NITTANY FINANCIAL CORP
SB-2/A, 1998-07-27
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: COOPERATIVE COMPUTING INC /DE/, S-1/A, 1998-07-27
Next: FT 266, 497, 1998-07-27



   
As filed with the Securities and Exchange Commission on July 27, 1998
                                                      Registration No. 333-57277
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                               AMENDMENT NO: 1 TO
                                    FORM SB-2
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933


                             Nittany Financial Corp.
          (Exact name of Small Business Issuer as specified in charter)
     Pennsylvania                         6035                    23-2925762
- ----------------------------      ----------------------        --------------
(State or other jurisdiction         (Primary SIC No.)         (I.R.S. Employer
of incorporation or                                          Identification No.)
organization)
               637 Kennard Road, State College, Pennsylvania 16801
                                 (814) 466-6625
- --------------------------------------------------------------------------------
    (Address, including zip code, and telephone number,  including area code, of
         principal executive offices and principal place of business)

                           Mr. David Z. Richards, Jr.
                                    President
                             Nittany Financial Corp.
               637 Kennard Road, State College, Pennsylvania 16801
                                 (814) 466-6625
- --------------------------------------------------------------------------------
            (Name, address and telephone number of agent for service)

                  Please send copies of all communications to:
                             Samuel J. Malizia, Esq.
                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
           1301 K Street, N.W., Suite 700 East, Washington, D.C. 20005

              APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO
           THE PUBLIC: As soon as practicable after this registration
                          statement becomes effective.

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act registration  statement number of the earlier registration statement for the
same offering. [ ]

         If delivery of the  prospectus  is expected to be made pursuant to Rule
434, please check the following box. [  ]
<TABLE>
<CAPTION>

                         CALCULATION OF REGISTRATION FEE
- ------------------------------------------------------------------------------------------------------------------------------------
Title of                                              Proposed                     Proposed                     Amount
Each Class of                Shares                    Maximum                 Maximum Aggregate                  of
Securities                    to be                Offering Price                  Offering                  Registration
To Be Registered           Registered                 Per Unit                     Price(1)                       Fee
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                          <C>                       <C>                        <C>                         <C>
Common Stock,
$.10 Par Value                615,000                   $10.00                     $6,150,000                  $1,814.25 *
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
(1)      Estimated solely for purposes of calculating the registration fee.
 *       Previously paid $1802.45
The registrant hereby amends this  registration  statement on such date or dates
as may be necessary to delay its effective date until the registrant  shall file
a further amendment which specifically  states that this registration  statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  registration  statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.
<PAGE>

                           ^ 515,000 to 615,000 Shares
                                 ^ Common Stock

                             NITTANY FINANCIAL CORP.
                         a proposed holding company for
                                  NITTANY BANK
                                (In Organization)

         Nittany  Financial  Corp., a Pennsylvania  corporation (the "Company"),
organized to acquire and hold all of the  authorized  capital stock to be issued
and   outstanding  of  Nittany  Bank,  a  proposed   United  States   chartered,
FDIC-insured  federal savings bank to be located in State College,  Pennsylvania
(the "Bank"),  is offering for sale a minimum 500,000 shares ("Minimum Number of
Shares")  and a maximum of 600,000  shares  (Maximum  Number of  Shares") of the
Company's  common  stock,  par value  $0.10 per share  ("Common  Stock")  to the
general  public on a "best  efforts"  basis for a  purchase  price of $10.00 per
share (the "Offering"). All subscriptions funds tendered will be deposited in an
interest  bearing escrow  account with  Roxborough-Manayunk  Bank,  (the "Escrow
Agent") pending  completion,  termination or  cancellation of the Offering.  The
minimum   purchase   subscription  is  100  shares  and  the  maximum   purchase
subscription is 30,000 shares. The Offering will expire on ^ September 15, 1998,
unless  extended by the Company ^,  without  further  notice to  subscribers.  ^
However,  subscribers  will be given the opportunity to withdraw their orders if
the Offering is not  completed by November  30, 1998.  The Company  reserves the
right, in its sole  discretion,  to terminate the Offering at any time after the
Minimum  Number of shares are sold,  to change the purchase  limitations  and to
accept or reject any  subscription  for Common Stock,  in whole or in part.  See
"The Offering and Plan of Distribution." Prior to this Offering,  there has been
no market for the Common Stock and there can be no assurance  that an active and
liquid  market will develop  after the  Offering.  The initial  directors of the
Company  purchased  ^ shares of  Common  Stock  for  $300,000  in order to cover
preoperating,  organizational  and Offering expenses in a private placement (the
"Private  Placement").  Additionally,  ^ up to 15,000 shares of the Common Stock
will be issued to a banking  holding  company as partial payment of a premium on
deposits to be assumed by the Bank.

         The  Company  and the  Bank  have  not yet  conducted  active  business
operations,  and the  authority to commence such  operations is dependent  upon,
among other things, the receipt of various regulatory  approvals and the sale of
the Minimum Number of Shares in the Offering.
    

AN  INVESTMENT  IN THE COMMON  STOCK  INVOLVES  SIGNIFICANT  RISKS AND SHOULD BE
UNDERTAKEN AS A LONG-TERM  INVESTMENT ONLY AFTER CAREFUL  EVALUATION OF THE RISK
FACTORS ON PAGE 1,  HEREOF,  AND ONLY BY PERSONS  WHO CAN AFFORD TO SUSTAIN  THE
LOSS OF THEIR ENTIRE INVESTMENT.

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY
OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

THE SECURITIES OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR DEPOSITS AND ARE NOT
INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE SAVINGS ASSOCIATION
INSURANCE FUND OR ANY OTHER GOVERNMENTAL AGENCY.
<TABLE>
<CAPTION>
                                  Price to Public            Underwriting Discounts and             Proceeds to Company
                                       (1)(3)                   Selling Commissions (2)                     (4)
                                      --------             ----------------------------             -------------------
<S>                                  <C>                                  <C>                           <C>
   
Per Share:                           ^ $ 10.00                            $0                              $ 10.00
Total Maximum (600,000 shares)       $6,000,000                           $0                             $6,000,000
Total Minimum (500,000 shares)       $5,000,000                           $0                             $5,000,000
    
</TABLE>
   
(1)  The Offering  price of the Common Stock was  arbitrarily  determined by the
     Company.
(2)  The Common Stock offered  hereby will be sold on a "best  efforts" basis by
     the  officers and  directors of the Company,  none of whom will receive any
     commissions  or other form of  compensation  (although  such persons may be
     reimbursed for reasonable expenses incurred in the Offering),  and who each
     qualifies under the safe harbor of Rule 3a4-1 under the Securities Exchange
     Act of 1934. See "The Offering and Plan of Distribution."
(3)  Does not include up to  approximately ^ 15,000 shares of Common Stock to be
     issued to a bank  holding  company  as  partial  payment  of a  premium  on
     deposits to be assumed by the Bank.
(4)  Does  not  include  estimated  preoperating and organizational expenses  of
     $300,000 that will be paid from the proceeds of the Private Placement.
    
                  The date of this Prospectus is July ___, 1998
<PAGE>



   
                            ^ ADDITIONAL INFORMATION

         The Company has filed with the Securities and Exchange  Commission (the
"SEC") a  Registration  Statement  under the Securities Act of 1933, as amended,
with  respect to the Common  Stock  offered  hereby.  This  Prospectus  does not
contain all of the  information  set forth in the  Registration  Statement.  For
further information with respect to the Company and the Common Stock,  reference
is hereby made to the  Registration  Statement  and the  exhibits  thereto.  The
Registration  Statement  may be  examined  at,  and  copies of the  Registration
Statement may be obtained at prescribed rates from, the Public Reference Section
of the SEC, Room 1024,  450 Fifth Street,  N.W.,  Washington,  DC 20549.  ^ Such
material may also be accessed  electronically by means of the SEC's home page on
the Internet at "http://www.sec.gov".

         The  Company  and the Bank have  filed  various  applications  with the
Office of Thrift  Supervision  (the  "OTS") and the  Federal  Deposit  Insurance
Corporation (the "FDIC"). As required by the applicable regulatory authorities^.
Prospective  investors  should  rely  only  on  information  contained  in  this
Prospectus  and in the  Company's  related  Registration  Statement in making an
investment decision.  To the extent that information  available from the Company
and  information in public files and records  maintained by the OTS and the FDIC
is  inconsistent  with  information  presented  in this  Prospectus,  such other
information is superseded by the information presented in this Prospectus.
    

                             REPORTS TO STOCKHOLDERS

   
         Upon the effective date of the Registration Statement, the Company will
be subject to the  reporting  requirements  of the  Securities ^ Exchange Act of
1934 (the "Exchange Act"), which includes requirements to file annual reports on
Form 10-KSB and quarterly  reports on Form 10-QSB with the SEC.  This  reporting
obligation  will exist for at least one year and may  continue  for fiscal years
thereafter,  except that such  reporting  obligations  may be suspended  for any
subsequent  fiscal year if at the beginning of such year the Common Stock of the
Company  is held of record by less than three  hundred  persons or if the Common
Stock of the Company is held of record by less than five hundred persons and the
total  assets of the Company  have not  exceeded  $10 million on the last day of
each of the Company's three most recent fiscal years.
    

         Regardless   of  whether  the  Company  is  subject  to  the  reporting
requirements   of  the  Exchange  Act,  the  Company   intends  to  furnish  its
stockholders with annual reports  containing  audited financial  information for
each fiscal year. The Company's fiscal year ends on December 31.


<PAGE>



<TABLE>
<CAPTION>
   
                               ^ TABLE OF CONTENTS
                                                                                                                  Page


<S>                                                                                                              <C>
Prospectus Summary.......................................................................................          (i)
Highlights of the Offering...............................................................................         (iv)
Risk Factors.............................................................................................            1
Use of Proceeds..........................................................................................            4
Dividends................................................................................................            6
Market for Common Stock..................................................................................            6
Dilution.................................................................................................          ^ 7
Capitalization...........................................................................................            7
The Offering and Plan of Distribution....................................................................            8
Branch Purchase Agreement................................................................................           12
Unaudited ProForma Financial Information.................................................................           14
Management's Discussion and Analysis of Financial Condition and Results of Operations....................           18
Proposed Business of the Company.........................................................................           18
Proposed Business of the Bank............................................................................           19
Regulation...............................................................................................           25
Management of the Company................................................................................           30
Management of the Bank...................................................................................           30
Description of Capital Stock.............................................................................           34
Legal Matters............................................................................................           37
Experts..................................................................................................           37
Index to Financial Statements............................................................................           38
Subscription Agreement...................................................................................          A-1
    
</TABLE>


         NO  PERSON  IS  AUTHORIZED  TO GIVE  ANY  INFORMATION  NOR TO MAKE  ANY
REPRESENTATIONS OTHER THAN THE INFORMATION AND REPRESENTATIONS CONTAINED IN THIS
PROSPECTUS,  AND IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATIONS  MUST NOT
BE  RELIED  UPON  AS  HAVING  BEEN  AUTHORIZED.  NEITHER  THE  DELIVERY  OF THIS
PROSPECTUS NOR ANY  DISTRIBUTION OF THE COMMON STOCK OF NITTANY  FINANCIAL CORP.
MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES,  CREATE AN IMPLICATION THAT THERE
HAS BEEN NO CHANGE IN THE AFFAIRS OF NITTANY  FINANCIAL CORP.  SINCE THE DATE AS
OF WHICH INFORMATION IS FURNISHED HEREIN.




<PAGE>



   
                                   [MAP PAGE]
    


<PAGE>



                               PROSPECTUS SUMMARY

         This  summary  does not purport to be complete  and is qualified in its
entirety  by  the  more  detailed   information   contained  elsewhere  in  this
Prospectus.
<TABLE>
<CAPTION>
<S>                                <C>
   
Organizers.......................  The organizers and initial board of directors of the Company are David
                                   Z. Richards Jr., Samuel J. Malizia, William A. Jaffe, D. Michael
                                   Taylor, and Donald J. Musso.  See "Management."  The Organizers
                                   previously purchased for long-term investment $300,000 of Common
                                   Stock in a Private Placement to fund organizational, preoperating and
                                   Offering expenses and plan to subscribe for additional shares in the
                                   Offering, for total purchases of ^ at least $670,000.  The Organizers
                                   reserve the right to purchase additional shares in the Offering.  The
                                   remaining shares are being offered to the public on a first come, first
                                   served basis, subject to the right of the Company to refuse to accept any
                                   subscription in whole or in part for any reason.  All potential investors
                                   in the Common Stock in the Offering will have the opportunity to
                                   purchase the stock at the same price and on the same terms.
    

The Company......................  Nittany Financial Corp. (the "Company") was incorporated in December
                                   1997 to acquire and hold all of the authorized capital stock to be issued
                                   and outstanding of Nittany Bank (the "Bank").  The Company is
                                   currently located at 637 Kennard Road, State College, Pennsylvania,
                                   16801.  The mailing address of the Company is Calder Square, P.O. Box
                                   10283, State College, Pennsylvania, 16805.  The telephone number of
                                   the Company at such office is (814) 466-6336.  After the opening of the
                                   Bank, the main office of the Company is expected to be located at 116
                                   East College Avenue, State College, Pennsylvania 16801.  See "Proposed
                                   Business of the Company."

The Bank ........................  The principal business of the Bank will be to accept various types of
                                   transaction and savings deposits from the general public and to make
                                   mortgage, consumer, small business and other loans.  See "The Bank."
                                   As a result of the Branch Purchase Agreement, the Bank's offices will be
                                   located at 116 East College Avenue (main office) and 1276 North
                                   Atherton Street, State College, Pennsylvania; both locations are presently
                                   branch offices of a regional commercial bank.  See "Proposed Business
                                   of the Bank."

Branch Purchase
   
Agreement........................  The Company entered into a Branch Purchase and Deposit Assumption
                                   Agreement on March 24, 1998, which was subsequently amended, (the
                                   "Branch Purchase Agreement") with First Commonwealth Bank, a state
                                   chartered commercial bank having its principal office in Indiana,
                                   Pennsylvania (the "Seller" or "First Commonwealth").  Pursuant to the
                                   Agreement, the Company will assume the deposit liabilities and purchase
                                   certain assets of two offices located at 116 East College Avenue and 1276
                                   North Atherton Street, State College, Pennsylvania (the "Offices").  See
                                   "Proposed Business of the Bank."  See "Branch Purchase Agreement."
    
</TABLE>

                                       -i-

<PAGE>

<TABLE>
<CAPTION>
<S>                                <C>
   
Conditions of the Offering.......  The Offering will be terminated and all subscription funds will be
                                   returned promptly to subscribers, unless on or before September 15,
                                   1998 (or such later date if the Offering is extended by the Company) (i)
                                   the Company has accepted subscriptions and payment in full for the
                                   Minimum Number of Shares and (ii) the Organizers have made adequate
                                   provisions for satisfying (as they determine in their reasonable discretion)
                                   any regulatory or other conditions that must be satisfied before the Bank
                                   may commence banking operations.  See "Terms of the Offering and
                                   Plan of Distribution - Conditions of the Offering and Release of Funds."

                                   Investors may not receive interest on their subscription funds, if the
                                   Offering expenses are in excess of the amounts to be covered by the
                                   proceeds of the Private Placement.  However, if such funds are held by
                                   the Company in excess of 90 days, such funds will be returned promptly
                                   to the subscriber with any interest earned thereon.

                                   Subscription proceeds for shares subscribed for will be deposited
                                   promptly in an interest-earning escrow account with the Roxborough-
                                   Manayunk Bank, as escrow agent (the "Escrow Agent"), under the terms
                                   of an escrow agreement (the "Escrow Agreement") pending the
                                   satisfaction of ^ the conditions set forth ^  above or the termination of
                                   the Offering.  Upon satisfaction of the conditions set forth  ^ above, all
                                   subscription funds held in escrow, including any interest earned thereon,
                                   shall be released to the Company for its immediate use.

The Offering.....................  The Offering consists of a minimum 500,000 shares and a maximum of
                                   600,000 shares of Common Stock at $10.00 per share.  In the Offering,
                                   there is a minimum purchase requirement of 100 shares and a maximum
                                   purchase limitation of 30,000 shares per subscriber including all affiliates
                                   of such subscriber.  The Offering will terminate on ^  September 15,
                                   1998, unless extended by the ^  Company, without further notice to
                                   subscribers.  ^ However, subscribers will be given the opportunity to
                                   withdraw their orders if the Offering is not completed by November 30,
                                   1998.  See "Terms of the Offering and Plan of Distribution^."

Private Placement for
Preoperating Expenses............  The Directors of the Company previously subscribed in a Private
                                   Placement to an aggregate of ^ 30,000 shares of the Company's Common
                                   Stock at a price of ^  $10.00 per share for a total of $300,000.  The
                                   $300,000, and accrued interest thereon, from the Private Placement has
                                   been, and will continue to be, used to pay Offering, organizational and
                                   preoperating expenses of the Company and the Bank. ^  Subscriptions for
                                   the Offering are placed in escrow pending the completion of the Offering
                                   and all required regulators approvals to commence operations.  If the
                                   Offering is not completed or regulatory conditions are not met, the
                                   money will be promptly returned to investors.  In contrast, the
                                   subscriptions in the Private Placement have, and will continue to be,
                                   expended prior to the receipt of all regulatory approvals and completion
                                   of the Offering.
    
</TABLE>


                                      -ii-

<PAGE>
<TABLE>
<CAPTION>
<S>                                <C>
Use of Proceeds..................  All of the proceeds of the Offering are expected to be invested by the
                                   Company in the common stock of the Bank.  See "Use of Proceeds."

Dividends........................  It is the current intention of the Board of Directors to initially fund the
                                   growth in assets and deposits of the Bank and not issue cash dividends.
                                   The Company may declare dividends on the Common Stock at some time
                                   in the future depending upon the profitability of the Company, its
                                   regulatory and financial condition and other factors.  However, no
                                   assurance can be given that any dividends will be declared or, if
                                   declared, what the amount of dividends will be, or whether such
                                   dividends, once declared, will continue.  See Risk Factors "Dividends."

Market for Common Stock..........  It is not anticipated that there will be an active trading market for the
                                   Common Stock upon completion of the Offering or that the Common
                                   Stock will be listed on any exchange.  Investors should have a long-term
                                   investment intent.  Investors may not be able to sell their shares when
                                   they desire or sell them a price equal to or above the Offering Price.
                                   Following completion of the Offering, it is anticipated that the Common
                                   Stock will be traded on the OTC Bulletin Board.  See "Risk Factors -
                                   Lack of Trading Market."

   
Payment for Subscription.........  Payments for subscriptions must be for the full amount subscribed and
                                   must be made by check, bank draft or money order made payable to
                                   Roxborough-Manayunk Bank, Escrow Agent for Nittany Financial
                                   Corp.," and sent to or delivered to the office of the Company.
                                   Subscriptions will be deemed accepted if notice of rejection is not mailed
                                   to the subscriber within ten business days of receipt of the subscription.
                                   See ^ "Terms of The Offering and Plan of Distribution - ^ How To
                                   Subscribe."
    
</TABLE>

                                      -iii-

<PAGE>



                           HIGHLIGHTS OF THE OFFERING

   
This Summary  highlights  selected  information  from this  document and may not
contain all the  information  that is important to a  prospective  investor.  To
understand the stock offering fully, please read the entire document.
    
<TABLE>
<CAPTION>
<S>                                <C>
Strategy.........................  The State College area is currently serviced almost entirely by large,
                                   regional financial institutions headquartered out of State College.  The
                                   Bank is being formed to again provide the area with a bank that is
                                   operated and owned primarily by the community with the policies and
                                   decisions of the Bank being made by people known to the customers.

                                   In a market dominated by large, regional and statewide banks and their
                                   branches, the Bank intends to offer the community an alternative.
                                   Nittany Bank will be highly personalized, community oriented, financial
                                   services company delivering the exceptional service that can only come
                                   from responsive and local decision-making.  These attributes will make
                                   the Bank attractive to local businesses and residents by providing:

   
                                   ^o  Accessibility to the Bank's President, officers and directors, whether
                                        during or after business hours.

                                   ^o  Flexibility in loan and business decisions to account for local
                                       community and customer needs.
    
                                   o  Investment of depositors funds back into the community.

                                   o  Involvement in the community affairs of State College.

                                   o  Competitive products and pricing on a wide array of financial
                                       services.

                                   o  Responsiveness to customer needs supported by an experienced and
                                       service-oriented staff.

Community Ownership..............  The Organizers of the proposed Company and Bank who have proposed
                                   the establishment of the Bank due to their belief that the area of State
                                   College, Pennsylvania, is in need of a locally-headquartered financial
                                   institution dedicated to the needs of its community.  As a locally operated
                                   financial institution, the Bank will be able to more quickly recognize the
                                   needs of the local community, versus out-of-state and out-of-area
                                   financial institutions, and implement services, deposits and credit
                                   programs, that will fulfill the financial needs of the primary market area
                                   of the Bank.  See "Proposed Business of the Bank."

Economic Strength................  The present and projected population base, in addition to the growth in
                                   the number of households and presence of the Pennsylvania State
                                   University, are expected to provide a solid customer base for a locally
                                   owned financial institution operating in State College.  See "Proposed
                                   Business of the Bank."

                                      -iv-
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
<S>                                <C>

New Operation....................  As a newly established financial institution, the Bank will not be
                                   burdened with the problem loans and liabilities that have caused some
                                   financial institutions major problems.  The Bank intends to structure
                                   loans and savings accounts with flexibility to react to changes in the
                                   interest rate environment of today's economy.  Further, the Bank will be
                                   able to more easily adapt to the regulatory changes enacted over the past
                                   few years.

Expertise of Management..........  David Z. Richards will serve as President and Chief Executive Officer.
                                   Mr. Richards is the former President of Mifflinburg Bank & Trust Co.
                                   and Mifflinburg Bancorp, Inc. in Mifflinburg, Pennsylvania.  The Board
                                   of Directors includes local business persons and an attorney and a
                                   consultant who specialize in the representation of financial institutions
                                   nationally.  Members of the Board of Directors also have involvement in
                                   local civic and non-profit organizations, including the Pennsylvania State
                                   University.  See "Management of the Company" and "Management of the
                                   Bank."

   
Business Plans...................  The Bank has prepared a strategic business plan to provide direction for
                                   the Bank over the next several years.  Although the Bank anticipates
                                   numerous revisions as to tactics and possibly even to strategy, the basic
                                   objectives of the Bank, though there is no assurance that such objectives
                                   will be attained, are as follows:

                                   ^o  The Company will pursue  aggressive,  but controlled balance
                                       sheet  growth  with the Bank  originating  a broad  array of
                                       lending  products,  including  secured  one to  four  family
                                       residential,  home  equity,  consumer,  small  business  and
                                       commercial real estate loans.
                                   ^o  On the  liability  side,  the  Bank  anticipates  attracting
                                       deposits  emphasizing core deposits and transaction accounts
                                       with  competitive  rates  and  products,  supported  by high
                                       quality personal banking service.
                    
