SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

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

Independent Bank Corp.

(Exact name of registrant as specified in its charter)

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

288 Union Street, Rockland, Massachusetts 02370
(Address of principal executive offices, including zip code)

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

     Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes þ     No   o

     Indicate by check mark whether the registrant is a large accelerated filer; an accelerated filer or a non-accelerated filer (as defined in Rule 12b-2 of the Exchange Act) (check one).

Large Accelerated Filer   o		Accelerated Filer   þ		Non-accelerated Filer   o

     Indicate by check mark whether the registrant is a shell company (as defined in rule 12b-2 of the Exchange Act).

Yes o    No þ

     As of May 1, 2006, there were 15,065,524 shares of the issuer’s common stock outstanding, par value $0.01 per share.

 

 

INDEX

		PAGE
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
Consolidated Balance Sheets (unaudited) -		3
March 31, 2006 and December 31, 2005
Consolidated Statements of Income (unaudited) -		4
Three months ended March 31, 2006 and 2005
Consolidated Statements of Stockholders’ Equity (unaudited) -		5
Three months ended March 31, 2006 and for the year ended December 31, 2005
Consolidated Statements of Cash Flows (unaudited) -		6
Three months ended March 31, 2006 and 2005
Condensed Notes to Consolidated Financial Statements (unaudited) - March 31, 2006
Note 1 — Basis of Presentation		7
Note 2 — Stock-Based Compensation		7
Note 3 — Recent Accounting Developments		14
Note 4 — Earnings Per Share		16
Note 5 — Common Stock Repurchase Program		16
Note 6 — Employee Benefits		17
Note 7 — Repurchase Agreements		17
Note 8 — Comprehensive Income (Loss)		18
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations		18
Table 1 — Summary of Delinquency Information		26
Table 2 — Nonperforming Assets / Loans		27
Table 3 — Summary of Changes in the Allowance for Loan Losses		29
Table 4 — Summary of Allocation of the Allowance for Loan Losses		30
Table 5 — Average Balance, Interest Earned/Paid & Average Yields - Three months ended March 31, 2006 and 2005		34
Table 6 — Volume Rate Analysis		36
Table 7 — New Markets Tax Credit Recognition Schedule		38
Table 8 — Interest Rate Derivatives		40
Table 9 — Interest Rate Sensitivity		42
Table 10 — Contractual Obligations, Commitments and Off-Balance Sheet Financial Instruments by Maturity		44
Item 3. Quantitative and Qualitative Disclosures About Market Risk		44
Item 4. Controls and Procedures		44
PART II. OTHER INFORMATION		45
Item 1. Legal Proceedings		45
Item 1A. Risk Factors		46
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds		46
Item 3. Defaults Upon Senior Securities		46
Item 4. Submission of Matters to a Vote of Security Holders		46
Item 5. Other Information		46
Item 6. Exhibits		46
Signatures		50
EX-10.14 Executive Officer 2006 Incentive Plan
EX-10.16 Stock Option Agreement for Non-Employee Director
EX-10.17 Restricted Stock Agreement for Non-Employee Director
EX-31.1 Section 302 Certification of CEO
EX-31.2 Section 302 Certification of CFO
EX-32.1 Section 906 Certification of CEO
EX-32.2 Section 906 Certification of CFO

PART 1. FINANCIAL INFORMATION

Item 1. Financial Statements

INDEPENDENT BANK CORP.

CONSOLIDATED BALANCE SHEETS
(Unaudited — Dollars in Thousands, Except Share and Per Share Amounts)

		March 31,				December 31,
		2006				2005
ASSETS
CASH AND DUE FROM BANKS		$	59,011			$	66,289
FEDERAL FUNDS SOLD AND SHORT TERM INVESTMENTS			12,000				63,662
SECURITIES
TRADING ASSETS			1,598				1,557
SECURITIES AVAILABLE FOR SALE			523,315				581,516
SECURITIES HELD TO MATURITY (fair value $105,721 and $106,730)			103,818				104,268
FEDERAL HOME LOAN BANK STOCK			29,287				29,287
TOTAL SECURITIES			658,018				716,628
LOANS
COMMERCIAL AND INDUSTRIAL			163,024				155,081
COMMERCIAL REAL ESTATE			681,025				683,240
COMMERCIAL CONSTRUCTION			139,557				140,643
BUSINESS BANKING			54,188				51,373
RESIDENTIAL REAL ESTATE			419,732				428,343
RESIDENTIAL CONSTRUCTION			7,460				8,316
RESIDENTIAL LOANS HELD FOR SALE			8,831				5,021
CONSUMER — HOME EQUITY			262,931				251,852
CONSUMER — AUTO			251,025				263,179
CONSUMER — OTHER			52,819				53,760
TOTAL LOANS			2,040,592				2,040,808
LESS: ALLOWANCE FOR LOAN LOSSES			(26,746	)			(26,639	)
NET LOANS			2,013,846				2,014,169
BANK PREMISES AND EQUIPMENT, NET			36,955				37,431
GOODWILL			55,078				55,078
CORE DEPOSIT INTANGIBLES			1,700				1,780
MORTGAGE SERVICING RIGHTS			2,801				2,892
BANK OWNED LIFE INSURANCE			44,069				44,762
OTHER ASSETS			40,505				38,994
TOTAL ASSETS		$	2,923,983			$	3,041,685
LIABILITIES AND STOCKHOLDERS’ EQUITY
DEPOSITS
DEMAND DEPOSITS		$	485,283			$	511,920
SAVINGS AND INTEREST CHECKING ACCOUNTS			576,126				613,840
MONEY MARKET			532,007				550,677
TIME CERTIFICATES OF DEPOSIT OVER $100,000			167,696				167,242
OTHER TIME CERTIFICATES OF DEPOSIT			358,551				361,815
TOTAL DEPOSITS			2,119,663				2,205,494
FEDERAL HOME LOAN BANK BORROWINGS			392,448				417,477
FEDERAL FUNDS PURCHASED AND ASSETS SOLD UNDER REPURCHASE AGREEMENTS			112,484				113,335
JUNIOR SUBORDINATED DEBENTURES			51,546				51,546
TREASURY TAX AND LOAN NOTES			225				5,452
TOTAL BORROWINGS			556,703				587,810
OTHER LIABILITIES			20,610				20,229
TOTAL LIABILITIES		$	2,696,976			$	2,813,533
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS’ EQUITY
PREFERRED STOCK, $0.01 par value. Authorized: 1,000,000 Shares Outstanding: None		$	—			$	—
COMMON STOCK, $0.01 par value. Authorized: 30,000,000 Issued: 15,256,974 Shares at March 31, 2006 and 15,402,391 Shares at December 31, 2005			153				154
SHARES HELD IN RABBI TRUST AT COST 166,273 Shares at March 31, 2006 and 170,488 Shares at December 31, 2005			(1,623	)			(1,577	)
DEFERRED COMPENSATION OBLIGATION			1,623				1,577
ADDITIONAL PAID IN CAPITAL			59,856				59,700
RETAINED EARNINGS			175,792				175,284
ACCUMULATED OTHER COMPREHENSIVE (LOSS), NET OF TAX			(8,794	)			(6,986	)
TOTAL STOCKHOLDERS’ EQUITY			227,007				228,152
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY		$	2,923,983			$	3,041,685

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

INDEPENDENT BANK CORP.

CONSOLIDATED STATEMENTS OF INCOME
(Unaudited — Dollars in Thousands, Except Share and Per Share Data)

		THREE MONTHS ENDED
		March 31,
		2006				2005
INTEREST INCOME
Interest on Loans		$	32,703			$	28,128
Taxable Interest and Dividends on Securities			7,228				8,153
Non-taxable Interest and Dividends on Securities			670				665
Interest on Federal Funds Sold and Short-Term Investments			100				30
Total Interest Income			40,701				36,976
INTEREST EXPENSE
Interest on Deposits			8,460				5,254
Interest on Borrowings			5,935				5,854
Total Interest Expense			14,395				11,108
Net Interest Income			26,306				25,868
PROVISION FOR LOAN LOSSES			750				930
Net Interest Income After Provision For Loan Losses			25,556				24,938
NON-INTEREST INCOME
Service Charges on Deposit Accounts			3,418				2,972
Investment Management Services Income			1,355				1,238
Mortgage Banking Income			818				928
BOLI Income			1,743				424
Net (Loss)/Gain on Sales of Securities			(1,769	)			343
Other Non-Interest Income			769				682
Total Non-Interest Income			6,334				6,587
NON-INTEREST EXPENSE
Salaries and Employee Benefits			11,864				11,792
Occupancy and Equipment Expenses			2,713				2,595
Data Processing and Facilities Management			1,060				962
Other Non-Interest Expense			4,747				4,441
Total Non-Interest Expense			20,384				19,790
INCOME BEFORE INCOME TAXES			11,506				11,735
PROVISION FOR INCOME TAXES			3,602				3,821
NET INCOME		$	7,904			$	7,914
BASIC EARNINGS PER SHARE		$	0.52			$	0.52
DILUTED EARNINGS PER SHARE		$	0.51			$	0.51
Weighted average common shares (Basic)			15,343,807				15,347,540
Common stock equivalents			153,624				164,680
Weighted average common shares (Diluted)			15,497,431				15,512,220

