FIRST STAR BANCORP INC
SB-2, 1998-09-28
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: COMPUTER MARKETPLACE INC, NT 10-K, 1998-09-28
Next: SIGNAL TECHNOLOGY CORP, 8-K, 1998-09-28





As filed with the Securities and Exchange Commission on September __, 1998
                                                    Registration No. 333-_______

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM SB-2
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933


                            First Star Bancorp, Inc.
          -------------------------------------------------------------
          (Exact name of Small Business Issuer as specified in charter)

           Pennsylvania               6035                       23-2753108
- ----------------------------     -----------------            ----------------
(State or other jurisdiction     (Primary SIC No.)            (I.R.S. Employer
of incorporation or                                          Identification No.)
organization)

              418 West Broad Street, Bethlehem, Pennsylvania 18018
                                 (610) 691-2233
   ------------------------------------------------------------------------
   (Address, including zip code, and telephone number, including area code, 
        of principal executive offices and principal place of business)

                              Mr. Joseph T. Svetik
                                    President
                            First Star Bancorp, Inc.
              418 West Broad Street, Bethlehem, Pennsylvania 18018
                                 (610) 691-2233
            ---------------------------------------------------------
            (Name, address and telephone number of agent for service)

                  Please send copies of all communications to:
                               John J. Spidi, Esq.
                            Gregory A. Gehlmann, 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.[  ]

                         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
- --------------------------------------------------------------------------------
Common Stock,
$1.00 Par Value       68,594       $48.20         $3,306,250         $975.35
- --------------------------------------------------------------------------------
(1)      Estimated solely for purposes of calculating the registration fee.

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>
PROSPECTUS
Up to 53,688 Shares of Common Stock
(Anticipated Maximum)

                                                        First Star Bancorp, Inc.
                                                           418 West Broad Street
                                                  Bethlehem, Pennsylvania  18018
                                                                  (610) 691-2233

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

         Nesquehoning  Savings Bank is  converting  from the mutual to the stock
form of organization. As part of the conversion, Nesquehoning Savings Bank will,
pursuant  to a merger  conversion  agreement,  merge  with and into  First  Star
Savings Bank, a wholly owned subsidiary of First Star Bancorp, Inc. Furthermore,
in connection with the conversion,  the common stock of First Star Bancorp, Inc.
is being offered for sale to the public in accordance with a plan of conversion.
The merger  conversion  agreement and the plan of conversion must be approved by
the  Pennsylvania  Department of Banking and by a majority of the votes eligible
to be cast by qualifying  depositors of Nesquehoning Savings Bank.  Furthermore,
the  Federal  Deposit  Insurance  Corporation  must not object to the merger and
conversion.  No common stock will be sold if Nesquehoning  Savings Bank does not
receive these  approvals or if First Star Bancorp,  Inc. does not receive orders
for at least the minimum number of shares.

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

                                TERMS OF OFFERING

         An  independent  appraiser  has  estimated  the  market  value  of  the
converted  Nesquehoning  Savings Bank to be between  $2,125,000  and  $2,875,000
which establishes the number of shares to be offered.  Based on these estimates,
we are making the following offering of shares of common stock:

<TABLE>
<CAPTION>
<S>     <C>                                                  <C>
o        Estimated Price Per Share:                           $48.20

o        Number of Shares
         Minimum/Midpoint/Maximum:                            39,683 to 46,685 to 53,688

o        Underwriting Commissions and Other Expenses
         Minimum/Midpoint/Maximum:                            $350,000

o        Net Proceeds to First Star Bancorp, Inc.
         Minimum/Midpoint/Maximum:                            $1,775,000 to $2,150,000 to $2,525,000

o        Net Proceeds per Share                               $44.73 to $46.05 to $47.03
         Minimum/Maximum/Maximum:
</TABLE>

Please refer to "Risk Factors" beginning on page 10 of this document.

These  securities are not deposits or accounts and are not insured or guaranteed
by the Federal Deposit Insurance Corporation or any other governmental agency.

None of the Securities and Exchange  Commission,  the Federal Deposit  Insurance
Corporation,  the  Pennsylvania  Department of Banking,  or any state securities
regulator  has approved or  disapproved  these  securities or determined if this
prospectus  is accurate or  complete.  Any  representation  to the contrary is a
criminal offense.