                                   ^o  The Bank will seek to maintain earnings by emphasizing asset 
                                       quality and controlling   expenses.  The  Bank  will attempt
                                       to  secure   strategic affiliations  with other financial  
                                       service  providers.  Fee income will be positively impacted
                                       as these financial services assist customers.
                                          
                                    ^o The Bank intends to outsource  non-essential  services in 
                                       order to employ a core group of banking professionals focused
                                       on customer needs.
                                          
                                          
Existing Operations............     As a result of the Branch Purchase Agreement, the Bank, unlike other de
                                    novo financial institutions which start primarily with a charter and a
                                    building, will commence active business operations immediately from
</TABLE>

                                       -v-

<PAGE>



                                   existing   operating   bank  offices  with  a
                                   deposit and customer base. In addition to the
                                   proceeds  of  the   Offering,   the  deposits
                                   assumed   pursuant  to  the  Branch  Purchase
                                   Agreement will provide an immediate source of
                                   funds  for loans  and  investments.  The Bank
                                   also   intends  to  continue  to  employ  the
                                   existing experienced personnel at the Offices
                                   who are  familiar  with  the  operations  and
                                   customers,   supplemented   by   new   senior
                                   management.

   
An  investment  in the Common  Stock  involves  significant  risks and should be
undertaken as a long-term  investment only after careful  evaluation of the Risk
Factors on page 1, hereof.
    


                                      -vi-

<PAGE>



                                  RISK FACTORS

   
     IN ADDITION TO THE OTHER  INFORMATION  IN THIS  PROSPECTUS,  THE  FOLLOWING
FACTORS  WHICH  ADDRESS  THOSE RISKS  MATERIAL TO THIS OFFERING AND THE COMPANY,
SHOULD BE CONSIDERED  CAREFULLY IN EVALUATING AN INVESTMENT IN THE COMMON SHARES
OFFERED  BY  THIS  PROSPECTUS.   CERTAIN   STATEMENTS  IN  THIS  PROSPECTUS  ARE
FORWARD-LOOKING  AND ARE  IDENTIFIED  BY THE  USE OF  FORWARD-LOOKING  WORDS  OR
PHRASES  SUCH  AS  "INTENDED,"  "WILL  BE  POSITIONED,"  "EXPECTS,"  IS  OR  ARE
"EXPECTED,"  "ANTICIPATES," AND "ANTICIPATED." THESE FORWARD-LOOKING  STATEMENTS
ARE BASED ON THE  COMPANY'S  CURRENT  EXPECTATIONS.^  THE RISK FACTORS SET FORTH
BELOW ARE CAUTIONARY  STATEMENTS  IDENTIFYING IMPORTANT FACTORS THAT COULD CAUSE
ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE IN THE FORWARD-LOOKING STATEMENT.
    

         INVESTMENT  IN  THESE  SECURITIES   INVOLVES   SIGNIFICANT  RISK.  EACH
POTENTIAL INVESTOR SHOULD CAREFULLY CONSIDER THE FOLLOWING RISK FACTORS, AS WELL
AS ALL OF THE OTHER INFORMATION SET FORTH IN THIS PROSPECTUS.

Potential Total Loss of Investment

         Subscription  for the shares of the Company  involves  significant risk
and each  subscriber  should be financially  able to sustain a total loss of his
investment in the shares.  THE SHARES CANNOT AND WILL NOT BE INSURED BY THE FDIC
OR ANY OTHER GOVERNMENT AGENCY.

Lack of Operating History

     Both  the  Company  and the Bank  are  newly  formed  and  neither  has any
operating history. Accordingly,  prospective investors do not have access to all
of the information that, in assessing their proposed investment, is available to
the  purchasers  of  securities  of a  financial  institution  with a history of
operations.  Because the primary  asset of the Company will be the capital stock
of the Bank,  the Company's  operating  results and  financial  position will be
dependent  upon the operating  results and financial  position of the Bank.  The
business of the Bank is subject to the risks  inherent in the  establishment  of
any new business  and,  specifically,  of a new federal stock savings bank. As a
result of the substantial  start-up  expenditures that must be incurred by a new
bank,  the bank (and  therefore the Company) may not be  profitable  for several
years after  commencing  business,  if ever. See "Unaudited  ProForma  Financial
Information."

No Assurance of Ability to Raise Additional Capital

     Although  the  Organizers  believe the proceeds  from the Offering  will be
sufficient  to support the initial  operations  and  commitments  of the Company
without additional financing, there can be no assurance that the proceeds of the
Offering  will be  sufficient  to meet the future  capital  requirements  of the
Company  without  additional  financing.  The  amount of capital  required  will
depend,  among other things,  upon operating  results,  the growth of assets and
regulatory  requirements.  The  Organizers  have made no  commitments to provide
additional funds for the operation of the Company.  Therefore,  investors should
not  expect  the  Organizers  personally  to  provide  additional  funds for the
operations  or  capital  requirements  of the  Company if the  proceeds  of this
Offering are insufficient.


                                       -1-

<PAGE>



Lack of Trading Market

     Due to the small size of the Offering, it is highly unlikely that an active
trading  market will  develop and be  maintained.  If an active  market does not
develop,  an investor may not be able to sell his shares  promptly or perhaps at
all, or sell his shares at a price equal to or above the Offering  Price.  It is
anticipated  that the Company's  Common Stock will be traded on the OTC Bulletin
Board. The Common Stock may not be appropriate as a short-term  investment.  See
"Market for the Common Stock."

Arbitrary Determination of Offering Price

     The Offering price of the Common Stock has been  arbitrarily  determined by
the Organizers as the Company is a new enterprise.  Accordingly, there can be no
assurance that the shares of Common Stock can be resold at the Offering price or
any other amount.  See "The Offering and Plan of Distribution - Price and Terms"
and "Capitalization."

Dividends

     The Company is a legal entity separate and distinct from the Bank.  Because
the Company  initially  will engage in no business  other than owning all of the
outstanding  shares of  capital  stock of the Bank,  the  Company's  payment  of
dividends  on the Common  Stock will  generally  be funded  only from  dividends
received by the Company from the Bank,  which  dividends are dependent on, among
other things, the Bank's  profitability.  In addition,  the payment of dividends
may be made only if the Bank and the  Company  are in  compliance  with  certain
applicable regulatory requirements governing the payment of dividends by each of
them. No assurance can be given that  dividends on the Common Stock will ever be
paid.  The Company  expects that  earnings,  if any, will be used  initially for
operating  capital and the Company does not foresee  payment of any dividends in
the near future. THE COMMON STOCK SHOULD NOT BE PURCHASED BY PERSONS WHO NEED OR
DESIRE DIVIDEND INCOME FROM THIS INVESTMENT. See "Dividends."

Government Regulation

     The Company and the Bank will operate in a highly regulated environment and
will be subject to examination,  supervision and comprehensive regulation by the
OTS and the FDIC.  Banking  regulations,  designed  primarily  for the safety of
depositors,  may limit a federal stock  savings  bank's growth and the return to
its investors by restricting  such  activities such as the payment of dividends,
mergers  with or  acquisitions  by other  institutions,  investments,  loans and
interest  rates,  interest  rates paid on  deposits  and the  creation of branch
offices. The Bank also will be subject to capitalization guidelines set forth in
federal  legislation,  and could be subject to enforcement  action to the extent
the Bank is found  by  regulatory  examiners  to be  undercapitalized.  Laws and
regulations applicable to the Company and the Bank could change at any time, and
there can be no  assurance  that such  changes  would not  adversely  affect the
business of the Company  and/or the Bank.  In addition,  the cost of  compliance
with regulatory requirements could adversely affect the Company's and the Bank's
ability to operate profitably. See "Regulation."





                                       -2-

<PAGE>



Salaries Paid from Proceeds

     In the absence of adequate  revenues from operations and  investments,  the
salaries and benefits of the officers and employees  hired will be paid from the
proceeds of the Offering. The $300,000 invested by the Organizers in the Private
Placement  has  been  used,  in  part,  to  pay  salaries  and  benefits  during
organization,   which  are  included  in  the  estimate  of   preoperating   and
organizational expenses disclosed in this Prospectus.  See "Use of Proceeds" and
"Management of the Bank - Remuneration of Directors and Officers."

Competition

     The Bank's  primary market area will be all of the borough of State College
and  the  townships  of  College,   Ferguson,   Halfmoon,   Harris  and  Patton,
Pennsylvania.  See  "Proposed  Business  of the Bank  Market  Area."  The Bank's
primary emphasis will be on real estate, consumer and small business lending. As
of March 31, 1998, six commercial banks, one savings bank and four credit unions
had branches in State College and one commercial bank was  headquartered  in the
State  College  area.  The Bank will be competing for deposits with these larger
established  institutions  as well as with money market mutual funds,  brokerage
services,  private banking and other non-traditional  financial  intermediaries.
The Bank  will  have to  attract  its  customer  base  from  existing  financial
institutions and new residents. Many of the competitors will be much larger than
the Bank in terms of assets, have more extensive facilities and greater depth of
organizational and marketing capabilities,  and may initially be able to offer a
greater range of services than the Bank. There can be no assurance that the Bank
will be able to  compete  successfully.  See  "Proposed  Business  of the Bank -
Competition."

Possible Lack of Market Growth

     The Organizers' assumptions about the viability of the Company and Bank are
based on their projections of growth in population,  deposits and housing starts
in the State College area, as well as on their projections of interest rates and
operating  expenses.  Although  these  projections  are  based  on  analysis  of
historical data, they are merely  forecasts and may prove to be inaccurate.  The
State College area has experienced  stable and significant growth in population,
deposits and housing starts in recent years,  but there can be no assurance that
such growth will  continue in the future or that the Company  will  benefit from
any such growth if it does continue. See "Proposed Business of the Bank - Market
Area."

Interest Rate Risk

     The  operating  results of the Bank will depend to a great  extent upon its
net interest income,  which is the difference between the interest earned on its
assets,  which  will be  primarily  loans  and  investment  securities,  and the
interest paid for liabilities,  which will be primarily savings deposits. Market
interest rates for loans,  investments and deposits are highly  sensitive to may
factors beyond the control of the Company. Such factors include general economic
conditions and the policies of various governmental and regulatory  authorities.
In addition,  due to current low prevailing  market  interest  rates,  it may be
difficult  for the Bank to utilize its capital to  originate  loans and purchase
investments at a sufficient yield. See "Proposed  Business of the Bank - Lending
Activities" and "- Source of Funds."

Proposed Legislation

     A bill, H.R. 10, has been passed by the U.S. House of Representatives, that
would curtail the powers of unitary thrift holding companies. Furthermore, other
proposed legislation has been considered that

                                       -3-

<PAGE>



might  eliminate  the federal  thrift  charter  under  which the Bank  currently
operates.  If this legislation  becomes law, the Bank will be forced to become a
state  chartered  bank or  national  commercial  bank.  If the  Bank  becomes  a
commercial  bank,  its  investment  authority  and the ability of the Company to
engage in  diversified  activities  would be more  limited and could  affect the
Bank's profitability. See also "Regulation."

Possible Delay in the Opening of the Bank

     The  Company  anticipates  that the Bank  will  have  completed  all of the
regulatory conditions precedent to commencing business and will have its offices
ready for opening within 30 days after completion of the Offering.  This date is
only a projection, however, and the actual opening date may be later.

Anti-Takeover Provisions

     Certain provisions  included in the Articles of Incorporation and Bylaws of
the Company are designed to encourage  potential acquirors to negotiate directly
with the Board of Directors of the Company and to discourage  takeover attempts.
Such provisions may discourage  non-negotiated  takeover  attempts which certain
stockholders  could deem to be in their best  interests.  These  provisions also
tend to  perpetuate  management.  See  "Description  of  Common  Stock - Certain
Anti-Takeover Provisions."

Dilution

   
     After the Offering, the Company,  subject to stockholder approval,  expects
to adopt a stock option  plan^ or plans,  which will permit the Company to grant
options to officers,  directors,  and key  employees of the Company.  The option
price will be no less than the  greater of the fair  market  value of the Common
Stock on the date the option is granted or $10.00  per share.  The  exercise  of
options  could  have a  dilutive  effect on the  stockholders'  interest  in the
Company's  earnings  and book  value.  ^ In  addition,  the  Company  may  issue
additional shares of Common Stock or preferred stock in the future. ^ The shares
issued to the  holding  company of First  Commonwealth  in  connection  with the
Branch  Purchase  Agreement and any such stock  offering by its nature ^ will be
dilutive to the  holdings  of  purchasers  in this  Offering.  See  "Dilution^,"
"Branch  Purchase  Agreement,"  and  "Management  of the  Bank  Remuneration  of
Directors and Officers."
    

Direct Public Offering; No Underwriter

     No  commitment  exists for an  underwriter  to purchase  any shares in this
Offering.  Instead,  the Company is offering shares of its Common Stock directly
to the public on a "best  efforts"  basis and no assurance can be given that any
shares will be sold.  If  necessary,  the Company may enter into a marketing  or
consulting  agreement with a registered  broker/dealer  to assist in the sale of
Common Stock without notice to subscribers.  Currently,  the Company has no such
plans to do so.

                                 USE OF PROCEEDS

     Although the amounts set forth below  provide an indication of the proposed
use of funds based on the plans and estimates of the Organizers, actual expenses
may vary from the estimates. The Organizers believe that the minimum proceeds of
$5,000,000  from the Offering will satisfy the cash  requirements of the Company
and the Bank for their  respective  first year of operations but there can be no
assurance that this will be the case.  Because the Company and Bank constitute a
new enterprise,  the Organizers cannot predict with any certainty to what extent
the Bank will generate  revenues from  investments and loan  originations.  As a
result, the Organizers cannot predict precisely what the actual application of

                                       -4-

<PAGE>



proceeds  will be.  However,  there is no  assurance  that the  proceeds  of the
Offering  will be  sufficient  to meet the future  capital  requirements  of the
Company without additional financing.

   
     The net proceeds to the Company from the sale of 500,000 and 600,000 shares
of Common Stock in the Offering are  estimated  at  $5,000,000  and  $6,000,000,
respectively, since the preoperating and Offering expenses estimated at $300,000
are  to  be  paid  from  the  proceeds  of  the  Private  Placement.   Estimated
preoperating  and  Offering  expenses are the total of the  following  estimated
expenses:  preoperating  salaries and benefits - $148,000;  marketing - $10,500;
legal - $50,000;  accounting -$9,500;  consulting -$20,000;  printing and office
supplies - $10,000;  filing fees - $20,000;  and other  miscellaneous  operating
expenses - $32,000.  As a result of delays in the Offering,  regulatory comments
and other factors,  expenses may be significantly  greater.  On the basis of the
foregoing assumptions,  gross proceeds, expenses and net proceeds at the Minimum
and Maximum Offering amount would be as follows:


                                          Minimum Maximum
                                            500,000                600,000(1)
                                           Shares at               Shares at
                                        $10.00 Per Share        $10.00 Per Share
                                        ----------------        ----------------
    
Gross Proceeds from Private
  Placement.............................  $   300,000                $  300,000
Gross Proceeds from Offering............    5,000,000                 6,000,000
Less Estimated Preoperating and
  Offering Expenses.....................     (300,000)                 (300,000)
                                            ---------                 ---------
Estimated Net Proceeds..................   $5,000,000                $6,000,000
                                            =========                 =========


   
(1)  Up to an additional  15,000 shares may be issued to the holding  company of
     First  Commonwealth in connection with the Branch  Purchase  Agreement.  No
     additional cash proceeds will be received for these shares.
    


     All of the  proceeds  of the  Offering  are  expected to be invested by the
Company in the Common Stock of the Bank. The Bank will use the proceeds from the
sale of its Stock to the Company for (i) investment in mortgage, consumer, small
business  loans,  and other loans,  (ii) payment of operating  expenses or (iii)
working capital purposes. Until utilized for operations,  investments or lending
purposes,  proceeds  of this  Offering  will  be  invested  in  interest-bearing
investments and securities.

                                    DIVIDENDS

     The Board of Directors of the Company  initially expects to follow a policy
of retaining  any  earnings to provide  funds to operate and expand the Company.
Consequently,  there are no plans for any cash  dividends to be paid in the near
future.  The Company's  ability to pay any cash dividends to its stockholders in
the future will depend  primarily on the Bank's ability to pay cash dividends to
the  Company.  The  payment  of  dividends  may be made  only if the  Bank is in
compliance with certain applicable regulatory requirements governing the payment
of  dividends.  In  addition,  the payment of cash  dividends  by the Company is
subject  to the  discretion  of the  Company's  Board of  Directors,  which will
consider a number of factors,  including business condition.  See "Regulation --
Dividend and Other Capital Distributions Limitations."

                                       -5-

<PAGE>




                             MARKET FOR COMMON STOCK

     As a newly organized  company,  the Company has never issued capital stock,
and consequently there is no established market for the Common Stock.  Following
the completion of the offering,  it is anticipated that the Common Stock will be
traded on the over-the-counter  market with quotations available through the OTC
Electronic  Bulletin  Board.  If the Common Stock cannot be quoted and traded on
the OTC Bulletin Board it is expected that the  transactions in the Common Stock
will be reported in the pink sheets of the National Quotation Bureau, Inc.

      The  development  of an active  trading market depends on the existence of
willing buyers and sellers. Due to the small size of the offering,  it is highly
unlikely that an active trading market will develop and be maintained. Investors
should have a long-term  investment  intent.  Investors  may not be able to sell
their  shares  when they  desire  or sell them at a price  equal to or above the
Offering Price.

                                    DILUTION

The  following  table  illustrates,  assuming  the  receipt of the common  stock
subscriptions  receivable,  branch  acquisitions shares issued, and assuming the
minimum  or  maximum  shares  to be  issued  in  the  Offering  and  the  branch
acquisitions:

                                                       500,000         600,000
                                                        Shares          Shares
                                                       Minimum         Maximum
                                                       -------         -------

Offering price per share                                $10.00          $10.00
                                                         -----           -----

  ProForma net tangible book value per
   
  share at March 31, 1998                               ^$7.49         ^ $7.49
    

  Increase per share attributable to receiving
   
  organizers stock subscriptions receivable             ^ 0.85          ^ 0.85
                                                         -----         -------
    

  ProForma net tangible book value per
   
  share ^ before Offering                               ^ 8.34          ^ 8.34
    

  Increase per share attributable to stock
   
  issued to 1st Commonwealth to effect                    ^.44            ^.44
  branch acquisitions price
    

  Increase per share attributable to new
   
  investors from Offering                                 ^.68            ^.77
                                                       -------         -------
    

  ProForma net tangible book value per
  share after branch acquisitions, and after
   
  Offering                                              ^ 9.44          ^ 9.53
                                                        ------          ------
    

  Dilution per share to new investors from
   
  Offering and branch acquisitions                     ^ $0.56         ^ $0.47
                                                          ====            ====
    






                                       -6-

<PAGE>



                                 CAPITALIZATION

     The table set forth below shows the proforma  capitalization of the Company
immediately following completion of the Private Placement and Offering as though
the  Private  Placement  and  Offering  had been  completed  on March 31,  1998,
assuming  that 500,000 and 600,000  shares of Common Stock are sold  pursuant to
the Offering, after deduction of Private Placement and Offering of $300,000.

                             PROFORMA CAPITALIZATION
<TABLE>
<CAPTION>

                                                  500,000              600,000
                                                Shares Sold          Shares Sold
                                                -----------          -----------
                                                          (In thousands)
<S>                                               <C>   <C>          <C>    <C>
   
Common Stock ($0.10 par value
  Authorized - 10,000,000 shares; ^
  Assumed outstanding ^ 540,000 and
  ^ 640,000 shares (1).......................     $   ^ 54           $    ^ 64

Preferred Stock ($0.10 par value)
  Authorized - 5,000,000; Assumed
  none outstanding...........................           --                  --

Additional Paid-In Capital...................      ^ 5,335             ^ 6,325

ProForma Retained Deficit....................        (285)                (285)
                                                   ------             --------
    Total Stockholders' Equity...............     $^ 5,104            $^ 6,104
                                                   =======             =======
    
</TABLE>

- ------------------
(1)  In addition to the 500,000 to 600,000  shares to be issued  pursuant to the
     Offering,  ^ 30,000 shares have been issued to  Organizers  pursuant to the
     Private  Placement.  Also  includes  approximately  10,000 shares of Common
     Stock to be  issued to a bank  holding  company  as  partial  payment  of a
     premium on deposits to be assumed by the Bank.
   
              ^  TERMS OF THE OFFERING AND PLAN OF DISTRIBUTION

^ General

     ^ The  Company is  offering  for sale in the  Offering a minimum of 500,000
shares  and a maximum of ^ 600,000  shares of its  Common  Stock ^ at a purchase
price of $10.00 per share^ to raise proceeds  between  $5,000,000 and $6,000,000
for the  Company.  The Company has  established  a minimum  subscription  of 100
shares ($1,000) and a maximum subscription of 30,000 shares ($300,000).  Because
the Company and the Bank are in  organization,  the offering price of the Common
Stock  was  arbitrarily  determined  by  the  Organizers  without  reference  to
traditional  criteria for determining  value such as book value or historical or
projected earnings.

     Subscribers should be aware that beneficial ownership of as little as 5% of
the  outstanding  shares of Common Stock could obligate the beneficial  owner to
comply with certain  reporting and disclosure  requirements  of federal  banking
laws. No person may purchase more than 5% (on a maximum basis) of the stock sold
in the Offering.
    


                                       -7-

<PAGE>



   
     The  Organizers  and  officers  of the  Company ^ are  expected to purchase
additional shares in the Offering,  resulting in total ^ aggregate  purchases of
at least  $670,000.  The Organizers  reserve the right to increase the amount of
Common Stock they purchase in the  Offering. ^See  "Management  of the Bank." In
addition  to the shares of Common  Stock  issued in the  Private  Placement  and
Public  Offering,  ^ up to 15,000 shares of Common Stock will be issued pursuant
to the Branch Purchase Agreement to the holding company of First Commonwealth ^.
See "Branch Purchase Agreement."

^    The  shares  are being  offered to the public  through  the  directors  and
officers of the Company,  none of whom is affiliated with a securities broker or
dealer. No commission or other sales  compensation will be paid to any Organizer
in connection with the Offering.  The Company has not entered into any marketing
or consulting  agreement  with a registered  broker/dealer.  If  necessary,  the
Company may enter into an agreement with a registered broker/dealer to assist in
the sale of Common Stock in the Public Offering, without notice to subscribers.

^    None of the Company's directors and officers  participating in the Offering
are  registered  or  licensed  as a broker  or dealer or an agent of a broker or
dealer.  The Company's officers and directors will assist in sales activities in
connection  with the Offering  pursuant to an exemption from  registration  as a
broker  or dealer  provided  by Rule  3a4-1  promulgated  under  the  Securities
Exchange  Act of 1934 ("Rule  3a4-1").  Rule 3a4-1  generally  provides  that an
"associated  person of an  issuer"  of  securities  shall not be deemed a broker
solely by reason of  participation  in the sale of  securities of such issuer if
the associated person meets certain conditions. Such conditions include, but are
not limited  to,  that the  associated  person  participating  in the sale of an
issuer's  securities not be  compensated in connection  therewith at the time of
participating,  that such person not be  associated  with a broker or dealer and
that such person observe certain limitations on his participation in the sale of
securities. For purposes of this exemption,  "associated person of an issuer" is
defined to include  any person who is a  director,  officer or  employee  of the
issuer  or  a  company  that  controls,  is  controlled by^, or  is under common
control with, the ^ issuer.

^    Subscriptions to purchase shares of the Common Stock will be received until
5:00 p.m. EST, on September 15, 1998,  unless all of the Common Stock is earlier
sold or the  Offering is earlier  terminated  or extended  by the  Company.  See
"Conditions  of the Offering and Release of Funds" below.  The Company  reserves
the right to ^ extend  the  Offering  without  further  notice  to  subscribers.
However,  subscribers  will be given the opportunity to withdraw their orders if
the Offering is extended beyond November 30, 1998. The date the Offering expires
(as  possibly  extended)  is  referred  to herein as the  "Expiration  Date." No
written  notice of an extension of the Offering  until November 30, 1998 need be
given prior to any extension and any such  extension  will not alter the binding
nature of subscriptions already accepted by the Company.