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

INDEPENDENT BANK CORP.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(Unaudited — Dollars in Thousands, Except Per Share Data)

																						ACCUMULATED
						SHARES				DEFERRED				ADDITIONAL								OTHER
		COMMON				HELD IN				COMPENSATION				PAID-IN				RETAINED				COMPREHENSIVE
		STOCK				RABBI TRUST				OBLIGATION				CAPITAL				EARNINGS				INCOME/(LOSS)				TOTAL
BALANCE DECEMBER 31, 2004		$	153				($1,428	)		$	1,428			$	59,415			$	150,241			$	934			$	210,743
Net Income																			33,205								33,205
Cash Dividends Declared ($0.60 per share)																			(9,233	)							(9,233	)
Proceeds From Exercise of Stock Options			1																1,071								1,072
Tax Benefit on Stock Option Exercise															282												282
Stock-Based Compensation															3												3
Change in Fair Value of Derivatives During Period, Net of Tax, and Realized Gains																							870				870
Deferred Compensation Obligation							(149	)			149																—
Change in Unrealized Gain on Securities Available For Sale, Net of Tax and Realized Gains																							(8,790	)			(8,790	)
BALANCE DECEMBER 31, 2005		$	154				($1,577	)		$	1,577			$	59,700			$	175,284				($6,986	)		$	228,152
Net Income																			7,904								7,904
Cash Dividends Declared ($0.16 per share)																			(2,451	)							(2,451	)
Purchase of Common Stock			(2	)															(5,777	)							(5,779	)
Proceeds From Exercise of Stock Options			1																832								833
Tax Benefit on Stock Option Exercise															136												136
Stock-Based Compensation															20												20
Change in Fair Value of Derivatives During Period, Net of Tax, and Realized Gains																							838				838
Deferred Compensation Obligation							(46	)			46																—
Change in Unrealized Gain on Securities Available For Sale, Net of Tax and Realized Gains																							(2,646	)			(2,646	)
BALANCE MARCH 31, 2006		$	153				($1,623	)		$	1,623			$	59,856			$	175,792				($8,794	)		$	227,007

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

INDEPENDENT BANK CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited — Dollars in Thousands)

		THREE MONTHS ENDED
		MARCH 31,
		2006				2005
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income		$	7,904			$	7,914
ADJUSTMENTS TO RECONCILE NET INCOME TO NET CASH PROVIDED FROM OPERATING ACTIVITIES:
Depreciation and amortization			1,463				1,471
Provision for loan losses			750				930
Deferred income tax (expense) benefit			(1,036	)			(3,741	)
Loans originated for resale			(34,923	)			(42,676	)
Proceeds from mortgage loan sales			31,334				47,523
Proceeds from Bank Owned Life Insurance			(1,316	)			—
Gain on sale of mortgages			(221	)			(389	)
Loss/(Gain) on sale of investments			1,769				(343	)
Gain recorded from mortgage servicing rights, net of amortization			91				13
Stock based compensation expense			20				—
Tax benefit from stock option exercises			—				(50	)
Changes in assets and liabilities:
Decrease in other assets			3,951				2,096
Increase in other liabilities			242				1,745
TOTAL ADJUSTMENTS			2,124				6,579
NET CASH PROVIDED FROM OPERATING ACTIVITIES			10,028				14,493
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from maturities and principal repayments of Securities Held to Maturity			411				626
Proceeds from maturities and principal repayments and sales of Securities Available For Sale			51,954				78,380
Purchase of Securities Available For Sale			—				(96,796	)
Net decrease (increase) in Loans			3,383				(43,079	)
Investment in Bank Premises and Equipment			(656	)			(1,180	)
NET CASH PROVIDED FROM (USED IN) INVESTING ACTIVITIES			55,092				(62,049	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Net (decrease) increase in Time Deposits			(2,810	)			62,556
Net (decrease) increase in Other Deposits			(83,021	)			16,123
Net decrease in Federal Funds Purchased and Assets Sold Under Repurchase Agreements			(851	)			(1,685	)
Net decrease in Federal Home Loan Bank Borrowings			(25,029	)			(21,358	)
Net decrease in Treasury Tax and Loan Notes			(5,227	)			(2,797	)
Proceeds from exercise of stock options			833				532
Tax benefit from stock option exercises			136				—
Payments for purchase of common stock			(5,779	)			—
Dividends paid			(2,312	)			(2,146	)
NET CASH (USED IN) PROVIDED FROM FINANCING ACTIVITIES			(124,060	)			51,225
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS			(58,940	)			3,669
CASH AND CASH EQUIVALENTS AT THE BEGINNING OF PERIOD			129,951				65,696
CASH AND CASH EQUIVALENTS AS OF MARCH 31,		$	71,011			$	69,365
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the three months for:
Interest on deposits and borrowings		$	14,140			$	9,392
Income taxes			717				1,195
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
Change in fair value of derivatives, net of tax and realized gains			838				1,026
Change in fair value of securities available for sale, net of tax and realized gains			(2,646	)			(7,373	)

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

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 — BASIS OF PRESENTATION

     Independent Bank Corp. (the “Company”) is a state chartered, federally registered bank holding company headquartered in Rockland, Massachusetts incorporated in 1986. The Company is the sole stockholder of Rockland Trust Company (“Rockland” or “the Bank”), a Massachusetts trust company chartered in 1907. The Company also owns 100% of the common stock of Independent Capital Trust III (“Trust III”) and Independent Capital Trust IV (“Trust IV”), each of which have issued trust preferred securities to the public. As of March 31, 2004, Trust III and Trust IV are no longer included in the Company’s consolidated financial statements (see FIN No. 46 discussion within Recent Accounting Pronouncements Note 3 below). The Bank’s subsidiaries consist of: three Massachusetts securities corporations, RTC Securities Corp. I, RTC Securities Corp. X, and Taunton Avenue Securities Corp.; Taunton Avenue Inc.; Rockland Trust Community Development LLC (“RTC CDE I”) and Rockland Trust Community Development Corporation II (“RTC CDE II”). Taunton Avenue Inc. was formed in May 2003 to hold loans, industrial development bonds and other assets. RTC CDE I and RTC CDE II were formed in August 2003 and August 2005, respectively, to make loans and to provide financial assistance to qualified businesses and individuals in low-income communities in accordance with the U.S. Treasury’s New Markets Tax Credit Program criteria. All material intercompany balances and transactions have been eliminated in consolidation. When necessary, certain amounts in prior year financial statements have been reclassified to conform to the current year’s presentation.

     The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation of the financial statements, primarily consisting of normal recurring adjustments, have been included. Operating results for the quarter ended March 31, 2006 are not necessarily indicative of the results that may be expected for the year ended December 31, 2006 or any other interim period. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2005 filed with the Securities and Exchange Commission.

NOTE 2 — STOCK-BASED COMPENSATION

     The Company has four stock-based plans: the Amended and Restated 1987 Incentive Stock Option Plan (“The 1987 Plan”), the 1996 Non-employee Directors’ Stock Option Plan (“The 1996 Plan”), the 1997 Employee Stock Option Plan (“The 1997 Plan”), and the 2005 Employee Stock Plan (“The 2005 Plan”). All four plans were approved by the Company’s Board of Directors and shareholders.

     The following table presents the amount of cumulatively granted options and restricted stock awards, net of cancellations, through March 31, 2006.

		Authorized				Authorized								Cumulative
		Stock				Restricted								Granted, Net
		Option Awards				Stock Awards				Total				of Cancellations
1987 Plan			800,000				N/A				800,000				586,813
1996 Plan			300,000				N/A				300,000				209,000
1997 Plan			1,100,000				N/A				1,100,000				1,076,572
2005 Plan			(1	)			(1	)			800,000				140,950

     At March 31, 2006, there were no shares available for grant under either the 1987 Plan or the 1996 Plan due to their expiration. Under the 2005 Plan, the 1997 Plan, and the 1996 Plan the option exercise price equals the fair market value on the date of grant. All options granted under the 1997 Plan prior to December 15, 2005 vested between six months and two years of the date of grant and have ten-year contractual terms. All options granted on December 15, 2005 under either the 2005 Plan or the 1997 Plan vested immediately and have seven-year contractual terms. Options granted under all plans expire between 2006 and 2015. The Company issues shares for option exercises and restricted stock issuances from its pool of authorized but unissued shares.

     On July 1, 2004 Chapter 156D of the Massachusetts General Laws, a statute known as the Massachusetts Business Corporation Act, took effect. Chapter 156D applies to Massachusetts corporations, such as the Company, as of its effective date. One provision of Chapter 156D is designed to eliminate the concept of “treasury stock” and provides, in pertinent part, that shares that a Massachusetts company reacquires after July 1, 2004 will be treated as authorized but unissued shares. The Company has, based upon this change in Massachusetts law, retroactively converted its existing treasury stock to authorized but unissued shares from December 31, 2005 back to July 1, 2004 and accounted for this change, in the aggregate amount of $2.6 million, as a reduction in the Company’s common stock (at par value) and retained earnings. There was no impact to total equity. At December 31, 2004 the Company had 124,488 shares at a cost of $1.9 million previously classified as treasury stock.

