BAY STATE BANCORP INC
10QSB, 1999-02-12
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: WARBURG PINCUS MAJOR FOREIGN MARKETS FUND INC, 485BXT, 1999-02-12
Next: TAM RESTAURANTS INC, SC 13D, 1999-02-12



                                   FORM 10-QSB
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


[X]  QUARTERLY  REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE ACT
     OF 1934

                For the quarterly period ended December 31, 1998

                                       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 1-13691

                             Bay State Bancorp, Inc.
        (Exact name of small business issuer as specified in its charter)

         Delaware                                              04-3398630
 (State or other jurisdiction of                            (I.R.S. Employer
    Incorporation or organization)                          Identification No.)

1299 Beacon Street, Brookline, Massachusetts                      02446
(Address of principal executive offices)                        (Zip Code)

         Issuer's telephone number, including area code: (617) 739-9500

     Check  whether  the issuer (1) filed all  reports  required  to be filed by
section 13 or 15(d) of the  Exchange  Act during the past 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.|X| Yes |_| No

The number of shares of common stock outstanding of each of the issuer's classes
of common stock, as of February 8, 1999 was 2,408,470.

Transitional Small Business Disclosure Format                    |_| Yes |X| No


<PAGE>


                    BAY STATE BANCORP, INC. AND SUBSIDIARIES

                                      INDEX

<TABLE>
<CAPTION>
<S>                                                                                                              <C>
  PART I - FINANCIAL INFORMATION..................................................................................1
    Item 1 - Financial Statements.................................................................................1
      Consolidated Balance Sheets - December 31, 1998 and March 31, 1998 .........................................1
      Consolidated Income Statements - Three and nine months ended December 31, 1998 and 1997.....................2
      Consolidated Statements of Cash Flows - nine months ended December 31, 1998 and 1997........................3
      Consolidated Statements of Changes in Stockholders' Equity - nine months ended
      December 31, 1998...........................................................................................4
      Notes to Consolidated Financial Statements for the Period Ended December 31, 1998...........................5
    Item 2 - Management's Discussion and Analysis or Plan of Operation............................................6

  PART II - OTHER INFORMATION....................................................................................20
    Item 1 - Legal Proceedings...................................................................................20
    Item 2 - Changes in Securities and use of proceeds...........................................................20
    Item 3 - Defaults Upon Senior Securities.....................................................................20
    Item 4 - Submission of Matters to a Vote of Security Holders.................................................20
    Item 5 - Other Information...................................................................................20
    Item 6 - Exhibits and Reports on Form 8-K....................................................................20

    SIGNATURES...................................................................................................21
    EXHIBITS.....................................................................................................22
</TABLE>


<PAGE>

PART I - FINANCIAL INFORMATION
Item 1 - Financial Statements

                    Bay State Bancorp, Inc. and Subsidiaries
                           Consolidated Balance Sheets
                                 (In thousands)


<TABLE>
<CAPTION>
                                                                      December 31,   March 31,
                                                                         1998          1998
                                                                      -----------    --------
                                                                      (Unaudited)
<S>                                                                   <C>           <C>     
ASSETS                                                                
Cash and due from banks                                               $  5,975      $  3,513
Short-term investments                                                  12,007        46,000
Investment and mortgage-backed securities
         Available-for-sale (amortized cost of $25,564 and $5,391)      26,063         6,523
         Held to maturity (market value of $1,298 and $4,274)            1,299         4,272
Mortgage loans held for sale                                                --           822
Loans receivable, net                                                  283,300       224,928
Stock in Federal Home Loan Bank of Boston                                3,240         1,873
Accrued interest receivable                                              1,714         1,260
Premises and equipment, net                                              2,607         2,581
Deferred tax asset, net                                                  2,260         2,065
Other assets                                                             5,655         1,454
                                                                      --------      --------
                Total assets                                          $344,120      $295,291
                                                                      ========      ========

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
         Deposits                                                     $213,167      $207,780
         Federal Home Loan Bank Advances                                64,449        20,000
         Other borrowed funds                                            4,640         2,176
         Accrued expenses and other liabilities                          2,437         1,761
                                                                      --------      --------
                 Total liabilities                                     284,693       231,717
                                                                      --------      --------
Stockholders' equity:
         Common stock, par value $.01 per share, issued
                 and outstanding 2,535,232 shares                           25            25
         Additional paid-in capital                                     49,194        49,194
         Retained earnings                                              19,007        17,340
         Accumulated other comprehensive income                            228           666
            Less: Unearned ESOP shares                                  (3,651)       (3,651)
                  Unearned 1998 Stock-Based Incentive Plan              (2,269)           --
                  Treasury stock, 126,762 shares                        (3,107)           --
                                                                      --------      --------
                 Total stockholders' equity                             59,427        63,574
                                                                      --------      --------
                 Total liabilities and stockholders' equity           $344,120      $295,291
                                                                      ========      ========

Equity-to-asset ratio                                                    17.27%        21.53%
Book value per share                                                    $26.74        $27.02
</TABLE>


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


                                     Page 1


<PAGE>

                    Bay State Bancorp, Inc. and Subsidiaries
                         Consolidated Income Statements
                      (In thousands, except per share data)

<TABLE>
<CAPTION>
                                                                            Three months ended                Nine months ended
                                                                               December 31,                     December 31,
                                                                          1998             1997             1998             1997
                                                                          ----             ----             ----             ----
                                                                                 Unaudited                        Unaudited   
<S>                                                                    <C>              <C>              <C>              <C>       
Interest income:  
   Loans                                                               $    5,551       $    4,564       $   15,201       $   13,250
   Investments                                                                405              263            1,010              814
   Other interest                                                              95               20              799               58
                                                                       ----------       ----------       ----------       ----------
      Total interest income                                                 6,051            4,847           17,010           14,122
                                                                       ----------       ----------       ----------       ----------
Interest expense:
   Deposits                                                                 2,199            2,255            6,689            6,621
   Borrowed funds                                                             580              355            1,042              899
                                                                       ----------       ----------       ----------       ----------
      Total interest expense                                                2,779            2,610            7,731            7,520
                                                                       ----------       ----------       ----------       ----------
      Net interest income before provision for loan losses                  3,272            2,237            9,279            6,602
Provision for loan losses                                                     260               30              410              474
                                                                       ----------       ----------       ----------       ----------
      Net interest income after provision for loan losses                   3,012            2,207            8,869            6,128
                                                                       ----------       ----------       ----------       ----------
Non-interest income:
   Service charges on deposit accounts                                         70               72              202              207
   Gain on sale of loans                                                       17                1               46                6
   Gain on sale of other real estate owned                                     --               --               --               19
                                                                       ----------       ----------       ----------       ----------
      Total non-interest income                                                87               73              248              232
                                                                       ----------       ----------       ----------       ----------
      Income before non-interest expense and income taxes                   3,099            2,280            9,117            6,360
                                                                       ----------       ----------       ----------       ----------
Non-interest expense:
   Salaries and employee benefits                                           1,448            1,041            3,780            2,759
   Equipment  and occupancy                                                   253              229              750              669
   Federal deposit insurance premiums                                          32               30               95               93
   Advertising                                                                 62               40              162              128
   Data processing                                                             63               56              185              166
   Other                                                                      316              205            1,275              677
                                                                       ----------       ----------       ----------       ----------
      Total non-interest expense                                            2,174            1,601            6,247            4,492
                                                                       ----------       ----------       ----------       ----------
      Income before income taxes                                              925              679            2,870            1,868
Income tax expense                                                            378              284            1,203              775
                                                                       ----------       ----------       ----------       ----------
      Net income                                                       $      547       $      395       $    1,667       $    1,093
                                                                       ==========       ==========       ==========       ==========
Comprehensive net income                                               $      714       $      451       $    1,229       $    1,315
                                                                       ==========       ==========       ==========       ==========

Weighted average common and common equivalent shares                    2,317,682              n/a        2,340,982              n/a
outstanding                                                            ==========                        =========
Basic earnings per share                                               $     0.24              n/a       $     0.71              n/a
                                                                       ==========                        ==========
Diluted earnings per share                                             $     0.23              n/a       $     0.71              n/a
                                                                       ==========                        ==========
</TABLE>


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


                                     Page 2
<PAGE>


                    Bay State Bancorp, Inc. and Subsidiaries
                      Consolidated Statements of Cash Flows
                                 (In thousands)


<TABLE>
<CAPTION>
                                                         Nine months ended December  31,
                                                         ------------------------------
                                                               1998         1997
                                                               ----         ----
                                                                   Unaudited
                                                                   ---------
<S>                                                          <C>         <C>     
Net cash flows from operating activities:                         
 Net income                                                  $  1,667    $  1,093
 Adjustments  to  reconcile  net  income  to  net  cash
 provided  by  operating activities:
 Provision for loan losses                                        410         474
 Net decrease in mortgage loans held-for-sale                    (822)         --
 Gain on sale of mortgage loans                                   (46)         (6)
 Depreciation and amortization                                    232         170
 Increase (decrease) in deferred loan origination fees           (235)        (23)
 Amortization of securities, net of accretion                       6           6
 Gain on sale of other real estate owned                           --         (19)
 Increase in accrued interest receivable                         (454)       (119)
 Decrease in deferred income tax asset                             --        (169)
 (Increase) decrease in prepaid expenses and other assets      (3,801)       (832)
 Increase (decrease) in other liabilities                         676         658
                                                             --------    --------
   Net cash provided by (used in) operating  activities        (2,367)      1,233
                                                             --------    --------

 Cash flows from investing activities:
 Proceeds from sales of other real estate owned                    --         322
 Proceeds from maturities of held-to-maturity securities        2,969       4,316
 Proceeds from maturities of available-for-sale securities      5,217          --
 Purchases of available-for-sale securities                   (25,391)       (103)
 Purchases of Federal Home Loan Bank Stock                     (1,367)         --
 Distribution to Rabbi Trust                                     (400)       (697)
 Net increase in loans                                        (56,858)    (17,744)
 Capital expenditures                                            (258)       (696)
                                                             --------    --------
 Net cash used in investing activities                        (76,088)    (14,602)
                                                             --------    --------

 Cash flows from financing activities:
 Net increase in deposits                                       5,387       6,711
 Repayment of advances from the Federal Home Loan Bank         (5,516)    (54,000)
 Advances from the Federal Home Loan Bank                      49,965      62,000
 Net increase in other borrowed funds                           2,464         102
 Purchase of stock for stock-based incentive plans             (2,269)         --
 Purchase of treasury stock                                    (3,107)         --
                                                             --------    --------
 Net cash provided by financing activities                     46,924      14,813
                                                             --------    --------
 Net increase (decrease) in cash and cash equivalents         (31,531)      1,444
 Cash and cash equivalents at beginning of period              49,513       3,617
                                                             --------    --------
 Cash and cash equivalents at end of period                  $ 17,982    $  5,061
                                                             ========    ========

Supplemental  disclosure of cash flow  information:
Cash paid during the period for:
                  Interest                                   $  7,730    $  7,520
                  Taxes                                         1,089         746
</TABLE>



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


                                     Page 3
<PAGE>


                    Bay State Bancorp, Inc. and Subsidiaries
           Consolidated Statements of Changes in Stockholders' Equity
                                 (in thousands)