^     Following   acceptance  by  the  Company,  subscriptions  are  binding  on
subscribers  and may not be revoked by  subscribers.  In  addition,  the Company
reserves  the right to  cancel  accepted  subscriptions  at any time and for any
reason until the proceeds of the Offering are released from escrow (as discussed
in greater  detail in  "Conditions of the Offering and Release of Funds" below),
and the Company  reserves  the right to reject,  in whole or in part^ and in its
sole discretion, any subscription.

^    Promptly after receipt of final regulatory approval and authorization to do
business,  the Company will cause to be mailed or  delivered to each  subscriber
stock  certificates  representing the shares of Common Stock ^ purchased by such
subscriber.
    





                                       -8-

<PAGE>



   
Conditions of the Offering and Release of Funds

^    Subscription  proceeds for shares subscribed for will be deposited promptly
in an  interest-earning  escrow  account with the  Roxborough-Manayunk  Bank, of
Philadelphia,  Pennsylvania ^, as escrow agent (the "Escrow  Agent"),  under the
terms  of  an  escrow   agreement  (the  "Escrow   Agreement")  ^,  pending  the
satisfaction  of the  conditions  of the ^ Offering  or the  termination of  the
Offering. Neither the Company nor any of its officers or directors is affiliated
with the Escrow  Agent.  The Offering  will be  terminated,  no shares of Common
Stock will be issued, and no subscription  proceeds will be released from escrow
to the  Company  unless on or before the  Expiration  Date (i) the  Company  has
accepted  subscriptions and payment in full for the Minimum Number of Shares and
(ii) the  Organizers  have made  adequate  provisions  for  satisfying  (as they
determine in their  reasonable  discretion)  any regulatory or other  conditions
that must be satisfied before the Bank may commence banking operations.

     The Escrow Agent is expected to place the funds held in the Escrow  Account
solely in savings  deposits at its regular  money market  deposit  account rate.
Until the regulatory authorities authorize the Organizers to use the proceeds of
this Offering to capitalize the Company,  the $300,000 invested by Organizers of
the Company in the Private Placement will be used to pay for expenses  incurred.
Upon  disbursement  of  funds  from  the  Escrow  Account  to the  Company,  the
investment  earnings or losses on the Escrow Account will be the property of the
Company. ^The Escrow Agent has not investigated the desirability or advisability
of an  investment  in the  Common  Stock by  prospective  investors  and has not
approved,  endorsed  or passed  upon the merits of an  investment  in the Common
Stock.

^    If the above  conditions  are not satisfied by November 30, 1998, or if the
Offering is terminated at an earlier date,  the funds  available from the Escrow
Account,  including  any interest  earned  thereon,  will be promptly  repaid to
investors.  Investors may not receive any interest on their subscription  funds,
if the Offering  expenses are in excess of amounts to be covered by the proceeds
of the Private Placement.  However, if such funds are held in excess of 90 days,
such funds will be returned promptly to the subscribers with any interest earned
thereon.

How To Subscribe ^
    

         All subscriptions must be made by completing a Subscription  Agreement.
Additional  copies of the Prospectus and Subscription  Agreement may be obtained
by contacting the Company at the address set forth below. Subscriptions will not
be binding on subscribers until accepted by the Company.  SUBSCRIPTIONS WILL NOT
BE ACCEPTED UNLESS ACCOMPANIED BY PAYMENT IN FULL AT THE SUBSCRIPTION PRICE. The
Company reserves the right to reject any subscription, in whole or in part, with
or  without  cause,  but will  inform  the  subscriber  of the  reason  for such
rejection. The Company will refuse any subscription by sending written notice to
the subscriber by personal delivery or first-class mail within ten calendar days
after receipt of the subscription,  and the subscriber's  Subscription Agreement
and refund of payment will accompany  such notice,  together with a statement as
to the reason for such rejection. Any Subscription Agreement which is completely
and correctly  filled out,  which is  accompanied by proper and full payment and
which is  physically  received at the offices of the Company by any  employee or
agent of the Company, shall be deemed to have been accepted if it is not refused
as hereinbefore provided within ten business days after such receipt.



                                       -9-

<PAGE>



   
     ^ A  completed  Subscription  Agreement  and  payment  in full (made in the
manner specified below) of the total subscription price for the number of shares
subscribed should be mailed directly to the Company at the following address:
    

                             Nittany Financial Corp.
                                  Calder Square
                                 P.O. Box 10283
                        State College, Pennsylvania 16805

   
         Subscriptions  and payment in full also may be  delivered  in person to
the office of the  Company at 637  Kennard  Road,  State  College,  Pennsylvania
between  10:00 a.m. and 5:00 p.m.,  Monday  through  Friday.  If the Offering is
canceled, all subscriptions will be promptly refunded. ^
    

IMPORTANT:  PAYMENTS MUST BE MADE IN UNITED STATES FUNDS BY CHECK, BANK DRAFT OR
MONEY  ORDER  PAYABLE TO  "ROXBOROUGH-MANAYUNK  BANK  ESCROW  AGENT FOR  NITTANY
FINANCIAL  CORP."  FAILURE  TO  INCLUDE  THE FULL  SUBSCRIPTION  PRICE  WITH THE
SUBSCRIPTION  AGREEMENT  WILL RESULT IN THE  SUBSCRIPTION  BEING RETURNED BY THE
COMPANY.
   
 ^
    
Escrow Account

     The Offering is being made subject to the requirement that at least 500,000
shares are sold.  Pending  receipt of insurance of accounts,  payments  received
from subscribers will be held in an  interest-bearing  escrow account maintained
with the  Escrow  Agent.  Funds in the  Escrow  Account  may not be  reached  by
creditors of the  Organizers.  The agreement  with the Escrow Agent includes the
following provisions:

     (a) Payments of subscribers  will be identified to each subscriber and will
be deposited by the Escrow Agent in the Escrow Account,  which shall be known as
"Nittany  Financial Corp. - Stock Purchase Account," and shall be held in escrow
and disbursed,  including the interest earned  thereon,  only in accordance with
the provisions of the Escrow Agreement.

     (b) The Escrow  Agent will  maintain  its records of the Escrow  Account so
that each  subscriber  will be entitled to FDIC  insurance  with  respect to all
funds up to $100,000 paid by such subscriber.

     (c) Funds deposited in the Escrow Account shall earn interest at the Escrow
Agent's current money market rate.

     (d) Upon receipt of written confirmation that the Company has obtained FDIC
insurance  of its  accounts,  the Escrow Agent will pay any and all funds in the
Escrow Account to the order of the Company.

   
          In the event that ^ the  Offering is not  completed  by  November  30,
1998, all funds in the Escrow Account,  including ^ any interest earned thereon,
will be  returned  promptly  to  subscribers.  Subscribers  may not  receive any
interest on their money if Offering  expenses are in excess of the amounts to be
covered by the proceeds of the Private  Placement^.  However,  if such funds are
held in  excess  of 90  days,  such  funds  will  be  returned  promptly  to the
subscriber with any interest earned thereon.  The Escrow Agent may  conclusively
rely on a  certificate  of the  president  of the Company  stating the amount of
organizational expenses.
    


                                      -10-

<PAGE>



     (e) The Escrow Agent will be liable only for moneys  received by it and not
disbursed by it pursuant to the provisions of the Escrow Agreement.

     (f) The Company has agreed to  indemnify  the Escrow Agent for, and to hold
it harmless  against,  any loss,  liability or expense  incurred  without  gross
negligence or bad faith on the part of the Escrow Agent.

   
     (g) All interest  earned and accrued on the  deposited  subscription  funds
shall accrue for the benefit of the  subscribers  and the Company and the Escrow
Agent shall  report such  interest as having been earned by the  Company.  All ^
funds will be repaid in accordance with paragraph (d) above.
    

     (h) The  Escrow  Agent's  fees will be paid by the  Company  and the Escrow
Agent is authorized  to deduct such fees from the interest  earned on the Escrow
Account.

Termination or Extension of the Offering

   
          The Offering will terminate at 5:00 p.m., State College,  Pennsylvania
Time, on ^ September 15, 1998,  unless extended by the Company ^ without further
notice to the  subscriber.  The  Company  reserves  the right to  terminate  the
Offering at any time.  However, if the Offering is not completed by November 30,
1998,  subscribers  will  have  the  right  to  increase,  decrease  or  rescind
subscriptions for stock previously submitted. If an extension to the Offering is
obtained,  subscribers  would be provided a  supplemental  offering  prospectus,
declared  effective by the Securities and Exchange  Commission  ("SEC"),  and an
opportunity to increase (dependent upon the availability of shares), decrease or
rescind their subscriptions. The Company will deliver an effective prospectus to
all  persons to whom the  securities  offered  hereby are to be sold at least 48
hours prior to the acceptance or confirmation of sale to such persons or to send
such a prospectus to such persons under  circumstances that it would normally be
received by them 48 hours prior to acceptance or confirmation of the sale.

     The  Company ^ will mail to all  subscribers  and  other  persons  who have
received a Prospectus  written notice of any such determination to terminate the
Offering at least seven days prior to such  terminations.  During this seven day
period,  the ^ Company may  continue to accept  subscriptions  for up to 600,000
shares. There will be only one closing.

^
    

                            BRANCH PURCHASE AGREEMENT

     The Company entered into a Branch Purchase Agreement on March 24, 1998 with
First Commonwealth Bank, a state chartered  commercial bank having its principal
office in Indiana,  Pennsylvania (the "Seller"). Pursuant to the Branch Purchase
Agreement,  the Company will assume the deposit liabilities and purchase certain
assets of two offices located at 116 East College Avenue and 1276 North Atherton
Street, State College, Pennsylvania (the "Offices").

     The Company will pay the Seller a premium in the form of cash equal to nine
(9%) and in the form of stock  equal to one (1%) times the  deposit  liabilities
less certain  excluded  deposits (i.e.,  jumbo  certificates of deposits and IRA
accounts).  Based  upon  deposit  liabilities  of $11.4  million  less  excluded
deposits of $983,000 at March 31, 1998, the total premium would be approximately
$935,460 in cash and  $103,940 in stock.  The stock issued to the Seller will be
in addition to the Common  Stock sold in the  Offering and will be at the $10.00
per share price. Additionally, the Bank will purchase the

                                      -11-

<PAGE>



   
furniture,  fixtures  and  equipment  at the  Offices in an amount  equal to the
Seller's book value of approximately ^ $34,000.
    

     The Offices are currently  being  operated  under the name of Central Bank.
The office at 116 East College Avenue has 2,106 square feet of retail space plus
basement storage  capability.  This office will serve as the main office for The
Bank.  The  current  lease has an annual  rental of  approximately  $40,000  and
expires  July 31,  2004.  The lease may be  assigned  and is  renewable  for two
additional  five year periods.  The 116 East College Avenue office is located in
the heart of  downtown  State  college,  across from "Old Main" on the campus of
Penn State University. Two automatic teller machines are located at this office.

     The second  office of the Bank will be located in the current  Central Bank
office at 1276 North  Atherton  Street.  The branch is a leased,  brick  banking
facility with two dive-up  banking lanes.  North Atherton  Street is a strategic
location in the market as both a retail  commercial  district and a thoroughfare
for commuting workers to the newer residential areas of the market. The building
was originally  built as a branch for Landmark Savings Bank in 1987. Ten parking
spaces are assigned according to the lease, which expires on May 30, 2007. There
are four  additional  five year renewal  periods.  This office will serve as the
branch  banking and lending center for the Bank. The current annual rent for the
 .344  acre  site  and  branch  is  $44,531.  The  Bank  also  intends  to  lease
approximately 1,000 additional square feet within the same facility for $21,373.
The entire facility is 3,120 square feet.

     The Branch Purchase Agreement is subject to several  conditions,  including
the required  approval of government  regulatory  authorities and the consent of
the landlords for the Company to assume the leases on the Offices.

     The Branch Purchase  Agreement may be terminated (1) by mutual agreement of
the parties,  (2)  inability to obtain  regulatory  approval,  or (3) failure to
close the transaction within the earlier of September 30, 1998 or within 30 days
after the receipt of the required regulatory approvals, unless extended.

     The Bank intends to make minor  renovations to the facilities  prior to, or
shortly after,  opening.  Most of the renovations  will be cosmetic in nature or
will  provide  additional  private  office  space  within the  facilities.  Both
structures are in good condition.

   
     The bank intends to contract  for data  processing  services  with LUN Data
Inc. (LUN) and the Kirchman Corporation. LUN was organized in the mid-1980's for
the purpose of serving as a data processing  consortium for community banks. The
Bank will ^ incur a  monthly  data  processing  fee of  approximately  $3,000 to
$5,000 and will also incur a one-time  software  licensing fee of  approximately
$14,000.

     LUN will perform substantially all of the data services needed by the Bank.
Included in the LUN service will also be statement rendering and mailing,  image
statements,  telephone  banking and ATM/debit card processing.  LUN is currently
assessing its data-processing system for Year 2000 compliance and is expected to
be Year 2000 compliant by the Year 2000, if not before such date.
    

     The Company  presently  occupies  office space at 637 Kennard  Road,  State
College,  Pennsylvania.  It is expected that  sometime  after the opening of the
Bank, the Company will move its headquarters to 116 East College Avenue.



                                      -12-

<PAGE>



                    UNAUDITED PROFORMA FINANCIAL INFORMATION

     The following  unaudited  proforma  financial  information  and explanatory
notes have been derived from the historical financial statements of the Company,
adjusted  to give  effect to the sale of the  minimum  number of shares  and the
maximum  number of shares in the  Offering,  and to the purchase and  assumption
agreement (Agreement) with Commonwealth First Bank, regarding the branch offices
located in State College ,  Pennsylvania.  The Unaudited  ProForma  Consolidated
Balance Sheet  assumes that such  transactions  occurred on March 31, 1998,  and
that the Company's application for the formation of the Bank, which will operate
these  branch  offices,  has been  approved.  No  consolidated  proforma  income
statement is presented  because as of March 31, 1998,  the Company has only been
in existence for approximately  four months,  and activity incurred through this
date has been  dedicated to the formation of the Bank.  The  unaudited  proforma
financial  information is not necessarily  indicative of the financial  position
that would have occurred had the transactions  reflected therein occurred on the
dates  presented,  nor are they  indicative of the financial  position of future
periods. The Company and Commonwealth First Bank intend that the sale of certain
assets and the transfer of the deposit liabilities of the subject branch offices
will be accounted  for using the  purchase  method of  accounting.  The proforma
adjustments  with  respect to the  Agreement  are subject to change prior to the
closing date of the transactions.


                                      -13-

<PAGE>



                             NITTANY FINANCIAL CORP.
                         PROFORMA COMBINED BALANCE SHEET
                              AS OF MARCH 31, 1998
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                                          Company        Company
                                                                        Commonwealth      ProForma       As Adjusted   As Adjusted
                                      Minimum No.      Maximum No.         Branch       Acquisitions     Minimum No.   Maximum No.
                            Company   of Shares        of Shares        Acquisitions     Adjustments      of Shares     of Shares
                           ---------  -----------     ------------     -------------   --------------   ------------  ------------
<S>                        <C>        <C>              <C>             <C>              <C>               <C>           <C>        
   
ASSETS

Cash and interest-bearing
  deposits in banks        $ 146,448  $4,851,083 (a)   $5,851,083 (a)  $    225,000     $10,182,540 (f)   $15,405,071   $16,405,071

Premises, Furniture
  and Equipment                2,649           -                -            34,000                            36,649        36,649

Intangible assets                  -           -                -                 -       1,039,400 (f)     1,039,400     1,039,400

Due from Commonwealth              -           -                -        11,118,000    (11,118,000) (f)             -             -

Deferred organization costs   70,000     (70,000)(b)      (70,000) (b)            -               -                 -             -
                           ---------   ---------     -------------       -----------    -----------       -----------   -----------

   TOTAL ASSETS            $ 219,097  $4,781,083     ^ $5,781,083       $11,377,000     $   103,940       $16,481,120   $17,481,120
                            ========   =========        =========        ==========     ===========        ==========    ==========

LIABILITIES

Deposits                   $       -  $        -       $                $11,377,000     $                 $11,377,000   $11,377,000

Accounts payable and
  accrued expenses            70,180     (70,000)(c)     (70,000) (c)             -               -               180           180

Advances from organizers           -           -                -                 -               -                 -             -
                           ---------   ---------        ---------         ---------     -----------         ---------     ---------

   TOTAL LIABILITIES          70,180     (70,000)         (70,000)       11,377,000              -         11,377,180    11,377,180
                            --------     -------          -------         ----------    ------------       ----------    ----------

STOCKHOLDERS' EQUITY

 Preferred stock                   -           -                -                 -               -                 -             -

Common stock                 ^ 1,988    ^ 51,012 (d)     ^ 61,012 (d)             -           1,039 (f)      ^ 54,039      ^ 64,039

Common stock subscribed      ^ 1,012    ^ (1,012)(e)      ^(1,012)(e)             -               -                 -             -

Additional paid-in capital ^ 297,000   4,935,000 (d)    5,925,000 (d)             -         102,901 (f)   ^ 5,334,901    ^6,324,901

Retained deficit            (49,830)   (235,170)(b)     (235,170)(b)             -                          (285,000)     (285,000)
                           --------     --------         --------        -----------    -----------        ----------     --------

                             250,170   4,749,830      ^ 5,749,830                 -         103,940         5,103,940     6,103,940

Common stock
  subscriptions receivable  (101,253)    101,253 (e)      101,253 (e)             -               -                 -             -
                           ---------     -------          -------       -----------     -----------       -----------   -----------

   TOTAL STOCKHOLDERS'
     EQUITY                  148,917   4,851,083      ^ 5,851,083                 -         103,940         5,103,940     6,103,940
                             -------   ---------      -----------        ----------     -----------         ---------     ---------

   TOTAL LIABILITIES AND
     STOCKHOLDERS' EQUITY  $ 219,097  $4,781,083     ^ $5,781,083       $11,377,000        $103,940       $16,481,120   $17,481,120
                            ========   =========        =========        ==========     ===========        ==========    ==========
    
</TABLE>



                                      -14-

<PAGE>





   
^
    


(a)  The net cash to be received,  including  amounts due from organizer's stock
     subscriptions receivable that were outstanding at March 31, 1998, and after
     payments are made for certain costs incurred.
<TABLE>
<CAPTION>

                                                            Number of Shares Sold
                                                           ----------------------
                                                              Minimum   Maximum
                                                              -------   -------

<S>                                                        <C>         <C>       
Proceeds from offering..................................   $5,000,000  $6,000,000
Proceeds from organizer's subscriptions at March 31.....      101,253     101,253
Less:
Payment for deferred and additional organization costs..     (235,170)   (235,170)
Payment for deferred offering costs.....................      (15,000)    (15,000)
                                                           ----------  ----------
                                                           $4,851,103  $5,851,103
                                                            =========   =========
</TABLE>

(b)  Reflects  the  reclass of the  deferred  organization  and  offering  costs
     against  the  offering  proceeds  and  available  cash at March  31,  1998.
     Organizational costs to be incurred are estimated to be $235,000,  and will
     be charged to operating  expenses when paid. Such items are construed to be
     start  up  activity  expenditures,  relating  primarily  to the  regulatory
     application processes for the proposed bank formation and the branch office
     acquisitions.  These costs are for consulting, legal , accounting and audit
     services , as well as for  regulatory  filing  fees and  outside  marketing
     assistance.  These costs also include  in-formation  period  expenses to be
     incurred for normal operations and salary and benefits of staff through the
     successful  completion  of  the  stock  offering  and  regulatory  approval
     processes.

(c)  Reflects  the  payments  of  payables  outstanding  at March  31,  1998 for
     offering and organizational costs.

(d)  Reflects   stockholders'  equity,  after  payments  are  made  for  certain
     estimated costs incurred in the offering :

                                               Number of Shares Sold
                                        -----------------------------------
                                           Minimum                 Maximum
                                           -------                 -------

Proceeds from offering................   $5,000,000              $6,000,000
Less:  Offering costs.................      (15,000)                (15,000)
                                           -------                 --------
 Net proceeds from offering...........    4,985,000               5,985,000
Less:  Par value of common stock......      (50,000)                (60,000)
                                          ---------               ---------

Additional Paid in Capital............   $4,935,000              $5,925,000
                                          =========               =========




(e)  Reflects  receipt  of cash due from  organizer's  for  stock  subscriptions
     receivable outstanding at March 31, 1998.


                                      -15-

<PAGE>




f) Reflects the effect of the branch office  acquisition from First Commonwealth
as follows:
<TABLE>
<CAPTION>
<S>  <C>                                                                                   <C>        
     1.   Deposits and accrued interest to be assumed................................      $11,377,000
          Leasehold improvements, fixtures and equipment to be acquired..............          (34,000)
          Teller, vault and ATM cash funds to be acquired............................         (225,000)
          Deposit premium paid in cash (9% x 10,394,000).............................         (935,460)
                                                                                            ----------

          Net cash due from First Commonwealth.......................................      $10,182,540
                                                                                            ==========

     2.   The Company has also agreed to purchase any loans outstanding,  in the
          form of overdraft  lines and those  secured by deposits of the offices
          being acquired.  Management has indicated that such loans, if any, are
          minimal  in amount  and would be  purchased  at a price  equal to book
          value from First Commonwealth.

     3.   Leasehold improvements,  fixtures and equipment are to be purchased at
          book value from First  Commonwealth.  This purchase price approximates
          the  estimated  fair value of the items to be  purchased.  There is no
          land or buildings to be  purchased.  The proposed bank will assume the
          remaining facilities operating leases.

     4.   The total deposits that are to be assumed, and subject to the purchase
          premium  calculation  exclude IRA and  certificates of deposit greater
          than $100,000.  The deposit premium paid by the Company of 10% will be
          paid in cash and stock, as follows:

          Total premium payable in cash (9%).........................................        $  935,460
          Total premium payable in common stock of Company (1%)......................           103,940
                                                                                              ---------
                   Total premium payable.............................................        $1,039,400
                                                                                              =========
</TABLE>



     The  premium to be paid in the form of stock  represents  10,394  shares of
common  stock of the Company,  issued at a market  value of $10 per share.  Such
shares  will be  issued  in  addition  to those  shares  available  through  the
Offering.

     The intangible  assets represent the deposit premium paid,  classified into
two components;  core deposit intangible and goodwill. The weighted average life
of  these  intangible  assets,  that  will  be used in  subsequent  periods  for
amortization purposes, is estimated to be 10 years.



                                      -16-

<PAGE>



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


   
     The  Company  was  incorporated  under  the  laws  of the  Commonwealth  of
Pennsylvania  on December 8, 1997, for the purpose of becoming a unitary savings
and loan  holding  company,  which  will own all of the  outstanding  shares  of
capital stock of a proposed  federal stock savings bank,  Nittany  Bank^.  It is
anticipated,  though  there is no  assurance,  that  the  Company  will  receive
regulatory approval to open the Bank during the third quarter of 1998.

     Prior to the Offering,  the only  material  source of funds for the Company
has been private sales of the Company's common stock to the initial directors of
the Company at a price of ^ $10.00 per share. In connection with such sales, the
initial  directors  purchased or  subscribed  to ^ 30,000  common  shares of the
Company. As of March 31, 1998, the Company had received aggregate gross proceeds
of $199,000,  in addition to subscription  receivables of $101,000. ^ Subsequent
to March 31, 1998, all subscriptions have been paid.
    

