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

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

                For the fiscal year ended December 31, 1995 
                                   or
                                  
              TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                      THE SECURITIES EXCHANGE ACT OF 1934

                  For the transition period from ____ to ____

                         Commission File Number:  1-9047
                              
                             Independent Bank Corp.
              (Exact name of registrant as specified in its charter)

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

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

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

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

 X  Yes            No

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

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

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

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

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




PART 1.


     Item 1.    Business

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

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

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

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

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

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


Lending Activities

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

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

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

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

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



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

                 



                       1992               1991
                  Amount   Percent   Amount   Percent
                                   
Commercial       $133,192   26.4%   $165,675    27.9%
Real estate: 
 Commercial       129,803   25.7     127,799    21.6
 Residential      163,426   32.4     146,122    24.7
 Construction      26,416    5.2      51,674     8.7
Consumer:
 Instalment        45,454    9.1      69,850    11.8
 Other              6,015    1.2      31,650     5.3
Gross Loans       504,306  100.0%    592,770   100.0%
Unearned
 Discount           5,254              9,304
Reserve for
Possible
Loan Losses        15,971             16,165
Net Loans        $483,081           $567,301

            
           
     The  Company's outstanding loans grew by 6.8% in
1995, following a 22.2% increase in 1994.  This loan
growth, which was   primarily   centered  in  commercial
mortgages and instalment  loans, is a result of sales programs
implemented by  the Bank over the past three years and an
opportunity to expand the Bank's customer base as a result of
the consolidation of its larger competitors.

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

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

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



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

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









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

Interest rates on
 amounts due after
 one year:

Fixed Rate            $67,635      $---      $233,216
Adjustable Rate           ---    11,076        86,306


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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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



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





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

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



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

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







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

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



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



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


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

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

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

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

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

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

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




                                          At December 31,
                            1995               1994             1993
                       Amount  Percent    Amount  Percent  Amount  Percent
                                      (Dollars in Thousands)
                                                   
U.S. treasury
 and government
 agency securities    $73,484    32.4%   $70,904    27.6%  $80,303    30.1%
Mortgage-backed 
 securities           128,361    56.6    157,197    61.2   153,517    57.6
Collateralized
 mortgage                                            
 obligations           17,473     7.7     24,259     9.5    24,642     9.2
State, county, 
 and municipal 
 securities             6,578     2.9      3,425     1.3     7,067     2.7
Other                                                   
 investment             1,000     0.4      1,000     0.4     1,015     0.4
 securities                                       
                     $226,896   100.0%  $256,785   100.0% $266,544   100.0%

                     
                     
    The  following table sets forth the fair  market  value and percentage 
distribution of securities available for sale at the  dates  indicated.  
For additional information,  see Note 3 to the Consolidated Financial 
Statements included  in Item 8 hereof.




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



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


Sources of Funds

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

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

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




                                      Year Ended December 31,
                            1995                1994               1993
                       Amount   Percent    Amount  Percent    Amount  Percent
                                                     
Demand deposits      $153,142    18.7%   $141,533    18.5%   $121,057  16.9%
Savings and
 NOW accounts         261,302    32.0%    290,719    37.9%    277,633  38.8%
Money Market
 and Super Now
 accounts             110,431    13.5%    119,347    15.6%    104,723  14.6%
Time deposits         292,206    35.8%    214,780    28.0%    212,488  29.7%
Total                $817,081   100.0%   $766,379   100.0%   $715,901 100.0%
           

          
    The   Bank's  interest-bearing  time  certificates   of
deposit  of  $100,000  or  more  totaled  $30.1  million  at
December 31, 1995.  The maturity of these certificates is as
follows:  $10.3 million within three months;  $14.2  million
over three through 12 months; and $5.6 million thereafter.

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

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

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

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

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

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



                                      At December 31,
                                 1995       1994      1993
                                      (in Thousands)
                                          
Federal funds
 purchased                     $4,060     $1,165    $1,625
Assets sold under
 repurchase agreements            ---     25,420    10,303
Treasury tax and loan 
 notes                          4,031      3,802     6,950
Federal Home Loan Bank
 borrowings                    20,000     25,000       ---
Subordinated capital
  notes                         4,843      4,965     4,965
                              $32,934    $60,352   $23,843 

     
     The following table presents certain information
regarding the Bank's short-term borrowings at the dates
and for the periods indicated.



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



Trust and Financial Services

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

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

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


Regulation

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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



Item 2.     Properties

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


Item 3.   Legal Proceedings

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


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

     Not applicable



PART II


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

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


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


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

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


Item  8.  Financial Statements and Supplementary Data

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


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

     None



PART III


Item 10.  Directors and Executive Officers of the Registrant

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


Item 11.  Executive Compensation

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


Item 12.  Security Ownership of Certain Beneficial Owners and Management

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


Item 13.  Certain Relationships and Related Transactions

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



PART IV

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

     Report of Independent Public Accountants

     Consolidated balance sheets as of December 31, 1995 and 1994

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

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

     Notes to Consolidated Financial Statements

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

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

          4.1       Specimen Common Stock Certificate             (4)

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

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

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

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

        21        Subsidiaries of the Registrant                  (3)

        23        Consent of Independent Public                  E- 120
                     Accountants
                     
          
Footnotes:

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

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

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

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

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

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




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


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


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


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

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

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

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

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

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

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

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

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

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

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

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

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

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