                      For information on how to subscribe,
              call the Stock Information Center at (610) ________

                            -------------------------
                               ______________, 1998

<PAGE>
- --------------------------------------------------------------------------------


                                TABLE OF CONTENTS

                                                                          Page
                                                                          ----
Questions and Answers About the Stock Offering...........................
Summary..................................................................
Selected Financial and Other Data........................................
Recent Developments .....................................................
Risk Factors.............................................................
Proposed Purchases by Trustees and Officers of Nesquehoning Savings Bank.
Use of Proceeds..........................................................
Dividends................................................................
Market for the Common Stock..............................................
Capitalization...........................................................
Historical and Pro Forma Regulatory Capital Compliance...................
Pro Forma Data...........................................................
The Merger Conversion....................................................
Management's Discussion and Analysis ....................................
Business of First Star Bancorp, Inc......................................
Business of First Star Savings Bank......................................
Regulation...............................................................
Principal Security Holders...............................................
Management of First Star Bancorp, Inc....................................
Restrictions on Acquisition of First Star Bancorp, Inc...................
Description of Capital Stock.............................................
Indemnification of Officers and Directors................................
Legal and Tax Matters....................................................
Experts..................................................................
Registration Requirements................................................
Where You Can Find Additional Information................................
Index to Consolidated Financial Statements...............................


         This document contains  forward-looking  statements which involve risks
and  uncertainties.  First  Star  Bancorp,  Inc.'s  actual  results  may  differ
significantly  from the results  discussed  in the  forward-looking  statements.
Factors  that might  cause such a  difference  include,  but are not limited to,
those discussed in "Risk Factors" beginning on page 10 of this document.

- --------------------------------------------------------------------------------
<PAGE>
- --------------------------------------------------------------------------------

                 QUESTIONS AND ANSWERS ABOUT THE STOCK OFFERING

Q:   What are the Nesquehoning Depositors being asked to vote on?

A:   Nesquehoning Depositors are being asked to vote upon the Merger Conversion.

Q:   What is the Merger Conversion?

A:   As explained below, the First Star Directors and the Nesquehoning  Trustees
     have  determined  that  it is in the  best  interests  of  First  Star  and
     Nesquehoning for  Nesquehoning to merge with and into First Star.  However,
     in order for First Star and Nesquehoning to merge,  Nesquehoning must first
     convert from a mutual to a stock form of ownership.  Concurrently with this
     conversion,  Nesquehoning  will merge with and into First  Star.  After the
     Merger Conversion,  Nesquehoning will operate as the downtown  Nesquehoning
     office of First Star.

Q:   Why should I vote for the Merger Conversion?

A:   Nesquehoning  Depositors should vote for the Merger Conversion  because, in
     today's  highly  competitive  banking  environment,  the parties  believe a
     small,  single branch  savings bank simply cannot compete  effectively  (or
     possibly  even  survive)  with larger  institutions  with  greater  capital
     resources and depth of management and offering more  diversified  financial
     products and services. Among the alternatives considered by the trustees of
     Nesquehoning was a standard mutual to stock conversion. However, a standard
     mutual to stock conversion would not significantly increase  Nesquehoning's
     ability to compete or to survive.  A successful  conversion would result in
     Nesquehoning's  being  overcapitalized,  without the resources necessary to
     expand the range of its  financial  products  and  utilize  its  additional
     capital.  An  unsuccessful  conversion  would result in a  significant  and
     perhaps   crippling   charge  to  earnings.   After   considering  all  the
     alternatives to the Merger Conversion, the Trustees of Nesquehoning decided
     that the most desirable  alternative for  Nesquehoning  was to identify and
     pursue  a  combination  with a  well  capitalized,  conservatively  managed
     community savings bank that shared Nesquehoning's  operating philosophy and
     commitment to its community. The Trustees believe that First Star is such a
     bank. First Star offers a great variety of financial  products and services
     as well as the  convenience of a bank with six offices in the  Pennsylvania
     counties of Lehigh and  Northhampton.  The Trustees  believe  that,  in the
     event the Merger  Conversion is not consummated,  it will be difficult,  if
     not  impossible,  to continue to  successfully  run a small,  single branch
     savings bank.