     The  Company  and the Bank are  newly  formed  and have no prior  operating
history.  The  operating  results  of the  Company  will be  dependent  upon the
operating  results  of the  Bank.  The Bank  will to a large  extent  be a first
mortgage lender on real estate and its  profitability  will depend in large part
on the real estate market area of its primary  market area.  The Bank will incur
operating  expenses and there can be no assurances as to when, if ever, the Bank
will  generate  sufficient  revenues to operate  profitably.  Assuming  that the
minimum  net  proceeds  from the  offering  are raised,  the  Company  presently
believes that it will have sufficient capital resources to meets its commitments
over  the  next  twelve  months.  See  "Use of  Proceeds",  "Unaudited  ProForma
Financial Information"; and "Branch Purchase Agreement."

                        PROPOSED BUSINESS OF THE COMPANY

General

   
     The  Company  was  incorporated  under  the  laws  of the  Commonwealth  of
Pennsylvania  on December 8, 1997,  primarily  to be the holding  company of the
Bank.  The Company has not conducted any business  activities to date other than
entering into the Branch  Purchase  Agreement and those necessary by the Company
to obtain regulatory approval for the Bank and to proceed with the Offering. The
Company initially will engage primarily in ^ the business ^ of owning all of the
outstanding  shares of capital  stock of the Bank ^.  However,  the Company  may
pursue other  businesses,  such as offering  brokerage  services and securities.
Accordingly,  the Company's  initial  earnings will be dependent  upon dividends
received by the Company  from the Bank,  which  dividends  are  dependent on the
Bank's   profitability  and  the  Bank's  compliance  with  certain   regulatory
requirements.  See "Regulation - Savings Institution  Regulation -- Dividend and
Other Capital Distribution Limitations."
    

     The  Company may not  acquire  the  capital  stock of the Bank  without the
approval of the Office of Thrift  Supervision (the "OTS"). On April 7, 1998, the
Company filed with the OTS an  Application  for Permission to Organize the Bank,
and  on  April  21,  1998  filed  an  Application  for  Branch  Purchase  and an
Application   H-(e)1  to  become  the  holding  company  for  the  Bank.   These
Applications  were filed to obtain the necessary  approvals and these  approvals
were  conditionally  granted  by the  OTS  on  __________  ___,  1998.  An  FDIC
Application  for Federal  Deposit  Insurance was also filed on April 7, 1998 and
approval was conditionally granted on __________ ___, 1998. Upon satisfaction of
the conditions of the Offering and of the regulators and the release of escrowed
funds to the  Company,  the Company will proceed to acquire all of the shares of
capital stock of the Bank and the Company will

                                      -17-

<PAGE>



become,  subject to the Bank's compliance with certain  regulatory  requirements
discussed  below,  a unitary  savings and loan  holding  company.  As such,  the
company will be subject to examination and comprehensive  regulation by the OTS.
Since the  Company  will own only one savings  bank,  it  generally  will not be
restricted in the types of business activities in which it may engage,  provided
that the Bank  retains  a  specified  amount of its  assets  in  housing-related
investments. See "Regulation - Holding Company Regulation."

     The  Company is  currently  located at 637  Kennard  Road,  State  College,
Pennsylvania. The telephone number is (814) 466-6336. The Company expected, upon
the opening of the Bank,  to relocate to the main office of the Bank at 116 East
College Avenue,  State College,  Pennsylvania.  At the present time, the Company
does not intend to have any employees  other than its officers.  The Company may
utilize the support staff of the Bank from time to time.  The Company  initially
will engage in no business  other than owning all of the  outstanding  shares of
capital stock of the Bank; therefore,  the competitive conditions to be faced by
the Company will be the same as those faced by the Bank.

                          PROPOSED BUSINESS OF THE BANK

General

   
     The  proposed  business  of the Bank will  primarily  consist of  accepting
deposits and originating mortgage, consumer, small business and other loans. The
Bank intends to  supplement  its portfolio of loans with  investment  securities
deemed prudent by the Board of Directors.  Upon approval of the  Application for
Branch  Purchase  filed on behalf of the Bank, the Bank will assume the deposits
of the Offices and seek to attract new deposits. The deposits are anticipated to
be  comprised  of  traditional  demand and time  deposits.  The Bank  intends to
aggressively  offer a checking  account,  a passbook savings account and a money
market  account at a  competitive  interest  rate.  The Bank or Company may also
offer  through  affiliations  with  other  companies,   alternative  non-deposit
investments, such as mutual funds and securities. The loans the Bank anticipates
originating will consist of adjustable and conventional  fixed-rate  residential
real estate mortgage loans and commercial  real estate mortgage loans.  The Bank
will also offer small business, home equity, and consumer loans.
    

     The Organizers' assumptions as to the viability of the Bank, as represented
in their business plan, are based on projections of population  growth,  deposit
growth and housing development in the market area and adjacent  communities,  as
well as on  assumed  levels of  interest  rates and  operating  expenses.  These
projections  and assumptions are thus subject to the hazards of forecast and may
prove to be inaccurate.  Furthermore,  although the market area has  experienced
significant  growth in recent years,  there can be no assurance this growth will
continue or that the Bank will benefit from any growth.

   
     ^ The Bank has prepared a strategic  business plan to provide direction for
the Bank over the next several  years.  Although the Bank  anticipates  numerous
revisions as to tactics and possibly even to strategy,  the basic  objectives of
the Bank,  though there is no assurance that such  objectives  will be attained,
are as follows:

     ^o   The Company  will pursue  aggressive,  but  controlled  balance  sheet
          growth with the Bank  originating  a broad array of lending  products,
          including  secured  one  to  four  family  residential,  home  equity,
          consumer, small business and commercial real estate loans.
    


                                      -18-

<PAGE>



   
     ^o  On  the  liability  side,  the  Bank  anticipates  attracting  deposits
         emphasizing  core deposits and transaction  accounts  with  competitive
         rates  and  products,  supported  by  high  quality  personal  banking
         service.

     ^o  The Bank will seek to maintain  earnings by emphasizing  asset  quality
         and controlling  expenses.  The Bank will attempt to  secure  strategic
         affiliations with other financial service  providers.  Fee income  will
         be positively impacted as these financial services assist customers.

      o The Bank intends to outsource non-essential services in order to employ
         a core group of banking professionals focused on customer needs.
    

Prospects

     Although  investment in its Common Stock  involves  significant  risk,  the
Organizers  believe  that  the  Company  will be able  to  compete  effectively.
Furthermore,  as a stock-owned institution,  the Bank will not be subject to the
limitations on raising capital that have constrained  mutual  institutions,  and
will have the opportunity to raise capital from  institutional and other private
investors, especially in the current strong stock market.

     As a result of several  mergers  throughout  the past  decade,  small local
financial  institutions  which were organized and headquartered in State College
have essentially been eliminated. The Company, through the Bank, intends to fill
what it perceives to be a significant market niche that exists in State College.
State  College  is  currently   served  almost  entirely  by  large,   financial
institutions,  most of which are based outside of State  College.  The Bank will
have local owners,  directors and senior management and therefore should be able
to be more responsive to the banking needs of the local community.
However, there can be no assurance that the Bank will achieve this goal.

     In  the   current   environment   of  bank   mergers,   acquisitions,   and
consolidations,  there is a perceived need for banks focused on the needs of the
local community. This void of community focused banks is particularly evident in
the State College area.  The organizers of the proposed Bank intend to provide a
community  bank  oriented  toward  the  Pennsylvania  State  University,   local
residents and small businesses in this rapidly  developing area. The face of the
Centre  Region  is  changing  dramatically,   with  numerous  business  projects
currently  under  constructions  and/or  planned  for the  near  future.  As the
residents  and the  businesses  in the  region  have  changed  so have the banks
servicing the area.

     The  Bank  believes  that  the  following  attributes  will  make  the Bank
attractive to the local business people and residents:

o    Direct and easy access to the Bank's  President,  officers and directors by
     members of the community, whether during or after business hours.

o    Local  conditions  and needs  will be taken  into  account by the Bank when
     deciding loan  applications and making other business  decisions  affecting
     members of the community.

o    A personalized  relationship banking approach that is supported by decision
     making that is local and responsive to customer needs.

o    Offering  competitive  interest  rates  and  fees  on passbook and checking
     accounts.


                                      -19-

<PAGE>



o    Prompt review and processing of loan applications.

o    Depositors' funds will be invested back into the community.

o    Positive involvement of the Bank in the community affairs of State College.

o    Technology  based  services that enhance the  convenience  for customers to
     conduct business at the Bank.

o    Availability of a wide array of financial services coordinated by a team of
     personal bankers dedicated to meeting customer needs.

     On March 24,  1998,  Nittany  Financial  Corp.  signed the Branch  Purchase
Agreement  to  acquire  two  offices  and  assume the  deposits  of an  existing
commercial bank. As such, the Bank has acquired a "turnkey"  operation which can
open immediately upon receipt of regulatory approval.

     By acquiring these offices, the Bank will have fully-equipped offices, with
favorable rents,  good locations and existing  personnel and deposit  customers.
The two offices will place the Bank downtown  directly  across from the Old Main
building  of the  Pennsylvania  State  University  and  in  one  of the  primary
residential/business  districts on North Atherton.  The offices will provide the
Bank with ATMs, a drive-in facility and safety deposit boxes.  Furthermore,  the
fixed assets are being  acquired at book value.  Since these assets have already
been written down  significantly,  the Bank will be able to acquire these assets
at cost  significantly  below the cost to build and furnish a new office,  which
will in part offset the premium paid for the deposits.

Market Area

     The Bank's main office will be located at 116 East  College  Avenue,  State
College,  Pennsylvania. The Bank will have a branch office located at 1276 North
Atherton Street, State College,  Pennsylvania. The Bank's primary market will be
the borough of State  College and the  surrounding  townships of State  College,
Ferguson,  Halfmoon,  Harris and  Patton.  To a much lesser  degree,  the Bank's
secondary market will consist of the adjacent townships of Centre County.

     State  College  is  best  known  for  its  location  as  the  home  of  the
Pennsylvania State University. In addition to education,  tourism,  agriculture,
high tech and health care are important to the area's  growing  economy.  Centre
County  comprises 25 townships  and 11 boroughs and is,  area-wise,  the State's
fifth largest county. State College and the five townships of College, Ferguson,
Halfmoon,  Harris and Patton have a combined population of approximately 72,000.
In addition,  Penn State houses more than 19,000 students.  State College is 135
miles from Pittsburgh, 170 miles from Baltimore and 190 miles from Philadelphia.

Competition

     Competition  for deposits and loans is strong among  savings  institutions,
commercial  banks,  mortgage banks,  mortgage  brokers,  credit unions and money
market funds.  There is also increasing  competition  from securities  firms and
other financial service corporations not traditionally engaged in the banking or
savings  business.  The  primary  factors  with which  institutions  compete for
deposits  and loans  are  interest  rates,  loan  origination  fees and range of
services offered.


                                      -20-

<PAGE>



     Centre  County,  which  includes the Bank's  primary market areas is served
almost entirely by large, regional financial  institutions,  almost all of which
are headquartered out of the area. These financial  institutions  include Mellon
Bank, NA (Greensburg,  PA), First Union (formerly Core States) (Charlotte, North
Carolina);  Northwest Savings Bank (Warren,  PA), PNC Bank  (Pittsburgh),  First
Commonwealth Bank (Indiana,  PA), Omega Bank (State College), and Mid-State Bank
(Harrisburg,  PA). Reliance Bank (proposed Altoona,  PA). The area also includes
Corning  Employees  Credit Union,  Penn State Federal Credit Union,  SPE Federal
Credit Union and State  College  Federal  Credit  Union.  Omega Bank,  with nine
branches, is the only banking institution headquartered in State College.

     All of these  institutions  have been in existence  for a longer  period of
time than the Bank,  are  better  established  than the Bank and have  financial
resources  substantially  greater than those of the Bank.  The Bank will have an
existing  deposit base when it commences  operations,  but will be competing for
deposits with these larger  established  institutions as well as with investment
bankers,   money  market  mutual  funds  and  other  non-traditional   financial
intermediaries.  The Bank  will  have to  attract  its loan  customer  base from
existing financial institutions and from growth in the community.

Market Strategy

     The  Bank's  objective  will  be  to  create  a  customer-driven  financial
institution  focused on providing  value to clients by  delivering  products and
services  matched to the clients'  needs.  It is believed that customers will be
drawn to a locally managed  institution that  demonstrates an active interest in
its customers and their business and personal financial needs.

     The banking industry in the Bank's market area has experienced  substantial
consolidation  in recent  years.  Many of the  area's  locally  owned or managed
financial  institutions have either been acquired by large regional bank holding
companies or have been consolidated into branches.  This  consolidation has been
accomplished  by increasing  fees for bank  services,  the  dissolution of local
boards of directors,  management and personnel changes and, in the perception of
the  Organizers,   a  decline  in  the  level  of  customer  service.  With  the
permissibility  of  interstate  banking and the recent  announcement  of several
mergers by large financial institutions,  this type of consolidation is expected
to continue.  The Organizers  believe that the present  competitive and economic
environment is right for a new, independent, locally managed bank to service the
financial needs of residents of State College.

Lending Activities

   
     General.  The  Bank ^  anticipates  that  its  lending  activities  will be
primarily  comprised  of the  origination  of mortgage  loans for the purpose of
financing and refinancing one-to-four family residential properties. To a lesser
extent,  the  Bank  anticipates  that  it  will  originate  home  equity  loans,
commercial  real estate  loans,  multi-family  real estate  loans (five units or
more),  construction  loans (primarily for one- to four-family home construction
for the borrower),  commercial  business loans and consumer loans.  The types of
loans the Bank will originate generally will be subject to federal and state law
and regulation.

     The Bank's  ability to originate  loans will be dependent upon the relative
customer demand, which will be affected by the current and expected future level
of interest  rates.  Interest rates will be affected by the demand for loans and
the supply of money  available  for lending  purposes  and the rates  offered by
competitors.  Among  other  things,  these  factors  are,  in turn,  affected by
economic conditions, monetary policies of the federal government and legislative
tax policies.

     The Bank intends to originate the following loans:
    


                                      -21-

<PAGE>



   
     Residential Real Estate Secured Loans. The Bank intends to offer fixed-rate
and adjustable  -rate mortgage  loans  primarily  secured by one- to four-family
residences,  with maturities up to 30 years.  It is anticipated  that such loans
will be secured by properties  located in the Bank's  market  areas.  All one-to
four-family  loans  will  be  underwritten   using  generally  accepted  lending
standards  such as, with  Government  National  Mortgage  Association  ("GNMA"),
Federal National Mortgage Association ("FNMA") or the Federal Home Loan Mortgage
Association ("FHLMC"). The Bank will originate loans for both owner occupied and
non-owner  occupied  (investor)  residential   properties.   Non-owner  occupied
residential  mortgage loans  generally carry a higher degree of credit risk than
owner-occupied residential mortgage loans.

     The Bank intends to offer fixed-rate and adjustable-rate home equity loans,
primarily  secured  by one- to  four-family,  owner-occupied  residences.  It is
anticipated that the Bank will employ similar  underwriting  standards in making
home equity loans as those utilized in making residential mortgage loans.

     Commercial and  Multi-Family  Real Estate Loans.  The Bank intends to offer
commercial  and  multi-family  real estate loans (five units or more)  generally
secured by property  located in the Bank's market areas.  The Bank also intends,
in  certain  circumstances,   to  purchase  or  participate  in  commercial  and
multi-family  loans. In reaching a decision on whether to make a commercial real
estate or  multi-family  loan, it is  anticipated  that the Bank will consider a
number of factors,  including market conditions, the net operating income of the
mortgaged premises before debt service and depreciation,  the debt service ratio
(the ratio of net operating income to debt service) and the ratio of loan amount
to appraised value.

     Commercial  real estate and  multi-family  loans are  generally  larger and
present a  greater  degree of risk than  loans  secured  by one- to  four-family
residences.  Because  payments on loans  secured by  commercial  real estate and
multi-family  properties  are often  dependent  on the  successful  operation or
management of the properties, repayment of such loans may be subject to a grater
extent to adverse conditions in the real estate market or in the economy.  It is
anticipated  that the  Bank  will  seek to  minimize  these  risks  through  its
underwriting standards.

     Construction Loans. It is anticipated that the bank will, on a case by case
basis,  originate  loans for the  development  of property to  customers  in its
market areas.  It is anticipated  that the Bank's  construction  loans primarily
will be made to finance the construction of one-to  four-family,  owner-occupied
residential properties.

     Construction  financing is generally  considered to involve a higher degree
of credit risk than long-term financing on improved, owner-occupied real estate.
Risk of loss on a  construction  loan is dependent  largely upon the accuracy of
the initial  estimate of the property's  value at completion of  construction or
development compared to the estimated cost (including interest) of construction.
If the estimate of value proves to be  inaccurate,  the Bank would be confronted
with a project,  when completed,  having a value which is insufficient to ensure
full repayment.

     Commercial  Business  Loans.  The Bank intends to pursue  opportunities  to
offer commercial  business loans,  primarily to businesses located in the Bank's
market areas.  Federally  chartered  savings  institutions  such as the Bank are
authorized  to make  secured  or  unsecured  loans and  letters  of  credit  for
commercial,  corporate,  business  and  agricultural  purposes  and to engage in
commercial leasing activities. However, federally chartered savings institutions
generally are limited in the amount of commercial  business  loans they may hold
in their portfolio to a maximum of 20% of total assets.
    


                                      -22-

<PAGE>



   
     Unlike residential mortgage loans, which generally are made on the basis of
the  borrower's  ability to make  repayment from his or her employment and other
income,  and which are secured by real estate  property  whose value tends to be
more  easily  ascertainable,  commercial  business  loans are of higher risk and
typically are made on the basis of the borrower's ability to make repayment from
cash flow of the borrower's business. As a result, the availability of funds for
the repayment of commercial business loans may be substantially dependent on the
success of the business itself.  Further,  the collateral securing the loans may
depreciate over time, may be difficult to appraise and may fluctuate in value on
the success of the business.

     Consumer Loans.  The Bank intends to make a variety of consumer loans which
will primarily consist of fixed-rate installment loans secured by automobiles or
by deposits at the Bank.

     Consumer loans may entail greater risk than do residential  mortgage loans,
particularly  in the  case of  consumer  loans  that are  unsecured  or that are
secured by rapidly depreciable  assets, such as automobiles.  In such cases, any
repossessed collateral for a defaulted consumer loan may not provide an adequate
source of repayment of the  outstanding  loan balance as a result of the greater
likelihood  of  damage,  loss  or  depreciation.   In  addition,  consumer  loan
collections are dependent on the borrower's continuing financial stability,  and
therefore  are more  likely to be affected  by adverse  personal  circumstances.
Furthermore,  the  application  of various  federal  and state  laws,  including
bankruptcy and  insolvency  laws, may limit the amount which can be recovered on
such loan.

     Loan  Approval.  The Bank's  lending  activity will be conducted  primarily
through  advertising,  customer  calls and  contacts  by the  Bank's  employees,
officers and directors and solicitations to local real estate brokers,  builders
and real  estate  developers.  The  Bank's  lending  will be  subject to written
underwriting standards (including, as applicable, a Year 2000 compliance clause)
and loan origination procedures.  Decisions on loan applications will be made on
the  basis  of  detailed   applications  and  property   valuations.   The  loan
applications will be designed  primarily to determine the borrower's  ability to
repay  and the more  significant  items  on the  applications  will be  verified
through the use of credit  reports,  financial  statements,  tax returns  and/or
confirmations.

     The Bank generally will require title  insurance on its real estate secured
loans as well as fire and  extended  coverage  casualty  insurance in amounts at
least equal to the principal  amount of the loan or the value of improvements on
the  property,  depending on the type of loan.  The Bank also will require flood
insurance  to protect the property  securing  its interest  when the property is
located in a flood plain.
    

     Loan Fees and Service Charges. In addition to interest earned on loans, the
Bank will generally  recognize fees and service charges which consist  primarily
of loan  servicing  fees and late  charges.  The Bank  intends to have lower and
fewer  fees  and  charges  than  most,  if  not  all,  of  the  other  financial
institutions doing business in the primary market area.

     Loans to One Borrower.  Under  applicable  regulations,  the Bank's maximum
loan to one borrower  limit will  initially be $500,000.  However,  the Bank may
originate  larger  loans and sell  participation  interests  to other  financial
institutions.

   
     Delinquencies.  The Bank's  collection  procedures  are expected to provide
that when a loan is 15 ^ days past due, a late charge is added and the  borrower
is contacted by mail and/or telephone and payment requested.  If the delinquency
continues,  subsequent  efforts  are made to contact  the  delinquent  borrower.
Additional  late charges may be added and, if the loan continues in a delinquent
status  for  90  days  or  more,  the  Bank  will  likely  initiate  foreclosure
proceedings unless other repayment arrangements are made.
    


                                      -23-

<PAGE>



     Non-Performing Assets and Asset Classification. Loans will be reviewed on a
regular basis and classified in accordance with the  requirements of the OTS and
the Bank. The Bank's internal  classifications  will be reviewed  annually by an
independent, outside loan review.

Investment Activities

     The Bank will be required  under federal  regulations to maintain a minimum
amount of liquid assets which may be invested in specified short-term securities
and certain other investments.  The Bank will maintain a liquidity  portfolio in
excess  of  regulatory  requirements.  Until  the  Bank  is  able  to  originate
sufficient  loans, it expects to leverage its capital by investing  deposits and
borrowed money in securities and other  investments at a positive  interest rate
spread  exceeding the cost of its deposits and borrowings.  Liquidity levels may
be increased or decreased  depending upon the yields on investment  alternatives
and upon  management's  judgment  as to the  attractiveness  of the yields  then
available in relation to other opportunities and its expectation of the level of
yield that will be available in the future, as well as management's  projections
as to the  short  term  demand  for  funds  to be  used  in the  Company's  loan
origination and other  activities.  The Company  intends to invest  primarily in
U.S. Government and agency  obligations,  federal funds sold and mortgage-backed
securities.

Sources of Funds

     General.  Deposits will be the major source of the Bank's funds for lending
and other  investment  purposes.  In addition to deposits,  the Bank will derive
funds  from  amortization  and  prepayment  of  loans  and  securities,  sale or
maturities of investment  securities,  operations and, if needed,  advances from
the Federal Home Loan Bank  ("FHLB") of  Pittsburgh.  Scheduled  loan  principal
repayments are a relatively  stable source of funds,  while deposit  inflows and
outflows and loan prepayments are  significantly  influenced by general interest
rates and market  conditions.  Borrowings  may be used on a short-term  basis to
compensate for reductions in the  availability of funds from other sources or on
a longer term basis for general business purposes.

     Deposits.  Consumer and commercial  deposits will be attracted  principally
from  within the Bank's  Primary  Market Area  through  the  offering of a broad
selection of deposit  instruments  including NOW, regular savings,  money market
deposit,  term certificate accounts (including  negotiated jumbo certificates in
denominations of $100,000 or more) and individual  retirement accounts and Keogh
accounts.  The Bank also intends to offer a passbook account, which is generally
no longer available at other banks. Deposit account terms will vary according to
the minimum balance required, the time periods the funds must remain on dep osit
and the interest rate, among other factors. The Bank will regularly evaluate the
internal cost of funds, survey rates offered by competing  institutions,  review
the Bank's cash flow re  quirements  for lending and  liquidity and execute rate
changes when deemed  appropriate.  The Bank does not anticipate  obtaining funds
through brokers.