<TABLE>
<CAPTION>
                                                                         Accumulated                        Unearned
                                                  Additional             Other Comp-                       Stock-based    Total
                                        Common     Paid-in    Retained    rehensive  Unearned   Treasury    Incentive  Stockholders'
                                        Stock      Capital    Earnings     Income   ESOP Shares   Stock     Plan Shares    Equity
                                       ---------------------------------------------------------------------------------------------
<S>                                    <C>        <C>        <C>         <C>         <C>         <C>         <C>         <C>     
Balance at March 31, 1997              $   --     $   --     $ 19,091    $    383    $   --      $   --      $   --      $ 19,474
  Net Loss                                 --         --       (1,751)       --          --          --          --        (1,751)
  Stock issued pursuant to
  initial common
    stock offering                         23       45,245       --          --          --          --          --        45,268
  Issuance of 187,795 shares of
    common stock  to The Bay
    State Federal Savings
    Charitable Foundation                   2        3,754       --          --          --          --          --         3,756

  Common Stock acquired by ESOP            --         --         --          --        (4,056)       --          --        (4,056)
  Reduction in unearned ESOP
    shares charged to expense              --         --         --          --           405        --          --           405
  Appreciation in fair value of
  unearned ESOP
    shares charged to expense              --          195       --          --          --          --          --           195
  Net Change in unrealized gain
    on available for sale
    securities                             --         --         --           283        --          --          --           283
                                       ---------------------------------------------------------------------------------------------
Balance at March 31, 1998                  25       49,194     17,340         666      (3,651)       --          --        63,574
  Net Income                               --         --        1,667        --          --          --          --         1,667
  Purchase of treasury stock               --         --         --          --          --        (3,107)       --        (3,107)
  Common stock acquired for
    stock-based incentive plans            --         --         --          --          --          --        (2,269)     (2,269)
  Net change in unrealized gain
    on available for sale
    securities                             --         --         --          (438)       --          --          --          (438)
                                       ---------------------------------------------------------------------------------------------
Balance at December 31, 1998
   (Unaudited)                         $   25     $ 49,194   $ 19,007    $    228    $ (3,651)   $ (3,107)   $ (2,269)   $ 59,427
                                       =============================================================================================
</TABLE>

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


                                     Page 4
<PAGE>


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     FOR THE PERIOD ENDED DECEMBER 31, 1998

(1)  Organization

     Bay State Bancorp,  Inc.  ("Company" or "Bay State") was incorporated under
the laws of Delaware  in October  1997 for the purpose of serving as the holding
company  of Bay  State  Federal  Savings  Bank  ("Bank")  as part of the  Bank's
conversion  from a mutual form of  organization  to a stock form of organization
(the  "Conversion").  The Company is a savings and loan  holding  company and is
subject to regulation by the Office of Thrift Supervision  ("OTS"),  the Federal
Deposit  Insurance   Corporation   ("FDIC")  and  the  Securities  and  Exchange
Commission ("SEC"). The Conversion, completed on March 29, 1998, resulted in the
Company  issuing an aggregate  2,535,232  shares of its common stock,  par value
$.01 per share,  at a price of $20 per share,  of which  2,347,437  shares  were
issued in a  subscription  offering  and  187,795  shares were issued to The Bay
State Federal Savings Charitable  Foundation (the  "Foundation),  established by
the Bank.  Prior to the  Conversion,  Bay State had not engaged in any  material
operations.

(2)  Accounting Principles

     The accompanying  unaudited  consolidated financial statements of Bay State
Bancorp,   Inc.  have  been  prepared  in  accordance  with  generally  accepted
accounting   principles  for  interim   financial   information   and  with  the
instructions  to Form 10-QSB and of Regulation S-B.  Accordingly,  the financial
statements  do not  include all of the  information  and  footnotes  required by
generally accepted accounting principles for complete financial  statements.  In
the opinion of management,  all  adjustments  (consisting of a normal  recurring
nature)  considered  necessary  for a  fair  presentation  have  been  included.
Operating  results for the three and nine months ended December 31, 1998 are not
necessarily  indicative  of the  results  that may be  expected  for the current
fiscal year.

     For further  information,  refer to the consolidated  financial  statements
included in the  Company's  annual  report and Form 10-KSB for the period  ended
March  31,  1998,  and form  10-QSB  for the  periods  ended  June 30,  1998 and
September 30, 1998, filed with the Securities and Exchange Commission.

(3)  Stock Based Incentive Plan

     The Company has  established a trust to purchase  101,409  shares of common
stock for the purpose of funding the 1998 Stock Based  Incentive  Plan ("Plan").
The Plan was approved by shareholders' at the September 29, 1998 Annual Meeting.
The trust has purchased  101,409 shares at a cost of  $2,269,000,  or $22.38 per
share.

(4)  Stock Repurchase Program

     On October 30, 1998 the Company announced it had received approval from the
OTS to repurchase up to 5% of the Company's outstanding common stock, or 126,762
shares.  During the quarter the Company completed the 



                                     Page 5
<PAGE>

purchase of the stock at a total cost of $3,107,000, or $24.51 per share.

Item 2 - Management's Discussion and Analysis or Plan of Operation

General

     Bay  State  Bancorp,   Inc.,  a  savings  and  loan  holding  company,  was
incorporated  under the laws of  Delaware  in  October  1997 for the  purpose of
serving as the holding  company of Bay State Federal Savings Bank as part of the
Bank's conversion from a mutual to stock form of organization. Bay State Federal
Savings Bank is a federally  chartered savings bank and is subject to regulation
by the Office of Thrift Supervision.

     The Bank has five full service  retail banking  offices  located in Norfolk
and Suffolk counties,  Massachusetts.  Through these offices,  the Bank offers a
full range of retail and commercial  banking  products and services and conducts
other business as allowable for federally  chartered  banks.  The Banks' lending
operations focus on, residential first mortgages,  commercial real estate loans,
residential construction loans, home equity lines of credit, and consumer loans.

     The Bank's business  activities are concentrated in Eastern  Massachusetts.
All retail banking activity is conducted  through the banking  offices.  Lending
operations,  particularly  loan  originations,  are  conducted  from the  retail
offices  and at the point of sale.  Neither  the Company and the Bank nor any of
their subsidiaries conduct business on a national or international basis.

     The operating  results of the Company depend  primarily on its net interest
and dividend income,  which is the difference  between (i) interest and dividend
income on earnings  assets,  primarily loans and investment  securities and (ii)
interest expense on interest bearing liabilities,  which consist of deposits and
borrowings.  Results of  operations  are also affected by the provision for loan
losses, the level of non-interest income, including deposit and loan fees, gains
on sales of assets, operating expenses and income taxes.

Comparison of Financial Condition at December 31, 1998 and March 31, 1998

     Total assets at December 31, 1998 were $344.1  million,  compared to $295.3
million at March 31,  1998,  an increase of 16.5%.  Loans  receivable  increased
$58.4 million,  or 26.0%,  primarily in multi-family  residential and commercial
real estate loans and to a lesser  extent an increase in 1-4 family  residential
mortgages, which were originated and purchased. The increase in loans was funded
from a net reduction of $17.4 million,  or 30.6%, in short-term  investments and
investment securities,  an increase in deposits of $5.4 million, or 2.6%, and an
increase of $44.5 million, or 222.3%, in Federal Home Loan Bank borrowings.

     Total equity was $59.4  million,  or 17.27% of total assets at December 31,
1998, a net  decrease of $4.2  million,  or 6.52%,  from the $63.6  million,  or
21.53% of total assets at March 31, 1998.  The net  decrease was  primarily  the
result of net income for the period and the Company  completing  the purchase of
$2.3 million of its common stock for the 1998 Stock Based  Incentive  Plan,  and
the purchase of $3.1  million of its common stock to be held as treasury  stock.
The Company's book value per share at December 31, 1998 was $26.74.


                                     Page 6
<PAGE>

Investments

     Short-term  investments of $12.0 million at December 31, 1998, consisted of
overnight  deposits  in the  Federal  Home  Loan  Bank of  Boston  and the  Bank
Investment Fund, a decrease of $34.0 million,  or 73.9%,  from the $46.0 million
at March 31, 1998.  Investment  securities  increased $16.6 million,  or 153.5%,
primarily  in short term  agencies,  mortgage-backed  securities  and common and
trust preferred equities. The net decrease in total investments of $17.4 million
was used to fund loan growth.

     As a result of the  volatility of the financial  markets during the period,
and the corresponding  impact on the market value of the investments  classified
as  available-for-sale,  a $228,000 net  unrealized  gain was  recognized  as an
increase to equity at December 31, 1998,  compared to a net  unrealized  gain of
$666,000 at March 31, 1998.

     The tables below show the investment  securities portfolios for the periods
presented:

     The   amortized   cost  and   estimated   market   values  of   investments
available-for-sale were:
     
<TABLE>
<CAPTION>
                                             December 31, 1998              March 31, 1998
                                         ------------------------      ------------------------
                                                        Estimated                     Estimated
                                         Amortized        market       Amortized        market
                                           cost           value          cost           value
                                         ---------      ---------      ---------      ---------
                                                            (In thousands)
<S>                                       <C>            <C>            <C>            <C>    
Investment securities                                      
 Marketable equity securities             $ 9,451        $ 9,924        $ 5,391        $ 6,523
 Mortgage-backed securities                 5,857          5,864           --             --
 Trust preferred equity securities          2,507          2,526           --             --
 Corporate bonds and notes                  1,249          1,226           --             --
 Preferred stocks                           1,500          1,506           --             --
 Government agency securities               5,000          5,017           --             --
                                          -------        -------        -------        -------
                                          $25,564        $26,063        $ 5,391        $ 6,523
                                          =======        =======        =======        =======
</TABLE>

     The   amortized   cost  and   estimated   market   values  of   investments
held-to-maturity were:

<TABLE>
<CAPTION>
                                            December 31, 1998              March 31, 1998
                                        ------------------------      ------------------------
                                                       Estimated                     Estimated
                                        Amortized        market       Amortized        market
                                          cost           value          cost           value
                                        ---------      ---------      ---------      ---------
                                                           (In thousands)
<S>                                      <C>            <C>            <C>            <C>    
Investment securities        
 Government agency securities            $ --           $ --            $2,001        $1,999
 Mortgage-backed securities               1,299          1,298           2,271         2,275
                                         ------         ------          ------        ------
                                         $1,299         $1,298          $4,272        $4,274
                                         ======         ======          ======        ======
</TABLE>


                                     Page 7
<PAGE>


Loans

     During the first nine months of the fiscal year, loans receivable increased
by $58.4 million, or 26.07%, as detailed below:

<TABLE>
<CAPTION>

                                         December 31,    % of  total    March 31,      % of  total
                                            1998            loans         1998             loans
                                            ----            -----         ----             -----
                                                          (Dollars in thousands)
<S>                                       <C>               <C>         <C>             <C>   
Mortgage loans:     
         Residential 1 - 4 family         $172,818           60.35%     $157,240           68.99%
         Equity lines                        5,029            1.76         4,028            1.77
         Residential multi-family           37,871           13.22        22,411            9.83
         Commercial real estate             60,219           21.03        35,468           15.56
         Construction and development        5,615            1.96         5,287            2.32
                                           -------          ------       -------          ------
              Total mortgage loans         281,552           98.32       224,434           98.47
Commercial loans                               445            0.16            43            0.02
Other loans                                  4,371            1.52         3,434            1.51
                                           -------          ------       -------          ------
              Total loans                  286,368          100.00%      227,911          100.00%
                                                            ======                        ======
Deduct:
         Allowance for loan losses           2,833                         2,513
         Deferred loan fees                    235                           470
                                          --------                      --------
              Net loans receivable        $283,300                      $224,928
                                          ========                      ========
</TABLE>


     The Banks' primary  lending focus is real estate  lending.  At December 31,
1998, residential, commercial real estate and construction and development loans
represented 98.3% of total loans, compared to 98.5% at March 31, 1998.