     In short,  the Board of Trustees of Nesquehoning and the Directors of First
     Star believe that the  Nesquehoning  Depositors  should vote for the Merger
     Conversion because it is in the best interests of both institutions,  First
     Star's  shareholders,  Nesquehoning's  depositors and the communities which
     they serve.

Q:   What effect  will the Merger  Conversion  have on my  existing  accounts at
     Nesquehoning?

A:   The  Merger  Conversion  will have no effect on the  balance,  maturity  or
     withdrawability   of  your  existing   deposits  at  Nesquehoning  or  your
     obligations  as a borrow  from  Nesquehoning.  Your  deposits  will  become
     deposits of First Star Savings Bank and will  continue to be insured by the
     FDIC to the maximum limits available under federal law.

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

                                        1

<PAGE>
- --------------------------------------------------------------------------------

Q:   If  the  Merger  Conversion  is  approved,  what  am  I  entitled  to  as a
     Nesquehoning Depositor?

A:   In  addition  to the full  range of  services  and  products  that  will be
     available  to  you  as  a  First  Star  Savings  Bank  depositor,  eligible
     Nesquehoning  Depositors  will be entitled to subscribe for shares of First
     Star Common Stock at a 10% discount to the market price in the Subscription
     Offering.

Q:   What happens if the Merger Conversion is not approved?

A:   Nesquehoning  would not convert to a stock form of ownership and the merger
     would not take place. Because the factors that led the Board of Trustees to
     seek an appropriate merger partner have not changed,  the Board of Trustees
     would necessarily reconsider all alternatives.

Q:   How many votes are required for the Nesquehoning  Depositors to approve the
     Merger Conversion?

A:   A majority of the  outstanding  votes  eligible to be cast by  Nesquehoning
     Depositors is required to approve the Merger Conversion.  Each Nesquehoning
     Depositor who is a depositor will receive one vote and one additional  vote
     for each $100 in his or her Nesquehoning accounts, up to a maximum of 1,000
     votes.

Q:   What happens if I do not vote?

A:   Not  voting  will  have  the same  effect  as  voting  against  the  Merger
     Conversion.

Q:   Is First Star's Common Stock listed on a stock exchange?

A:   No. First Star's  Common  Stock has always  traded in privately  negotiated
     transactions.

Q:   What do I need to do now?

A:   First,  plan to attend the Special  Meeting or complete and mail your proxy
     approving the Merger  Conversion.  Then,  when you receive the  information
     relating to the Offerings, if you wish to take advantage of the opportunity
     to purchase shares of First Star's Common Stock,  complete your stock order
     form and submit it together with the applicable purchase price.

Q:   What changes will I notice after the Merger Conversion?

A:   In some respects,  there will be little change. Like,  Nesquehoning,  First
     Star  emphasizes  personal,  individualized  service  and a high  degree of
     personal  contact.  First Star's  management and employees are  extensively
     involved in a wide variety of civic,  charitable  and community  affairs in
     the Eastern Pennsylvania area.

     In some respects,  everything  will change.  First Star intends to increase
     the types of services and products available.  For example,  Nesquehoning's
     hours of  operation  will be expanded and you will have access to Automatic
     Teller  Machines and possibly  safe  deposit  boxes.  Personal and business
     checking   accounts  and  commercial  and  small  business  loans  will  be
     available.  In  addition,   First  Star  intends  to  renovate  and  update
     Nesquehoning's office to bring it in line with First Star's other offices.

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

                                        2

<PAGE>
- --------------------------------------------------------------------------------


Q:   If I have any questions about the Merger Conversion, what should I do?

A:   In  order  to make an  informed  decision,  you  should  read  this  entire
     document.  In addition,  if you have any questions  you should  contact the
     Stock Information Center at (610) ________.


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

                                        3

<PAGE>
- --------------------------------------------------------------------------------

                                     SUMMARY

         This summary highlights selected information from this document and may
not contain all the  information  that is  important to you. To  understand  the
stock offering fully, you should read this entire document carefully,  including
the financial statements and the notes to the consolidated  financial statements
of First Star Bancorp, Inc. References in this document to "we", "us", and "our"
refer to First Star Bancorp, Inc. In certain instances where appropriate,  "we",
"us", or "our" refers  collectively  to First Star Bancorp,  Inc. and First Star
Savings Bank.  References in this document to the "Company"  refer to First Star
Bancorp,  Inc. and references to  "Nesquehoning"  refer to Nesquehoning  Savings
Bank. Furthermore,  references in this document to the "Merger Conversion" refer
to the entire proposed transaction.