                                      -24-

<PAGE>



     Set forth below is a description of the accounts,  by type and amount,  for
the Offices to be acquired by the Branch Purchase Agreement at March 31, 1998.


   
^ NORTH ATHERTON OFFICE

                                                             Amount at
Type of Account                                           March 31, 1998
- ---------------                                           --------------

                                                           (In Thousands)

Checking                                                      $   167

NOW                                                               642

 Savings                                                        1,772

Certificates of Deposit                                       ^ 2,155

Jumbo CDs                                                         336

IRAs                                                              161
                                                                -----
                                                          ^ $ ^ 5,233
                                                                =====
    


COLLEGE AVENUE OFFICE
- ---------------------

                                                            Amount at
Type of Account                                           March 31, 1998
- ---------------                                           --------------

                                                          (In Thousands)
   
Checking                                                      $   649

NOW                                                               835

 Savings                                                        2,294

Certificates of Deposit                                       ^ 1,882

Jumbo CDs                                                         413

IRAs                                                               71
                                                                -----
                                                          ^ $ ^ 6,144
                                                                =====
    



Employees

     The Bank anticipates having 14 full-time  equivalent  employees,  including
two - three  executive  officers,  when it commences  operations.  The executive
officers of the Company are  expected to  initially  include the  President  and
Chief Executive Officer and a Senior Lending Officer.  In addition,  the Company
or the Bank may employ a Chief Financial Officer at or subsequent to the opening
of the Bank.  The remaining  employees will provide staff support in the teller,
new  accounts,  loan  processing  functions.  The  employees  of the  Bank  will
concentrate on providing personal banking services to the customers of the Bank.
Non-banking services,  such as accounting,  data processing and maintenance will
be outsourced to companies  specializing in those areas. The Company anticipates
having the same executive  officers of the Bank act as executive officers of the
Company and in the same capacity. No other employees of

                                      -25-

<PAGE>



the Company are  anticipated at this time.  See  "Management of the Company" and
"Management of the Bank."

     Total  compensation  for the  Bank's  employees  for the first full year of
operations is projected to be $398,000. In addition, the Bank intends to provide
its employees with certain benefits programs,  including medical insurance, paid
vacation time and sick leave.  Directors  will receive no cash  compensation.  A
stock option plan is expected to be adopted by the Board, subject to stockholder
approval.  Other  benefit  programs  such as a profit  sharing  plan may also be
adopted following commencement of operations of the Bank.

                                   REGULATION

     Set forth below is a brief  description of certain laws which relate to the
Company and the Bank.  The  description  is not complete and is qualified in its
entirety by references to applicable laws and regulation.

Holding Company Regulation

     General. The Company will be required to register and file reports with the
OTS and will be subject to regulation  and  examination by the OTS. In addition,
the OTS will have  enforcement  authority  over the Company and any  non-savings
institution  subsidiaries.  This will  permit the OTS to  restrict  or  prohibit
activities  that it determines to be a serious risk to the Company and the Bank.
This  regulation  is  intended  primarily  for  the  protection  of  the  Bank's
depositors and not for the benefit of the stockholders of the Company.

     Qualified  Thrift Lender ("QTL") Test.  Since the Company will only own one
savings institution, it will be able to diversify its operations into activities
not  related to  banking,  if the Bank  satisfies  the QTL test.  If the Company
controls  more  than one  savings  institution,  it would  lose the  ability  to
diversify its operations into non-banking related activities,  unless such other
savings institutions each also qualify as a QTL or were acquired in a supervised
acquisition.  See "- Savings  Institution  Regulation -- Qualified Thrift Lender
Test."

     Restrictions on Acquisitions. the Company must obtain approval from the OTS
before  acquiring  control of any other  SAIF-insured  savings  institution.  No
person may acquire control of a federally  insured savings  institution  without
providing  at least 60 days  written  notice  to the OTS and  giving  the OTS an
opportunity to disapprove the proposed acquisition.

Savings Institution Regulation

     General. As a federally chartered,  SAIF-insured  savings institution,  the
Bank is  subject to  extensive  regulation  by the OTS and the FDIC.  The Bank's
lending  activities and other  investments  must comply with various federal and
state statutory and regulatory requirements.

     The OTS, in conjunction with the FDIC, will regularly  examine the Bank and
prepare  reports  for  the  consideration  of  the  Board  of  Directors  on any
deficiencies  that  the  OTS  finds  in  the  Bank's   operations.   The  Bank's
relationship with the depositors and borrowers also will be regulated to a great
extent by federal and state law,  especially in such matters as the ownership of
savings accounts and the form and content of its mortgage documents.

     The  Bank  must  file  reports  with the OTS and the  FDIC  concerning  its
activities  and  financial  condition,   in  addition  to  obtaining  regulatory
approvals prior to entering into certain transactions such

                                      -26-

<PAGE>



as mergers with or acquisitions of other financial institutions. This regulation
and supervision  establishes a comprehensive framework of activities in which an
institution can engage and is intended  primarily for the protection of the SAIF
and depositors.  The regulatory structure also gives the regulatory  authorities
extensive  discretion  in  connection  with their  supervisory  and  enforcement
activities  and  examination  policies,  including  policies with respect to the
classification  of assets and the  establishment  of adequate loan loss reserves
for regulatory purposes. Any change in regulations, whether by the OTS, the FDIC
or any other  government  agency,  could have a material  adverse  impact on the
Bank's operations.

     Insurance of Deposit Accounts. The FDIC is authorized to establish separate
annual  assessment  rates for deposit  insurance  for members of the BIF and the
SAIF.  The FDIC may  increase  assessment  rates for either fund if necessary to
restore the fund's  ratio of reserves  to insured  deposits to its target  level
within a reasonable time and may decrease such  assessment  rates if such target
level has been met. The FDIC has established a risk-based  assessment system for
both SAIF and BIF  members.  Under  this  system,  assessments  are set within a
range,  based on the risk the institution  poses to its deposit  insurance fund.
This risk level is determined based on the  institution's  capital level and the
FDIC's level of supervisory concern about the institution.

   
     Because a  significant  portion  of the  assessments  paid into the SAIF by
savings  institutions  were  used to pay the cost of prior  savings  institution
failures, the reserves of the SAIF were below the level required by law. The BIF
had,  however,  met its required reserve level during the third calendar quarter
of 1995. As a result, deposit insurance premiums for deposits insured by the BIF
were  substantially  less than  premiums for  deposits  which are insured by the
SAIF.  Legislation  to  capitalize  the SAIF and to  eliminate  the  significant
premium  disparity  between the BIF and the SAIF became effective  September 30,
1996. The recapitalization plan provided for a special assessment equal to $.657
per $100 of SAIF  deposits  held at ^ March 31, 1995,  in order to increase SAIF
reserves  to the  level  required  by  law.  Certain  BIF  institutions  holding
SAIF-insured deposits were required to pay a lower special assessment.
    

     The  recapitalization  plan also provides  that the cost of prior  failures
which were funded  through the issuance of Fico Bonds (bonds  issued to fund the
cost of savings  institution  failures in prior years) will be shared by members
of both the SAIF and the BIF.  This will  increase BIF  assessments  for healthy
banks to approximately $.0125 per $100 of deposits in 1998. SAIF assessments for
healthy savings  institutions in 1998 will be  approximately  $.0628 per $100 in
deposits  and may be  reduced,  but not  below the  level  set for  healthy  BIF
institutions.

     The FDIC has lowered the rates on assessments  paid to the SAIF and widened
the spread of those  rates.  The FDIC's  action  established  a base  assessment
schedule  for the SAIF with  rates  ranging  from 4 to 31 basis  points,  and an
adjusted  assessment  schedule that reduces these rates by 4 basis points.  As a
result,  the effective  SAIF rates range from 0 to 27 basis points as of October
1, 1996.  In  addition,  the  FDIC's  final rule  prescribed  a special  interim
schedule of rates  ranging  from 18 to 27 basis points for  SAIF-member  savings
institutions  for the last quarter of calendar 1996, to reflect the  assessments
paid to the Financing Corp. (Fico Bonds). Finally, the FDIC's action established
a procedure  for making  limited  adjustments  to the base  assessment  rates by
rulemaking without notice and comment, for both the SAIF and the BIF.


                                      -27-

<PAGE>



     The recapitalization  plan also provides for the merger of the SAIF and BIF
effective  January 1, 1999,  assuming  there are no savings  institutions  under
federal law. Under separate  proposed  legislation,  Congress is considering the
elimination  of the federal  thrift  charter  and  elimination  of the  separate
federal  regulation of thrifts.  As a result,  the Bank may have to convert to a
different financial  institution charter and be regulated under federal law as a
bank,  including  being  subject to the more  restrictive  activity  limitations
imposed on national  banks.  The Bank cannot  predict the impact of the proposed
legislation unless and until the legislation requiring such change is enacted.

     Regulatory Capital  Requirements.  OTS capital  regulations require savings
institutions to meet three capital standards: (1) tangible capital equal to 1.5%
of  total  adjusted  assets,  (2)  core  capital  equal  to at least 3% of total
adjusted assets, and (3) risk-based  capital equal to 8% of total  risk-weighted
assets.  The Bank's capital  ratios,  which are set forth under  "Historical and
ProForma Capital Compliance," will be well in excess of these requirements.

     Tangible  capital is defined as core  capital  less all  intangible  assets
(including  supervisory  goodwill),  less certain mortgage  servicing rights and
less certain investments. Core capital is defined as common stockholders' equity
(including  retained  earnings),  noncumulative  perpetual  preferred  stock and
minority interests in the equity accounts of consolidated subsidiaries,  certain
nonwithdrawable accounts and pledged deposits of mutual savings associations and
qualifying supervisory goodwill,  less nonqualifying  intangible assets, certain
mortgage servicing rights and certain investments.

     The  risk-based  capital  standard  for savings  institutions  requires the
maintenance of total  risk-based  capital (which is defined as core capital plus
supplementary  capital)  of  8%  of  risk-weighted  assets.  The  components  of
supplementary capital include, among other items, cumulative perpetual preferred
stock,  perpetual  subordinated debt, mandatory  convertible  subordinated debt,
intermediate-term  preferred  stock,  and the portion of the  allowance for loan
losses not designated for specific loan losses. The portion of the allowance for
loan and lease  losses  includable  in  supplementary  capital  is  limited to a
maximum of 1.25% of  risk-weighted  assets.  Overall,  supplementary  capital is
limited  to 100% of core  capital.  A savings  association  must  calculate  its
risk-weighted  assets by multiplying  each asset and  off-balance  sheet item by
various risk factors as determined  by the OTS,  which range from 0% for cash to
100% for delinquent  loans,  property acquired through  foreclosure,  commercial
loans, and other assets.

     The  risk-based  capital  standards of the OTS  generally  require  savings
institutions  with more than a "normal"  level of interest rate risk to maintain
additional total capital.  An institution's  interest rate risk will be measured
in terms of the sensitivity of its "net portfolio  value" to changes in interest
rates.  Net  portfolio  value is defined,  generally,  as the  present  value of
expected cash inflows from existing assets and off-balance  sheet contracts less
the present value of expected cash outflows from existing liabilities. A savings
institution  will be considered  to have a "normal"  level of interest rate risk
exposure if the decline in its net portfolio  value after an immediate 200 basis
point increase or decrease in market  interest rates  (whichever  results in the
greater  decline)  is less than two percent of the  current  estimated  economic
value of its assets.  An  institution  with a greater than normal  interest rate
risk will be required to deduct from total capital,  for purposes of calculating
its  risk-based  capital  requirement,   an  amount  (the  "interest  rate  risk
component") equal to one-half the difference between the institution's  measured
interest rate risk and the normal level of interest rate risk, multiplied by the
economic value of its total assets.

     The OTS calculates the sensitivity of an institution's  net portfolio value
based on data submitted by the institution in a schedule to its quarterly Thrift
Financial Report and using the interest rate risk  measurement  model adopted by
the OTS. The amount of the interest rate risk component,  if any, to be deducted
from an institution's  total capital will be based on the  institution's  Thrift
Financial Report filed two quarters earlier. Savings institutions with less than
$300 million in assets and a risk-based capital

                                      -28-

<PAGE>



ratio above 12% are generally exempt from filing the interest rate risk schedule
with their Thrift  Financial  Reports.  However,  the OTS may require any exempt
institution  that it  determines  may have a high  level of  interest  rate risk
exposure to file such  schedule  on a  quarterly  basis and may be subject to an
additional  capital  requirement  based upon its level of interest  rate risk as
compared  to its  peers.  However,  due to the  Bank's  net size and  risk-based
capital level, it is exempt from the interest rate risk component.

     In  accordance  with the  requirements  of the  Federal  Deposit  Insurance
Corporation with respect to the Application for Insurance of Deposits of Nittany
Bank,  the  Organizers  agreed  to  maintain  a Tier 1  Capital  ratio  to total
estimated  assets of at least 8% and an  adequate  allowance  for loan and lease
losses for the first three years of operation of the Bank from the date the FDIC
deposit insurance is effective.

     Dividend  and  Other  Capital  Distribution  Limitations.  OTS  regulations
require  the  Bank  to  give  the OTS 30 days  advance  notice  of any  proposed
declaration of dividends to the Company, and the OTS has the authority under its
supervisory  powers to  prohibit  the  payment of  dividends  by the Bank to the
Company.

     OTS  regulations  impose  limitations  upon all  capital  distributions  by
savings  institutions,  such  as  cash  dividends,  payments  to  repurchase  or
otherwise acquire its shares, payments to stockholders of another institution in
a cash-out merger,  and other  distributions  charged against capital.  The rule
establishes  three tiers of  institutions  based  primarily on an  institution's
capital  level.  An  institution  that  exceeds  all  fully  phased-in   capital
requirements  before  and  after  a  proposed  capital   distribution  ("Tier  1
institution")  and has not  been  advised  by the OTS that it is in need of more
than the normal  supervision can, after prior notice but without the approval of
the OTS, make capital  distributions during a calendar year equal to the greater
of (i) 100% of its net income to date during the  calendar  year plus the amount
that would reduce by one-half its "surplus  capital  ratio" (the excess  capital
over its fully phased-in capital  requirements) at the beginning of the calendar
year,  or (ii) 75% of its net income over the most recent four  quarter  period.
Any additional capital  distributions  require prior regulatory notice. The Bank
expects to qualify as a Tier 1  institution,  but there can be no assurance that
it will achieve this goal.

     In the event the Bank's capital falls below the fully phased-in requirement
or the OTS  notifies  the Bank that it needs more than normal  supervision,  the
Bank would become a Tier 2 or Tier 3 institution and as a result, its ability to
make capital distributions could be restricted.  Tier 2 institutions,  which are
institutions that before and after the proposed  distribution meet their current
minimum capital  requirements,  may only make capital distributions of up to 75%
of net income over the most recent four  quarter  period.  Tier 3  institutions,
which are institutions that do not meet current minimum capital requirements and
propose to make any capital  distribution,  and Tier 2 institutions that propose
to make a capital  distribution  in excess of the noted safe harbor level,  must
obtain OTS approval  prior to making such  distribution.  In  addition,  the OTS
could prohibit a proposed capital  distribution by any institution,  which would
otherwise  be  permitted  by the  regulation,  if the OTS  determines  that such
distribution  would  constitute  an  unsafe  or  unsound  practice.  The OTS has
proposed  rules  relaxing   certain   approval  and  notice   requirements   for
well-capitalized institutions.

     In January 1998,  the OTS proposed  amendments  to its current  regulations
with  respect  to  capital  distributions  by  savings  associations.  Under the
proposed regulation,  savings associations that would remain at least adequately
capitalized  following the capital  distribution,  and that meet other specified
requirements,  would not be required to file a notice or application for capital
distributions (such as cash dividends)  declared below specified amounts.  Under
the proposed  regulation,  savings associations which are eligible for expedited
treatment  under current OTS regulations are not required to file a notice or an
application  with the OTS if (i) the savings  association  would remain at least
adequately capitalized following the capital distribution and (ii) the amount of
capital distribution does not exceed an amount

                                      -29-

<PAGE>



equal to the savings  association's  net income for that year to date,  plus the
savings  association's  retained net income for the  previous  two years.  Thus,
under the proposed  regulation,  only undistributed net income for the prior two
years may be  distributed in addition to the current  year's  undistributed  net
income without the filing of an application with the OTS.  Savings  associations
which do not qualify for  expedited  treatment or which desire to make a capital
distribution in excess of the specified  amount,  must file an application with,
and obtain the  approval  of, the OTS prior to making the capital  distribution.
Under certain other circumstances, savings associations will be required to file
a notice with OTS prior to making the  capital  distribution.  The OTS  proposed
limitations on capital distributions are similar to the limitations imposed upon
national  banks.  The Company is unable to predict  whether or when the proposed
regulation will become effective.

     A savings institution is prohibited from making a capital  distribution if,
after making the distribution, the savings institution would be undercapitalized
(i.e.,  not  meet  any  one of its  minimum  regulatory  capital  requirements).
Further,  a savings  institution  cannot distribute  regulatory  capital that is
needed for its liquidation account.

     Qualified Thrift Lender Test.  Savings  institutions  must meet a qualified
thrift  lender  ("QTL")  test.  If the Bank  maintains an  appropriate  level of
qualified  thrift  investments  ("QTIs")  (primarily  residential  mortgages and
related  investments,   including  certain   mortgage-related   securities)  and
otherwise  qualify as a QTL,  the Bank will  continue  to enjoy  full  borrowing
privileges from the FHLB of Pittsburgh.  The required  percentage of QTIs is 65%
of portfolio  assets (defined as all assets minus  intangible  assets,  property
used by the  institution  in conducting  its business and liquid assets equal to
10% of total assets).  Certain assets are subject to a percentage  limitation of
20% of portfolio assets. In addition, savings institutions may include shares of
stock of the FHLBs,  FNMA,  and FHLMC as QTIs.  Compliance  with the QTL test is
determined on a monthly basis in nine out of every 12 months.

     Transactions With Affiliates.  Generally, restrictions on transactions with
affiliates  require  that  transactions  between  a savings  institution  or its
subsidiaries  and  its  affiliates  be on  terms  as  favorable  to the  savings
institution as comparable transactions with non-affiliates. In addition, certain
of these  transactions are restricted to an aggregate  percentage of the savings
institution's capital.  Collateral in specified amounts must usually be provided
by affiliates in order to receive loans from the savings institution. The Bank's
affiliates  include  the Company  and any  company  which would be under  common
control with the Bank. In addition,  a savings institution may not extend credit
to any  affiliate  engaged in  activities  not  permissible  for a bank  holding
company or acquire the securities of any affiliate that is not a subsidiary. The
OTS  has  the  discretion  to  treat  subsidiaries  of  savings  institution  as
affiliates on a case-by-case basis.

     Liquidity  Requirements.  All savings institutions are required to maintain
an average daily  balance of liquid assets equal to a certain  percentage of the
sum of its  average  daily  balance of net  withdrawable  deposit  accounts  and
borrowings payable in one year or less. The liquidity  requirement may vary from
time to time (between 4% and 10%) depending upon economic conditions and savings
flows of all  savings  institutions.  Monetary  penalties  may be  imposed  upon
institutions for violations of liquidity requirements.

     Federal Home Loan  Savings  Bank  System.  The Bank will be a member of the
FHLB of  Pittsburgh,  which is one of 12 regional  FHLBs.  Each FHLB serves as a
reserve or central bank for its members within its assigned region. It is funded
primarily from funds deposited by savings institutions and proceeds derived from
the sale of  consolidated  obligations  of the FHLB  System.  It makes  loans to
members (i.e.,  advances) in accordance with policies and procedures established
by the Board of Directors of the FHLB.


                                      -30-

<PAGE>



     As a member,  the Bank will be required to purchase and  maintain  stock in
the FHLB of Pittsburgh in an amount equal to at least 1% of our aggregate unpaid
residential  mortgage loans, home purchase  contracts or similar  obligations at
the beginning of each year.  The FHLB imposes  various  limitations  on advances
such as limiting the amount of certain types of real estate  related  collateral
to 30% of a member's capital and limiting total advances to a member.

     The FHLBs are  required  to provide  funds for the  resolution  of troubled
savings  institutions  and to contribute to affordable  housing programs through
direct loans or interest subsidies on advances targeted for community investment
and  low-  and  moderate-income  housing  projects.   These  contributions  have
adversely  affected the level of FHLB dividends paid and could continue to do so
in the future.

     Federal Reserve System.  The Federal Reserve System requires all depository
institutions  to maintain  non-interest  bearing  reserves at  specified  levels
against  their  transaction  accounts  (primarily  checking,  NOW and  Super NOW
checking  accounts) and non-personal time deposits.  The balances  maintained to
meet the reserve  requirements imposed by the Federal Reserve System may be used
to satisfy  the  liquidity  requirements  that are  imposed by the OTS.  Savings
institutions  have authority to borrow from the Federal Reserve System "discount
window,"  but  Federal  Reserve  System  policy   generally   requires   savings
institutions  to exhaust all other  sources  before  borrowing  from the Federal
Reserve System.
                            MANAGEMENT OF THE COMPANY

     The  Board of  Directors  of the  Company  currently  consists  of the same
individuals  who will serve as directors of the Bank. The Company's  articles of
incorporation and bylaws require that directors be divided into four classes, as
nearly  equal in  number as  possible.  Each  class of  directors  serves  for a
four-year period,  with  approximately  one-fourth of the directors elected each
year. The Bank's  officers will be elected by the Board and serve at the Board's
discretion.

                             MANAGEMENT OF THE BANK
Directors

   
     The Board of Directors of the Bank is currently  composed of five  members.
The Bank expects to add  additional  directors  after opening for business.  The
Bank may also  establish an Advisory  Board of  Directors.  The  proposed  stock
charter and bylaws for the Bank  require  that  directors  be divided into three
classes,  as nearly  equal in number  as  possible.  The  officers  are  elected
annually by the Board and serve at the Board's discretion.
    


                                      -31-

<PAGE>




     The following table sets forth  information  with respect to the directors,
executive  officers,  and  significant  employees,  all of whom will continue to
serve  in the  same  capacities  after  the  Offering.  The  Bank  is  currently
negotiating  with two  individuals,  one to become  Vice  President  and  Senior
Lending  Officer  and the other to become  Vice  President  and Chief  Financial
Officer.
<TABLE>
<CAPTION>
   

                                                                                   ^ Proposed                               % of
                                                                ^                     Stock                               Proposed
                                                            Organization            Subscription          Total           Ownership
^ Directors                   Age ^(1)     Position            Shares                 Shares              Shares            (2)(3)
- -----------                   --------     --------         ------------            ------------          ------          ----------
                                                                     
<S>                            <C>        <C>                  <C>                    <C>               <C>               <C>
Samuel J. Malizia               43         Chairman of          ^ 10,000              ^ 22,000           ^32,000           ^ 5.00 ^
                                           the Board
David Z. Richards, Jr.          37         President,             ^  750              ^  4,250             5,000              -- (4)
                                           CEO and
                                           Director
Donald L. Musso                 38         Director             ^ 10,000              ^  5,000            15,000             2.34

William A. Jaffe                59         Director and          ^ 4,125              ^    875             5,000               --(4)
                                           Secretary
D. Michael Taylor               56          Director             ^ 5,125              ^  5,000            10,125             1.58
                                                                 -------                 -----            ------
                                                                 ^30,000              ^ 37,125           ^67,125           ^10.49
                                                                  ======                ======            ======            =====
    
</TABLE>



- -----------------
   
(1) At March 8, 1998.
(2) Includes shares purchased in the Private Offering.
(3) Based upon ^ 640,000 shares (outstanding after the issuance of Common Stock
    in the Private Placement, the Offering, and the Branch Purchase.)
(4) Less than 1%
    

     There is no family relationship  between any director or executive officer.
No director or executive  officer has filed a petition in bankruptcy in the past
five years, nor been convicted in a criminal proceeding. The business experience
for the past five years of each of the directors  and  executive  officers is as
follows:

   
     ^ David Z. ^ Richards,  Jr. was  President and Chief  Executive  Officer of
Mifflinburg Bank and Trust Company of Mifflinburg,  Pennsylvania from 1991 until
1997.  While under his direction,  Mifflinburg  Bank and Trust became one of the
first  financial   institutions  in  Pennsylvania  to  implement  digital  image
technology.  He also  developed  a unique  asset  management  program  through a
strategic affiliation with an asset management firm, supervised the construction
and opening of a new retail banking center and opened three  additional  offices
in new markets. From 1978 until 1990, he served in various capacities, including
Vice  President  and Financial  Officer of The First  National Bank of Danville,
Pennsylvania.  While at FNB Danville, he helped pioneer many services, including
the introduction of the biweekly mortgage in the United States,  and implemented
one of the first discount  brokerage  operations at a community bank. In 1997 he
was  appointed  to  the  Executive   Committee  of  the   Pennsylvania   Bankers
Association,  for which he has  chaired  and  served on several  committees.  He
formerly  served as President of LUN Data Inc., a  multi-owned  data  processing
consortium. Mr.
    