     At  December  31,  1998 loans  serviced  for  investors  was $20.3  million
compared to $15.6 million at March 31, 1998.

Asset Quality

     At December 31, 1998 non-performing assets totaled $1.9 million, a decrease
of  $381,000,  or 16.7%,  from $2.3  million at March 31,  1998.  Non-performing
assets consist of all loans that are delinquent 90 days or more. The Bank had no
other real estate owned at December 31, 1998 or March 31, 1998.  At December 31,
1998, non-performing assets represented 0.55% of total assets and 0.66% of loans
receivable,  compared to 0.77% and 1.00%,  respectively,  at March 31, 1998. The
decrease  in  non-performing  assets was  primarily  in  one-to-four  family and
multi-family residential mortgages as the result of the payoff of certain loans.


                                     Page 8
<PAGE>


     The  composition  of  non-performing   assets,   which  consist  solely  of
non-performing loans for the periods presented was:

                                                      December 31,    March  31,
                                                   1998         1997    1998
                                                  ------------------  ----------
                                                       (Dollars in thousands)
Non-accrual loans:
         One-to-four-family                        $  862     $1,258     $1,258
         Multi-family                                 280       --          254
         Commercial real estate                       742        735        739
         Construction and development                --         --         --   
         Equity lines                                --         --         --   
         Other                                         14         15         28
                                                   ------     ------     ------
                                                   $1,898     $2,008     $2,279
                                                   ======     ======     ======
Non-performing assets as a percentage of:
         Loans receivable                            0.66%      0.89%      1.00%
         Total assets                                0.55       0.80       0.77


     The following  represents the activity in the allowance for loan losses for
the nine months ended December 31, 1998:


                                                                (In thousands)
         Balance at March 31, 1998                                  $ 2,513
         Provision for loan losses                                      410
         Losses charged to allowance                                    (90)
         Recoveries                                                      --
                                                                    -------
         Balance at December 31, 1998                               $ 2,833
                                                                    =======


     The Bank  continually  reviews its delinquency  position,  underwriting and
appraisal  procedures,  charge-off  experience  and current  real estate  market
conditions with respect to its entire loan portfolio.  While management uses the
best information available in establishing the allowance, future adjustments may
be necessary if economic  conditions  differ from the assumptions used in making
the current evaluation.




                                     Page 9
<PAGE>


Deposits and Borrowed Funds

     Deposits increased slightly during the nine month period as detailed below:

<TABLE>
<CAPTION>
                                     December 31,      % of total         March 31,      % of total
                                         1998           deposits            1998          deposits
                                     ------------      ----------        ---------       ----------
                                                          (Dollars in thousands)
<S>                                    <C>               <C>              <C>               <C>    
Regular savings accounts               $ 25,912           12.16%          $ 32,216           15.51%
NOW accounts                             24,413           11.45             22,989           11.06
Money market accounts                    52,102           24.44             42,440           20.43
Non-interest bearing deposits             2,062            0.97                485            0.23
                                       --------          ------           --------          ------
                                        104,489           49.02             98,130           47.23

Term deposits                           108,678           50.98            109,650           52.77
                                       --------          ------           --------          ------
         Total deposits                $213,167          100.00%          $207,780          100.00%
                                       ========          ======           ========          ======
</TABLE>

     During the period, FHLB advances increased $44.5 million, or 222.3%, as the
Bank took advantage of attractive pricing to fund asset growth.

Comparison of Operating Results for the three months ended December 31, 1998 and
1997

Results of Operations

     Consolidated  net income  for the three  months  ended  December  31,  1998
totaled $547,000,  or $0.24 per share,  compared to $395,000 for the same period
last year. This  represents an increase of 38.5% in earnings.  Due to the recent
Conversion,  the  earnings  per  share  numbers  for the  prior  period  are not
applicable. The increase in earnings was directly attributable to an increase in
net  interest  income  after the loan loss  provision  offset by an  increase in
operating   expenses.   The  increase  in  net  interest   income  was  directly
attributable  to the increased  level of  interest-earning  assets funded by the
Conversion  proceeds an increased  level of borrowed  funds,  and an increase in
deposits.

Interest Income

     Interest income for the three months ended December 31, 1998 increased $1.2
million, or 24.8%, to $6.1 million, compared to $4.8 million for the same period
last year.  The increase in interest  income was primarily due to an increase in
the average balance of interest-earning  assets,  partially offset by a decrease
in the yield on interest-earning assets. The average balance of interest-earning
assets  increased from $236.6 million for the quarter ended December 31, 1997 to
$316.3  million for the quarter  ended  December 31, 1998,  an increase of $79.7
million,  or 33.7%.  The  increase  in the average  balance of  interest-earning
assets was  primarily  a net result of an  increase  in the  average  balance of
short-term  investments and investment securities of $15.5 million, or 97.2%, an
increase in loans,  net, and  mortgage-loans  held for sale of $61.5  million or
28.2% and an increase in mortgage-backed and mortgage related securities of $2.7
million,  or 100.0%.  The yield on  interest-earning  assets  decreased 57 basis
points to 7.65%.

Interest Expense

     Interest  expense for the three  months ended  December 31, 1998  increased
$169,000,  or 6.5%, to  $2,779,000,  compared to $2,610,000  for the same period
last  year.  The  increase  in  interest  expense  was the net result of a $29.7
million,  or  13.1%,   increase  in  the  average  balance  of  interest-bearing
liabilities  which  increased 


                                    Page 10
<PAGE>

from  $226.3  million for the three  months  ended  December  31, 1997 to $256.0
million for the three months ended December 31, 1998, offset by a decrease of 27
basis points in the cost of funds to 4.34%.  The increase in the average balance
of  interest-bearing  liabilities  was  primarily a result of an increase in the
average balance of deposits of $4.9 million,  or 2.4% and the average balance of
FHLB advances of $24.8 million, or 102.8%.

Net interest income

     The table below shows the average  balance sheet,  the interest  earned and
paid  on  interest-earning  assets  and  interest-bearing  liabilities  and  the
resulting net interest spread and margin for the periods presented.


<TABLE>
<CAPTION>
For the three months ended December 31,                      1998                                  1997
                                               --------------------------------     --------------------------------
                                                           Interest                              Interest
                                               Average      income/      Yield/     Average       income/     Yield/
                                               balance      expense       rate      balance       expense      rate
                                               --------     -------      ------     --------      -------     ------
<S>                                            <C>          <C>           <C>       <C>           <C>          <C>  
Assets                                                             (Dollars in thousands)
Interest-earning assets:
 Short-term investments                        $  9,718     $   102       4.20%     $  1,466      $    20      5.46%
 Investment securities                           21,813         321       5.89        14,526          217      5.98
 Mortgage-backed and mortgage
   related securities                             5,426          77       5.68         2,713           45      6.63
Loans and mortgage loans held-for-sale          279,309       5,551       7.95       217,863        4,565      8.38
                                               --------     -------                 --------      -------     
Total interest-earning assets                   316,266       6,051       7.65       236,568        4,847      8.22
                                                            -------                               -------     
Non interest-earning assets                       7,278                               13,002
                                               --------                             --------
  Total                                        $323,544                             $249,570
                                               ========                             ========

Liabilities and Equity
Interest-bearing liabilities:
  NOW accounts                                 $ 22,451          76       1.35      $ 21,746          100      1.84
  Regular savings accounts                       26,664         137       2.06        28,519          176      2.47
  Money market accounts                          49,561         483       3.90        42,997          435      4.05
  Certificate accounts                          108,474       1,503       5.54       108,992        1,544      5.67
                                               --------     -------                 --------      -------     
Total interest-bearing deposits                 207,150       2,199       4.25       202,254        2,255      4.46
  FHLB advances                                  48,830         580       4.75        24,074          355      5.90
                                               --------     -------                 --------      -------     
Total interest-bearing liabilities              255,980       2,779       4.34       226,328        2,610      4.61
                                                            -------                               -------     
  Demand deposits                                   715                                  262
  Other liabilities                               4,878                                2,798
  Equity                                         61,971                               20,182
                                               --------                             --------
  Total                                        $323,544                             $249,570
                                               ========                             ========
Net interest income                                         $ 3,272                               $ 2,237
                                                            =======                               =======
Interest rate spread                                                      3.31%                                3.60%
                                                                         =====                                =====
Net interest margin                                                       4.14%                                3.91%
                                                                         =====                                =====
</TABLE>



                                    Page 11
<PAGE>

     The increase of $1,035,000 in net interest income is analyzed as follows:


                                             Quarters ended December 31,
                                                   1998 vs. 1997
                                     ------------------------------------------
                                          Change due to Increase (Decrease)
                                     ------------------------------------------
                                     Volume            Rate                Net
                                     -------          -------           -------
                                                  (In thousands)
Interest income:
         Loans                       $ 1,206          $  (220)          $   986
         Investments                     230              (12)              218
                                     -------          -------           -------
              Total                    1,436             (232)            1,204
                                     -------          -------           -------

Interest expense:

         Deposits                         48             (104)              (56)
         Borrowings                      284              (59)              225
                                     -------          -------           -------
              Total                      332             (163)              169
                                     -------          -------           -------
Net interest income                  $ 1,104          $   (69)          $ 1,035
                                     =======          =======           =======

Provision for Loan Losses

     The  provision  for loan losses  totaled  $260,000  for the  quarter  ended
December  31,  1998,  compared to $30,000  for the same  period  last year.  The
increased  provision is directly  related to the increase in the loan  portfolio
for the period and reflects the risks associated with the Banks' primary lending
objective to increase the overall loan portfolio.  The allowance for loan losses
is  maintained at an amount  management  considers  adequate to cover  estimated
losses on loans  receivable  which are deemed  probable and  estimable  based on
information currently known to management.  While management believes the Bank's
allowance  for loan losses is  sufficient  to cover losses  inherent in its loan
portfolio  at this time,  no  assurances  can be given that the Bank's  level of
allowance for loan losses will be sufficient to cover future losses  incurred by
the Bank, or that future  adjustments  to the allowance for loan losses will not
be necessary  if economic and other  conditions  differ  substantially  from the
economic and other  conditions  analyzed by  management to determine the current
level of the allowance for loan losses.

Non-interest income

     Total non-interest  income increased $14,000,  or 19.2%, to $87,000.  Other
fees and charges  decreased  $2,000 from fees on transaction  accounts.  Gain on
sale of loans  increased  $16,000,  due to the increased level of sales over the
same period last year.