The Companies
                            First Star Bancorp, Inc.
                              418 West Broad Street
                          Bethlehem, Pennsylvania 18018
                                 (610) 691-2233

         First Star Bancorp,  Inc. a bank holding  company,  organized under the
corporation  laws of  Pennsylvania  in March,  1993.  Its principal  activity is
holding all of the stock of First Star Savings  Bank.  At June 30, 1998,  we had
total  assets  of  $316.1  million,   deposits  of  $145.1  million,  and  total
stockholders' equity of $15.1 million.

                             First Star Savings Bank
                              418 West Broad Street
                          Bethlehem, Pennsylvania 18018
                                 (610) 691-2233

         First Star Savings Bank is a Pennsylvania-chartered  stock savings bank
which   was   established   in  1969  as  a  result   of  the   merger   of  two
Pennsylvania-chartered  mutual  savings  associations,  one of which  traces its
origins to 1893. First Star's principal business consists of attracting deposits
from the general public and originating loans secured by residential properties.
First Star's business is conducted through its main office located in Bethlehem,
Pennsylvania and five branch offices. See pages ___ to ___.

The Stock Offering

         We are  offering  between  39,683 and 53,688  shares of common stock at
$48.20 per share.  Any increase over 53,688 shares would require the approval of
the Pennsylvania Department of Banking (the "Department") and Non-Objection from
the Federal Deposit Insurance Corporation ("FDIC").

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

                                        4

<PAGE>
- --------------------------------------------------------------------------------

Stock Purchases

         The shares of common stock will be offered on the basis of  priorities.
If you are a depositor or borrower member, you will receive  subscription rights
to  purchase  the  shares.  The  shares  will be offered  first to persons  with
subscription rights in a subscription  offering, and any remaining shares may be
offered in a community offering or syndicated community offering.  See pages ___
to ___.

Subscription Rights

         You may not sell or assign your  subscription  rights.  Any transfer of
subscription rights is prohibited by law.

The Offering Range and Determination of the Price Per Share

         The  offering  range  is  based  on an  independent  appraisal  of  the
estimated market value of the common stock by Feldman Financial  Advisors,  Inc.
an appraisal  firm  experienced in appraisals of savings  institutions.  Feldman
Financial Advisors, Inc. has estimated that in its opinion as of September ____,
1998, the estimated  valuation range of the common stock was between  $2,125,000
and $2,875,000 (with a midpoint of $2,500,000). The estimated valuation range of
the shares is our  estimated  market  value after  giving  effect to the sale of
shares in this offering.

         The appraisal was based both upon  Nesquehoning's  financial  condition
and operations  and upon the effect of the  additional  capital we will raise in
this  offering.  The  $48.20  price  per share  was  determined  by our board of
directors.  The  independent  appraisal  will be updated  before we complete the
Merger  Conversion.  If the  estimated  valuation  range of the common  stock is
either below $2,125,000 or above $2,875,000,  you will be notified and will have
the opportunity to modify or cancel your order.
See pages __ to __.

Termination of the Offering

         The  subscription  offering  will  terminate at 12:00 noon,  Bethlehem,
Pennsylvania  Time, on December __, 1998.  Any community  offering or syndicated
community  offering may terminate at any time without notice,  but no later than
______________,  2000, without approval by the Department and non-objection from
the FDIC.

Benefits to Management from the Offering

         Nesquehoning's  employees  will  participate  in the  offering  through
individual purchases. We also intend to implement a stock option plan, which may
benefit the President  and other  officers and  directors of  Nesquehoning.  The
stock option plan may not be adopted  until after the Merger  Conversion  and is
subject  to  stockholder  approval  and  compliance  with  Department  and  FDIC
regulations.

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

                                        5

<PAGE>
- --------------------------------------------------------------------------------

Use of the Proceeds Raised from the Sale of Common Stock

         The net proceeds the Company receives from the sale of its common stock
will  initially be placed in  short-term  investments.  These funds may later be
used for stock repurchases or for the payment of dividends.