     On December 15, 2005, the Company’s Board of Directors voted to accelerate the vesting of certain unvested “out-of-the-money” stock options awarded to employees pursuant to the 1997 Plan so that they immediately vested as of December 15, 2005. No other changes were made to the terms and conditions of the stock options affected by the Board vote. The Board vote approved the acceleration and immediate vesting of all unvested options with an exercise price of $31.44 or greater per share. As a consequence of the Board vote, options to purchase 135,549 shares of the Company’s common stock became exercisable immediately. The average of the high price and low price at which the Company’s common stock traded on December 15, 2005, the date of the Board vote, was $28.895 per share. The Company estimates that, as a result of this accelerated vesting, approximately $710,000 of 2006 non-cash compensation expense and $8,000 of 2007 non-cash compensation expense were

eliminated that would otherwise have been recognized in the Company’s earnings in accordance with SFAS 123R.

     Also on December 15, 2005, the Company granted 11,450 restricted stock awards to employees from the 2005 Plan. These awards vest evenly over a five-year period assuming continued employment with the Company and the holders of these awards participate fully in the rewards of stock ownership of the Company, including voting and dividend rights. The employees are not required to pay any consideration to the Company for the restricted stock awards. The Company measured the fair value of the shares based on the average of the high price and low price at which the Company’s common stock traded on the date of the grant.

     Prior to January 1, 2006, the Company accounted for its stock-based plans under the recognition and measurement provisions of Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (“APB 25”), and related Interpretations, as permitted by Statement of Financial Accounting Standard No. 123, Accounting for Stock-Based Compensation (“SFAS 123”). No compensation cost was recognized for stock options in the Consolidated Statement of Income for the periods ended on or prior to December 31, 2005, as options granted under those plans had an exercise price equal to or greater than the market value of the underlying common stock on the date of grant. However, there was compensation expense recorded in the year ended December 31, 2005 related to restricted stock awards in accordance with APB 25 in the amount of approximately $3,000 before tax.

     Effective January 1, 2006, the Company adopted the fair value recognition provisions of FASB Statement No. 123 (revised 2004), Share-Based Payment (“SFAS 123R”) for all share-based payments (See discussion which follows in Recent Accounting Developments), using the modified-prospective transition method. Under this transition method, compensation cost recognized in the quarter ended March 31, 2006 includes: (1) compensation expense recognized over the requisite service period for all share-based awards granted prior to, but not yet fully vested, as of January 1, 2006, based on the grant date fair value estimated in accordance with the original provisions of SFAS 123, and (2) compensation cost for all share-based awards granted on or subsequent to January 1, 2006, based on the grant-date fair value estimated in accordance with the provisions of SFAS 123R, of which the Company has none to date. In accordance with the modified prospective transition method, the Company’s Consolidated Financial Statements for prior periods have not been restated to reflect, and do not include, the impact of SFAS 123R. Upon adoption of SFAS 123R, the Company elected to retain its method of valuation for share-based awards granted using the Black-Scholes option-pricing model which was also previously used for the Company’s pro forma information required under SFAS 123. The Company is recognizing compensation expense for its awards on a straight-line basis over the requisite service period for the entire award (straight-line attribution method), ensuring that the amount of compensation cost recognized at any date at least equals the portion of the grant-date fair value of the award that is vested at that time.

     The total compensation expense before tax recognized in earnings by the Company in the quarter ended March 31, 2006 was approximately $20,000. The portion of this expense related to restricted stock awards was approximately $14,000. The recognition of compensation expense for these types of awards did not change as a result of adopting SFAS 123R on January 1, 2006. However, as a result of adopting SFAS 123R, the Company was required to recognize additional stock-based compensation expense in the quarter ended March 31, 2006 related to stock option awards in the amount of approximately $6,000. This

additional $6,000 pre-tax expense had no impact on the Company’s basic and diluted earnings per share for the quarter ended March 31, 2006.

     As required, prior to the adoption of SFAS 123R, the Company presented all tax benefits of deductions resulting from the exercise of stock options as operating cash flows in the Consolidated Statement of Cash Flows. SFAS 123R requires the cash flows resulting from the tax benefits from tax deductions in excess of the compensation cost recognized for those options (excess tax benefits) to be classified as financing cash flows. Therefore, the Company had $136,000 of excess tax benefits classified as a financing cash inflow during the quarter ended March 31, 2006.

     Cash received from stock option exercises for the quarter ended March 31, 2006, was approximately $833,000. The actual tax benefit realized for the tax deductions from option exercises under all plans totaled $136,000 and $50,000, respectively, for the quarters ended March 31, 2006 and 2005. No cash was used by the Company to settle equity instruments granted under share-based compensation arrangements during the quarter ended March 31, 2006.

     For purposes of pro forma disclosures for periods prior to January 1, 2006, the estimated fair value of the stock options is amortized to expense over the vesting period of the options. The Company’s net income and earnings per share for the quarter ended March 31, 2005, had the Company elected to recognize compensation expense for the granting of options under SFAS 123 using the Black-Scholes option pricing model, would have been reduced to the following pro forma amounts:

Three Months Ended March 31,						2005
Net Income:
		As Reported (000’s)				$	7,914
Add: Total stock-based employee compensation expense included in reported net income, net of tax						$	0
Less: Total stock-based employee compensation expense determined under the fair value based method for all awards, net of tax						($	183	)
		Pro Forma (000’s)				$	7,731
Basic EPS:
		As Reported				$	0.52
		Pro Forma				$	0.50
Diluted EPS:
		As Reported				$	0.51
		Pro Forma				$	0.50

     The fair value of each option grant is estimated on the date of the grant using the Black-Scholes option-pricing model with the following assumptions used for grants under the 2005 Plan, the 1997 Plan and the 1996 Plan.

     Expected volatility is based on the standard deviation of the historical volatility of the weekly adjusted closing price of the Company’s shares for a period equivalent to the expected life of the option.

     The expected life represents the period of time that the option is expected to be outstanding, taking into account the contractual term, historical exercise/forfeiture behavior, and the vesting period, if any.

     Expected dividend yield is an annualized rate calculated using the most recent dividend payment at time of grant and the Company’s average trailing twelve-month daily stock price.

     The risk-free rate is based on the U.S. Treasury yield curve in effect at the time of grant for a period equivalent to the expected life of the option.

     In addition, as SFAS 123R requires that the stock-based compensation expense recognized in earnings be based on the amount of awards ultimately expected to vest, a forfeiture assumption should be estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. Prior to the adoption of SFAS 123R, the Company was not estimating forfeitures, but was rather adjusting pro forma compensation cost as actual forfeitures occurred, as permitted by SFAS 123. There is no cumulative effect of a change in accounting principle recognized in income at the time of adoption of SFAS 123R as the stock-based compensation expense recognized in income prior to adoption was immaterial and therefore the adjustment to reflect estimated forfeitures related to this expense was immaterial. Stock-based compensation expense recognized in the first quarter of 2006 has been reduced for annualized estimated forfeitures of 5% for both restricted stock and stock option awards. Forfeitures were estimated based on historical experience.

				2005 Plan				1997 Plan				1996 Plan
Expected Volatility		March 31, 2006			N/A				N/A				N/A
		Fiscal Year 2005			25	%(1)			25	%(1)			—
					—				26	%(2)			27	%(3)
Expected Lives		March 31, 2006			N/A				N/A				N/A
		Fiscal Year 2005		3.5 years (1)				3.5 years(1)					—
					—			3.5-4 years(2)				4.5 years(3)
Expected Dividend Yields		March 31, 2006			N/A				N/A				N/A
		Fiscal Year 2005			2.04	%(1)			2.04	%(1)			—
					—				1.91%-1.95	%(2)			2.21	%(3)
Risk Free Interest Rate		March 31, 2006			N/A				N/A				N/A
		Fiscal Year 2005			4.38	%(1)			4.38	%(1)			—
					—				3.53%-3.80	%(2)			3.93	%(3)

     A summary of the status of the Company’s 2005 Plan, 1997 Plan, 1996 Plan, and 1987 Plan for the quarter ended March 31, 2006 is presented in the table below:

						2006
						Weighted				Wtd Avg.				Aggregate
						Average				Remaining				Intrinsic
						Exercise				Contractual				Value
Options		Shares				Price ($)				Term (years)				($000)
Balance, January 1			950,390			$	25.67				—				—
Granted			—			$	—				—				—
Exercised			(47,883	)		$	17.40				—				—
Forfeited			(30,202	)		$	31.77				—				—
Expired			—			$	—				—				—
Balance, March 31			872,305			$	25.92				6.6			$	5,451
Options Exercisable at March 31			868,639			$	25.91				6.6			$	5,439
Weighted average grant date fair value of options granted						$	—
Total intrinsic value of share options exercised														$	427

     The aggregate intrinsic value in the preceding table represents the total pre-tax intrinsic value, based on the average of the high price and low price at which the Company’s common stock traded on March 31, 2006 of $31.74, which would have been received by the option

holders had all option holders exercised their options as of that date. The weighted average grant date fair value of options granted in the quarter ended March 31, 2005 was $6.72, and the total intrinsic value of share options exercised in that quarter was $121,000.