Non-interest expense

     Salaries and benefits increased $407,000,  or 39.1%, the result of $340,000
in compensation expense associated with the Company's stock-based benefit plans,
and a general  increase  in salaries  and  benefits  due to the  increase in the
number of  employees  over the same  period  last  fiscal  year.  Occupancy  and
equipment  expenses  increased  $24,000,  or  10.5%,  primarily  a result of the
increased level of depreciation  on building and leasehold  improvements.  Other
expenses increased $111,000,  or 54.2%,  primarily as a result of an increase in
general expenses  associated with the development and  implementation of certain
products and programs as part of the strategic planning for the future.



                                    Page 12
<PAGE>

Income Taxes

     Income taxes for the three months ended  December 31, 1998 were $378,000 on
pretax income of $925,000, for an effective rate of 40.86%, compared to $284,000
on pretax  income of  $679,000,  for an  effective  rate of 41.83%  for the same
period last year. The effective tax rate is different than the prior year due to
the  non-deductibility  of certain  expenses and the  reduction in the state tax
rate for banks.

Comparison of Operating  Results for the nine months ended December 31, 1998 and
1997

Results of Operations

     Consolidated net income for the nine months ended December 31, 1998 totaled
$1,667,000,  or $0.71 per share, compared to $1,093,000 for the same period last
year.  This  represents  an  increase of 52.52% in  earnings.  Due to the recent
Conversion,  the  earnings  per  share  numbers  for the  prior  period  are not
applicable. The increase in earnings was directly attributable to an increase in
net  interest  income  after the loan loss  provision  offset by an  increase in
operating expenses. The increase in net interest income is directly attributable
to the  increased  level of  interest-earning  assets  funded by the  Conversion
proceeds and an increased level of deposits and borrowed funds.

Interest Income

     Interest  income for the nine months ended December 31, 1998 increased $2.9
or 20.5%,  to $17.0 million,  compared to $14.1 million for the same period last
year.  The increase in interest  income was  primarily due to an increase in the
average balance of  interest-earning  assets,  partially offset by a decrease in
the yield on  interest-earning  assets. The average balance of  interest-earning
assets increased from $231.2 million for the nine months ended December 31, 1997
to $291.5  million for the nine months ended  December 31, 1998,  an increase of
$60.3 million, or 26.1%. The increase in the average balance of interest-earning
assets was  primarily  the net result of an increase  in the average  balance of
short-term investments and investment securities of $23.8 million, or 152.7%, an
increase in loans,  net and mortgage  loans held for sale,  of $36.3  million or
17.1% and an increase in mortgage-backed and mortgage related securities of $0.2
million, or 6.5%. The yield on interest-earning assets decreased 37 basis points
to 7.78%.

Interest Expense

     Interest  expense for the nine months  ended  December  31, 1998  increased
$211,000, or 2.8%, to $7.7 million, compared to $7.5 million for the same period
last year.  The  increase  in  interest  expense  was  primarily  due to a $17.1
million,   or  7.9%,   increase  in  the  average  balance  of  interest-bearing
liabilities  which  increased  from $216.3  million  for the nine  months  ended
December 31, 1997 to $233.4 million for the nine months ended December 31, 1998,
offset  by a  decrease  of 20  basis  points  in the  cost  of  interest-bearing
liabilities to 4.42%.  The increase in the average  balance of  interest-bearing
liabilities  was  primarily a result of an  increase  in the average  balance of
deposits of $9.0 million, or 4.6% and an increase in the average balance of FHLB
advances of $8.2 million, or 40.1%.


                                    Page 13
<PAGE>

Net interest income

     The table below shows the average  balance sheet,  the interest  earned and
paid  on  interest-earning  assets  and  interest-bearing  liabilities  and  the
resulting net interest spread and margin for the periods presented.

<TABLE>
<CAPTION>
For the nine months ended December 31,                       1998                                  1997
                                               --------------------------------     --------------------------------
                                                           Interest                              Interest
                                               Average      income/      Yield/     Average       income/     Yield/
                                               balance      expense       rate      balance       expense      rate
                                               --------     -------      ------     --------      -------     ------
<S>                                            <C>          <C>           <C>       <C>           <C>          <C>  
                                                                   (Dollars in thousands)
Assets
Interest-earning assets:
 Short-term investments                        $ 19,514     $   806       5.51%     $  1,394      $    57      5.45%
 Investment securities                           19,885         860       5.77        14,199          669      6.28
 Mortgage-backed and mortgage related             
   securities                                     3,100         143       6.15         2,912          146      6.68
 Loans, net and mortgage loan held-
   for-sale                                     248,997      15,201       8.14       212,662       13,250      8.31
                                               --------     -------                 --------      -------
Total interest-earning assets                   291,496      17,010       7.78       231,167       14,122      8.15
                                                            -------                               -------
Non interest-earning assets                      10,292                                7,549
                                               --------                             --------
  Total                                        $301,788                             $238,716
                                               ========                             ========
Liabilities and Equity
Interest-bearing liabilities:
  NOW accounts                                 $ 21,848         264       1.61      $ 20,839          291      1.85
  Regular savings accounts                       27,481         477       2.31        28,902          545      2.50
  Money market accounts                          44,993       1,404       4.16        40,329        1,238      4.07
  Certificate accounts                          110,514       4,544       5.48       105,805        4,547      5.70
                                               --------     -------                 --------      -------
Total interest-bearing deposits                 204,836       6,689       4.35       195,875        6,621      4.49
  FHLB advances                                  28,555       1,042       4.87        20,382          899      5.77
                                               --------     -------                 --------      -------
Total interest-bearing liabilities              233,391       7,731       4.42       216,257        7,520      4.62
                                                            -------                               -------
  Demand deposits                                   608                                  147
  Other liabilities                               4,495                                2,603
  Equity                                         63,294                               19,709
                                               --------                             --------
  Total                                        $301,788                             $238,716
                                               ========                             ========
Net interest income                                         $ 9,279                               $ 6,602
                                                            =======                               =======
Interest rate spread                                                      3.36%                                3.53%
                                                                         =====                                =====
Net interest margin                                                       4.15%                                3.83%
                                                                         =====                                =====
</TABLE>


                                    Page 14
<PAGE>

     The increase of $2,677,000 in net interest income is analyzed as follows:

                                             Nine months ended December 31,
                                                      1998 vs. 1997
                                         ---------------------------------------
                                            Change due to Increase (Decrease)
                                         ---------------------------------------
                                         Volume           Rate              Net
                                         ------          ------           ------
                                                      (In thousands)

Interest income:
         Loans                           $2,212          $ (261)          $1,951
         Investment securities            1,001             (64)             937
                                         ------          ------           ------
              Total                       3,213            (325)           2,888
                                         ------          ------           ------

Interest expense:
         Deposits                           106             (38)              68
         Borrowings                         251            (108)             143
                                         ------          ------           ------
              Total                         357            (146)             211
                                         ------          ------           ------
Net interest income                      $2,856          $ (179)          $2,677
                                         ======          ======           ======

Provision for Loan Losses

     The  provision for loan losses  totaled  $410,000 for the nine months ended
December 31, 1998, compared to $474,000 for the same period last year. While the
asset quality of the Company has improved  since March 31, 1998, the addition to
loan loss is directly  attributable  to the increase in the total loan portfolio
during the current  fiscal year.  The level of the provision for loan losses for
the  previous  fiscal year was  attributable  to the  classification  of certain
purchased  loans that had been  acquired  in the merger with  another  financial
institution. These loans were identified and classified accordingly, as a result
an increase in the level of reserves  was  recognized  in  conjunction  with the
classification of the loans.

Non-interest income

     Total  non-interest  income totaled  $248,000  compared to $232,000 for the
same period last year. Other fees and charges  decreased $5,000 from the reduced
level of fees collected on transaction accounts. Gain on sale of loans increased
$40,000 due to the increased level of loans sold over the same period last year.
During the nine months ended December 31, 1997, the company recognized income of
$19,000 from the sale of other real estate  owned;  there was no such income for
the same period this year.

Non-interest expense

     Salaries  and  benefits  increased  $1,021,000,  or  37.0%,  the  result of
$609,000 in  compensation  expense  associated  with the  Company's  stock-based
benefit  plans,  and a general  increase in  salaries  and  benefits  due to the
increase in the number of  employees  over the same  period  last  fiscal  year.
Occupancy and equipment expenses increased $81,000, or 12.1%, primarily a result
of the increased level of  depreciation on building and leasehold  improvements.
Other expenses increased $598,000,  or 88.3%,  primarily as a result of $305,000
in  non-recurring   expenses  associated  with  the  implementation  of  certain
developmental  strategies  as part of the  strategic  planning  for the  future,
approximately   $35,000   associated  with  software   upgrades  for  year  2000
compliance, and an increase in other general expenses.



                                    Page 15
<PAGE>

Income Taxes

     Income taxes for the nine months ended December 31, 1998 were $1,203,000 on
pretax  income of  $2,870,000,  for an  effective  rate of 41.92%,  compared  to
$775,000 on pretax income of $1,868,000, for an effective rate of 41.49% for the
same period last year.  The effective tax rate is different  than the prior year
due to the  non-deductibility of certain expenses and the reduction in the state
tax rate for banks.

Capital Adequacy

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

     At  December  31,  1998 the  Company's  capital  ratio was  17.27% of total
assets. The Bank at December 31, 1998 had total capital of 12.34% and risk based
capital of 21.40%  (unaudited),  as compared to 13.54% and 24.74% (unaudited) at
September 30, 1998.

     The  FDIC  sets  minimum  leverage  ratios  for  each  insured  institution
depending upon its CAMELS rating. Banks with the highest ratings are required to
carry a 3.0% leverage  ratio,  with less highly rated  institutions  required to
have minimum  ratios at least 1.0% to 2.0% greater.  Additionally,  the FDIC has
risk-based  capital  regulations.  Under these  requirements,  banks must have a
minimum risk-based capital rate of 8.00%.

     At December 31, 1998 the Company and the Bank met all the capital  adequacy
requirements to which they are subject. As of December 31, 1998, the most recent
notification from the Office of Thrift Supervision categorized the Bank as "well
capitalized" under the regulatory framework for prompt corrective action.


Asset/Liability Management

     The  principal  objective  of the  Bank's  interest  rate  risk  management
function is to evaluate the interest rate risk included in certain balance sheet
accounts,  determine  the  appropriate  level of risk given the Bank's  business
strategy,   operating  environment,   capital  and  liquidity  requirements  and
performance  objectives  and  manage  the  risk  consistent  with  the  Board of
Directors'  approved  guidelines.  Through  such  management,  the Bank seeks to
reduce the vulnerability of its operations to changes in interest rates.

     The Bank  monitors  its  interest  rate  risk as such risk  relates  to its
operating  strategies.   The  Bank's  Board  of  Directors  has  established  an
Asset/Liability   Committee,   responsible  for  reviewing  its  asset/liability
policies and interest  rate risk  position,  which meets on a monthly  basis and
reports  trends and interest  rate risk  position to the Board of Directors on a
quarterly  basis. The extent of the movement of interest rates is an uncertainty
that could have a negative impact on the earnings of the Bank.



