Somerset, Massachusetts 02726.

b. The name, residence and post office address (if different) of the
directors and officers of the corporation are as follows:

<TABLE>
<CAPTION>
NAME                    RESIDENCE              POST OFFICE ADDRESS
- ----                    ---------              -------------------

<S>                     <C>                    <C>
Donald T. Corrigan      95 Captain's Way       same
President:              Somerset, MA 02726

James D. Carey          457 Fairway Drive      same
Treasurer:              Somerset, MA 02726

Peter G. Collias        254 French Street      345 North Main Street
Clerk:                  Fall River, MA 02720   Fall River, MA 02720
</TABLE>

Directors:
      SEE ATTACHED Continuation Sheet VIII-1

c. The fiscal year of the corporation shall end on the last day of the
month of:
      December

d. The name and BUSINESS address of the RESIDENT AGENT of the corporation,
if any, is:
      Peter G. Collias, 345 N. Main Street, Fall River, Massachusetts 02720

                                 ARTICLE IX

By-laws of the corporation have been duly adopted and the president,
treasurer, clerk and directors whose names are set forth above, have been
duly elected.

IN WITNESS WHEREOF and under the pains and penalties of perjury, I/WE, whose
signature(s) appear below as incorporator(s) and whose names and business or
residential address(es) ARE CLEARLY TYPED OR PRINTED beneath each signature
do hereby associate with the intention of forming this corporation under the
provisions of General Laws, Chapter 156B and do hereby sign these Articles
of
Organization as incorporator(s) this         day of                19   .

      See attached signature page.

NOTE: If an already-existing corporation is acting as incorporator, type in
the exact name of the corporation, the state or other jurisdiction where it
was incorporated, the name of the person signing on behalf of said
corporation and the title he/she holds or other authority by which such
action is taken.

                      THE COMMONWEALTH OF MASSACHUSETTS

                          ARTICLES OF ORGANIZATION
                   GENERAL LAWS, CHAPTER 156B, SECTION 12

              =================================================

                    I hereby certify that, upon an examination of
              these articles of organization, duly submitted to
              me, it appears that the provisions of the General
              Laws relative to the organization of corporations
              have been complied with, and I hereby approve said
              articles; and the filing gee in the amount of
              $2000.00 having been paid, said articles are deemed
              to have been filed with me this 13th day of June 1989.

              Effective date

                             /s/ Michael J. Connolly
                                 MICHAEL J. CONNOLLY
                                 Secretary of State

              FILING FEE: 1/10 of 1% of the total amount of the
              authorized capital stock, but not less than $200.00.
              For the purpose of filing, shares of stock with a
              par value less than one dollar or no par stock shall
              be deemed to have a par value of one dollar per share.


              PHOTOCOPY OF ARTICLES OF ORGANIZATION TO BE SENT

                    Thomas H. Tucker, Esq.
                    211 Congress Street
                    Boston, Massachusetts 02110
                    Telephone: (617) 542-5656





                                                                 EXHIBIT 5


                  MCGOWAN, ENGEL, TUCKER, GARRETT & SCHULTZ

     (A PROFESSIONAL ASSOCIATION INCLUDING A PROFESSIONAL CORPORATION)
                            COUNSELLORS AT LAW
                              125 HIGH STREET
PAUL A. McGOWAN, III    HIGH STREET TOWER, SUITE 2601
MARK D. ENGEL            BOSTON, MASSACHUSETTS  02110
THOMAS H. TUCKER               (617)951-9980
ROBERT W. GARRETT        TELECOPIER (617)951-0048
STEPHEN SCHULTZ

PETER L. KOFF
 OF COUNSEL
                                                            April 11, 1997


Slade's Ferry Bancorp
Box 390
Somerset, MA  02726

Dear Sirs:

      The undersigned has acted as counsel to Slade's Ferry Bancorp ("the
Company") which is filing a Registration Statement (SB-2) under the
Securities Act of 1933 relating to the registration and proposed offering of
325,000 shares (plus 225,000 additional shares at the Company's option) of
the Company's Common Stock, $.01 par value.

      I have examined the Company's Certificate of Incorporation, its by-
laws and such other records and documents as I deem necessary as a basis for
this opinion.

      Based on the foregoing examination, I am of the opinion that:

      1.  The Company was duly incorporated and is validly existing under
the laws of the Commonwealth of Massachusetts;

      2.  The shares of the Common Stock of the Company being registered
will, when issued, be legally issued, fully paid and non-assessable.

      I hereby consent to the reference to me under the caption "Legal
Opinions" in the Prospectus included in the aforementioned Registration
Statement.

                                       Sincerely,

                                       /s/ Thomas H. Tucker

                                       Thomas H. Tucker





                                                              EXHIBIT 24.2


                    SHATSWELL, MacLEOD & COMPANY, P.C.
                       CERTIFIED PUBLIC ACCOUNTANTS

                              83 PINE STREET
                  WEST PEABODY, MASSACHUSETTS  01960-3635
                              (508)535-0206


           CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


The Board of Directors
Slade's Ferry Bancorp

      We hereby consent to the use of our reports and to all references to
our firm included in or made a part of this Registration Statement.



                                      /s/ Shatswell, MacLeod & Company, P.C.
                                      SHATSWELL, MacLEOD & COMPANY, P.C.

April 11, 1997
West Peabody, Massachusetts




                                                                EXHIBIT 99

                            SLADE'S FERRY BANCORP
                          100 SLADE'S FERRY AVENUE
                             SOMERSET, MA 02726
                               (508) 675-2121

                              SUBSCRIPTION FORM
                                     FOR
                            SLADE'S FERRY BANCORP
                   Common Stock (Par value $.01 per share)

IT IS CURRENTLY ESTIMATED THAT THE INITIAL PUBLIC OFFERING PRICE WILL BE 
BETWEEN $9.00 AND $10.00 PER SHARE

Gentlemen:

      It is my intent to purchase ________________ shares of Slade's Ferry 
Bancorp Common Stock (par value $.01 per share). Minimum order 100 shares - 
maximum order 10,000 shares. The expiration date for this offering is 
currently set at May 31, 1997, which can be extended at the option of the 
Company to June 15, 1997. No orders will be accepted after the expiration 
date.

      Please accept my intention to purchase.


                   _______________________________________
                             Name (Please print)

                   _______________________________________


                   _______________________________________
                                   Address

                   _______________________________________
                              City, State, Zip

[ ] I have read the prospectus provided with this offering. I understand 
    that a Buy Order form will be sent to me upon effectiveness of the 
    registration statement which must be filled out and returned to the 
    Company with payment in full prior to the Expiration Date.

                                   _______________________________________
                                   Signature                Date

                                   _______________________________________
                                   Signature                Date

NO OFFER TO BUY THE SECURITIES CAN BE ACCEPTED AND NO PART OF THE PURCHASE 
PRICE CAN BE RECEIVED UNTIL THE REGISTRATION STATEMENT HAS BECOME EFFECTIVE, 
AND ANY SUCH OFFER MAY BE WITHDRAWN OR REVOKED, WITHOUT OBLIGATION OR 
COMMITMENT OF ANY KIND, AT ANY TIME PRIOR TO NOTICE OF ITS ACCEPTANCE GIVEN 
AFTER THE EFFECTIVE DATE. AN INDICATION OF INTEREST IN RESPONSE TO THIS 
ADVERTISEMENT WILL INVOLVE NO OBLIGATION OR COMMITMENT OR ANY KIND.




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