Dividends

First Star Bancorp,  Inc.  currently  does not pay cash  dividends on its common
stock. We may however,  at a later time reexamine our dividend policy.  See page
__.

Market for the Common Stock

         Our common  stock is not traded on any  exchange and there is no active
or liquid trading market.  Investors should have a long-term  investment intent.
Persons  purchasing shares may not be able to sell their shares when they desire
or sell  them  at a  price  equal  to or  above  the  price  sold in the  Merger
Conversion. See page ____.


Important Risks in Owning First Star Bancorp, Inc.'s Common Stock

         Before you decide to purchase  stock in the  offering,  you should read
the "Risk Factors" section on pages ___ to ___ of this document.

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

                                        6

<PAGE>
- --------------------------------------------------------------------------------

                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

         We  are  providing  the  following   summary   consolidated   financial
information  about us for your  benefit.  This  information  is derived from our
audited consolidated  financial statements.  The following information is only a
summary and you should read it in conjunction  with our  consolidated  financial
statements and notes beginning on page F-1.

Selected Financial Data

<TABLE>
<CAPTION>
                                                                            At June 30,
                                                            -----------------------------------------------
                                                               1998              1997              1996
                                                               ----              ----              ----
                                                                      (Dollars in Thousands)
<S>                                                          <C>                <C>                <C>     
Total Amount of:
  Assets............................................         $316,102           $270,899           $181,582
  Loans receivable, net(1)..........................          195,124            149,476            144,299
  Mortgage-backed securities........................           76,035             74,736             19,417
  Investment securities.............................           27,898             28,535              5,279
  Cash and cash equivalents.........................            2,242              3,310              3,680
  Deposits..........................................          145,096            118,662            114,266
  FHLB advances.....................................          144,485            129,400             50,571
  Subordinated debentures...........................            5,480              5,480              1,480
  Stockholders' equity..............................           15,113             12,015             10,570

Number of:
  Real estate loans outstanding.....................            2,928              2,812              2,738
  Deposit accounts..................................           15,922             14,394             14,102
  Offices...........................................                6                  6                  5
Tangible book value per share, fully
  diluted(2)........................................            26.79              22.93              21.08

</TABLE>

- -----------------------------
(1)  Does not include loans  available for sale of  $1,388,000,  $1,468,000  and
     $1,654,000, respectively.
(2)  Adjusted for two 20% stock dividends declared during fiscal year ended June
     30, 1998.

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

                                        7

<PAGE>
- --------------------------------------------------------------------------------

Summary of Operations

<TABLE>
<CAPTION>
                                                                                      Year Ended June 30,
                                                                           ----------------------------------------------
                                                                            1998               1997               1996
                                                                            ----               ----               ----
                                                                                  (Dollars in Thousands)
<S>                                                                        <C>                <C>                <C>    
Interest income.................................................           $21,240            $16,193            $13,379
Interest expense................................................            14,610             10,406              8,907
                                                                            ------             ------              -----
  Net interest income...........................................             6,630              5,787              4,472
Provision for loan losses.......................................               385                220                244
                                                                            ------             ------              -----
  Net interest income after provision for loan losses...........             6,245              5,567              4,228
Non-interest income.............................................             1,759                720                548
Non-interest expenses...........................................             3,581              4,036(1)           2,848
                                                                            ------             ------              -----
Income before income taxes......................................             4,423              2,251              1,928
                                                                            ------             ------             ------
Provision for income taxes......................................             1,607                741                658
                                                                            ------             ------             ------
  Net income....................................................             2,816              1,510              1,270
                                                                            ------             ------             ------
Less Preferred dividends........................................               (45)               (44)               (45)
                                                                            ------             ------             ------
Net income applicable to common stockholder.....................           $ 2,771            $ 1,465            $ 1,225
                                                                            ======             ======             ======
Earnings per common share.......................................           $  5.04            $  3.55            $  3.02
Earnings per common share -- assuming full dilution.............           $  4.90            $  3.44            $  2.94

</TABLE>

- ---------------------
(1)  Includes a  non-recurring  expense of $745,000  for the year ended June 30,
     1997 for a one-time deposit insurance premium to recapitalize the SAIF.