                                    Page 16
<PAGE>

     In recent years, the Bank has primarily  utilized the following  strategies
to manage  interest rate risk: (i)  emphasizing  the origination and purchase of
adjustable-rate  loans; (ii) investing  primarily in short-term U.S.  Government
securities  or  mortgage-backed  and  mortgage-related  securities  with shorter
estimated  maturities;  (iii)  utilizing  FHLB advances to better  structure the
maturities  of  its  interest  rate  sensitive   liabilities;   and  (iv)  to  a
substantially  lesser  extent,  selling  in  the  secondary  market  longer-term
fixed-rate  mortgage loans  originated  while generally  retaining the servicing
rights on such loans.

     As part of its interest rate risk analysis,  the Bank uses an interest rate
sensitivity  model  which  generates  estimates  of the change in the Bank's net
portfolio  value  ("NPV") over a range of interest  rate  scenarios and which is
prepared by the OTS on a quarterly  basis.  NPV is the present value of expected
cash flows from assets,  liabilities and off-balance  sheet  contracts.  The NPV
ratio, under any interest rate scenario,  is defined as the NPV in that scenario
divided by the market  value of assets in the same  scenario.  The OTS  produces
such  analysis  using its own  model,  based upon data  submitted  on the Bank's
quarterly Thrift Financial Reports,  including  estimated loan prepayment rates,
reinvestment  rates and deposit decay rates.  The following table sets forth the
Bank's NPV as of  September  30, 1998 (the latest NPV  analysis  prepared by the
OTS), as calculated by the OTS.


<TABLE>
<CAPTION>
   Change in
Interest Rates
      in                       Net Portfolio Value                       NPV as % of Portfolio
 Basis Points                                                              Value of Assets
 (Rate Shock)
                                                                         NPV
                   Amount          $ Change           % Change          Ratio          Change(1)
                --------------------------------------------------------------------------------
                                                (Dollars in thousands)
                                                                                          
<S>               <C>              <C>                   <C>            <C>                <C>  
    400           $30,374          $(8,385)              (22)%          10.70%             (241)
    300            33,275           (5,484)              (14)           11.57              (154)
    200            35,737           (3,022)               (8)           12.29               (82)
    100            37,467           (1,291)               (3)           12.77               (34)
 Static            38,759               --                --            13.11                --
   (100)           39,893            1,135                 3            13.40                29
   (200)           41,505            2,746                 7            13.82                71
   (300)           44,062            5,303                14            14.51               140
   (400)           46,392            8,173                21            15.26               215
</TABLE>

(1)  Expressed in basis points.

Liquidity

     The Bank's  primary  sources of funds are deposits,  principal and interest
payments on loans,  mortgage-backed and investment securities and FHLB advances.
While maturities and scheduled  amortization of loans are predictable sources of
funds,  deposit flows and mortgage prepayments are greatly influenced by general
interest rates,  economic conditions and competition.  The Bank has continued to
maintain the  required  levels of liquid  assets as defined by OTS  regulations.
This  requirement  of the OTS,  which may be varied at the  direction of the OTS
depending upon economic conditions and deposit flows, is based upon a percentage
of deposits and short-term  borrowings.  The Bank's currently required liquidity
ratio is 4%.  At  December  31,  1998 the  Bank's  liquidity  ratio  was  9.72%.
Management's  strategy  is to  maintain  liquidity  as close as  possible to the
minimum  regulatory  requirement  and to invest any excess  liquidity  in higher
yielding  interest-earning  assets.  The Bank manages its liquidity position and

                                    Page 17
<PAGE>

demands  for  funding   primarily  by  investing   excess  funds  in  short-term
investments  and utilizing  FHLB advances in periods when the Bank's demands for
liquidity exceed funding from deposit inflows.

     The Bank's most liquid assets are cash and cash equivalents and securities.
The levels of these  assets are  dependent on the Bank's  operating,  financing,
lending and investing  activities during any given period. At December 31, 1998,
cash and cash equivalents and short-term  investments  totaled $18.0 million, or
5.2% of total assets.

     The Bank has other  sources of  liquidity  if a need for  additional  funds
arises,  including  FHLB  advances.  At December  31,  1998,  the Bank had $64.5
million in advances  outstanding from the FHLB, and at December 31, 1998, had an
additional overall borrowing capacity from the FHLB of $92.8 million.  Depending
on market  conditions,  the pricing of deposit  products and FHLB advances,  the
Bank may continue to rely on FHLB borrowings to fund asset growth.

Year 2000 Compliance

     As the year 2000  approaches,  an  important  business  issue  has  emerged
regarding how existing  application  software programs and operating systems can
accommodate  this date value. In addressing the year 2000 the Company has broken
down the process into four steps:  assessment,  correction/replacement,  testing
and implementation.

     The Company  has  completed  the  assessment  phase.  During this phase the
Company  identified  all  potential  programs  and  applications  that  could be
effected  which were date  sensitive.  The Company has also included the various
utility  companies  that it uses for  assessment as to their  readiness for year
2000. This assessment included all hardware and software applications as well as
vendor identification. The various applications identified were then prioritized
in   consideration   of  their  overall   importance  of  use  to  the  Company.
Correspondence  was sent to all vendors  inquiring into their  applications year
2000 compliance. For a number of applications the correction, testing and vendor
certification and implementation has been completed.

     The most critical  applications  to the Company are the software to process
all loan and deposit accounts and transactions,  the internal  accounting system
and utility  companies for the various facility  locations.  The Bank utilizes a
third-party vendor for processing the primary banking  applications and does not
have any proprietary or self developed software. In addition, the Bank also uses
third-party vendor application software for all ancillary computer applications,
specifically  general ledger and accounting systems.  The third-party vendor for
the Bank's banking applications is in the process of modifying and upgrading its
computer applications to ensure Year 2000 compliance. The Bank has completed the
second phase of testing.  At the current time it is anticipated  that the system
will be  compliant  and  implemented  by June 30,  1999.  During the quarter the
Company completed the conversion to a new accounting software  application which
is year 2000 compliant.

     For all other  applications the Company is continuing to ensure  compliance
by  continuing  to follow up with vendors for year 2000  certification.  At this
point in time the  Company  remains in the  correction/replacement,  testing and
implementation phases of the process.




                                    Page 18
<PAGE>

     During the  quarter the Company  also  completed  the process of creating a
preliminary contingency plan to deal with any unforeseen events that could occur
which would have a negative  impact on the day to day operations of the Company.
The plan is expected to be finalized  by March 31,  1999.  The plan will address
how to deal with the lack of utilities and support systems.

     The  Company  has  expensed  approximately  $35,000 to replace  and upgrade
existing software for year 2000 compliance.  In addition the company purchased a
new accounting system which is year 2000 compliant;  the cost of this system was
approximately  $75,000  and will be  depreciated  over a period  of five  years.
Additional  expenses  will be  incurred  over the next  year to meet  year  2000
compliance, however, at this time these expenses are not expected to be material
in nature.

     In the  event  that  the  Bank's  third  party  vendor  or its  significant
suppliers  or  customers  do not  successfully  and  timely  achieve  year  2000
compliance,  the Bank's  business or  operations  could be  adversely  affected.
However,  management believes that the Bank's own internal system,  networks and
resources would allow the Bank to effectively  operate and service its customers
in the event its  significant  vendors  do not  achieve  satisfactory  year 2000
compliance.  In  addition,  if  significant  vendors  failed  to meet  year 2000
operating  requirements,  the Bank  intends to engage  alternative  vendors  and
suppliers. While the Bank cannot estimate the costs and expenses associated with
hiring new vendors and suppliers,  management believes that such costs would not
have a material impact on the Bank's earnings or results of operations.

     Statements contained in this document,  which are not historical facts, are
forward-looking  statements  as that term is defined in the  Private  Securities
Litigation  Reform Act of 1995. Such  forward-looking  statements are subject to
risk and  uncertainties,  which could cause actual results to differ  materially
from those currently anticipated due to a number of factors,  which include, but
are not limited to, factors discussed in documents filed by the Company with the
Securities and Exchange Commission from time to time.


                                    Page 19
<PAGE>

PART II - OTHER INFORMATION

Item 1 - Legal Proceedings

     Neither  the Company  nor any of its  subsidiaries  is party to any pending
legal proceedings which are material other than routine litigation incidental to
their business activities.

Item 2 - Changes in Securities and Use of Proceeds

     Not applicable.

Item 3 - Defaults Upon Senior Securities

     Not applicable.

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

     Not applicable

Item 5 - Other Information

     Not applicable.

Item 6 - Exhibits and Reports on Form 8-K

     (a)  Exhibits

          3.1  Certificate of Incorporation of Bay State Bancorp, Inc. *

          3.2  Amended and Restated Bylaws of Bay State Bancorp, Inc.
               (filed herewith)

          4.0  Stock Certificate of Bay State Bancorp, Inc. *

          11.0 Computation of per share earnings 

          27.0 Financial data schedule (filed herewith)

*    Incorporated   herein  by   reference   from  the  exhibits  to  Form  SB-2
     registration as amended, Registration No. 333-40115

     (b)  Reports on Form 8-K

          (i)  None


                                    Page 20
<PAGE>

                                   SIGNATURES


Under the  requirements  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.


                                   Bay State Bancorp, Inc.


February 10, 1999                  \s\ John F. Murphy                         
- ---------------------              ---------------------------------------------
Date                               John F. Murphy
                                   Chairman, President, and
                                   Chief Executive Officer
                                   (Principal Executive Officer)


February 10, 1999                  \s\ Michael O. Gilles                       
- ---------------------              ---------------------------------------------
Date                               Michael O. Gilles
                                   Senior Vice President and
                                   Chief Financial Officer
                                   (Principal Accounting and Financial Officer)


                                    Page 21



                             BAY STATE BANCORP, INC.

                           AMENDED AND RESTATED BYLAWS

                            ARTICLE I - STOCKHOLDERS


     Section 1. Annual Meeting.

     An annual  meeting of the  stockholders,  for the  election of Directors to
succeed those whose terms expire and for the  transaction of such other business
as may properly  come before the meeting,  shall be held at such place,  on such
date, and at such time as the Board of Directors shall each year fix, which date
shall be within  thirteen  (13)  months  subsequent  to the later of the date of
incorporation or the last annual meeting of stockholders.

     Section 2. Special Meetings.

     Subject  to the rights of the  holders of any class or series of  preferred
stock of the  Corporation,  special  meetings of stockholders of the Corporation
may be called only by the Board of Directors pursuant to a resolution adopted by
a majority of the total number of Directors which the Corporation  would have if
there  were no  vacancies  on the Board of  Directors  (hereinafter  the  "Whole
Board").

     Section 3. Notice of Meetings.

     Written  notice  of the  place,  date,  and  time  of all  meetings  of the
stockholders  shall be given,  not less than ten (10) nor more than  sixty  (60)
days  before the date on which the  meeting is to be held,  to each  stockholder
entitled  to vote at such  meeting,  except  as  otherwise  provided  herein  or
required by law (meaning, here and hereinafter, as required from time to time by
the Delaware General  Corporation Law or the Certificate of Incorporation of the
Corporation).