     During the first quarter of 2006, no options were granted under the 1996 Non-employee Directors’ Stock Option Plan. At March 31, 2006, a total of 89,000 options at a weighted average exercise price of $19.83 were outstanding under that plan, all of which were exercisable.

     A summary of the status of the Company’s nonvested shares as of March 31, 2006 and changes during the quarter then ended is presented in the table below:

		Nonvested Awards Issued Under the Plans
		Stock Options								Restricted Stock Awards
						Weighted								Weighted
						Average								Average
						Grant Date								Grant Date
		Awards				Fair Value				Awards				Fair Value
Nonvested at January 1, 2006			37,849			$	6.64				11,450			$	28.90
Granted			—			$	—				—			$	—
Vested			(32,367	)		$	6.73				—			$	—
Forfeited			(1,816	)		$	6.73				—			$	—
Nonvested at March 31, 2006			3,666			$	5.84				11,450			$	28.90

     At March 31, 2006, there was $8,000 of total unrecognized compensation cost related to nonvested stock options granted under all plans. That cost is expected to be recognized over a weighted-average remaining period of 0.4 years. At March 31, 2006, there was $268,000 of total unrecognized compensation cost related to nonvested restricted stock awards granted under all plans, which includes an estimation of forfeitures. That cost is expected to be recognized over a weighted-average remaining period of 2.7 years. The total fair value of stock options that vested during the quarters ended March 31, 2006 and 2005 was $218,000 and $431,000, respectively. There were no restricted stock awards that vested during the quarter ended March 31, 2006.

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

NOTE 3 — RECENT ACCOUNTING DEVELOPMENTS

     FASB Staff Position (“FSP”) FAS 123R-3, “Transition Election Related to Accounting for the Tax Effects of Share-Based Payment Awards” In November 2005, the FASB issued FSP FAS 123R-3. This FSP provides a simplified, elective transition alternative to (1) calculating the beginning balance of the pool of excess tax benefits available to absorb tax deficiencies subsequent to the adoption of SFAS 123R (“APIC Pool”) and (2) determining the subsequent impact on the APIC Pool from the tax benefits of awards that are fully vested and outstanding upon the adoption of SFAS 123R. An entity shall follow either the transition guidance described in this FSP or the transition guidance described in SFAS 123R paragraph 81. An entity that adopted SFAS 123R using the modified prospective or modified retrospective application may make a one-time election to adopt the transition method described in this FSP. An entity may take up to one year from the later of its initial adoption of SFAS 123R or the effective date of this FSP to make this one-time election. The Company has not yet determined the transition method that will be applied in calculating the APIC pool after adopting SFAS 123R.

     FASB Staff Position (“FSP”) FAS 123R-4, “Classification of Options and Similar Instruments Issued as Employee Compensation That Allow for Cash Settlement upon the Occurrence of a Contingent Event” In February 2006, the FASB issued FSP FAS 123R-4. This FSP addresses the classification of options and similar instruments issued as employee compensation that allow for cash settlement upon the occurrence of a contingent event. The guidance in this FSP amends certain paragraphs of SFAS 123R, which required that options or similar instruments be classified as liabilities if the entity could be required under any circumstances to settle the option or similar instrument by transferring cash or other assets. These paragraphs are amended such that a cash settlement feature that can be exercised only upon the occurrence of a contingent event that is outside the employee’s control does not meet the condition in those paragraphs of SFAS 123R until it becomes probable that the event will occur. This FSP was to be applied upon initial adoption of SFAS 123R. An entity that adopted SFAS 123R prior to the issuance of this FSP (such as the Company) is to apply the guidance in the first reporting period beginning after FSP FAS 123R-4 was made available. If in applying SFAS 123R an entity treated options or similar instruments that allow for cash settlement upon the occurrence of a contingent event in a manner consistent with the guidance in this FSP (such as the Company), then that entity would not be required to retrospectively apply the guidance in this FSP to prior periods. The adoption of FSP FAS 123R-4 did not have a material impact on the Company’s financial position or results of operations because the Company treated options that allow for cash settlement upon the occurrence of a contingent event in a manner consistent with the guidance in this FSP upon adoption of SFAS 123R.

     FASB Staff Position (“FSP”) SOP 94-6-1, “Terms of Loan Products That May Give Rise to a Concentration of Credit Risk” In December 2005, the FASB issued FSP SOP 94-6-1. This FSP was issued in response to inquiries from constituents and discussions with the SEC staff and regulators of financial institutions to address the circumstances in which the terms of loan products give rise to a concentration of credit risk as that term is used in SFAS No. 107 “Disclosures about Fair Value of Financial Instruments”, and what disclosures apply to entities who deal with loan products whose terms may give rise to a concentration of credit risk. An entity shall provide the disclosures required by SFAS No. 107 for either an individual loan product type or a group of loan products with similar features that are determined to

represent a concentration of credit risk in accordance with the guidance of SOP 94-6-1 for all periods presented in financial statements. This SOP is effective for interim and annual periods ending after December 19, 2005. The adoption of FSP SOP 94-6-1 did not have a material impact on the Company’s financial position or results of operations.

     SFAS No. 155, “Accounting for Certain Hybrid Financial Instruments — an amendment of FASB Statements No. 133 and 140” In February 2006, the Financial Accounting Standards Board (“FASB”) issued SFAS 155. SFAS 155 amends SFAS 133 “Accounting for Derivative Instruments and Hedging Activities” (“SFAS 133”) and SFAS 140 “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities” (“SFAS 140”). This Statement permits fair value remeasurement for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation; clarifies which interest- and principal-only strips are not subject to SFAS 133; requires an evaluation of interests in securitized financial assets to identify interests that are freestanding derivatives or that are hybrid financial instruments that contain an embedded derivative requiring bifurcation; clarifies that concentrations of credit risk in the form of subordination are not embedded derivatives; and amends SFAS 140 to eliminate the prohibition on a qualifying special purpose entity from holding a derivative financial instrument that pertains to a beneficial interest other than another derivative financial instrument. This SFAS is effective for all financial instruments acquired or issued after the beginning of an entity’s fiscal year that begins after September 15, 2006. As this standard is effective for the Company beginning on January 1, 2007, if the Company were to acquire or issue financial instruments subsequent to that date the guidance in FAS 155 would be applied.

     SFAS No. 156, “Accounting for Servicing of Financial Assets — an amendment of FASB Statement No. 140” In March 2006, the Financial Accounting Standards Board (“FASB”) issued SFAS 156. SFAS 156 amends SFAS 140, “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities”. This Statement requires an entity to recognize a servicing asset or servicing liability when it undertakes an obligation to service a financial asset in certain situations; requires separately recognized servicing assets and servicing liabilities to be initially measured at fair value, if practicable; permits an entity to choose between an amortization or fair value measurement method for each class of separately recognized servicing assets and servicing liabilities; at initial adoption, permits a one-time reclassification of available-for-sale securities to trading securities by entities with recognized servicing rights; requires separate presentation of servicing assets and servicing liabilities subsequently measured at fair value in the statement of financial position and additional disclosures for all separately recognized servicing assets and servicing liabilities. SFAS 156 is to be adopted as of the beginning of an entity’s fiscal year that begins after September 15, 2006, with earlier adoption permitted, provided the entity has not yet issued financial statements for any period of that fiscal year. The effective date of this Statement is the date an entity adopts the requirements of this Statement. An entity should apply the requirements for recognition and initial measurement of servicing assets and servicing liabilities prospectively to all transactions after the effective date. The Company does not believe that the adoption of SFAS 156 will have a material impact on the Company’s financial position.

NOTE 4 — EARNINGS PER SHARE

     Basic earnings per share (“EPS”) excludes dilution and is computed by dividing net income by the weighted average number of common shares outstanding for the period. Diluted EPS reflects the potential dilution that could occur if options or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that share in the earnings of the entity.

     Earnings per share consisted of the following components for the three months ended March 31, 2006 and 2005:

For the Three Months Ended March 31,		Net Income
		2006				2005
		(Dollars in Thousands)
Net Income		$	7,904			$	7,914

		Weighted Average
		Shares
		2006				2005
Basic EPS			15,343,807				15,347,540
Effect of dilutive securities			153,624				164,680
Diluted EPS			15,497,431				15,512,220

		Net Income
		Per Share
		2006				2005
Basic EPS		$	0.52			$	0.52
Effect of dilutive securities		$	0.01			$	0.01
Diluted EPS		$	0.51			$	0.51

     Options to purchase common stock with an exercise price greater than the average market price of common shares for the period are excluded from the calculation of diluted earnings per share, as their effect on earnings per share would be anti-dilutive. For the three months ended March 31, 2006, there were 313,315 shares excluded from the calculation of diluted earnings per share. For the three months ended March 31, 2005, there were 329,948 shares excluded from the calculation of diluted earnings per share.