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

                                        8

<PAGE>
- --------------------------------------------------------------------------------

Key Operating Ratios

<TABLE>
<CAPTION>
                                                                               At or For the Year Ended
                                                                                      June 30,
                                                                    -------------------------------------------------
                                                                        1998            1997(2)            1996
                                                                    --------------   --------------   ---------------

Return on average assets (net income
<S>                                                                    <C>              <C>                 <C> 
  divided by average total assets)............................             .96%             .67%                .69%

Return on average equity (net income
  divided by average equity)..................................            20.76            13.37               12.91

Average stockholders' equity to average
  assets ratio................................................             4.62             4.99                5.35

Equity to assets at period end................................             4.78             4.44                5.82

Net interest rate spread......................................             2.09             2.33                2.57

Net yield on average interest-earnings assets(1)..............             7.59             7.71                7.72

Non-performing loans to total assets..........................              .98             1.41                2.24

Average interest-earning assets to average
  interest-bearing liabilities................................           105.28           104.95              104.81

Net interest income after provision for loan
  losses, to total other expenses.............................           174.39           137.93              148.46

Non-performing loans to total loans...........................             1.58             2.56                2.81

</TABLE>

- ----------------------
(1)      Net interest income as a percentage of average interest-earning assets.
(2)      For 1997, return on total assets,  return on total equity and the ratio
         of noninterest expense to average total assets, excluding the effect of
         the special assessment to recapitalize the SAIF (see footnote 1 on page
         7), were .88%, 17.21 and 1.45%, respectively.

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

                                        9

<PAGE>

                                  RISK FACTORS

         In  addition  to the other  information  in this  document,  you should
consider carefully the following risk factors in evaluating an investment in our
common stock.

Potential  Impact of Changes in  Interest  Rates and the Current  Interest  Rate
Environment

         Our  ability  to make a  profit  largely  depends  on our net  interest
income.  Net  interest  income  is the  difference  between  what we earn on our
interest-earning  assets (such as mortgage loans and investment  securities) and
what  we  pay  on  our  interest-bearing   liabilities  (such  as  deposits  and
borrowings).  Given the current interest rate environment,  most of our mortgage
loans have rates of interest which are fixed and are generally  originated  with
terms of up to 30 years, while our deposit accounts have  significantly  shorter
terms to maturity.  Fixed-rate loans with terms of over 15 years are sold in the
secondary  market.  Some of our  interest-earning  assets  have  fixed-rates  of
interest  and  have  longer  effective   maturities  than  our  interest-bearing
liabilities, which results in the yield on our interest-earning assets generally
adjusting  more  slowly  to  changes  in  interest  rates  than  the cost of our
interest-bearing  liabilities.  As a result,  our net  interest  income  will be
adversely  affected by material and prolonged  increases in interest  rates.  In
addition,  rising  interest  rates may result in a lack of  customer  demand for
loans, which would adversely affect our earnings.  See "Management's  Discussion
and Analysis -- Asset/Liability Management."

         Changes in interest rates can also affect the average life of loans and
mortgage-backed  securities.  Historically  a reduction  in  interest  rates has
resulted in increased  prepayments of loans and mortgage-backed  securities,  as
borrowers  refinanced  their  mortgages in order to reduce their borrowing cost.
Under these  circumstances,  we are subject to  reinvestment  risk to the extent
that we are not able to reinvest such  prepayments at rates which are comparable
to the rates on the prepaid loans or securities.

Lack of Active Market for Common Stock

The  Company's  common  stock is not  traded  on any  exchange,  and there is no
established  public trading market.  An active trading market may not develop or
be maintained. If an active market does not develop, you may not be able to sell
your  shares  promptly  or at a price  equal to or above  the price you paid for
them. See "Market for the Common Stock."

Extensive Governmental Regulation of the Financial Institution Industry

         We are subject to extensive regulation by the FDIC and are periodically
examined by the FDIC to test  compliance with various  regulatory  requirements.
Such  supervision  and  regulation is intended  primarily for the  protection of
depositors  and the deposit  insurance  fund,  and not for the  maximization  of
shareholder  value.  Our  lending  and savings  activities  are also  subject to
various  "consumer  protection"  laws  that  impose  significant  liability  for
noncompliance,  whether  intentional  or not.  Accordingly,  the  operations and
profitability  of  financial   institutions  and  their  holding  companies  are
significantly  affected by legislation  and the policies of the various  federal
banking agencies. Since 1989, numerous legislation has been enacted that imposes
increased regulatory restrictions and obligations on the operations of financial
institutions  and mandates the  development of  regulations  designed to empower
regulators to take prompt  corrective  action with respect to institutions  that
fall below certain capital standards.