     When a meeting is adjourned to another place, date or time,  written notice
need not be given of the adjourned  meeting if the place,  date and time thereof
are  announced  at the  meeting  at which the  adjournment  is taken;  provided,
however, that if the date of any adjourned meeting is more than thirty (30) days
after the date for which the meeting was originally  noticed, or if a new record
date is fixed for the adjourned meeting,  written notice of the place, date, and
time of the  adjourned  meeting shall be given in  conformity  herewith.  At any
adjourned  meeting,  any  business  may be  transacted  which  might  have  been
transacted at the original meeting.

     Section 4. Quorum.

     At any meeting of the stockholders, the holders of a majority of all of the
shares of the stock  entitled  to vote at the  meeting,  present in person or by
proxy  (after  giving  effect  to  the  provisions  of  Article  FOURTH  of  the
Corporation's  Certificate of Incorporation),  shall constitute a quorum for all
purposes,  unless or except to the extent that the  presence of a larger  number
may be required by law. Where a separate vote by a class or classes is required,
a  majority  of the  shares  of such  class or  classes  present  in  person  or
represented by proxy (after giving effect to the provisions of Article FOURTH of
the  Corporation's  Certificate  of  Incorporation)  shall  constitute  a quorum
entitled to take action with respect to that vote on that matter.


<PAGE>

If a quorum shall fail to attend any meeting, the chairman of the meeting or the
holders of a majority of the shares of stock  entitled to vote who are  present,
in person or by proxy, may adjourn the meeting to another place, date, or time.

     If a notice of any adjourned special meeting of stockholders is sent to all
stockholders  entitled to vote thereat,  stating that it will be held with those
present in person or by proxy  constituting  a quorum,  then except as otherwise
required by law, those present in person or by proxy at such  adjourned  meeting
shall constitute a quorum,  and all matters shall be determined by a majority of
the votes cast at such meeting.

     Section 5. Organization.

     Such  person  as the  Board of  Directors  may have  designated  or, in the
absence of such a person,  the Chairman of the Board of the  Corporation  or, in
his or her absence, such person as may be chosen by the holders of a majority of
the shares entitled to vote who are present,  in person or by proxy,  shall call
to order any meeting of the stockholders and act as chairman of the meeting.  In
the absence of the  Secretary of the  Corporation,  the secretary of the meeting
shall be such person as the chairman appoints.

     Section 6. Conduct of Business.

     (a) The chairman of any meeting of  stockholders  shall determine the order
of business and the procedures at the meeting,  including such regulation of the
manner of voting and the conduct of  discussion  as seem to him or her in order.
The date and time of the  opening  and closing of the polls for each matter upon
which  the  stockholders  will vote at the  meeting  shall be  announced  at the
meeting.

     (b) At any annual meeting of the stockholders,  only such business shall be
conducted  as shall  have been  brought  before  the  meeting:  (i) by or at the
direction  of  the  Board  of  Directors  or  (ii)  by  any  stockholder  of the
Corporation  who is entitled to vote with respect  thereto and who complies with
the  notice  procedures  set forth in this  Section  6(b).  For  business  to be
properly  brought before an annual  meeting by a stockholder,  the business must
relate to a proper subject  matter for  stockholder  action and the  stockholder
must have  given  timely  notice  thereof in  writing  to the  Secretary  of the
Corporation. To be timely, a stockholder's notice must be delivered or mailed to
and received at the principal executive offices of the Corporation not less than
ninety  (90) days prior to the date of the annual  meeting;  provided,  however,
that in the event that less than one hundred  (100) days' notice or prior public
disclosure of the date of the meeting is given or made to  stockholders,  notice
by the  stockholder  to be timely must be  received  not later than the close of
business on the 10th day  following  the day on which such notice of the date of
the  annual   meeting  was  mailed  or  such  public   disclosure  was  made.  A
stockholder's  notice to the  Secretary  shall set forth as to each  matter such
stockholder proposes to bring before the annual meeting: (i) a brief description
of the business  desired to be brought before the annual meeting and the reasons
for conducting such business at the annual  meeting;  (ii) the name and address,
as they appear on the  Corporation's  books, of the  stockholder  proposing such
business;  (iii)  the class and  number of shares of the  Corporation's  capital
stock that are  beneficially  owned by such  stockholder;  and (iv) any material
interest of such stockholder in such business. Notwithstanding anything in these
Bylaws to the contrary,  no business  shall be brought before or conducted at an
annual  meeting  except in accordance  with the provisions of this Section 6(b).
The Officer of the Corporation or other person presiding over the annual meeting
shall,  if the facts so  warrant,  determine  and  declare to the  meeting  that
business  was not properly  brought  before the meeting in  accordance  with the
provisions  of this  Section  6(b) and, if he should so  determine,  he shall so
declare to the meeting and any such  business so  determined  to be not properly
brought before the meeting shall not be transacted.


<PAGE>

     At any special  meeting of the  stockholders,  only such business  shall be
conducted as shall have been brought  before the meeting by or at the  direction
of the Board of Directors.

     (c) Only persons who are nominated in accordance  with the  procedures  set
forth in these Bylaws shall be eligible for election as  Directors.  Nominations
of persons for election to the Board of Directors of the Corporation may be made
at a meeting of  stockholders  at which directors are to be elected only: (i) by
or at the direction of the Board of Directors; or (ii) by any stockholder of the
Corporation  entitled to vote for the  election of  Directors at the meeting who
complies  with the  notice  procedures  set  forth in this  Section  6(c).  Such
nominations,  other  than  those  made by or at the  direction  of the  Board of
Directors,  shall be made by timely  notice in writing to the  Secretary  of the
Corporation.  To be timely, a stockholder's  notice shall be delivered or mailed
to and received at the principal  executive  offices of the Corporation not less
than ninety (90) days prior to the date of the meeting; provided,  however, that
in the event that less than one hundred  (100) days' notice or prior  disclosure
of the  date of the  meeting  is given or made to  stockholders,  notice  by the
stockholder  to be  timely  must be so  received  not  later  than the  close of
business on the 10th day  following  the day on which such notice of the date of
the meeting was mailed or such public  disclosure was made.  Such  stockholder's
notice shall set forth: (i) as to each person whom such stockholder  proposes to
nominate for election or re-election as a Director,  all information relating to
such person that is required to be  disclosed  in  solicitations  of proxies for
election  of  directors,  or is  otherwise  required,  in each case  pursuant to
Regulation 14A under the Securities  Exchange Act of 1934, as amended (including
such person's written consent to being named in the proxy statement as a nominee
and to serving as a director if elected);  and (ii) as to the stockholder giving
the notice (x) the name and address, as they appear on the Corporation's  books,
of such stockholder and (y) the class and number of shares of the  Corporation's
capital stock that are beneficially owned by such stockholder. At the request of
the Board of  Directors,  any person  nominated  by the Board of  Directors  for
election as a Director  shall furnish to the Secretary of the  Corporation  that
information  required to be set forth in a  stockholder's  notice of  nomination
which  pertains to the  nominee.  No person  shall be eligible for election as a
Director of the Corporation  unless  nominated in accordance with the provisions
of this Section 6(c). The Officer of the  Corporation or other person  presiding
at the meeting shall,  if the facts so warrant,  determine that a nomination was
not  made  in  accordance  with  such  provisions  and,  if he or she  shall  so
determine,  he or  she  shall  so  declare  to the  meeting  and  the  defective
nomination shall be disregarded.

     Section 7. Proxies and Voting.

     At any meeting of the stockholders,  every stockholder entitled to vote may
vote in person or by proxy  authorized  by an  instrument  in  writing  filed in
accordance  with  the  procedure  established  for the  meeting.  Any  facsimile
telecommunication or other reliable  reproduction of the writing or transmission
created  pursuant to this  paragraph may be  substituted  or used in lieu of the
original writing or transmission for any and all purposes for which the original
writing  or  transmission  could be used,  provided  that such  copy,  facsimile
telecommunication or other reproduction shall be a complete  reproduction of the
entire original writing or transmission.

     All voting,  including  on the election of Directors  but  excepting  where
otherwise required by law or by the governing documents of the Corporation,  may
be made by a voice  vote;  provided,  however,  that upon  demand  therefor by a
stockholder  entitled to vote or his or her proxy,  a stock vote shall be taken.
Every stock vote shall be taken by ballot, each of which shall state the name of
the  stockholder  or proxy voting and such other  information as may be required
under the procedures  established  for the meeting.  The  Corporation  shall, in
advance of any meeting of stockholders, appoint one or more inspectors to act at
the meeting and make a written report thereof. The Corporation may designate one
or more persons as alternate  inspectors  to replace

<PAGE>

any inspector who fails to act. If no inspector or alternate is able to act at a
meeting of  stockholders,  the person presiding at the meeting shall appoint one
or more inspectors to act at the meeting.  Each inspector,  before entering upon
the discharge of his duties,  shall take and sign an oath  faithfully to execute
the duties of inspector  with strict  impartiality  and according to the best of
his ability.

     All elections  shall be  determined  by a plurality of the votes cast,  and
except as otherwise  required by law or the  Certificate of  Incorporation,  all
other matters shall be determined by a majority of the votes cast.

     Section 8. Stock List.

     A  complete  list  of  stockholders  entitled  to vote  at any  meeting  of
stockholders, arranged in alphabetical order for each class of stock and showing
the address of each such stockholder and the number of shares  registered in his
or her name, shall be open to the examination of any such  stockholder,  for any
purpose germane to the meeting,  during ordinary  business hours for a period of
at least ten (10) days prior to the  meeting,  either at a place within the city
where the meeting is to be held, which place shall be specified in the notice of
the  meeting,  or if not so  specified,  at the place where the meeting is to be
held.

     The stock list shall  also be kept at the place of the  meeting  during the
whole time thereof and shall be open to the examination of any such  stockholder
who is present.  This list shall  presumptively  determine  the  identity of the
stockholders  entitled  to vote at the  meeting and the number of shares held by
each of them.

     Section 9. Consent of Stockholders in Lieu of Meeting.

     Subject  to the rights of the  holders of any class or series of  preferred
stock of the  Corporation,  any action  required or permitted to be taken by the
stockholders of the Corporation must be effected at an annual or special meeting
of  stockholders  of the  Corporation  and may not be effected by any consent in
writing by such stockholders.

                         ARTICLE II - BOARD OF DIRECTORS

     Section 1. General Powers, Number, Term of Office and Limitations.

     The business and affairs of the Corporation shall be under the direction of
its Board of Directors.  The number of Directors who shall  constitute the Whole
Board  shall be such  number as the Board of  Directors  shall from time to time
have designated,  except that in the absence of such designation shall be seven.
The Board of Directors  shall  annually elect a Chairman of the Board from among
its members who shall, when present, preside at its meetings.

     The  Directors,  other than those who may be elected by the  holders of any
class or series of Preferred Stock,  shall be divided,  with respect to the time
for which they  severally  hold  office,  into three  classes,  with the term of
office of the first class to expire at the first annual meeting of stockholders,
the term of  office of the  second  class to expire  at the  annual  meeting  of
stockholders  one year  thereafter  and the term of office of the third class to
expire at the annual meeting of  stockholders  two years  thereafter,  with each
Director to hold office until his or her successor  shall have been duly elected
and qualified.  At each annual  meeting of  stockholders,  Directors  elected to
succeed those  Directors  whose terms then expire shall be elected for a term of
office to expire at the third  succeeding  annual meeting of stockholders  after
their  election,  with each  Director to hold office until his or her  successor
shall have been duly elected and qualified.