NOTE 5- COMMON STOCK REPURCHASE PROGRAM

     On January 19, 2006 the Company’s Board of Directors approved a common stock repurchase program. Under the program, the Company is authorized to repurchase up to 800,000 shares, or approximately 5% of the Company’s outstanding common stock. The Company placed no deadline on the repurchase program, but expects to make open market or privately negotiated purchases from time to time. The timing and amount of stock repurchases will depend upon market conditions, securities law limitations, and other corporate considerations. The repurchase program may be modified, suspended, or terminated by the Board of Directors at any time. As of March 31, 2006, 193,300 shares of stock have been repurchased. Additional information about the repurchase program is set forth in Part II, Item 2 of this Form 10-Q.

NOTE 6- EMPLOYEE BENEFITS

POST RETIREMENT BENEFITS AND SUPPLEMENTAL EXECUTIVE RETIREMENT PLANS

     The following table illustrates the status of the post-retirement benefit plan and supplemental executive retirement plans (“SERPs”) as of March 31, for the periods presented:

Components of Net Periodic Benefit Cost
		Post Retirement Benefits								SERPs
						Three months ended March 31,
		2006				2005				2006				2005
						(Unaudited - Dollars in Thousands)
Service cost		$	23			$	23			$	50			$	44
Interest cost			18				18				34				32
Amortization of transition obligation			8				9				—				—
Amortization of prior service cost			3				3				10				12
Recognized net actuarial (gain)/loss			—				—				(1	)			—
Net periodic benefit cost		$	52			$	53			$	93			$	88

     The Company previously disclosed in its financial statements for the fiscal year ended December 31, 2005 that it expected to contribute $60,000 to its post retirement benefit plan and $112,000 to its SERPs in 2006 and presently anticipates making these contributions. For the three months ended March 31, 2006, $28,000 and $32,000 of contributions have been made to the post retirement benefit plan and the SERPs, respectively.

     Not included in the above summary are the components of net periodic benefit cost for the noncontributory defined benefit pension plan administered by Pentegra (“the Fund”). The Fund does not segregate the assets or liabilities of all participating employers and, accordingly, disclosure of accumulated vested and non-vested benefits is not possible. The pension plan year is July 1st through June 30th. The Company anticipates that contributions paid in 2006 to the defined benefit pension plan related to the 2006-2007 plan year will be $3.2 million, Contributions for the 2005-2006 plan years were all paid in 2005. Pension expense was $2.4 million for the year 2005 and is expected to be $3.2 million for the full year 2006 of which $749,000 has been recognized during the three months ended March 31, 2006 .

NOTE 7 — REPURCHASE AGREEMENTS

     Both wholesale and retail repurchase agreements are collateralized by mortgage-backed securities and U.S. Government obligations. At March 31, 2006, the Company had $25.0 million securities of repurchase agreements outstanding with third party brokers and $87.5 million of customer repurchase agreements outstanding. The related securities are included in the securities available for sale.

NOTE 8 — COMPREHENSIVE INCOME (LOSS)

     Information on the Company’s comprehensive income (loss), presented net of taxes, is set forth below for the three months ended March 31, 2006 and 2005 .

		(Unaudited - Dollars in Thousands)
		FOR THE THREE
		MONTHS ENDED
		MARCH 31,
		2006				2005
Net Income		$	7,904			$	7,914
Other Comprehensive (Loss) Income, Net of Tax:
Increase in unrealized losses on securities available for sale, net of tax of $2,280 and $4,308 for the three months ended March 31, 2006 and 2005, respectively			(3,778	)			(7,156	)
Less: reclassification adjustment for realized losses/(gains) included in net earnings, net of tax of $637 and $125 for the three months ended March 31, 2006 and 2005, respectively			1,132				(217	)
Net change in unrealized losses on securities available for sale, net of tax of $1,643 and $4,433 for the three months ending March 31, 2006 and 2005, respectively			(2,646	)			(7,373	)
Increase in fair value of derivatives, net of tax of $784 and $842 for the three months ending March 31, 2006 and 2005, respectively			1,082				1,162
Less: reclassification of realized gains on derivatives, net of tax of $177 and $99 for the three months ending March 31, 2006 and 2005, respectively			(244	)			(136	)
Net change in fair value of derivatives, net of tax of $607 and $743 for the three months ending March 31, 2006 and 2005, respectively			838				1,026
Other Comprehensive Loss, Net of Tax:			(1,808	)			(6,347	)
Comprehensive Income		$	6,096			$	1,567

Item 2.		Management’s Discussion and Analysis of Financial Condition and Results of

Operations

     The following discussion should be read in conjunction with the consolidated financial statements, notes and tables included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2005, filed with the Securities and Exchange Commission.

Cautionary Statement Regarding Forward-Looking Statements

     A number of the presentations and disclosures in this Form 10-Q, including, without limitation, statements regarding the level of allowance for loan losses, the rate of delinquencies and amounts of charge-offs, the rates of loan growth, and any statements preceded by, followed by, or which include the words “may,” “could,” “should,” “will,” “would,” “hope,” “might,” “believe,” “expect,” “anticipate,” “estimate,” “intend,” “plan,” “assume” or similar expressions constitute forward-looking statements.

     These forward-looking statements, implicitly and explicitly, include the assumptions underlying the statements and other information with respect to the Company’s beliefs, plans, objectives, goals, expectations, anticipations, estimates, intentions, financial condition, results of operations, future performance and business, including the Company’s expectations and estimates with respect to the Company’s revenues, expenses, earnings, return on equity, return on assets, efficiency ratio, asset quality and other financial data and capital and performance ratios.

     Although the Company believes that the expectations reflected in the Company’s forward-looking statements are reasonable, these statements involve risks and uncertainties that are subject to change based on various important factors (some of which are beyond the Company’s control). The following factors, among others, could cause the Company’s financial performance to differ materially from the Company’s goals, plans, objectives, intentions, expectations and other forward-looking statements:

	•		a weakening in the strength of the United States economy in general and the strength of the regional and local economies within the New England region and Massachusetts which could result in a deterioration of credit quality, a change in the allowance for loan losses or a reduced demand for the Company’s credit or fee-based products and services;
	•		adverse changes in the local real estate market, as most of the Company’s loans are concentrated in southeastern Massachusetts and Cape Cod and a substantial portion of these loans have real estate as collateral, could result in a deterioration of credit quality and an increase in the allowance for loan losses;
	•		the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System could affect the Company’s business environment or affect the Company’s operations;
	•		the effects of, any changes in, and any failure by the Company to comply with tax laws generally and requirements of the federal New Markets Tax Credit program in particular could adversely affect the Company’s tax provision and its financial results;
	•		inflation, interest rate, market and monetary fluctuations could reduce net interest income and could increase credit losses;
	•		adverse changes in asset quality could result in increasing credit risk-related losses and expenses;
	•		competitive pressures could intensify and affect the Company’s profitability, including as a result of continued industry consolidation and the increase in non-banks providing financial services;
	•		a deterioration in the conditions of the securities markets could adversely affect the value or credit quality of the Company’s assets, the availability and terms of funding necessary to meet the Company’s liquidity needs and the Company’s ability to originate loans;

	•		the potential to adapt to changes in information technology could adversely impact the Company’s operations and require increased capital spending;
	•		changes in consumer spending and savings habits could negatively impact the Company’s financial results; and
	•		future acquisitions may not produce results at levels or within time frames originally anticipated and may result in unforeseen integration issues.

     If one or more of the factors affecting the Company’s forward-looking information and statements proves incorrect, then the Company’s actual results, performance or achievements could differ materially from those expressed in, or implied by, forward-looking information and statements contained in this Form 10-Q. Therefore, the Company cautions you not to place undue reliance on the Company’s forward-looking information and statements.

     The Company does not intend to update the Company’s forward-looking information and statements, whether written or oral, to reflect change. All forward-looking statements attributable to the Company are expressly qualified by these cautionary statements.

EXECUTIVE LEVEL OVERVIEW

     The Company’s results of operations are largely dependent on net interest income, which is the difference between the interest earned on loans and securities and interest paid on deposits and borrowings. The results of operations are also affected by the level of income/fees from loans, deposits, mortgage banking, and investment management activities, as well as operating expenses, the provision for loan losses, the impact of federal and state income taxes, and the relative levels of interest rates and economic activity.

     The Company reported earnings of $7.9 million for the quarter ended March 31, 2006, a decrease of 0.1%, from the same period last year.

     Management continues to focus on earning asset growth in the commercial lending and home equity lending segments, while placing less emphasis on indirect auto, portfolio residential lending and the securities portfolio. While this strategy has slowed balance sheet and earnings growth, management believes it is prudent in the current interest rate environment. Emphasis on the securities portfolio has decreased on both a relative basis (as a percent of earning assets) as well as on an actual basis, reflecting the current flat yield curve (defined below) environment which management believes not to be conducive to growing the securities portfolio. Management has de-emphasized auto loan originations because management believes that there is currently a poor return on characteristics of certain segments of that business. As a result of Management’s disciplined approach to quality asset generation, earning asset growth is expected to be flat in 2006.

     The following graph depicts the historical U.S. Treasury yield curve as of March 31, for the years 2004 – 2006.