                                      -32-

<PAGE>



Richards  is a native of  central  Pennsylvania  who has  worked as a  community
banker  since  beginning as an intern  during high school and  college.  He is a
graduate of Susquehanna University in Finance and The Stonier Graduate School of
Banking.

   
     ^ Samuel J. ^ Malizia is the  managing  partner of the law firm of Malizia,
Spidi, Sloane & Fisch, P.C.^, a law firm headquartered in Washington,  DC with a
State  College,  Pennsylvania  office.  For  over  18  years,  Mr.  Malizia  has
specialized in  transactional,  securities and regulatory  matters for financial
institutions and related entities.  He has represented  hundreds of institutions
nationally in connection with securities  offerings,  mergers and  acquisitions,
corporate  reorganizations,  stockholder and regulatory  matters.  He received a
Bachelor of Science Degree with  Distinction in accounting from the Pennsylvania
State  University  and  a  Juris  Doctor  Degree  from  the  George   Washington
University. He served as Attorney Advisor to Special Trial Judge Francis Cantrel
at the  United  States Tax Court and  attended  the  Masters of Law in  Taxation
program at the Georgetown University. He was associate editor of the Tax Lawyer.
He is a member of the  Pennsylvania  and District of Columbia bars, the U.S. Tax
Court, U.S. Claims Court, U.S. Court of Appeals for the District of Columbia and
a member of the Federal Bar  Association and American Bar  Association.  He is a
member of the  Conference  on  Consumer  Finance  Law,  several  committees  for
industry  trade  groups,  and a frequent  speaker at state and  national  league
meetings.  He is the author of several  articles  pertaining to mutual- to-stock
conversions,  mutual holding companies, mergers and acquisitions,  the Community
Reinvestment Act, charter conversions,  and securities offerings. He is a native
of  Pennsylvania,  a  resident  of  State  College  and an  alumnus  of  several
Pennsylvania  State Universities  organizations,  including Lions Paw, Skull and
Bones Honor Society, Beta Alpha Psi and Omicron Delta Kappa.

     ^ Donald J. ^ Musso is the  founder  of  FinPro,  Inc.,  a  consulting  and
investment  banking  firm  which  specializes  in  providing  advisory  services
nationally to the financial  institutions  industry. Mr. Musso has a Bachelor of
Science  in  Finance  from  Villanova  University  and an MBA  in  Finance  from
Fairleigh Dickinson  University.  Mr. Musso's corporation has represented dozens
of  financial  institutions   nationally  in  connection  with  business  plans,
appraisals, asset liability management,  strategic planning, branch acquisitions
and de novo financial institutions.  Prior to establishing FinPro, he had direct
industry  experience,  having  managed the  Corporate  Planning  and Mergers and
Acquisitions  departments  for Meritor  Financial  Group,  a $20 billion  dollar
institution in Philadelphia.  Prior to that, he was responsible for the banking,
thrift and real estate consulting  practice in New Jersey for DeLoitte,  Haskins
and Sells.

     ^ William A. ^ Jaffe is the President and owner of The Jaffe Group, a Human
Resource  Consultancy,  headquartered in State College,  Pennsylvania,  which he
established in January 1996. Previously,  he was Compensation and Human Resource
Practice Leader for the Mid-Atlantic  Region and/or Alexander  Consulting Group.
His resume  includes 21 years with Towers  Perrin as a Vice  President  and Unit
Head.  His  expertise  includes  salary  management,  incentive  pay,  executive
compensation,  human resource and related  organizational  effective  issues. He
received his Bachelor of Arts degree in journalism from The  Pennsylvania  State
University  and Masters of Science  degree in Management  from the University of
Illinois. He is an active member of several public and non-profit organizations.
He is President of The Mount Nittany  Conservancy and on the Executive Committee
for the  Nittany  Lion Club,  The Penn State  College of  Communications  Alumni
Society,  and the Penn  State  Hillel  Foundation.  He is an  alumnus of several
Pennsylvania  State  University  organizations,  including  Lions Paw, Skull and
Bones Honor  Society  and The Daily  Collegian.  He is a member of the  American
Compensation Association and the Society for Human Resource Management. He was a
board member of Acme and Chairman of its Government  Relations  Committee and an
adjunct  associate  professor at The George  Washington  University from 1991 to
1995. He was an Executive Committee and Board member of several  not-for-profits
in the Washington, DC area. In 1996, he was named a Penn State Alumni Fellow.
    

                                      -33-

<PAGE>




   
     D.  ^  Michael   Taylor  is  an  architect,   real  estate   developer  and
entrepreneur,  who has resided in the State College area for more than 20 years.
Mr. Taylor has a Masters of  Architecture  degree from Kansas State  University.
Upon graduation,  he spent several years in commercial architecture for Phillips
Petroleum  and other firms,  specializing  in retail  construction  for national
companies. In addition to his architecture practice, Mr. Taylor is part owner of
G-Wald-Taylor,  a firm  specializing  in industrial  pump sales to the paper and
pulp  industry.  Mr.  Taylor  resides  in State  College  and is  active in many
community organizations.
    

Remuneration of Directors and Officers

   
     Director Compensation.  The Organizers do not intend for the Company to pay
directors'  fees ^  initially  upon the opening of the Bank.  The  Company  will
consider  the payment of board fees in the future  based upon  several  factors,
including,  but not  limited  to,  the  contribution  of board  members  and the
financial condition of the Company
    

     Employment Agreement. The Company entered into an employment agreement with
David Richards to serve as President and Chief Executive  Officer of the Company
and the Bank for a three-year term. Mr. Richards has received compensation since
October 31, 1997  during the Bank's  organizational  period at an annual rate of
$72,000. Upon the opening of the Bank, he will receive an annual compensation of
$100,000.

     Pension Plan. The Bank will not initially  sponsor a tax-qualified  pension
plan. Initially, the Bank may implement a 401(k) plan, which initially will have
contributions only by the employee. In the future, the Bank will consider making
contributions by the Bank.

   
     Stock  Option  Plan.  The boards of  directors  expects to consider a stock
option plan or plans (the Option Plan)  following  the  Offering^.  The exercise
price is expected to be the fair market value of the Common Stock on the date of
grant,  but not less than $10.00 per share.  Options  are  expected to vest over
three years.  The Board  considers  the adoption of the Option Plan to be in the
best interests of the Company and its  shareholders by assisting the Company and
the Bank in attracting and retaining  highly  qualified  individuals to serve as
members of management and the Board.
    

Transactions with Related Parties

     After the Company commences operations,  it may engage in transactions with
its Organizers,  officers, employees, directors or other affiliated persons only
to the extent that such  activities are permitted by, and  consistent  with, all
applicable  state and federal  regulations.  OTS and FDIC  regulations  impose a
number of  restrictions  on  transactions  and dealings  between the Company and
affiliated persons. The definition of "affiliated person" includes the Company's
directors and officers and their spouses and certain  members of their immediate
families. Also included as affiliated persons are certain persons,  corporations
and other  organizations  that have a close relationship with the Company as set
out in the  regulations.  All  dealings  between the Company and its  affiliated
persons will have to comply with those  regulations.  The Company plans to adopt
policies   designed  to  assure   compliance   with  those   regulations.   Such
transactions,  should they occur,  are expected to be primarily in the nature of
loans made in the ordinary  course of business  such as home loans,  educational
loans or consumer loans.

     Malizia,  Spidi,  Sloane  & Fisch,  P.C.,  attorneys  at law,  are and will
continue  providing  legal services as special  regulatory and securities to the
Company and the Bank.  An organizer of both  entities is a principal of Malizia,
Spidi,  Sloane & Fisch,  P.C.  The agreed  upon fees for  services  rendered  in
connection with this transaction are  approximately  $50,000,  plus reimbursable
expenses. Part of the

                                      -34-

<PAGE>



payment  for  services  rendered  has been  deferred  until the  closing  of the
Offering. Reimbursable expenses are paid by the Company as incurred, and billed.

     FinPro,  Inc. has provided consulting services and assistance to management
of the  Company  and  Bank  regarding  the  development  of  financial  proforma
projections,  a market feasibility  study, and the application  process with the
appropriate  regulatory agencies and Governmental bodies. A principal of FinPro,
Inc. is also an  organizer  for each of the  entities.  The agreed upon fees for
services to be rendered approximate $20,000, plus reimbursable expenses. Part of
the payment for services  rendered will be deferred until  regulatory  approvals
have been obtained  regarding the  applications for formation and the initiation
of operations by the Bank.

                          DESCRIPTION OF CAPITAL STOCK

   
     The Company is authorized to issue  10,000,000  shares of the Common Stock,
$0.10 par value, ^ of which 300,000 shares (the "Private Placement Shares") were
issued or subscribed  for at March 31, 1998 and authorized  5,000,000  shares of
serial  preferred  stock.  The  Company  does not  intend to issue any shares of
serial preferred stock in the Offering, nor are there any present plans to issue
such  preferred  stock  following  the  Offering.  The following is a summary of
certain  terms of the  Common  Stock  and is  subject  to and  qualified  in its
entirety by reference to the articles of incorporation and bylaws of the Company
which  are  filed as  exhibits  to the  registration  statement  of  which  this
prospectus forms a part. Common Stock
    

     Voting  Rights.  Each share of the Common Stock will have the same relative
rights and will be  identical  in all  respects  with every  other  share of the
Common  Stock.  The holders of the Common  Stock will possess  exclusive  voting
rights in the  Company,  except to the extent  that  shares of serial  preferred
stock issued in the future may have voting  rights,  if any.  Each holder of the
Common  Stock will be entitled to only one vote for each share held of record on
all matters  submitted  to a vote of holders of the Common Stock and will not be
permitted to cumulate their votes in the election of the Company's directors.

     Liquidation.   In  the  unlikely  event  of  the  complete  liquidation  or
dissolution of the Company,  the holders of the Common Stock will be entitled to
receive all assets of the Company available for distribution in cash or in kind,
after payment or provision for payment of (i) all debts and  liabilities  of the
Company (including all savings accounts and accrued interest thereon);  (ii) any
accrued dividend claims;  (iii) liquidation  preferences of any serial preferred
stock  which  may be  issued  in the  future;  and  (iv)  any  interests  in the
liquidation account.

     Restrictions on Acquisition of the Common Stock. See "Certain Anti-Takeover
Provisions"  for a discussion of the limitations on acquisition of shares of the
Common Stock.

     Other Characteristics. Holders of the Common Stock will not have preemptive
rights with  respect to any  additional  shares of the Common Stock which may be
issued.  Therefore,  the Board of Directors  may sell shares of capital stock of
the Company  without first offering such shares to existing  stockholders of the
Company.  The  Common  Stock  is not  subject  to call for  redemption,  and the
outstanding  shares of Common  Stock when issued and upon receipt by the Company
of the full purchase price therefor will be fully paid and non-assessable.

     Issuance of Additional Shares.  Other than shares to be issued pursuant  to
the Stock Option Plan, the Company has no present plans, proposals, arrangements
or understandings to issue additional

                                      -35-

<PAGE>



authorized  shares of the  Common  Stock.  In the  future,  the  authorized  but
unissued and unreserved shares of the Common Stock will be available for general
corporate  purposes,  including,  but not limited to, possible issuance as stock
dividends,  in connection  with mergers or  acquisitions,  under a cash dividend
reinvestment or stock purchase plan, in a public or private  offering,  or under
employee benefit plans.  Normally no stockholder  approval would be required for
the  issuance  of these  shares,  except as  described  herein  or as  otherwise
required to approve a transaction in which additional  authorized  shares of the
Common Stock are to be issued.

Serial Preferred Stock

     None of the 5,000,000  authorized  shares of serial  preferred stock of the
Company will be issued in the  Offering.  After the Offering is  completed,  the
Board of Directors of the Company will be authorized  to issue serial  preferred
stock and to fix and state voting  powers,  designations,  preferences  or other
special  rights  of such  shares  and the  qualifications,  limitations  and res
trictions  thereof,  subject to  regulatory  approval  but  without  stockholder
approval. If and when issued, the serial preferred stock is likely to rank prior
to the Common Stock as to dividend rights, liquidation preferences, or both, and
may have full or limited voting rights.  The Board of Directors,  without stockh
older  approval,  can issue serial  preferred  stock with voting and  conversion
rights  which  could  adversely  affect the voting  power of the  holders of the
Common Stock.  The Board of Directors  has no present  intention to issue any of
the serial preferred stock.

Certain Anti-Takeover Provisions

     The following discussion is a general summary of the material provisions of
the articles of incorporation,  bylaws, and certain other regulatory  provisions
of the Company, which may be deemed to have such an anti-takeover effect.

Provisions of the Company's Articles of Incorporation and Bylaws

     Election of Directors.  Certain  provisions  of the  Company's  articles of
incorporation and bylaws will impede changes in majority control of the Board of
Directors.  the Company's  articles of  incorporation  provide that the Board of
Directors  of the Company  will be divided  into four  staggered  classes,  with
directors in each class elected for four-year  terms.  Thus, it would take three
annual  elections to replace a majority of the  Company's  board.  the Company's
articles of incorporation provide that the size of the Board of Directors may be
increased or decreased only if two-thirds of the directors then in office concur
in such  action.  The  articles of  incorporation  also provide that any vacancy
occurring in the Board of Directors,  including a vacancy created by an increase
in the number of  directors,  shall be filled for the remainder of the unexpired
term by a majority vote of the directors then in office.  Finally,  the articles
of   incorporation   and  the  bylaws  impose  certain  notice  and  information
requirements in connection with the nomination by stockholders of candidates for
election to the Board of Directors or the proposal by  stockholders  of business
to be acted upon at an annual meeting of stockholders.

     The articles of  incorporation  provide that a director may only be removed
for cause by the  affirmative  vote of at least a majority  of the shares of the
Company entitled to vote generally in an election of directors cast at a meeting
of stockholders called for that purpose.

     Restrictions on Call of Special Meetings.  The articles of incorporation of
the Company provide that a special  meeting of  stockholders  may be called only
pursuant to a resolution adopted by a majority of the Board of Directors.

                                      -36-

<PAGE>




     Absence of  Cumulative  Voting.  the  Company's  articles of  incorporation
provide  that  stockholders  may not  cumulate  their  votes in the  election of
directors.

     Authorized Shares. The articles of incorporation authorizes the issuance of
10,000,000  shares of common stock and 5,000,000  shares of preferred stock. The
shares of common stock and preferred  stock were authorized in an amount greater
than  that to be  issued in the  Offering  to  provide  the  Company's  Board of
Directors  with  as  much  flexibility  as  possible  to  effect,   among  other
transactions,  financings,  acquisitions,  stock dividends, stock splits and the
exercise of stock options.  However, these additional authorized shares may also
be used by the Board of Directors  consistent  with its fiduciary  duty to deter
future attempts to gain control of the Company.  The Board of Directors also has
sole  authority  to  determine  the terms of any one or more series of Preferred
Stock, including voting rights,  conversion rates, and liquidation  preferences.
As a result of the ability to fix voting rights for a series of Preferred Stock,
the board has the power,  to the extent  consistent  with its fiduciary duty, to
issue a series of Preferred Stock to persons  friendly to management in order to
attempt to block a  post-tender  offer  merger or other  transaction  by which a
third party seeks control, and thereby assist management to retain its position.

     Procedures for Business Combinations. The articles of incorporation require
the affirmative  vote of at least 80% of the  outstanding  shares of the Company
for any merger, consolidation, liquidation, or dissolution of the Company or any
action that would result in the sale or other disposition of at least 50% of the
tangible  assets of the Company,  unless the  transaction  has been  approved by
two-thirds of the Board of Directors.  Any amendment to this provision  requires
the affirmative vote of at least 80% of the outstanding shares of the Company.

     Amendment  to  Articles of  Incorporation  and  Bylaws.  Amendments  to the
Company's  articles of incorporation  must be approved by the Company's Board of
Directors  and also by a majority  of the  outstanding  shares of the  Company's
voting  stock,  provided,  however,  that  approval  by  at  least  80%  of  the
outstanding  voting stock is generally  required for certain  provisions  (i.e.,
number, classification,  election and removal of directors; amendment of bylaws;
call of special stockholder meetings; director liability; business combinations;
power of indemnification; and amendments to provisions relating to the foregoing
in the articles of incorporation).

     The bylaws may be amended by a majority  vote of the Board of  Directors or
the affirmative vote of the holders of at least 80% of the outstanding shares of
the Company  entitled to vote in the  election  of  directors  cast at a meeting
called for that purpose.

     Regulatory  Restrictions.   Federal  regulations  require  that,  prior  to
obtaining  control of an insured  institution,  a person,  other than a company,
must give 60 days notice to the OTS and have  received no OTS  objection to such
acquisition of control, and a company must apply for and receive OTS approval of
the  acquisition.  Control,  involves a 25% voting  stock  test,  control in any
manner of the  election  of a  majority  of the  institution's  directors,  or a
determination by the OTS that the acquiror has the power to direct,  or directly
or  indirectly  to exercise a  controlling  influence  over,  the  management or
policies of the  institution.  Acquisition of more than 10% of an  institution's
voting  stock,  if the  acquiror  also is subject to any one of either  "control
factors,"   constitutes  a  rebuttable   determination   of  control  under  the
regulations.  The  determination of control may be rebutted by submission to the
OTS,  prior  to the  acquisition  of  stock  or  the  occurrence  of  any  other
circumstances  giving rise to such  determination,  of a statement setting forth
facts  and  circumstances   which  would  support  a  finding  that  no  control
relationship  will exist and containing  certain  undertakings.  The regulations
provide that persons or companies which acquire beneficial  ownership  exceeding
10% or more of any class of a savings  association's  stock after the  effective
date of the regulations must file with the OTS a certification that

                                      -37-

<PAGE>



the holder is not in control of such institution, is not subject to a rebuttable
determination  of  control  and will  take no  action  which  would  result in a
determination or rebuttable  determination of control without prior notice to or
approval of the OTS, as applicable.

   
                        ^ SHARES ELIGIBLE FOR FUTURE SALE

     Upon  completion  of the  Offering,  the  Company  will have a minimum of ^
540,000  and a maximum  of ^ 640,000  shares of Common  Stock  outstanding.  All
shares of Common Stock issued in the  Offering  will be available  for resale in
the  public  market  without  restriction  or  further  registration  under  the
Securities  Act,  except for shares  purchased by  affiliates of the Company (in
general,  any  person who has a control  relationship  with the  Company)  which
shares  will be  subject  to the  resale  limitations  of  Rule  144  under  the
Securities  Act.  After the Offering,  shares of Common Stock held by affiliates
will be  considered  "control  shares",  and are eligible for sale in the public
market in compliance with Rule 144.
    

     In general,  under Rule 144 as  currently  in effect,  a person (or persons
whose  shares  are  aggregated),  including  a person who may be deemed to be an
"affiliate" of the Company as that term is defined under the Securities  Act, is
entitled to sell,  within any three month period, a number of restricted  shares
as to which at least one year has elapsed from the later of the  acquisition  of
such shares from the  Company or an  affiliate  of the Company in an amount that
does not exceed the greater of (i) one percent of the then outstanding shares of
Common  Stock,  or (ii) if the Common  Shares are quoted on the Nasdaq  National
Market or a stock  exchange,  the average  weekly  trading  volume of the Common
Shares during the four calendar weeks preceding such sale.  Sales under Rule 144
are also subject to certain  requirements as to the manner of sale,  notice, and
the availability of current public  information  about the Company.  However,  a
person who is not deemed to have been an affiliate of the Company  during the 90
days preceding a sale by such person and who has beneficially owned shares as to
which at least two years have elapsed from the later of the  acquisition of such
shares from the Company or an  affiliate of the Company is entitled to sell them
without  regard to the volume,  manner of sale, or notice  requirements  of Rule
144.

                                  LEGAL MATTERS

     The validity of the Common Stock offered hereby will be passed upon for the
Company by Malizia, Spidi, Sloane & Fisch, P.C., Washington D.C., counsel to the
Company.

                                     EXPERTS

     The financial  statements of the Company  included  herein and elsewhere in
this  Prospectus  from  inception to December 31,  1997,  have been  included in
reliance  upon  the  report  of  S.R.  Snodgrass  A.C.,  Wexford,  Pennsylvania,
independent  certified public accountants,  appearing elsewhere herein, and upon
the  authority of said firm as experts in accounting  and  auditing.  There have
been no changes in or disagreements with the accountants. 

                                      -38-

<PAGE>





   
                            ^ NITTANY FINANCIAL CORP.
    


                          INDEX TO FINANCIAL STATEMENTS

  
                                                                          Page
                                                                          ----

Report of Independent Auditors........................................    F-1

Balance Sheet.........................................................    F-2

Statement of Operations ..............................................    F-3

Statement of Changes in Stockholders' Equity..........................    F-4

Statement of Cash Flows...............................................    F-5

Notes to Financial Statements.........................................    F-6


         All schedules  are omitted  because they are not required or applicable
or the required  information  is shown in the financial  statements or the notes
thereto.




                                      -39-

<PAGE>
SNODGRASS
Certified Public Accountants and Consultants

[LOGO]



                         REPORT OF INDEPENDENT AUDITORS
                         ------------------------------




Organizers
Nittany Financial Corp.

We have audited the accompanying  balance sheet of Nittany Financial Corp. as of
December 31, 1997, and the related statements of operations,  and cash flows for
the  period  from  October 9, 1997  (inception)  to  December  31,  1997.  These
financial statements are the responsibility of management. Our responsibility is
to express an opinion on these financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial position of Nittany Financial Corp. as of
December 31, 1997 and the results of its  operations  and its cash flows for the
period from October 9, 1997 (inception) to December 31, 1997, in conformity with
generally accepted accounting principles.