<PAGE>

     Section 2. Vacancies and Newly Created Directorships.

     Subject  to the rights of the  holders of any class or series of  Preferred
Stock,  and unless the Board of Directors  otherwise  determines,  newly created
directorships  resulting from any increase in the authorized number of directors
or any vacancies in the Board of Directors  resulting  from death,  resignation,
retirement,  disqualification,  removal from office or other cause may be filled
only by a majority  vote of the  Directors  then in office,  though  less than a
quorum,  and  Directors so chosen  shall hold office for a term  expiring at the
annual meeting of stockholders at which the term of office of the class to which
they have been elected  expires and until such  Director's  successor shall have
been duly  elected  and  qualified.  No  decrease  in the  number of  authorized
directors  constituting  the  Board  shall  shorten  the  term of any  incumbent
Director.

     Section 3. Regular Meetings.

     Regular  meetings of the Board of Directors  shall be held at such place or
places,  on such  date or dates,  and at such  time or times as shall  have been
established  by the Board of Directors and  publicized  among all  Directors.  A
notice of each regular meeting shall not be required.

     Section 4. Special Meetings.

     Special meetings of the Board of Directors may be called by one-third (1/3)
of the Directors then in office (rounded up to the nearest whole number), by the
Chairman of the Board or the President or, in the event that the Chairman of the
Board or President are  incapacitated  or otherwise unable to call such meeting,
by the  Secretary,  and shall be held at such place,  on such date,  and at such
time as they, or he or she,  shall fix.  Notice of the place,  date, and time of
each such special  meeting shall be given each Director by whom it is not waived
by mailing  written  notice not less than five (5) days before the meeting or by
telegraphing or telexing or by facsimile  transmission of the same not less than
twenty-four  (24) hours before the meeting.  Unless  otherwise  indicated in the
notice thereof, any and all business may be transacted at a special meeting.

     Section 5. Quorum.

     At any  meeting of the Board of  Directors,  a majority  of the Whole Board
shall constitute a quorum for all purposes. If a quorum shall fail to attend any
meeting,  a majority of those present may adjourn the meeting to another  place,
date, or time, without further notice or waiver thereof.

     Section 6. Participation in Meetings By Conference Telephone.

     Members  of the  Board  of  Directors,  or of any  committee  thereof,  may
participate  in a meeting  of such  Board or  committee  by means of  conference
telephone  or similar  communications  equipment  by means of which all  persons
participating  in the meeting can hear each other and such  participation  shall
constitute presence in person at such meeting.

     Section 7. Conduct of Business.

     At any meeting of the Board of Directors,  business  shall be transacted in
such  order and  manner as the  Board may from time to time  determine,  and all
matters shall be determined by the vote of a majority of the Directors  present,
except as otherwise  provided  herein or required by law. Action may be taken by
the Board of

<PAGE>

Directors  without a meeting if all members  thereof consent thereto in writing,
and the writing or writings  are filed with the  minutes of  proceedings  of the
Board of Directors.

     Section 8. Powers.

     The Board of Directors may, except as otherwise  required by law,  exercise
all such powers and do all such acts and things as may be  exercised  or done by
the  Corporation,  including,  without limiting the generality of the foregoing,
the unqualified power:

          (1) To declare dividends from time to time in accordance with law;

          (2)  To  purchase  or  otherwise  acquire  any  property,   rights  or
     privileges on such terms as it shall determine;

          (3) To authorize the creation, making and issuance, in such form as it
     may  determine,  of  written  obligations  of  every  kind,  negotiable  or
     non-negotiable,  secured or  unsecured,  and to do all things  necessary in
     connection therewith;

          (4) To remove any Officer of the  Corporation  with or without  cause,
     and from time to time to devolve the powers and duties of any Officer  upon
     any other person for the time being;

          (5) To  confer  upon  any  Officer  of the  Corporation  the  power to
     appoint, remove and suspend subordinate Officers, employees and agents;

          (6) To adopt from time to time such  stock,  option,  stock  purchase,
     bonus or other  compensation plans for Directors,  Officers,  employees and
     agents of the Corporation and its subsidiaries as it may determine;

          (7) To adopt from time to time such insurance,  retirement,  and other
     benefit  plans  for  Directors,  Officers,  employees  and  agents  of  the
     Corporation and its subsidiaries as it may determine;

          (8) To adopt  from time to time  regulations,  not  inconsistent  with
     these Bylaws, for the management of the Corporation's business and affairs;
     and

          (9)  To  fix  the  Compensation  of  officers  and  employees  of  the
     Corporation and its subsidiaries as it may determine.

     Section 9. Compensation of Directors.

     Directors,  as such,  may receive,  pursuant to  resolution of the Board of
Directors,  fixed fees and other  compensation  for their services as Directors,
including,  without  limitation,  their services as members of committees of the
Board of Directors.

                            ARTICLE III - COMMITTEES

     Section 1. Committees of the Board of Directors.


<PAGE>

     The Board of Directors,  by a vote of a majority of the Board of Directors,
may from time to time  designate  committees  of the Board,  with such  lawfully
delegable powers and duties as it thereby  confers,  to serve at the pleasure of
the Board and shall,  for these  committees and any others  provided for herein,
elect a Director or Directors to serve as the member or members, designating, if
it desires,  other Directors as alternate  members who may replace any absent or
disqualified member at any meeting of the committee. Any committee so designated
may  exercise  the power and  authority  of the Board of  Directors to declare a
dividend,  to  authorize  the  issuance  of stock or to adopt a  certificate  of
ownership and merger pursuant to Section 253 of the Delaware General Corporation
Law  if  the  resolution  which  designates  the  committee  or  a  supplemental
resolution  of the  Board of  Directors  shall so  provide.  In the  absence  or
disqualification  of any member of any committee and any alternate member in his
or her place, the member or members of the committee  present at the meeting and
not  disqualified  from  voting,  whether or not he or she or they  constitute a
quorum,  may by unanimous vote appoint  another member of the Board of Directors
to act at the meeting in the place of the absent or disqualified member.

     Section 2. Conduct of Business.

     Each  committee  may  determine  the  procedural   rules  for  meeting  and
conducting  its  business  and  shall  act in  accordance  therewith,  except as
otherwise  provided herein or required by law. Adequate  provision shall be made
for notice to members of all  meetings.  The quorum  requirements  for each such
committee shall be a majority of the members of such committee  unless otherwise
determined  by the  Board  of  Directors  by a  majority  vote of the  Board  of
Directors  which  such  quorum  determined  by a  majority  of the  Board may be
one-third of such members and all matters considered by such committees shall be
determined by a majority vote of the members present. Action may be taken by any
committee  without a meeting if all members  thereof consent thereto in writing,
and the writing or writings  are filed with the  minutes of the  proceedings  of
such committee.

     Section 3. Nominating Committee.

     The Board of Directors  shall appoint a Nominating  Committee of the Board,
consisting of not less than three (3) members.  The Nominating  Committee  shall
have  authority:  (a) to review any  nominations  for  election  to the Board of
Directors made by a stockholder of the Corporation  pursuant to Section 6(c)(ii)
of Article I of these Bylaws in order to determine  compliance  with such Bylaw;
and (b) to  recommend  to the Whole Board  nominees for election to the Board of
Directors to replace those Directors whose terms expire at the annual meeting of
stockholders next ensuing.


                              ARTICLE IV - OFFICERS

     Section 1. Generally.

     (a) The Board of Directors as soon as may be  practicable  after the annual
meeting of  stockholders  shall choose a Chairman of the Board,  Chief Executive
Officer, a President,  one or more Vice Presidents,  a Secretary and a Treasurer
and from time to time may choose such other officers as it may deem proper.  The
Chairman of the Board shall be chosen  from among the  Directors.  Any number of
offices may be held by the same person.

     (b) The term of  office  of all  Officers  shall be until  the next  annual
election of Officers and until their  respective  successors  are chosen but any
Officer  may be removed  from  office at any time by the  affirmative  vote of a
majority of the authorized  number of Directors then  constituting  the Board of
Directors.


<PAGE>

     (c) All Officers  chosen by the Board of  Directors  shall have such powers
and duties as  generally  pertain to their  respective  Offices,  subject to the
specific  provisions  of this  ARTICLE  IV. Such  officers  shall also have such
powers  and  duties  as from  time to time  may be  conferred  by the  Board  of
Directors or by any committee thereof.

     Section 2. Chairman of the Board of Directors.

     The Chairman of the Board, subject to the provisions of these Bylaws and to
the  direction  of the Board of  Directors,  when present  shall  preside at all
meetings of the stockholders of the Corporation. The Chairman of the Board shall
perform such duties  designated  to him by the Board of Directors  and which are
delegated to him or her by the Board of Directors by  resolution of the Board of
Directors.

     Section 3. President and Chief Executive Officer.

     The President and Chief Executive Officer shall have general responsibility
for the  management  and control of the business and affairs of the  Corporation
and shall perform all duties and have all powers which are commonly  incident to
the office of President  and Chief  Executive  Officer or which are delegated to
him or her by the Board of  Directors.  Subject to the direction of the Board of
Directors,  the President and Chief  Executive  Officer shall have power to sign
all stock certificates, contracts and other instruments of the Corporation which
are authorized  and shall have general  supervision of all of the other Officers
(other than the Chairman of the Board), employees and agents of the Corporation.

     Section 4. Vice President.

     The Vice  President  or Vice  Presidents  shall  perform  the duties of the
President in his absence or during his  inability to act. In addition,  the Vice
Presidents  shall perform the duties and exercise the powers usually incident to
their respective  offices and/or such other duties and powers as may be properly
assigned  to them by the Board of  Directors,  the  Chairman of the Board or the
President.  A Vice  President or Vice  Presidents may be designated as Executive
Vice President or Senior Vice President.

     Section 5. Secretary.

     The Secretary or Assistant Secretary shall issue notices of meetings, shall
keep their minutes, shall have charge of the seal and the corporate books, shall
perform such other duties and exercise such other powers as are usually incident
to such office  and/or  such other  duties and powers as are  properly  assigned
thereto by the Board of Directors,  the Chairman of the Board or the  President.
Subject to the direction of the Board of Directors, the Secretary shall have the
power to sign all stock certificates.

     Section 6. Treasurer.

     The Treasurer  shall be the  Comptroller of the  Corporation and shall have
the responsibility for maintaining the financial records of the Corporation.  He
or she shall  make such  disbursements  of the funds of the  Corporation  as are
authorized  and  shall  render  from  time  to  time  an  account  of  all  such
transactions and of the financial  condition of the  Corporation.  The Treasurer
shall also perform such other duties as the Board of Directors  may from time to
time  prescribe.  Subject  to the  direction  of the  Board  of  Directors,  the
Treasurer shall have the power to sign all stock certificates.


<PAGE>

     Section 7. Assistant Secretaries and Other Officers.

     The Board of Directors may appoint one or more  Assistant  Secretaries  and
such other  Officers who shall have such powers and shall perform such duties as
are  provided  in these  Bylaws  or as may be  assigned  to them by the Board of
Directors, the Chairman of the Board or the President.

     Section 8. Action with Respect to Securities of Other Corporations.