                                       10

<PAGE>



The Possible Decline in the Market for Common Stocks After the Offering

         Because the Adjusted  Price Per Share may be less than the market price
of our Common Stock on the date the Merger  Conversion is completed,  purchasers
may be inclined  to  immediately  sell their  shares of stock  purchased  in the
Merger  Conversion,  purchased at the discounted  price,  in order to attempt to
realize any such profit. In addition, it is possible that the receipt, exercise,
or lapse of subscription rights may result in tax liability for certain Eligible
Account Holders.  In such case, Eligible Account Holders may also be inclined to
sell Common Stock to realize sufficient cash to pay the tax liability  resulting
therefrom.  Any such sales,  depending on the volume and timing, could cause the
market price of Common Stock to decline. You should consider these possibilities
in determining whether to purchase our stock and, the timing of any sale of such
stock.  See "Market  Information" and the Merger  Conversion--Stock  Pricing and
Number of Shares to be Issued,"  "--The  Independent  Valuation"  and "--Certain
Federal Income Tax Consequences."

Inability  to  Resell  the  Common  Stock  Until the  Issuance  and  Receipt  of
Certificates

         Except for  shares  issued to a person  who is deemed an  affiliate  of
Nesquehoning  Savings Bank or the Company for purposes of the federal securities
laws,  the  Common  Stock  purchased  in the  Merger  Conversion  will be freely
transferable under the federal securities laws. However,  until certificates for
Common Stock are delivered to purchasers, purchasers may not be able to sell the
shares of Common Stock for which they subscribe. Accordingly, during such period
subscribers  will bear the risk of any decline in the market price in the Common
Stock.  We  intend to mail the  certificates  representing  Common  Stock in the
Merger Conversion  promptly following  completion of the Merger Conversion.  See
"The Merger  Conversion--Procedure  for Purchasing  Shares in  Subscription  and
Community Offering."

Anti-Takeover  Provisions and Statutory Provisions That Could Discourage Hostile
Acquisitions of Control

         Provisions in the Company's  articles of incorporation and bylaws,  the
general  corporation code of Pennsylvania,  and certain federal  regulations may
make it  difficult  for someone to pursue a tender  offer,  change in control or
takeover  attempt  which is opposed by our  management  and board of  directors.
These  provisions  include:  restrictions  on the  acquisition  of the Company's
equity  securities and limitations on voting rights;  the  classification of the
terms of the members of the board of directors;  certain provisions  relating to
meetings of  stockholders;  denial of cumulative  voting to  stockholders in the
election of directors; the ability to issue additional shares of preferred stock
and common stock without shareholder approval; and supermajority  provisions for
the approval of certain  business  combinations.  As a result,  stockholders who
might desire to participate in such a transaction may not have an opportunity to
do so. Such  provisions  will also  render the  removal of the current  board of
directors or management of the Company more difficult.  In addition,  the effect
of these  provisions could be to limit the trading price potential of our stock.
See  "Restrictions  on  Acquisition  of First Star  Bancorp,  Inc" and "--Voting
Control by Directors and Officers."

Voting Control by Directors and Officers

         Based upon the midpoint of the estimated valuation range,  officers and
trustees of Nesquehoning  intend to purchase  approximately  ____% of the common
stock offered in the Merger  Conversion.  These  purchases  together with common
stock and common stock equivalents currently owned by our officers

                                       11

<PAGE>



and directors (341,872 shares),  as well as the potential  acquisition of common
stock  through the stock  option plan and our  employee  stock  ownership  plan,
together  with the votes of a few  supporters,  could  make it  difficult  for a
stockholder  to obtain  majority  support for  stockholder  proposals  which are
opposed by our  management  and board of directors.  In addition,  the voting of
those  shares  could  block  the  approval  of  transactions   (i.e.,   business
combinations  and  amendments  to our  articles  of  incorporation  and  bylaws)
requiring  the  approval  of 66 2/3% of the  stockholders  under  the  Company's
articles of incorporation.  See "Proposed Purchases by Directors and Officers of
Nesquehoning Savings Bank," "Management of First Star Bancorp, Inc. -- Executive
Compensation,"  "Description of Capital Stock," and "Restrictions on Acquisition
of First Star Bancorp, Inc."