     A yield curve is a graphic line chart that shows interest rates at a specific point for all securities having equal risk, but different maturity dates. ¹ A flat yield curve is one in which there is little difference between short-term and long-term rates for bonds of the same credit quality. When short- and long-term bonds are offering equivalent yields, there is usually little benefit in holding the longer-term instruments — that is, the investor does not gain any excess compensation for the risks associated with holding longer-term securities. For example, a flat yield curve on U.S. Treasury Securities would be one in which the yield on a two-year bond is 5% and the yield on a 30-year bond is 5.1%. ²

     The following graph presents the decline in the Company’s securities portfolio throughout 2005 into 2006:

     Total deposits of $2.1 billion at March 31, 2006 decreased $85.8 million, or 3.9%, compared to December 31, 2005 and decreased $19.3 million, or 0.9%, from the same period last year. Management believes that seasonality, as well as competition for deposits, are the major factors contributing to the decreased deposit balances.

     The following graph presents the Company’s historical demand deposit balances at the dates indicated:

     The Company remains committed to deposit generation, with careful management of deposit pricing and selective deposit promotion, in an effort to control the Company’s cost of funds.

     While changes in the prevailing interest rate environment (see Historical U.S. Treasury Yield Curve graph above) have and will continue to have an impact on the Company’s earnings, management strives to mitigate volatility in net interest income resulting from changes in benchmark interest rates by adjustable rate asset generation, effective liability management, and utilization of off-balance sheet interest rate derivatives. (For a discussion of interest rate derivatives and interest rate sensitivity see the Asset/Liability Management section and Market Risk section and Table 8– “Interest Rate Sensitivity” within the Market Risk section of the Management’s Discussion and Analysis of Financial Condition and Results of Operations hereof.)

     Net interest margin for the quarter ended March 31, 2006 was 3.88% compared to 3.84% for the quarter ended March 31, 2005. For the remainder of 2006, assuming a similar interest rate environment, the Company expects the net interest margin to gradually expand back into the mid to high 3.90’s, with deposit pricing and a lower securities portfolio being the key determinants. Management will continue to focus on rationally priced deposit generation and targeted high-value loan growth. Competition for deposit generation in the Company’s footprint is expected to remain strong.

     Asset quality continues to be a highlight for the Company. Non-performing assets at March 31, 2006 were $4.6 million, or 0.16%, of total assets, as compared to $3.3 million, or 0.11%, of total assets at December 31, 2005. Net charge-offs for the quarter were $643,000, or 13 basis points of average loans on an annualized basis compared to $622,000 or 13 basis points of average loans on an annualized basis at March 31, 2005. Loan delinquency improved to 50 basis points at March 31, 2006, as compared to the 81 basis points recorded at year-end 2005.

     The following graph depicts the Company’s non-performing assets to total assets at the periods indicated:

        Some of the Company’s other highlights for the first three months of 2006 included:

o

Opening a new commercial banking office in New Bedford, MA staffed by two new seasoned bankers from that market,

o

Hiring two additional seasoned commercial bankers in other markets, which in total increases the Company’s total staff of commercial bankers by 10%, as well as strengthened our mortgage banking business with the hiring of two new experienced mortgage loan originators,

o

Continued disciplined capital management

	o		Repurchased approximately 200,000 (1.2%) common shares as part of the previously announced stock buy-back program, and plan on repurchasing a total of 5% of the Company’s outstanding stock, or 800,000 shares in total.
	o		Management announced that it anticipates refinancing its Trust Preferred Securities in the latter part of 2006, saving approximately $1.0 million in interest expense, on an annualized basis, beginning in 2007.
	o		Announcing a 7% increase in the quarterly dividend to $0.16 per share.

     Management continues to focus on creating long-term shareholder value, through prudent capital management, a disciplined approach to asset generation and deposit pricing, a commitment to superior customer service, and targeted expansion, such as the opening of the new commercial lending office in New Bedford, MA.

FINANCIAL POSITION

     Loan Portfolio Total loans decreased by $216,000, or 0.01%, during the three months ended March 31, 2006. The decreases were mainly in residential loans which decreased by $5.7 million, or 1.3%, commercial real estate and construction lending which decreased by $3.3, or 0.4% and the consumer-auto loan portfolio which decreased by $12.2 million, or 4.6%, as this segment of the loan portfolio has been de-emphasized due to narrowing spreads. Partially offsetting these decreases are increases in the consumer-home equity portfolio of $11.1 million, or 4.4% and increases in the commercial and industrial portfolio which increased by $7.9 million, or 5.1%.

     Asset Quality Rockland Trust Company actively manages all delinquent loans in accordance with formally drafted policies and established procedures. In addition, Rockland Trust Company’s Board of Directors reviews delinquency statistics, by loan type, on a monthly basis.

     Delinquency The Bank’s philosophy toward managing its loan portfolios is predicated upon careful monitoring which stresses early detection and response to delinquent and default situations. The Bank seeks to make arrangements to resolve any delinquent or default situation over the shortest possible time frame. Generally, the Bank requires that a delinquency notice be mailed to a borrower upon expiration of a grace period (typically no longer than 15 days beyond the due date). Reminder notices and telephone calls may be issued prior to the expiration of the grace period. If the delinquent status is not resolved within a reasonable time frame following the mailing of a delinquency notice, the Bank’s personnel charged with managing its loan portfolios contacts the borrower to determine the reasons for delinquency and the prospects for payment. Any subsequent actions taken to resolve the delinquency will depend upon the nature of the loan and the length of time that the loan has been delinquent. The borrower’s needs are considered as much as reasonably possible without jeopardizing the Bank’s position. A late charge is usually assessed on loans upon expiration of the grace period.

     On loans secured by one-to-four family owner-occupied properties, the Bank attempts to work out an alternative payment schedule with the borrower in order to avoid foreclosure action. If such efforts do not result in a satisfactory arrangement, the loan is referred to legal counsel to initiate foreclosure proceedings. At any time prior to a sale of the property at foreclosure, the Bank may and will terminate foreclosure proceedings if the borrower is able to work out a satisfactory payment plan. On loans secured by commercial real estate or other business assets, the Bank similarly seeks to reach a satisfactory payment plan so as to avoid foreclosure or liquidation.

     The following table sets forth a summary of certain delinquency information as of the dates indicated:

Table 1 — Summary of Delinquency Information

		At March 31, 2006																At December 31, 2005
		60-89 days								90 days or more								60-89 days								90 days or more
		Number				Principal				Number				Principal				Number				Principal				Number				Principal
		of Loans				Balance				of Loans				Balance				of Loans				Balance				of Loans				Balance
		(Unaudited - Dollars in Thousands)
Commercial and Industrial			1			$	48				4			$	276				2			$	24				4			$	209
Commercial Real Estate			1				630				4				2,913				3				2,892				2				288
Commercial Construction			—				—				—				—				—				—				—				—
Business Banking			1				33				3				57				5				97				3				47
Residential Real Estate			1				48				1				332				4				1,337				2				373
Residential Construction			—				—				—				—				—				—				—				—
Consumer — Home Equity			—				—				2				32				—				—				—				—
Consumer — Auto			51				392				53				437				65				597				61				572
Consumer — Other			8				5				20				68				18				112				17				110
Total			63			$	1,156				87			$	4,115				97			$	5,059				89			$	1,599

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

     Nonperforming Assets Nonperforming assets are comprised of nonperforming loans, nonperforming securities and Other Real Estate Owned (“OREO”). Nonperforming loans consist of loans that are more than 90 days past due but still accruing interest and nonaccrual loans. OREO includes properties held by the Bank as a result of foreclosure or by acceptance of a deed in lieu of foreclosure. As of March 31, 2006, nonperforming assets totaled $4.6 million, an increase of $1.3 million, or 38.6%, compared to December 31, 2005. Nonperforming assets represented 0.16% of total assets for the three months ended March 31, 2006 and 0.11% for the year ending December 31, 2005. The Bank had one property held as OREO for the period ending March 31, 2006 and for the period ending December 31, 2005 which was valued at one dollar.

     Repossessed automobile loan balances continue to be classified as nonperforming loans, and not as other assets, because the borrower has the potential to satisfy the obligation within twenty days from the date of repossession (before the Bank can schedule disposal of the collateral). The borrower can redeem the property by payment in full at any time prior to the disposal of it by the Bank. Repossessed automobile loan balances amounted to $370,000 $509,000 and $557,000 for the periods ending March 31, 2006, December 31, 2005, and March 31, 2005, respectively.