/s/S.R. Snodgrass, A.C.
- -----------------------

Wexford, PA
May 5, 1998

                                      F-1
<TABLE>
<CAPTION>
<S>                                         <C>                    <C>
S.R. Snodgrass, A.C.,
101 Bradford Road Wexford, PA 15090-6909    Phone: 724-934-0344    Facsimile: 724-934-0345
</TABLE>




<PAGE>



                             NITTANY FINANCIAL CORP.
                                  BALANCE SHEET


<TABLE>
<CAPTION>
                                                                                            December 31,            March 31,
                                                                                                1997                  1998
                                                                                           ----------------     ------------------
                                                                                              (Audited)            (Unaudited)
<S>                                                                                      <C>                  <C>                
ASSETS
Cash and interest-bearing deposits in banks                                              $          29,449    $           146,448
Furniture and equipment                                                                                  -                  2,649
Deferred organization costs                                                                         70,000                 70,000
                                                                                           ----------------     ------------------

            TOTAL ASSETS                                                                 $          99,449    $           219,097
                                                                                           ================     ==================



LIABILITIES
Accounts payable and accrued expenses                                                    $          75,226    $            70,180
Advances from organizers                                                                            50,000                      -
                                                                                           ----------------     ------------------
            TOTAL LIABILITIES                                                                      125,226                 70,180
                                                                                           ----------------     ------------------

STOCKHOLDERS' EQUITY
Preferred stock, no par value, 5,000,000 shares authorized;
       none outstanding                                                                                  -                      -
Common stock, par value $ .10; 10,000,000 shares authorized,
       0 and 26,500 issued and outstanding                                                               -              ^   1,988
Common stock subscribed (0 and 13,500 shares)                                                            -              ^   1,012
Additional paid-in capital                                                                               -              ^ 297,000
Retained deficit                                                                                   (25,777)               (49,830)
                                                                                           ----------------     ------------------
                                                                                                   (25,777)               250,170
Common stock subscriptions receivable                                                                    -               (101,253)
                                                                                           ----------------     ------------------
            TOTAL STOCKHOLDERS' EQUITY                                                             (25,777)               148,917
                                                                                           ----------------     ------------------

            TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                   $          99,449    $           219,097
                                                                                           ================     ==================
</TABLE>
 

See accompanying notes to the financial statements.

                                      F-2
<PAGE>




                             NITTANY FINANCIAL CORP.
                             STATEMENT OF OPERATIONS

<TABLE>
<CAPTION>
                                                      Period From
                                                    October 9, 1997         Three Months
                                                    (Inception) to               Ended
                                                    December 31, 1997       March 31, 1998
                                                    -----------------       --------------
                                                       (Audited)              (Unaudited)

<S>                                               <C>                  <C>                
INTEREST INCOME                                   $             295    $               464

EXPENSES
       Officer salary and benefits                           19,749                 20,827
       Occupancy and equipment                                    -                    439
       Professional services                                  5,908                  2,238
       Other                                                    415                  1,013
                                                    ----------------     ------------------
            Total expenses                                   26,072                 24,517
                                                    ----------------     ------------------

Loss before income taxes                                    (25,777)               (24,053)
Income taxes                                                      -                      -
                                                    ----------------     ------------------

NET LOSS                                          $         (25,777)   $           (24,053)
                                                    ================     ==================

LOSS PER SHARE                                                    -               ^ ($2.33)

AVERAGE SHARES OUTSTANDING                                        -               ^ 10,328

</TABLE>






See accompanying notes to the financial statements.

                                       F-3
<PAGE>
                             NITTANY FINANCIAL CORP.
                  STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>
                                                                                   Common
                                                         Common    Additional      Stock
                                                 Common  Stock      Paid-In     Subscriptions   Retained
                                                 Stock  Subscribed  Capital      Receivable     Deficit     Total
                                                 ------ ----------  --------    -------------   --------   --------
<S>                                            <C>      <C>        <C>        <C>              <C>        <C>       
Net loss for period of October 9, 1997
   (Inception) to December 31, 1997            $     -  $      -   $       -  $             -  $ (25,777) $ (25,777)
                                                 -----    ------     -------    -------------   --------   --------

Balance, December 31, 1997 (Audited)                 -         -           -                -    (25,777)   (25,777)

Sale of common stock for
   cash ($7.50 per share)                       ^1,988    ^1,012    ^297,000         (101,253)              198,747

Net loss for three months
   ended March 31, 1998                                                                          (24,053)   (24,053)
                                                 -----    ------     -------     ------------   --------   --------

Balance, March 31, 1998 (Unaudited)            $^1,988  $ ^1,012   $^297,000   $     (101,253) $ (49,830) $ 148,917
                                                 =====    ======     =======     ============   ========   ========
</TABLE>





                                       F-4
<PAGE>


                             NITTANY FINANCIAL CORP.
                             STATEMENT OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                            Period From
                                                                                           October 9, 1997        Three Months
                                                                                            (Inception) to           Ended
                                                                                           December 31, 1997      March 31, 1998
                                                                                           -----------------      --------------
                                                                                             (Audited)             (Unaudited)
<S>                                                                                      <C>                  <C>                 
OPERATING ACTIVITIES
Net loss                                                                                 $         (25,777)   $           (24,053)
Adjustments to reconcile net loss to net cash provided
       by operating activities:
       Increase in accrued expenses                                                                  5,226                      -
                                                                                           ----------------     ------------------
            Net cash used for operating activities                                                 (20,551)               (24,053)
                                                                                           ----------------     ------------------

INVESTING ACTIVITIES
Purchase of one year bank certificate of deposit                                                         -                (10,548)
Cash paid for organizational costs                                                                       -                 (5,046)
Purchase of equipment                                                                                    -                 (2,649)
                                                                                           ----------------
                                                                                                                ------------------
            Net cash used for investing activities                                                       -                (18,243)
                                                                                           ----------------     ------------------

FINANCING ACTIVITIES
Advances from organizers                                                                            50,000                      -
Proceeds from sale of common stock                                                                       -                148,747
                                                                                           ----------------     ------------------
            Net cash provided by financing activities                                               50,000                148,747
                                                                                           ----------------     ------------------


            Increase in cash and cash equivalents                                                   29,449                106,451

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                                         -                 29,449
                                                                                           ----------------     ------------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                                               $          29,449    $           135,900
                                                                                           ================     ==================


SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

Noncash financing activities
       Conversion of advances from organizers to common stock                            $                    $            50,000
       Stock subscriptions receivable                                                    $                    $           101,253
</TABLE>




See accompanying notes to the financial statements.

                                       F-5
<PAGE>





                             NITTANY FINANCIAL CORP.
                          NOTES TO FINANCIAL STATEMENTS
           DECEMBER 31, 1997 (AUDITED) AND MARCH 31, 1998 (UNAUDITED)



1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Organization and Basis of Presentation
     --------------------------------------

     Nittany  Financial Corp. (the Company) was  incorporated  under the laws of
     the State of  Pennsylvania on December 8, 1997, for the purpose of becoming
     a holding company,  which will own all of the outstanding shares of capital
     stock of a proposed  federal  stock savings bank with the name Nittany Bank
     (Proposed  Bank).  The Company  will be a unitary  savings and loan holding
     company and will own only the  Proposed  Bank.  As of March 31,  1998,  the
     Company is  capitalized  to the extent  currently  considered  necessary to
     provide adequate funding of the ongoing  organization efforts of management
     in the formation of the Proposed  Bank.  The funds  necessary to adequately
     capitalize the Proposed Bank will be raised through a contemplated  initial
     public offering (IPO), which is discussed in greater detail in these notes.
     Upon  satisfaction of the conditions of the IPO and appropriate  regulatory
     approval is obtained,  the Proposed Bank will purchase  certain assets from
     and will assume certain deposit  liabilities  related to two State College,
     Pennsylvania  branch  offices of First  Commonwealth  Bank  (Commonwealth).
     Qualifying  customer  bank deposit  accounts will be insured by the Federal
     Deposit  Insurance  Corporation.  The Proposed Bank will operate from these
     branch  offices,  as a community  oriented bank  concentrating  on consumer
     residential and installment  loan products and deposit  services,  from its
     headquarters in State College, Pennsylvania. The anticipated opening of the
     Proposed Bank is scheduled for the third quarter of 1998.

     As of the date of these financial statements, the Company's operations have
     been  limited  to  in-formation  procedures;  raising  capital,  recruiting
     officers  and staff,  obtaining  a banking  facility  and  working  towards
     obtainment of regulatory  approval.  Since the Company's  planned principal
     operations have not yet commenced,  no significant revenue has been derived
     therefrom.  There is no  assurance  that the Company  will be able to raise
     sufficient  capital to satisfy  minimum  regulatory  capital  requirements.
     Further,  if such capital  requirements  are not met, the  formation of the
     Proposed Bank will be delayed or not materialize,  and as such, the pending
     transactions with Commonwealth will not occur.

     The accounting and reporting policies of the Company conform with generally
     accepted  accounting   principles  (GAAP).  The  preparation  of  financial
     statements in conformity  with GAAP requires  management to make  estimates
     and assumptions  that affect the reported amounts of assets and liabilities
     as of the balance  sheet date and income and  expenses  during the reported
     period. Actual results could differ from those estimates.

     In  the  opinion  of  management,   the  accompanying  unaudited  financial
     statements of the Company  contain all  adjustments  necessary for the fair
     presentation of the Company's balance sheet, results of operations and cash
     flows for the three month  period  ending  March 31,  1998.  The results of
     operations  for this interim  period are not indicative of the results than
     may be expected  for a full year and could be  materially  different if the
     Company was not an "in-formation" entity and operation.


                                       F-6
<PAGE>

1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     A summary of significant  accounting and reporting  policies applied in the
     presentation of the accompanying financial statements follows:

     Deferred Organization Costs
     ---------------------------

     For the  periods  presented,  the  deferred  organization  costs  represent
     contractually  agreed  upon  fees to be paid by the  Company  for legal and
     consulting services upon receiving approval from the appropriate regulatory
     authorities regarding the formation and operation of the Proposed Bank, and
     the successful  completion of the IPO. Such costs are for organization work
     being  completed as well as the IPO.  Offering  expenses will be charged to
     stockholders'  equity upon completion of the IPO.  Organizational  services
     relating  to  the  preparation  of  regulatory  applications,   feasibility
     studies,  and  financial  projections  are  considered  costs  of  start-up
     activities and will be charged to expense once paid.

     Advances From Organizers
     ------------------------

     One of the  organizers of the Company  loaned money to the Company to cover
     organizational  costs incurred  during the months leading up to the Company
     formally  organizing and  authorizing  the issuance of common stock to meet
     anticipated  funding needs. This organizer received common stock in lieu of
     reimbursement for funds advanced during the three month period ending March
     31, 1998.

     Income Taxes
     ------------

     The Company has not provided  for a federal  income tax  provision  for the
     period ending December 31, 1997, or for the three month period ending March
     31, 1998, as the Company represents an entity in-formation and has incurred
     operating  losses for each period.  Further,  the Company is anticipating a
     loss for the remainder of the start-up  period to be incurred  during 1998.
     As such, a 100% valuation allowance for the deferred tax assets,  comprised
     of the tax benefits generated from the operating losses, has been recorded.

     Earnings Per Share
     ------------------

     Effective  February 18, 1998, the Company formally had the ability to issue
     common stock and did so with its  organizers  from that date through  March
     31, 1998. For the interim period ending March 31, 1998,  earnings per share
     is calculated using the weighted average number of shares  outstanding from
     February 18, 1998.  For 1998,  the Company has  maintained a simple capital
     structure,  therefore,  there  are no  dilutive  effects  on loss per share
     computations.

     Cash Flow Information
     ---------------------

     Cash  equivalents  include  amounts  due from banks,  and  interest-bearing
     deposits with banks that have original maturities of 90 days or less.

2.   STOCKHOLDERS' EQUITY AND INITIAL PUBLIC OFFERING

     Initial capitalization of the Company has occurred through the subscription
     and  issuance  of  common  stock,  in a  private  placement  which has been
     exclusively  offered  to the  organizers  of the  Company  during the first
     quarter of 1998.  As of March 31,  1998,  a total of 30,000  shares,  at an
     offering price of $10.00 per share, have been subscribed to or issued.

                                       F-7

<PAGE>

2.   STOCKHOLDERS' EQUITY AND INITIAL PUBLIC OFFERING (Continued)

     The Company  intends to issue between  500,000 and 600,000 shares of common
     stock at $10 per share in an initial public offering (IPO).  Current shares
     of common  stock  owned by the  organizers  as of March 31,  1998,  and any
     additional  shares  issued  prior  to  the  IPO,  will  remain  issued  and
     outstanding.  The Company anticipates purchasing all of the common stock to
     be issued by the Proposed Bank with the net proceeds received from the IPO.

3.   RELATED PARTY TRANSACTIONS

     Malizia,  Spidi,  Sloane  & Fisch,  P.C.,  attorneys  at law,  are and will
     continue  providing  legal and  consulting  services to the Company and the
     Proposed  Bank.  An organizer  of both  entities is a principal of Malizia,
     Spidi,  Sloane & Fisch,  P.C.  The  agreed  upon  fees for  services  to be
     rendered approximate $50,000, plus reimbursable  expenses.  The payment for
     services  rendered  has  been  deferred  until  the  closing  of  the  IPO.
     Reimbursable expenses are paid by the Company as incurred, and billed.

     FinPro,  Inc. will provide consulting services and assistance to management
     of the Company and Proposed Bank regarding the development of financial pro
     forma projections,  a market feasibility study, and the application process
     with  the  appropriate  regulatory  agencies  and  Governmental  bodies.  A
     principal of FinPro,  Inc. is also an organizer  for each of the  entities.
     The agreed upon fees for services to be rendered approximate $20,000,  plus
     reimbursable  expenses.  The payment  for  services  rendered  will also be
     deferred  until  regulatory  approvals  have been  obtained  regarding  the
     applications for formation and the initiation of operations by the Proposed
     Bank.

4.   BRANCH PURCHASE AND ASSUMPTION AGREEMENT

     On March 24, 1998,  the  Company,  through its  organizers,  entered into a
     Branch  Purchase and Deposit  Assumption  Agreement (the  Agreement),  with
     Commonwealth,  for the  acquisition of certain assets and the assumption of
     certain  deposit  liabilities  related  to  Commonwealth's  branch  offices
     located at 116 East College  Avenue and 1276 North Atherton  Street,  State
     College, Pennsylvania. The effective closing date of the transactions is to
     occur only after receipt of all necessary  approvals  from the  appropriate
     regulatory  authorities  regarding  such  transactions  have been obtained.
     Further,  regulatory approval regarding the formation of the Proposed Bank,
     which will operate the branch  offices,  must also be obtained prior to the
     consummation of the Agreement.  In general, the Agreement can be terminated
     by  Commonwealth  or the  Company  if the  effective  closing  date has not
     occurred  by the  earlier of  September  30,  1998 or within 30 days of the
     receipt of all required regulatory approvals, unless mutually extended.

     Pursuant to the Agreement,  the Company, through is anticipated subsidiary,
     the Proposed Bank, has agreed to: (i) assume approximately $11.4 million of
     deposit  liabilities;  (ii) purchase,  at book value,  any loans from these
     offices that are secured by deposit accounts and unsecured loans created by
     overdraft line arrangements with a customer; (iii) purchase, at book value,
     furniture,   fixtures,  equipment,  and  leasehold  improvements  owned  by
     Commonwealth  and located at each branch  office;  (iv)  purchase  the safe
     deposit  box  business  conducted  at the  branches;  (v)  assume the lease
     contracts for each office; and (vi) purchase all cash funds on hand at each
     office.

     In consideration for the assumption of the deposit liabilities, the Company
     has agreed to pay  Commonwealth a deposit  premium of 10%. The premium will
     be paid using cash (9%) and common stock of the Company  (1%).  As of March
     31, 1998, the estimated premium due to Commonwealth at closing is valued at
     $ 1.04 million.


                                       F-8


<PAGE>



                                                                      APPENDIX A

                             NITTANY FINANCIAL CORP.
                                   A proposed
                        Holding Company for Nittany Bank
                                (In Organization)

                           State College, Pennsylvania

                             SUBSCRIPTION AGREEMENT

                    THE OFFER OF THE SECURITIES IS MADE ONLY
                         BY THE ACCOMPANYING PROSPECTUS

         Subject to the terms and conditions of sale contained in the Prospectus
dated ______,  1998, (the  "Prospectus"),  the undersigned hereby subscribes for
the  purchase of the number of shares shown below of the common stock ($0.10 par
value), of Nittany  Financial Corp. (the "Company"),  a proposed holding company
for Nittany Bank (In  Organization)  (the "Bank").  The purchase price is $10.00
per  share and full  payment  is  enclosed  with  this  Subscription  Agreement.
Enclosed as payment for the shares  subscribed to herein is a check,  bank draft
or money order  payable to  Roxborough-Manayunk  Bank,  Escrow Agent for Nittany
Financial Corp.," in the amount shown below.

         Terms not  otherwise  defined  herein shall have the same meaning as in
the Prospectus.

         All  subscriptions for the Offering are subject to a 100 share purchase
minimum and a 30,000 share  maximum  purchase  limitation  per  subscriber.  For
purposes of determining  the maximum  purchase  limitation,  the term subscriber
includes  all  persons  who  are  affiliates  of  the  person   submitting  this
Subscription  Agreement (an affiliate is a person that directly,  or indirectly,
controls, is controlled by or is under common control with, the subscriber).

Method of Subscription

         All  subscriptions  must  be  made  on  this  Subscription   Agreement.
Subscriptions  are not  binding  until  accepted  by the  Company.  The  Company
reserves  the right to reject  any  subscription,  with or  without  cause.  The
Company will refuse any subscription by sending written notice to the subscriber
by first-class mail within ten calendar days after receipt of the  subscription,
and the subscriber's Subscription Agreement and refund of payment will accompany
such notice. Any Subscription Agreement which is completely and correctly filled
out,  which is  accompanied  by proper and full payment and which is  physically
received  at the office of the Company by an employee or agent of the Company by
the date set forth in the  Prospectus,  shall be deemed to have been accepted if
it is not refused as  hereinbefore  provided within ten calendar days after such
receipt.

   
^
    




                                       A-1

<PAGE>



         A  completed  Subscription  Agreement  and payment in full (made in the
manner specified below) of the total subscription price for the number of shares
subscribed should be mailed directly to the Company at the following address:

                             Nittany Financial Corp.
                                  Calder Square
                                 P.O. Box 10283
                        State College, Pennsylvania 16805

Subscriptions  also may be  delivered  in person to the office of the Company at
637 Kennard Road, State College,  Pennsylvania  between 10:00 a.m. and 5:00 p.m.
Monday through Friday.

IMPORTANT:  PAYMENTS MUST BE MADE IN UNITED STATES FUNDS BY CHECK, BANK DRAFT OR
MONEY  ORDER  PAYABLE TO  "ROXBOROUGH-MANAYUNK  BANK,  ESCROW  AGENT FOR NITTANY
FINANCIAL  CORP.,"  CHECKS  MAY NOT BE MADE  PAYABLE  TO THE  ORGANIZERS  OF THE
COMPANY.  FAILURE TO INCLUDE THE FULL  SUBSCRIPTION  PRICE WITH THE SUBSCRIPTION
AGREEMENT WILL RESULT IN THE SUBSCRIPTION BEING RETURNED BY THE ESCROW AGENT.

Terms of the Offering

   
         The  Company is  offering a minimum of 500,000  shares and a maximum of
600,000 shares at $10.00 per share pursuant to the Prospectus. The Offering will
terminate at 5:00 p.m.,  State  College,  Pennsylvania  Time, on ^ September 15,
1998, unless extended by the Company ^ without further notice to subscribers. If
the Offering extends beyond ^ November 30, 1998, subscribers will have the right
to increase, decrease or rescind subscriptions for stock previously submitted. ^
    

         If an  extension  to the  Offering is  obtained,  subscribers  would be
provided a supplemental  offering prospectus,  declared effective by the SEC and
an opportunity to increase (dependent upon the availability of shares), decrease
or rescind their subscriptions. The Company will deliver an effective prospectus
to all persons to whom the securities  offered hereby are to be sold at least 48
hours prior to the acceptance or confirmation of sale to such persons or to send
such a prospectus to such persons under  circumstances that it would normally be
received by them 48 hours prior to acceptance or confirmation of the sale.

   
         The  Company  ^ will  mail  to all  subscribers  who  have  theretofore
received a Prospectus  written notice of any such determination to terminate the
Offering  at least seven days prior to such  termination.  During this seven day
period,  the Company  will  continue to accept  subscriptions  for up to 600,000
shares. There will be only one closing.
    

Subscription Escrow Agreement

   
         ^ The Escrow Agent will  maintain the records of the Escrow  Account so
that each  subscriber's  funds will be insured up to  $100,000  by the ^ FDIC so
long as such funds are held in the escrow account.

         Subscribers may not receive  interest on their  subscription  funds, if
the Offering expenses are in excess of the amounts to be covered by the proceeds
of the  Private  Placement.  However,  if such funds are held by the  Company in
excess of 90 days,  such funds will be returned  promptly to the subscriber with
any interest earned thereon.  Subscribers  will not be entitled to any return of
funds during the Offering period.
    

                                       A-2

<PAGE>




Receipts

         Not sooner than  forty-eight  hours after  receipt of the  subscriber's
Subscription Agreement and payment in full for the shares subscribed the Company
will  deliver a receipt to the  subscriber  by  first-class  mail or by personal
delivery.

Stock Certificates

         Within  approximately  seven  business  days  after  receipt  of  final
regulatory approval and authorization to do business,  the Company will cause to
be mailed by  first-class  mail or  deliver  to each  subscriber  a  certificate
representing the shares of common stock purchased by such subscriber.

Acknowledgements

         The  undersigned  hereby   acknowledges   receipt  of  a  copy  of  the
Prospectus,  and represents that this  Subscription  Agreement is made solely on
the basis of the  information  contained  in the  Prospectus  and is not made in
reliance on any  inducement,  representation  or statement  not contained in the
Prospectus. The undersigned understands that no person (including any Organizer)
has  authority  to give  any  information  or to  make  any  representation  not
contained  in  the  Prospectus,  and if  given  or  made,  such  information  or
representation  must  not  be  relied  upon  as  having  been  authorized.   The
undersigned  represents  that this  subscription  is made for the benefit of the
undersigned and not for the benefit of any other person who is not identified on
this Subscription Agreement.  The undersigned also acknowledges that there is in
the Offering a minimum purchase requirement of 100 shares and a maximum purchase
limitation of 30,000  shares.  The  undersigned is aware that ownership of 5% or
more of the  outstanding  Common Stock could obligate the  undersigned to comply
with certain  reporting and other  requirements of federal and state banking and
securities laws. The undersigned understands that the shares of the Common Stock
offered by the Company are not savings  accounts or deposits and are not insured
by the Federal Deposit Insurance Corporation,  the Savings Association Insurance
Fund or any other governmental or private agency.



                                       A-3

<PAGE>



         This  Subscription  Agreement is made in  consideration of the premises
set forth in the Prospectus and the subscriptions of others, and the undersigned
acknowledges  that  this  Subscription   Agreement  creates  a  legally  binding
obligation unless refused by the Company.

Number of shares  __________  at $10.00  per share (100  share  minimum)  equals
$___________________ (Total Purchase Price)


         ___________________________________________________________  
         (Name(s) in which stock certificates should be registered*)


         ___________________________________________________________  
         (Street Address)


         ___________________________________________________________  
         (City/State/Zip Code)

                                                     (   )
         ___________________________________________________________  
         (Social Security or Tax I.D. No.)           (Telephone No.)


__________________________________________   ___________________________________
(Date)                                                        (Signature)


__________________________________________   ___________________________________
(Date)                                                        (Signature)


         *Stock certificates for shares to be issued in the names of two or more
persons will be  registered  in the names of such persons as joint  tenants with
right of survivorship, and not as tenants in common.

         If shares are to be held in joint  ownership,  all joint owners  should
sign this Agreement. Information on the Agreement will be treated confidentially
by the Company, to the extent permitted by applicable laws and regulations.