     Unless otherwise  directed by the Board of Directors,  the President or any
Officer of the Corporation  authorized by the President shall have power to vote
and otherwise act on behalf of the  Corporation,  in person or by proxy,  at any
meeting of  stockholders of or with respect to any action of stockholders of any
other corporation in which this Corporation may hold securities and otherwise to
exercise  any and all rights and powers  which this  Corporation  may possess by
reason of its ownership of securities in such other corporation.


<PAGE>

                                ARTICLE V - STOCK

     Section 1. Certificates of Stock.

     Each  stockholder  shall be entitled to a certificate  signed by, or in the
name of the Corporation  by, the Chairman of the Board or the President,  and by
the  Secretary  or  an  Assistant  Secretary,  or  any  Treasurer  or  Assistant
Treasurer,  certifying  the number of shares  owned by him or her. Any or all of
the signatures on the certificate may be by facsimile.

     Section 2. Transfers of Stock.

     Transfers  of stock  shall be made  only  upon  the  transfer  books of the
Corporation  kept  at  an  office  of  the  Corporation  or by  transfer  agents
designated to transfer  shares of the stock of the  Corporation.  Except where a
certificate is issued in accordance with Section 4 of Article V of these Bylaws,
an  outstanding   certificate  for  the  number  of  shares  involved  shall  be
surrendered for cancellation before a new certificate is issued therefor.

     Section 3. Record Date.

     In order that the  Corporation may determine the  stockholders  entitled to
notice of or to vote at any meeting of  stockholders,  or to receive  payment of
any dividend or other distribution or allotment of any rights or to exercise any
rights in respect of any  change,  conversion  or  exchange  of stock or for the
purpose of any other  lawful  action,  the Board of  Directors  may fix a record
date,  which  record  date shall not  precede  the date on which the  resolution
fixing the record date is adopted  and which  record date shall not be more than
sixty  (60)  nor less  than ten (10)  days  before  the date of any  meeting  of
stockholders,  nor more than  sixty  (60) days  prior to the time for such other
action as hereinbefore described;  provided,  however, that if no record date is
fixed by the Board of Directors,  the record date for  determining  stockholders
entitled  to notice of or to vote at a meeting of  stockholders  shall be at the
close of business on the day next preceding the day on which notice is given or,
if notice is waived,  at the close of business on the next day preceding the day
on which the meeting is held,  and,  for  determining  stockholders  entitled to
receive payment of any dividend or other  distribution or allotment or rights or
to  exercise  any rights of change,  conversion  or exchange of stock or for any
other  purpose,  the record date shall be at the close of business on the day on
which the Board of Directors adopts a resolution relating thereto.

     A determination  of stockholders of record entitled to notice of or to vote
at a meeting of  stockholders  shall apply to any  adjournment  of the  meeting;
provided, however, that the Board of Directors may fix a new record date for the
adjourned meeting.



<PAGE>


     Section 4. Lost, Stolen or Destroyed Certificates.

     In the event of the loss, theft or destruction of any certificate of stock,
another may be issued in its place pursuant to such  regulations as the Board of
Directors may establish  concerning proof of such loss, theft or destruction and
concerning the giving of a satisfactory bond or bonds of indemnity.

     Section 5. Regulations.

     The issue,  transfer,  conversion and registration of certificates of stock
shall be  governed  by such  other  regulations  as the Board of  Directors  may
establish.

                              ARTICLE VI - NOTICES


     Section 1. Notices.

     Except as otherwise  specifically  provided  herein or required by law, all
notices required to be given to any stockholder,  Director, Officer, employee or
agent shall be in writing and may in every instance be effectively given by hand
delivery  to the  recipient  thereof,  by  depositing  such notice in the mails,
postage paid, or by sending such notice by prepaid telegram or mailgram or other
courier.  Any such notice  shall be  addressed  to such  stockholder,  Director,
Officer,  employee or agent at his or her last known address as the same appears
on the books of the Corporation.  The time when such notice is received, if hand
delivered,  or  dispatched,  if  delivered  through  the mails or by telegram or
mailgram or other courier, shall be the time of the giving of the notice.

     Section 2. Waivers.

     A written waiver of any notice, signed by a stockholder, Director, Officer,
employee  or  agent,  whether  before  or after  the time of the event for which
notice is to be given,  shall be deemed  equivalent to the notice required to be
given to such stockholder,  Director,  Officer,  employee or agent.  Neither the
business nor the purpose of any meeting need be specified in such a waiver.


                           ARTICLE VII - MISCELLANEOUS

     Section 1. Facsimile Signatures.

     In addition to the  provisions  for use of facsimile  signatures  elsewhere
specifically authorized in these Bylaws,  facsimile signatures of any officer or
officers of the  Corporation may be used whenever and as authorized by the Board
of Directors or a committee thereof.

<PAGE>


     Section 2. Corporate Seal.

     The Board of Directors may provide a suitable seal,  containing the name of
the Corporation, which seal shall be in the charge of the Secretary. If and when
so directed by the Board of Directors or a committee thereof,  duplicates of the
seal may be kept and used by the  Treasurer or by an  Assistant  Secretary or an
assistant to the Treasurer.

     Section 3. Reliance Upon Books, Reports and Records.

     Each  Director,  each member of any  committee  designated  by the Board of
Directors,  and each Officer of the Corporation shall, in the performance of his
or her  duties,  be fully  protected  in relying in good faith upon the books of
account or other records of the Corporation and upon such information, opinions,
reports or  statements  presented to the  Corporation  by any of its Officers or
employees,  or  committees  of the Board of Directors so  designated,  or by any
other person as to matters  which such Director or committee  member  reasonably
believes are within such other person's  professional  or expert  competence and
who has been selected with reasonable care by or on behalf of the Corporation.

     Section 4. Fiscal Year.

     The  fiscal  year of the  Corporation  shall be as  fixed  by the  Board of
Directors.

     Section 5. Time Periods.

     In applying any  provision of these  Bylaws which  requires  that an act be
done or not be done a specified  number of days prior to an event or that an act
be done  during  a period  of a  specified  number  of days  prior to an  event,
calendar days shall be used,  the day of the doing of the act shall be excluded,
and the day of the event shall be included.


                            ARTICLE VIII - AMENDMENTS

     The Board of  Directors  may  amend,  alter or repeal  these  Bylaws at any
meeting of the Board,  provided notice of the proposed change was given not less
than two (2) days prior to the meeting.  The stockholders  shall also have power
to amend,  alter or repeal these Bylaws at any meeting of stockholders  provided
notice of the proposed change was given in the notice of the meeting;  provided,
however,  that,  notwithstanding  any  other  provisions  of the  Bylaws  or any
provision of law which might  otherwise  permit a lesser vote or no vote, but in
addition  to any  affirmative  vote of the  holders of any  particular  class or
series of the voting stock required by law, the  Certificate  of  Incorporation,
any Preferred Stock  Designation or these Bylaws,  the affirmative  votes of the
holders of at least 80% of the voting power of all the  then-outstanding  shares
of the Voting Stock,  voting  together as a single  class,  shall be required to
alter,  amend or repeal any  provisions  of these  Bylaws.  The above Bylaws are
effective  as of  October  24,  1997,  the date of  incorporation  of Bay  State
Bancorp, Inc.




                                   EXHIBIT 11
                        COMPUTATION OF PER SHARE EARNINGS


                                                       Three months ended
                                                          December 31,
                                                 -------------------------------
                                                    1998                 1997
                                                 ----------          -----------
Net  Income                                      $  547,000          $   395,000
                                                 ==========          ===========
Average shares outstanding                        2,317,682                  N/A
                                                 ==========
Basic earnings per share                         $     0.24                  N/A
                                                 ==========
Net Income
                                                 $  547,000          $   395,000
                                                 ==========          ===========

Average shares outstanding                        2,317,682                  N/A
Net effect of dilutive stock options                 39,720                  N/A
                                                 ----------
Total shares outstanding                          2,357,402                  N/A
                                                 ==========
Diluted earnings per share                       $     0.23                  N/A
                                                 ==========             
                                                
                                                       Nine months ended
                                                          December 31,
                                                 -------------------------------
                                                    1998                 1997
                                                 ----------          -----------
Net  Income                                      $1,667,000          $ 1,093,000
                                                 ==========          ===========
Average shares outstanding                        2,340,982                  N/A
                                                 ==========
Basic earnings per share                         $     0.71                  N/A
Net Income                                       ==========
                                                 $1,667,000          $ 1,093,000
                                                 ==========          ===========
Average shares outstanding                        2,340,982                  N/A
Net effect of dilutive stock options                 13,240                  N/A
                                                 ----------
Total shares outstanding                          2,354,222                  N/A
                                                 ==========
                                                 $     0.71                  N/A
                                                 ==========

<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
FINANCIAL STATEMENTS OF BAYSTATE BANCORP, INC. AT AND FOR THE  NINE MONTHS ENDED
DECEMBER 31, 1998 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS
</LEGEND>
<MULTIPLIER>                                   1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                              MAR-31-1999
<PERIOD-START>                                 APR-01-1998
<PERIOD-END>                                   DEC-31-1998
<CASH>                                               5,975
<INT-BEARING-DEPOSITS>                             211,105
<FED-FUNDS-SOLD>                                     6,000
<TRADING-ASSETS>                                         0
<INVESTMENTS-HELD-FOR-SALE>                         26,063
<INVESTMENTS-CARRYING>                               1,299
<INVESTMENTS-MARKET>                                 1,298
<LOANS>                                            283,300
<ALLOWANCE>                                          2,833
<TOTAL-ASSETS>                                     344,120
<DEPOSITS>                                         213,167
<SHORT-TERM>                                        64,449
<LIABILITIES-OTHER>                                  2,437
<LONG-TERM>                                              0
                                    0
                                              0
<COMMON>                                                25
<OTHER-SE>                                          59,402
<TOTAL-LIABILITIES-AND-EQUITY>                     344,120
<INTEREST-LOAN>                                     15,201
<INTEREST-INVEST>                                    1,809
<INTEREST-OTHER>                                         0
<INTEREST-TOTAL>                                    17,010
<INTEREST-DEPOSIT>                                   6,689
<INTEREST-EXPENSE>                                   1,042
<INTEREST-INCOME-NET>                                9,279
<LOAN-LOSSES>                                          410
<SECURITIES-GAINS>                                       0
<EXPENSE-OTHER>                                      6,247
<INCOME-PRETAX>                                      2,870
<INCOME-PRE-EXTRAORDINARY>                           2,870
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                         1,667
<EPS-PRIMARY>                                         0.71
<EPS-DILUTED>                                         0.71
<YIELD-ACTUAL>                                        7.78
<LOANS-NON>                                          1,898
<LOANS-PAST>                                             0
<LOANS-TROUBLED>                                         0
<LOANS-PROBLEM>                                          0
<ALLOWANCE-OPEN>                                     2,513
<CHARGE-OFFS>                                           90
<RECOVERIES>                                             0
<ALLOWANCE-CLOSE>                                    2,833
<ALLOWANCE-DOMESTIC>                                 2,833
<ALLOWANCE-FOREIGN>                                      0
<ALLOWANCE-UNALLOCATED>                                  0
                                               

</TABLE>


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