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

Table 2 — Nonperforming Assets / Loans
(Unaudited — Dollars in Thousands)

		As of				As of				As of
		March 31,				December 31,				March 31,
		2006				2005				2005
Loans past due 90 days or more but still accruing
Consumer — Home Equity		$	33			$	—			$	49
Consumer — Auto			130				165				56
Consumer — Other			104				62				113
Total		$	267			$	227			$	218
Loans accounted for on a nonaccrual basis (1)
Commercial and Industrial		$	324			$	245			$	201
Business Banking			57				47				62
Commercial Real Estate			2,913				313				653
Residential Real Estate			684				1,876				1,016
Consumer — Auto			369				509				557
Consumer — Other			13				122				74
Total		$	4,360			$	3,112			$	2,563
Total nonperforming loans		$	4,627			$	3,339			$	2,781
Other real estate owned		$	—			$	—			$	—
Total nonperforming assets		$	4,627			$	3,339			$	2,781
Restructured loans		$	—			$	377			$	406
Nonperforming loans as a percent of gross loans			0.23	%			0.16	%			0.14	%
Nonperforming assets as a percent of total assets			0.16	%			0.11	%			0.09	%

     (1) There were no restructured nonaccruing loans at March 31, 2006, December 31, 2005 and March 31, 2005.

     In the course of resolving nonperforming loans, the Bank may choose to restructure the contractual terms of certain commercial and real estate loans. Terms may be modified to fit the ability of the borrower to repay in line with its current financial status. It is the Bank’s policy to maintain restructured loans on nonaccrual status for approximately six months before management considers its return to accrual status. At March 31, 2006 and 2005, the Bank had zero and $406,000, respectively, of restructured loans.

     Potential problem loans are any loans, which are not included in nonaccrual or non-performing loans and which are not considered troubled debt restructures, where known information about possible credit problems of the borrowers causes management to have concerns as to the ability of such borrowers to comply with present loan repayment terms. At both March 31, 2006 and December 31, 2005, the Bank had nine potential problem loan relationships, respectively, which are not included in nonperforming loans with an outstanding balance of $27.5 million and $30.3 million, respectively. At March 31, 2006, problem loans continued to perform and the Company’s management actively monitors these loans to minimize any possible adverse impact to the Bank.

     Real estate acquired by the Bank through foreclosure proceedings or the acceptance of a deed in lieu of foreclosure is classified as OREO. When property is acquired, it is recorded at the lesser of the loan’s remaining principal balance or the estimated fair value of the property acquired, less estimated costs to sell. Any loan balance in excess of the estimated

fair value less estimated cost to sell on the date of transfer is charged to the allowance for loan losses on that date. All costs incurred thereafter in maintaining the property, as well as subsequent declines in fair value are charged to non-interest expense.

     Interest income that would have been recognized for both the three months ended March 31, 2006, and 2005, if nonperforming loans at the respective dates had been performing in accordance with their original terms approximated $66,000. The actual amount of interest that was collected on these nonaccrual and restructured loans during each of those periods and included in interest income was approximately $39,000 and $31,000, respectively.

     A loan is considered impaired when, based on current information and events, it is probable that the Bank will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan by loan basis for commercial, commercial real estate, and construction loans by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price, or the fair value of the collateral if the loan is collateral dependent.

     Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Bank does not separately identify individual consumer, or residential loans for impairment disclosures. At March 31, 2006, impaired loans include all commercial real estate loans and commercial and industrial loans on nonaccrual status and restructured loans and certain potential problem loans for which a collateral deficit exists and a specific allocation of allowance for loan losses has been assigned. Total impaired loans at March 31, 2006 and December 31, 2005 were $3.2 million and $935,000, respectively.

     Allowance For Loan Losses While management uses available information to recognize losses on loans, future additions to the allowance may be necessary based on increases in nonperforming loans, changes in economic conditions, or for other reasons. Various regulatory agencies, as an integral part of their examination process, periodically review the Bank’s allowance for loan losses.

     The allowance for loan losses is maintained at a level that management considers adequate to provide for probable loan losses based upon evaluation of known and inherent risks in the loan portfolio. The allowance is increased by provisions for loan losses and by recoveries of loans previously charged-off and reduced by loans charged-off.

     As of March 31, 2006, the allowance for loan losses totaled $26.7 million, or 1.31%, of total loans as compared to $26.6 million, or 1.31%, of total loans at December 31, 2005. Based on the analyses described herein, management believes that the level of the allowance for loan losses at March 31, 2006 is adequate.

     The following table summarizes changes in the allowance for loan losses and other selected loan data for the periods presented:

Table 3 — Summary of Changes in the Allowance for Loan Losses

		Quarter to Date
		March 31,				December 31,				September 30,				June 30,				March 31,
		2006				2005				2005				2005				2005
		(Unaudited - Dollars in Thousands)
Average loans		$	2,042,984			$	2,028,820			$	2,004,389			$	1,983,148			$	1,932,768
Allowance for loan losses, beginning of period		$	26,639			$	26,455			$	26,050			$	25,505			$	25,197
Charged-off loans:
Commercial and Industrial			141				—				120				—				—
Business Banking			48				111				196				48				151
Commercial Real Estate			—				—				—				—				—
Residential Real Estate			—				—				—				—				—
Commercial Construction			—				—				—				—				—
Residential Construction			—				—				—				—				—
Consumer — Home Equity			—				—				—				—				—
Consumer — Auto			454				592				333				421				426
Consumer — Other			249				327				285				283				181
Total charged-off loans			892				1,030				934				752				758
Recoveries on loans previously charged-off:
Commercial and Industrial			49				14				15				51				6
Business Banking			—				1				2				9				2
Commercial Real Estate			—				—				127				—				—
Residential Real Estate			—				—				—				—				—
Commercial Construction			—				—				—				—				—
Residential Construction			—				—				—				—				—
Consumer — Home Equity			—				—				—				—				20
Consumer — Auto			151				88				91				105				65
Consumer — Other			49				41				34				27				43
Total recoveries			249				144				269				192				136
Net loans charged-off			643				886				665				560				622
Addition due to acquisition			—				—				—				—				—
Provision for loan losses			750				1,070				1,070				1,105				930
Total allowance for loan losses, end of period		$	26,746			$	26,639			$	26,455			$	26,050			$	25,505
Net loans charged-off as a percent of average total loans			0.03	%			0.04	%			0.03	%			0.03	%			0.03	%
Total allowance for loan losses as a percent of total loans			1.31	%			1.31	%			1.31	%			1.30	%			1.31	%
Total allowance for loan losses as a percent of nonperforming loans			578.04	%			797.81	%			1,074.53	%			1,241.07	%			917.12	%
Net loans charged-off as a percent of allowance for loan losses			2.40	%			3.33	%			2.51	%			2.15	%			2.44	%
Recoveries as a percent of charge-offs			27.91	%			13.98	%			28.80	%			25.53	%			17.94	%

     The allowance for loan losses is allocated to various loan categories as part of the Bank’s process of evaluating its adequacy. The amount of allowance allocated to these loan categories was $24.1 million at March 31, 2006, compared to $24.1 million at December 31, 2005. The distribution of allowances allocated among the various loan categories as of March

31, 2006 was categorically similar to the distribution as of December 31, 2005. Increases or decreases in the amounts allocated to each category, as compared to those shown as of December 31, 2005, generally, reflect changes in portfolio balances outstanding due to new loan originations, loans paid off, changes in levels of credit line usage and the results of ongoing credit risk assessments of the loan portfolio.

     The following table summarizes the allocation of the allowance for loan losses for the dates indicated:

Table 4 — Summary of Allocation of the Allowance for Loan Losses
(Unaudited — Dollars In Thousands)

		AT MARCH 31,								AT DECEMBER 31,
		2006								2005
						Percent of								Percent of
						Loans								Loans
		Allowance				In Category				Allowance				In Category
		Amount				To Total Loans				Amount				To Total Loans
Allocated Allowances:
Commercial and Industrial		$	3,149				8.0	%		$	3,134				7.6	%
Business Banking			1,255				2.7	%			1,193				2.5	%
Commercial Real Estate			11,568				33.3	%			11,554				33.5	%
Real Estate Construction			3,413				7.2	%			3,474				7.3	%
Real Estate Residential			630				21.0	%			650				21.2	%
Consumer — Home Equity			788				12.9	%			755				12.4	%
Consumer — Auto			2,509				12.3	%			2,629				12.9	%
Consumer — Other			748				2.6	%			757				2.6	%
Imprecision Allowance			2,686			NA					2,493			NA
Total Allowance for Loan Losses		$	26,746				100.0	%		$	26,639				100.0	%

     Allocated allowance for loan losses are determined using both a formula-based approach applied to groups of loans and an analysis of certain individual loans for impairment.

     The formula-based approach evaluates groups of loans to determine the allocation appropriate within each portfolio section. Individual loans within the commercial and industrial, commercial real estate and real estate construction loan portfolio sections are assigned internal risk ratings to group them with other loans possessing similar risk characteristics. The level of allowance allocable to each group of risk-rated loans is then determined by management applying a loss factor that estimates the amount of probable loss inherent in each category. The assigned loss factor for each risk rating is a formula-based assessment of historical loss data, portfolio characteristics, economic trends, overall market conditions, past experience and management’s analysis of considerations of probable loan loss based on these factors.

     Allocations for business banking, residential real estate and other consumer loan categories are principally determined by applying loss factors that represent management’s estimate of probable or expected losses inherent in those categories. In each section, inherent losses are estimated, based on a formula-based assessment of historical loss data, portfolio characteristics, economic trends, overall market conditions, past loan loss experience and management’s considerations of probable loan loss based on these factors.