         If purchaser is a  corporation  or  partnership,  list the names of the
principals  of the  corporation  or  partnership  as  well  as the  name  of the
corporation or partnership.


                                       A-4
<PAGE>



                             NITTANY FINANCIAL CORP.




   
                          ^ 515,000 to 615,000 Shares
                                  Common Stock
    



                             ----------------------

                                   PROSPECTUS

                             ----------------------










                               Dated July __, 1998


                  THESE SECURITIES ARE NOT DEPOSITS OR ACCOUNTS
                  AND ARE NOT FEDERALLY INSURED OR GUARANTEED.





<PAGE>

                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 26.          Recent Sales of Unregistered Securities.

         Set  forth  below  is  certain  information  concerning  all  sales  of
securities by the Company since  inception  that were not  registered  under the
Securities Act of 1933 (the "Securities Act").

         The Company offered and sold to the Organizers  30,000 common shares at
$10.00 per share for a total aggregate consideration of $300,000. The sales were
exempt from the  registration  requirements  of the  Securities  Act pursuant to
Section 3(b) and the provisions of Rule 504 of Regulation D.


Item 27.       Exhibits:

               The exhibits filed as part of this Registration  Statement are as
follows:

               3(i) Amended  Articles  of  Incorporation  of  Nittany  Financial
                    Corp.*
               3(ii) Bylaws of Nittany Financial Corp.*
               4    Specimen Stock Certificate of Nittany Financial Corp. *
               4.1  Form of  Subscription  Agreement  (included as Appendix A to
                    the Prospectus) 
               5    Opinion of Malizia, Spidi, Sloane & Fisch, P.C.
               10   Employment Agreement with David Z. Richards*
               10.1 Branch Purchase and Deposit Assumption  Agreement (including
                    Amendment No. 1 to  Agreement)*  (Form of Amendment  No.2 to
                    Agreement)
               23.1 Consent of Malizia, Spidi, Sloane & Fisch, P.C. (included in
                    Exhibit 5)
               23.2 Consent of S.R. Snodgrass, A.C.
               27   Financial Data Schedule**
               99.1 Marketing Materials

               ---------------------
               *    Previously filed
               **   Electronic filing only





<PAGE>



                                   SIGNATURES

         In accordance with the  requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form SB-2 and authorized  this  registration
statement  to be signed  on its  behalf by the  undersigned,  in State  College,
Pennsylvania, on July 27, 1998.

                        NITTANY FINANCIAL CORP.
             
             
             
                        By:      /s/David Z. Richards, Jr.
                                 ------------------------------------
                                 David Z. Richards, Jr.
                                 President, Chief Executive Officer and Director
                                   (Duly Authorized Representative)
  
         We the undersigned directors and officers of Nittany Financial Corp. do
hereby  severally  constitute  and appoint David Z.  Richards,  Jr. our true and
lawful attorney and agent, to do any and all things and acts in our names in the
capacities  indicated  below and to execute  all  instruments  for us and in our
names in the capacities  indicated  below which said David Z. Richards,  Jr. may
deem necessary or advisable to enable Nittany Financial Corp. to comply with the
Securities Act of 1933, as amended, and any rules,  regulations and requirements
of the Securities and Exchange  Commission,  in connection with the registration
statement  on Form SB-2  relating to the offering of Nittany  Financial  Corp.'s
common stock,  including specifically but not limited to, power and authority to
sign for us or any of us, in our names in the capacities  indicated  below,  the
registration  statement  and any and all  amendments  (including  post-effective
amendments) thereto; and we hereby ratify and confirm all that David Z.
Richards, Jr. shall do or cause to be done by virtue hereof.

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
registration  statement  has been signed below by the  following  persons in the
capacities indicated as of July 27, 1998.



/s/Samuel J. Malizia             /s/David Z. Richards, Jr.
- -------------------------------  -----------------------------------------------
Samuel J. Malizia                David Z. Richards, Jr.
Chairman of the Board, Director  President, Chief Executive Officer and Director
  and Assistant Secretary        (Principal Executive, Financial and Accounting
                                   Officer)




/s/Donald L. Musso               /s/William A. Jaffe
- -------------------------------  -----------------------------------------------
Donald L. Musso                  William A. Jaffe
Director                         Director and Secretary


/s/D. Michael Taylor
- -------------------------------
D. Michael Taylor
Director









                                   EXHIBIT 5

<PAGE>


                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
                                ATTORNEYS AT LAW
                               1301 K STREET, N.W.
                                 SUITE 700 EAST
                             WASHINGTON, D.C. 20005
                                 (202) 434-4660
                            FACSIMILE: (202) 434-4661


July 27, 1998

Board of Directors
Nittany Financial Corp.
637 Kennard Road
State College, Pennsylvania 16801

         Re:      Registration Statement Under the Securities Act of 1933
                  -------------------------------------------------------  
Ladies and Gentlemen:

         This opinion is rendered in connection with the Registration  Statement
on Form SB-2  (Commission  File No.  333-57277)  filed with the  Securities  and
Exchange  Commission  under the Securities Act of 1933, as amended,  (the "Act")
relating  to the offer  and sale (the  "Offering")  of up to  615,000  shares of
common  stock,  par value  $.10 per  share  (the  "Common  Stock"),  of  Nittany
Financial Corp.  (the  "Company").  As special  counsel to the Company,  we have
reviewed  such legal  matters as we have deemed  appropriate  for the purpose of
rendering this opinion.

         Based on the foregoing, we are of the opinion that the shares of Common
Stock of the Company covered by the aforesaid  Registration Statement will, when
issued  in  accordance  with the  terms of the  Offering  against  full  payment
therefor,  be validly issued,  fully paid, and  non-assessable  shares of Common
Stock of the Company.

         We assume no  obligation to advise you of changes that may hereafter be
brought to our attention.

         We hereby  consent to the use of this  opinion and to the  reference to
our  firm  appearing  in the  Company's  Prospectus  under  the  heading  "Legal
Matters."  In giving  this  consent,  we do not admit  that we come  within  the
category of persons whose consent is required  under Section 7 of the Act or the
rules and  regulations of the Securities and Exchange  Commission  adopted under
the Act.

                                       Very truly yours,                        
       
                                       /s/Malizia, Spidi, Sloane & Fisch, P.C.
                                       -----------------------------------------
                                       MALIZIA, SPIDI, SLOANE & FISCH, P.C.








                                  EXHIBIT 10.1


<PAGE>



                BRANCH PURCHASE AND DEPOSIT ASSUMPTION AGREEMENT

                                 AMENDMENT NO. 2

         This shall  constitute  an Amendment  dated June __, 1998 to the Branch
Purchase and Deposit  Assumption  Agreement (the  "Agreement")  entered into the
24th day of March 1998,  as amended,  between First  Commonwealth  Bank, a state
chartered  commercial bank having its principal office at Philadelphia and Sixth
Streets, Indiana Pennsylvania 15701 (the "Seller"), and Nittany Financial Corp.,
a Pennsylvania  holding company  organized for the purpose of forming and owning
100% of the stock of Nittany Bank, a federally  chartered stock savings bank (in
formation),  having its  principal  office at 637 Kennard Road,  State  College,
Pennsylvania  16801  (the  "Purchaser").   The  Seller  and  the  Purchaser  are
hereinafter sometimes collectively referred to as the "Parties".

         WHEREAS,  pursuant to Section 10.03 of the Agreement,  the Parties,  by
mutual consent of their  respective  duly  authorized  officers,  wish to amend,
modify and supplement the Agreement,

         NOW,  THEREFORE,  in  consideration  of  and  in  accordance  with  the
provisions of the Agreement, and for other good and valuable consideration,  the
receipt  of  which  is  hereby  acknowledged,   the  Parties  hereby  amend  the
"Definitions"  section and Sections 1.03(a) and 1.05(a)(iii) of the Agreement as
follows:

         DEFINITIONS

         "Premium"  has  the  meaning  set  forth  in  Section  1.03(a)  of this
Agreement.



                                    ARTICLE I
                TRANSFER OF ASSETS AND ASSUMPTION OF LIABILITIES

1.03 Payment of Premium.
- ------------------------

         (a) The Purchaser further agrees that on the Effective Date, subject to
the terms and conditions of this Agreement, it shall pay to the Seller a premium
in  the  form  of  cash  equal  to  nine   percent   (9%)and  it  shall  pay  to
______________,  the  holding  company of the Seller  owning  ___% of the voting
stock of the Seller,  a premium in the form of stock  equal to one percent  (1%)
times (X) the Deposit  Liabilities  less Excluded  Deposits as defined herein at
the Branches (the "Premium")....


<PAGE>




1.05 Additional Obligations of the Parties.
- -------------------------------------------

(a)      Actions by Seller at Closing. On the Effective Date, the Seller will:
         ----------------------------  

                           . . . . . . . . . . . . . .


         (iii)  make  available  to the  Purchaser  cash equal to the sum of the
Deposits  Liabilities  plus accrued  interest  assumed by the Purchaser plus the
Deposit and the accrued interest thereon LESS the sum of: (i) the purchase price
for the Loans to be assumed  pursuant to Section  1.04(c);  (ii) the payment for
the assets set forth at Section 1.02(b)(i); and (iii) the nine percent (9%) cash
portion of the Premium set forth in Section 1.03(a);...












                                  EXHIBIT 23.2

<PAGE>




SNODGRASS
Certified Public Accountants and Consultants




[LOGO]





                          INDEPENDENT AUDITOR'S CONSENT


We consent to the use in this Registration  Statement of Nittany Financial Corp.
on Form SB-2 of our report dated May 5, 1998 appearing in the Prospectus,  which
is part of such  Registration  Statement,  and to the  reference to us under the
heading "Experts" in the Prospectus.






/s/ S. R. Snodgrass, A.C.
- --------------------------
Wexford, PA
July 24, 1998










<TABLE>
<CAPTION>

<S>                                                                             <C> 
S.  R.  Snodgrass,   A.C.
101  Bradford  Road  Wexford,  PA  15090-6909  Phone:   724-934-0344  Facsimile:  724-934-0345
</TABLE>


<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
     THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL  INFORMATION  DERIVED FROM THE
     FINANCIAL STATEMENTS IN THE PROSPECTUS WHICH FORMS PART OF FORM SB-2/A  AND
     IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL INFORMATION.
</LEGEND>
<MULTIPLIER>                                   1

       
<S>                                            <C>                <C>
<PERIOD-TYPE>                                  OTHER               3-MOS
<FISCAL-YEAR-END>                              DEC-31-1997         DEC-31-1998
<PERIOD-END>                                   DEC-31-1997         MAR-31-1998
<CASH>                                          29,449             146,448
<INT-BEARING-DEPOSITS>                               0                   0
<FED-FUNDS-SOLD>                                     0                   0
<TRADING-ASSETS>                                     0                   0
<INVESTMENTS-HELD-FOR-SALE>                          0                   0
<INVESTMENTS-CARRYING>                               0                   0
<INVESTMENTS-MARKET>                                 0                   0
<LOANS>                                              0                   0
<ALLOWANCE>                                          0                   0
<TOTAL-ASSETS>                                  99,449             219,097
<DEPOSITS>                                           0                   0
<SHORT-TERM>                                         0                   0
<LIABILITIES-OTHER>                            125,226              70,180
<LONG-TERM>                                          0                   0
                                0                   0
                                          0                   0
<COMMON>                                             0               2,650
<OTHER-SE>                                     (25,777)            146,267
<TOTAL-LIABILITIES-AND-EQUITY>                  99,449             219,097
<INTEREST-LOAN>                                      0                   0
<INTEREST-INVEST>                                    0                   0
<INTEREST-OTHER>                                   295                 464
<INTEREST-TOTAL>                                   295                 464
<INTEREST-DEPOSIT>                                   0                   0
<INTEREST-EXPENSE>                                   0                   0
<INTEREST-INCOME-NET>                                0                   0
<LOAN-LOSSES>                                        0                   0
<SECURITIES-GAINS>                                   0                   0
<EXPENSE-OTHER>                                 26,072              24,517
<INCOME-PRETAX>                                (25,777)            (24,053)
<INCOME-PRE-EXTRAORDINARY>                     (25,777)            (24,053)
<EXTRAORDINARY>                                      0                   0
<CHANGES>                                            0                   0
<NET-INCOME>                                   (25,777)            (24,053)
<EPS-PRIMARY>                                        0               (2.33) 
<EPS-DILUTED>                                        0                   0
<YIELD-ACTUAL>                                       0                   0
<LOANS-NON>                                          0                   0
<LOANS-PAST>                                         0                   0
<LOANS-TROUBLED>                                     0                   0
<LOANS-PROBLEM>                                      0                   0
<ALLOWANCE-OPEN>                                     0                   0
<CHARGE-OFFS>                                        0                   0
<RECOVERIES>                                         0                   0
<ALLOWANCE-CLOSE>                                    0                   0
<ALLOWANCE-DOMESTIC>                                 0                   0
<ALLOWANCE-FOREIGN>                                  0                   0
<ALLOWANCE-UNALLOCATED>                              0                   0
        



</TABLE>




                                  EXHIBIT 99.1


<PAGE>
















                               Share in the Future
                              of Community Banking

                              --------------------

                              Questions and Answers
                            About Our Stock Offering

                              --------------------  

                             NITTANY FINANCIAL CORP.

                           a Proposed Holding Company
                                       for
                                  Nittany Bank
                                (In Organization)


<PAGE>



                                      Q & A
                                  INTRODUCTION

Nittany  Financial Corp.  (the  "Company") was  incorporated in December 1997 to
acquire  and  hold  all  of  the  authorized  capital  stock  to be  issued  and
outstanding of Nittany Bank, a federal stock savings bank in  organization  (the
"Bank").

The Company is seeking to raise approximately $5.0 to $6.0 million of capital by
offering a minimum  500,000  shares  and a maximum  of 600,000  shares of common
stock ("Common Stock") at $10.00 per share.

Some of the most  frequently  asked questions about the Company and the Offering
are outlined below.

                    INFORMATION ABOUT NITTANY FINANCIAL CORP.

Q.       What is the background of the Company?

A.       The Company was  incorporated  in December 1997 to acquire and hold all
         of the authorized capital stock to be issued and outstanding of Nittany
         Bank, a federal stock savings bank in  organization  (the "Bank").  The
         Company and the Bank have not yet conducted active business operations,
         and the authority to commence such operations is dependent upon,  among
         other things, the receipt of various regulatory  approvals and the sale
         of the minimum  number of shares in the offering.  The  organizers  and
         initial  board of  directors  of the  Company and the Bank are David Z.
         Richards Jr.,  Samuel J. Malizia,  William A. Jaffe, D. Michael Taylor,
         and Donald J.  Musso  (the  "Organizers").  The  Organizers  previously
         purchased  for  long-term  investment  $300,000  of  Common  Stock in a
         private  placement to fund  organizational,  preoperating  and offering
         expenses.

         The Company  entered  into a Branch  Purchase  and  Deposit  Assumption
         Agreement  on March 24, 1998 (the  "Branch  Purchase  Agreement")  with
         First Commonwealth  Bank, a state chartered  commercial bank having its
         principal office in Indiana,  Pennsylvania.  Pursuant to the Agreement,
         the Company will assume the deposit  liabilities  and purchase  certain
         assets of two offices located at 116 East College Avenue and 1276 North
         Atherton Street, State College, Pennsylvania. The principal business of
         the Bank will be to accept  various  types of  transaction  and savings
         deposits from the general public and to make mortgage,  consumer, small
         business and other loans.


<PAGE>





                                  THE OFFERING

Q.       How will the net proceeds of the Offerings be used?

A.       The net proceeds to the Company  from the Offering are  estimated to be
         between  $5.0  million  and $6.0  million  from the sale of  500,000 to
         600,000 shares of Common Stock.

         The  Offering  consists  of a minimum  500,000  shares and a maximum of
         600,000  shares of Common Stock at $10.00 per share.  In the  Offering,
         there is a minimum  purchase  requirement  of 100  shares and a maximum
         purchase  limitation  of 30,000  shares per  subscriber  including  all
         affiliates of such subscriber. The Offering will terminate on September
         15, 1998,  unless  extended by the Organizers for an additional  period
         ending November 30, 1998, without additional notice to subscribers.

         All of the  proceeds of the Offering are expected to be invested by the
         Company in the Common Stock of the Bank. The Bank will use the proceeds
         from  the  sale of its  Stock  to the  Company  for (i)  investment  in
         mortgage, consumer, small business loans, and other loans, (ii) payment
         of operating expenses or (iii) working capital purposes. Until utilized
         for  operations,  investments  or lending  purposes,  proceeds  of this
         Offering  will  be  invested  in   interest-bearing   investments   and
         securities.

Q.       How many  shares are being  offered,  and is there a minimum  number of
         shares  that  must be  subscribed  for by  investors  in order  for the
         Company to complete the Offering and receive proceeds?

A.       The offering  consists of a minimum of 500,000  shares and a maximum of
         600,000 shares of common stock.

         A minimum of 500,000  shares  must be  subscribed  for in order for the
         Offering to close and proceeds to be  distributed  to the Company.  All
         subscriptions are irrevocable upon receipt by the Company.

                                     PRICING

Q.       What is the  Offering  Price  per  share  of the  Common  Stock  in the
         Offering and how was the Offering Price determined?

A.       The  Offering  Price per share is  $10.00.  The  Offering  Price of the
         Common Stock has been  arbitrarily  determined by the Organizers as the
         Company is a new  enterprise.  Accordingly,  there can be no  assurance
         that the shares of Common Stock can be resold at the Offering  Price or
         any other amount.



<PAGE>



Q.       Must I pay a commission when buying the shares?

A.       No brokerage  commission or fee will be charged to subscribers  for the
         purchase of Common Stock in the  Offering.  The Company is  responsible
         for paying all of the expenses of the Offering.

                                    ORDERING

Q.       How do I pay for the Common Stock?

A.       Subscribers   must  complete  and  submit  to  the  Company  the  Stock
         Subscription  Agreement.  Subscribers should make payment in the amount
         of the aggregate  purchase price,  by check,  bank draft or money order
         payable  to   "Roxborough-Manayunk   Bank,  Escrow  Agent  for  Nittany
         Financial  Corp."  An  executed  Stock  Subscription  Agreement,   once
         received by the  Company,  may not be modified,  amended or  rescinded.
         Subscriptions  will be deemed  accepted if notice of  rejection  is not
         mailed to the  subscriber  within ten  business  days of receipt of the
         subscription.  Any payments  collected from subscribers will be held in
         an  interest-bearing  escrow  account.  If certain  conditions  are not
         satisfied by the Company on or before  September 15, 1998,  (unless the
         Offering is extended to November  30,  1998),  funds held in the escrow
         account,  including  any  interest  earned  thereon,  will be  refunded
         promptly.   Subscribers   may  not  receive   any   interest  on  their
         subscription  funds, if the Offering  expenses are in excess of amounts
         to be covered by the  proceeds of the Private  Placement.  However,  if
         such  funds are held by the  Company  in excess of 90 days,  such funds
         will be returned to the subscriber  with any interest  earned  thereon.
         Subscribers  will not be  entitled  to any  return of funds  during the
         Offering Period.  Failure to include the full  subscription  price with
         the  subscription  agreement  will  result  in the  subscription  being
         returned to you by the Company.

Q.       What are the purchase limitations?

A.       Each investor in the Offering is required to subscribe for a minimum of
         100 shares. The maximum  subscription for each investor in the Offering
         is 30,000 shares.  The Company  reserves the right to accept or reject,
         in whole or in part, any subscription in the Offering.

                                     TIMING

Q.       When is the Offering expected to conclude?

A.       The Offering will terminate at 5:00 p.m.,  State College,  Pennsylvania
         Time, on September  15, 1998,  unless  extended by the Company  without
         further  notice to the  subscriber.  The Company  reserves the right to
         terminate  the  Offering at any time.  However,  if the Offering is not
         completed  by November  30,  1998,  subscribers  will have the right to
         increase,  decrease  or  rescind  subscriptions  for  stock  previously
         submitted.  If an extension  to the  Offering is obtained,  subscribers
         would be provided a supplemental


<PAGE>



         offering prospectus,  declared effective by the Securities and Exchange
         Commission,   and  an  opportunity  to  increase  (dependent  upon  the
         availability of shares),  decrease or rescind their subscriptions.  The
         Company will deliver an effective prospectus to all persons to whom the
         securities offered hereby are to be sold at least 48 hours prior to the
         acceptance  or  confirmation  of sale to such persons or to send such a
         prospectus to such persons under  circumstances  that it would normally
         be received by them 48 hours prior to acceptance or confirmation of the
         sale.

         The Company  will mail to all  subscribers  and other  persons who have
         received  a  Prospectus  written  notice of any such  determination  to
         terminate the Offering at least seven days prior to such  terminations.
         During  this seven day  period,  the  Company  may  continue  to accept
         subscriptions for up to 600,000 shares. There will be only one closing.

Q.       When will I receive my stock certificate?

A.       Stock  Certificates  for  shares  subscribed  for and  accepted  by the
         Closing Date, are expected to be issued within 15 days after such date.

                                   AFTERMARKET

Q.       How is the Company's stock traded?

A.       Prior to the  Offering,  there has been no public market for the Common
         Stock of the Company.  Although there can be no assurance,  the Company
         expects that,  following the Offering,  the Common Stock will be traded
         in the  over-the-counter  market  ("OTC")  through the OTC  "Electronic
         Bulletin  Board."  There can be no assurance,  however,  that an active
         trading  market  will  develop  or, if  developed,,  will be  sustained
         following the Offering.

Q.       Will dividends be paid on the Common Stock?

A.       The Company is a legal  entity  separate  and  distinct  from the Bank.
         Because the  Company  initially  will engage in no business  other than
         owning all of the outstanding  shares of capital stock of the Bank, the
         Company's  payment of dividends  on the Common Stock will  generally be
         funded only from dividends received by the Company from the Bank, which
         dividends   are   dependent   on,  among  other   things,   the  Bank's
         profitability.  In addition,  the payment of dividends may be made only
         if the Bank and the Company are in compliance  with certain  applicable
         regulatory  requirements  governing the payment of dividends by each of
         them. No assurance can be given that dividends on the Common Stock will
         ever be paid. The Company  expects that earnings,  if any, will be used
         initially  for  operating  capital  and the  Company  does not  foresee
         payment of any  dividends in the near  future.  The Common Stock should
         not be  purchased  by persons who need or desire  dividend  income from
         this investment.




<PAGE>


Q.       In the future, how can I purchase additional shares or sell shares?

A.       Shares may be traded  through  any  stockbroker.  A  commission  may be
         charged for trades through a stockbroker.

                               FURTHER INFORMATION

Q.       How can I get additional information about the Offering?

A.       You may obtain additional  information about the Offering by contacting
         David Z. Richards at (412) 466-6336.



This  Questions  and  Answers  Pamphlet  is  neither  an  offer  to  sell  nor a
solicitation  of an offer to buy  securities.  The  Offering is made only by the
Prospectus.  The  shares  of  Common  Stock  are  not  bank  deposits,  are  not
obligations  of, or  guaranteed  by the  Company  or Bank,  are not  insured  or
guaranteed by the Federal Deposit Insurance  Corporation or any other government
agency, and involve  investment risk,  including the possible loss of principal.
Copies of the  Prospectus  may be obtained by calling  (412) 466- 6336.  See the
"Risk Factors" section of the Prospectus beginning on page 1 for a discussion of
certain matters that should be considered carefully by prospective purchasers of
the Common Stock.







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