     The other method used to allocate allowances for loan losses entails the assignment of allowance amounts to individual loans on the basis of loan impairment. Certain loans are evaluated individually and are judged to be impaired when management believes it is probable that the Bank will not collect all of the contractual interest and principal payments as scheduled in the loan agreement. Under this method, loans are selected for evaluation based upon a change in internal risk rating, occurrence of delinquency, loan classification or non-accrual status. A specific allowance amount is allocated to an individual loan when such loan has been deemed impaired and when the amount of a probable loss is able to be estimated on the basis of: (a) the present value of anticipated future cash flows or on the loan’s observable fair market value or (b) the fair value of collateral if the loan is collateral dependent. Loans with a specific allowance and the amount of such allowance totaled $3.2 million and $228,000, respectively, at March 31, 2006 and $558,000 and $1,000, respectively, at December 31, 2005.

     A portion of the allowance for loan losses is not allocated to any specific section of the loan portfolio. This non-specific allowance is maintained for two primary reasons: (a) there exists an inherent subjectivity and imprecision to the analytical processes employed and (b) the prevailing business environment, as it is affected by changing economic conditions and various external factors, may impact the portfolio in ways currently unforeseen. Moreover, management has identified certain risk factors, which could impact the degree of loss sustained within the portfolio. These include: (a) market risk factors, such as the effects of economic variability on the entire portfolio, and (b) unique portfolio risk factors that are inherent characteristics of the Bank’s loan portfolio. Market risk factors may consist of changes to general economic and business conditions that may impact the Bank’s loan portfolio customer base in terms of ability to repay and that may result in changes in value of underlying collateral. Unique portfolio risk factors may include industry concentration or covariant industry concentrations, geographic concentrations or trends that may exacerbate losses resulting from economic events which the Bank may not be able to fully diversify out of its portfolio.

     Due to the imprecise nature of the loan loss estimation process and ever changing conditions, these risk attributes may not be adequately captured in data related to the formula-based loan loss components used to determine allocations in the Bank’s analysis of the adequacy of the allowance for loan losses. Management, therefore, has established and maintains an imprecision allowance for loan losses reflecting the uncertainty of future economic conditions within the Bank’s market area. The amount of this measurement imprecision allocation was $2.7 million and $2.5 million at March 31, 2006 and December 31, 2005, respectively.

     Inflationary concerns resulting from higher energy and commodity prices, potential downward pressure on housing prices, fluctuating interest rates, and changes in the level of employment are just some of the drivers that could impact local and regional economic growth and the banking environment in the near term. Unforeseen changes in the economy can impact the risk characteristics of the Bank’s loan portfolio. As such, management maintains the imprecision allowance based on its analysis of regional and local economic conditions.

     As of March 31, 2006, the allowance for loan losses totaled $26.7 million as compared to $26.6 million at December 31, 2005. Based on the processes described above, management believes that the level of the allowance for possible loan losses at March 31, 2006 is adequate.

     Goodwill and Core Deposit Intangibles Goodwill and Core Deposit Intangibles (“CDI”) decreased $80,000, or 0.1%, to $56.8 million at March 31, 2006 from December 31, 2005, resulting from the normal amortization of the CDI.

     Securities Securities decreased by $58.6 million, or 8.2%, during the three months ended March 31, 2006. This resulted mainly from the sale of $31.4 million in lower coupon securities for the three months ended March 31, 2006 and the decision not to reinvest pay-downs on the securities portfolio in the current rate environment. The ratio of securities to total assets as of March 31, 2006 is 22.5%.

     Deposits Total deposits of $2.1 billion at March 31, 2006 decreased $85.8 million, or 3.9%, compared to December 31, 2005. The Company experienced a decrease in core deposits of $83.0 million, or 5.0%. Time deposits decreased by $2.8 million, or 0.5%. Management believes that seasonality as well as intense competition for deposits are the major factors contributing to the decreased deposit balances.

     Borrowings Total borrowings decreased $31.1 million, or 5.3%, to $556.7 million at March 31, 2006 from December 31, 2005.

     Stockholders’ Equity Stockholders’ equity as of March 31, 2006 totaled $227.0 million, as compared to $228.2 million at December 31, 2005. This amount increased due to net income of $7.9 million, stock option exercise proceeds of $0.8 million, and the net change in the fair value of derivatives of $0.8 million. These increases were offset by stock repurchases of $5.8 million, dividends declared of $2.5 million and a net increase in unrealized losses on securities of $2.6 million.

     Equity to Assets Ratio The ratio of equity to assets was 7.8% at March 31, 2006 and 7.5% at December 31, 2005.

RESULTS OF OPERATIONS

     Summary of Results of Operations The Company reported net income of $7.9 million, a $10,000, or 0.1% decrease, for the first quarter of 2006 as compared with the first quarter of 2005. Diluted earnings per share were $0.51 for the three months ended March 31, 2006, the same amount recorded in the first quarter of 2005.

Net Interest Income The amount of net interest income is affected by changes in

     interest rates and by the volume and mix of interest earning assets and interest bearing liabilities.

     On a fully tax equivalent basis, net interest income for the first quarter of 2006 increased $449,000, or 1.7%, to $26.8 million, as compared to the first quarter of 2005. The Company’s net interest margin was 3.88% for the quarter ended March 31, 2006 compared to 3.84% for the quarter ended March 31, 2005. The Company’s interest rate spread (the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities) was 3.39% for the first quarter of 2006, 7 basis points less than the comparable period in the prior year.

     The following table presents the Company’s average balances, net interest income, interest rate spread, and net interest margin for the three months ending March 31, 2006 and March 31, 2005. For purposes of the table and the following discussion, income from interest-earning assets and net interest income are presented on a fully-taxable equivalent basis by adjusting income and yields earned on tax-exempt interest received on loans to qualifying borrowers and on certain of the Company’s securities to make them equivalent to income and yields on fully-taxable investments, assuming a federal income tax rate of 35%.

Table 5 — Average Balance, Interest Earned/Paid & Average Yields
(Unaudited — Dollars in Thousands)

						INTEREST												INTEREST
		AVERAGE				EARNED/				AVERAGE				AVERAGE				EARNED/				AVERAGE
		BALANCE				PAID				YIELD/RATE				BALANCE				PAID				YIELD/RATE
FOR THE THREE MONTHS ENDED MARCH 31,		2006				2006				2006				2005				2005				2005
Interest-earning Assets:
Federal Funds Sold and Short Term Investments		$	9,856			$	100				4.06	%		$	4,885			$	30				2.46	%
Securities:
Trading Assets			1,555				12				3.09	%			1,571				12				3.06	%
Taxable Investment Securities			640,048				7,216				4.51	%			739,914				8,142				4.40	%
Non-taxable Investment Securities (1)			61,538				1,031				6.70	%			62,656				1,022				6.52	%
Total Securities:			703,141				8,259				4.70	%			804,141				9,176				4.56	%
Loans (1)			2,042,984				32,797				6.42	%			1,932,768				28,214				5.84	%
Total Interest-Earning Assets		$	2,755,981			$	41,156				5.97	%		$	2,741,794			$	37,420				5.46	%
Cash and Due from Banks			61,022												61,613
Other Assets			150,329												140,558
Total Assets		$	2,967,332											$	2,943,965
Interest-bearing Liabilities:
Deposits:
Savings and Interest Checking Accounts		$	573,944			$	933				0.65	%		$	598,734			$	658				0.44	%
Money Market			545,491				3,322				2.44	%			499,468				1,830				1.47	%
Time Deposits			537,454				4,205				3.13	%			497,328				2,766				2.22	%
Total interest-bearing deposits:			1,656,889				8,460				2.04	%			1,595,530				5,254				1.32	%
Borrowings:
Federal Home Loan Bank Borrowings		$	416,084			$	4,165				4.00	%		$	508,971			$	4,538				3.57	%
Federal Funds Purchased and Assets Sold Under Repurchase Agreement			107,249				636				2.37	%			64,729				194				1.20	%
Junior Subordinated Debentures			51,546				1,118				8.68	%			51,546				1,117				8.67	%
Treasury Tax and Loan Notes			1,442				16				4.44	%			2,016				5				0.99	%
Total borrowings:			576,321				5,935				4.12	%			627,262				5,854				3.73	%
Total Interest-Bearing Liabilities		$	2,233,210			$	14,395				2.58	%		$	2,222,792			$	11,108				2.00	%
Demand Deposits			485,997												491,093
Other Liabilities			17,948												17,203
Total Liabilities			2,737,155												2,731,088
Stockholders’ Equity			230,177												212,877
Total Liabilities and Stockholders’ Equity		$	2,967,332											$	2,943,965
Net Interest Income						$	26,761											$	26,312
Interest Rate Spread (2)											3.39	%											3.46	%
Net Interest Margin (2)											3.88	%											3.84	%
Supplemental Information:
Total Deposits, including Demand Deposits		$	2,142,886			$	8,460							$	2,086,623			$	5,254
Cost of Total Deposits											1.58	%											1.01	%
Total Funding Liabilities, including Demand Deposits		$	2,719,207			$	14,395							$	2,713,885			$	11,108
Cost of Total Funding Liabilities											2.12	%											1.64	%