Possible Dilutive Effect of Stock Options

         Upon completion of the Merger Conversion, shareholders will be asked to
approve the stock option plan.  If approved,  we will issue  options to purchase
stock to  Nesquehoning  officers and directors  through this plan. If the shares
for the stock options are issued from our  authorized but unissued  stock,  your
voting  interests may be diluted by up to  approximately  _____% and the trading
price of our stock may be potentially limited. See "Pro Forma Data," "Management
of First Star Bancorp, Inc. -- Proposed Future Stock Benefit Plans."

Possible Year 2000 Computer Problems

         A great deal of information has been disseminated  about the widespread
computer  problems that may arise in the year 2000.  Computer  programs that can
only distinguish the final two digits of the year entered (a common  programming
practice in earlier years) are expected to read entries for the year 2000 as the
year 1900 and compute payment,  interest or delinquency  based on the wrong date
or are expected to be unable to compute payment, interest or delinquency.  Rapid
and accurate data processing is essential to the operation of the Company.  Data
processing is also essential to most other financial institutions and many other
companies.

         Most of our  material  data  processing  that could be affected by this
problem is provided by a third party service bureau.  The service bureau used by
First Star has advised us that it expects to resolve this  potential  problem by
the third  quarter  of 1998,  and to begin  testing  the  system  in the  fourth
quarter.  If by the end of this year it appears that our primary data processing
service bureau will be unable to resolve this problem in a timely  manner,  then
we will identify a secondary data  processing  service  provider to complete the
task.  If we are unable to do this, we will  identify  those steps  necessary to
minimize the negative  impact the computer  problems could have on us. If we are
unable to resolve  this  potential  problem in time,  we will likely  experience
significant data processing delays, mistakes or failures. These delays, mistakes
or failures could have a significant  adverse impact on the financial  condition
and  results of  operation  of First  Star.  See  "Management's  Discussion  and
Analysis -- Year 2000 Issues."

Possible Delay in Completing the Offering

         The  completion  of the  offering is subject to market  conditions  and
other factors beyond our control.  No assurance can be given as to the length of
time that will be required to complete the sale of shares  being  offered in the
conversion  following  the  meeting  of our  members  at which the Plan is being
submitted for approval. If delays are experienced, significant changes may occur
in  our  estimated  pro  forma  market  value  upon  conversion   together  with
corresponding changes in the offering price and the

                                       12

<PAGE>



net proceeds to be realized by us from the sale of the shares.  In the event the
conversion is terminated, we will charge all conversion expenses against current
income and any funds collected by us in the offering will be promptly  returned,
with interest, to each potential investor.

                   PROPOSED PURCHASES BY TRUSTEES AND OFFICERS
                          OF NESQUEHONING SAVINGS BANK

         The  following  table sets forth the  approximate  purchases  of common
stock by each trustee and executive  officer and their  associates in the Merger
Conversion.  Shares purchased by officers and trustees in the conversion may not
be sold for at least one  year.  The  table  assumes  that  46,685  shares  (the
midpoint of the estimated  valuation  range) of the common stock will be sold at
$_____  per  share and that  sufficient  shares  will be  available  to  satisfy
subscriptions in all categories.

<TABLE>
<CAPTION>
                                                                                          Aggregate
                                                                      Total               Price of               Percent
                                                                     Shares                Shares               of Shares
             Name                         Position                Purchased(1)          Purchased(1)             Sold(1)
             ----                         --------                ------------          ------------             -------
<S>                              <C>                                  <C>                <C>                     <C>           
Joseph F. Arieta                 Trustee
William P. Gardiner              Trustee
Martin S. Kovich, Jr.            Trustee
Francis X. Koomar                Trustee, President and
                                 Chairman of the Board
Stephen P. Koomar                Vice President,
                                 Secretary and Managing
                                 Officer

                                                                      ----------           ----------             ----------
                                                                                          $                                 %
                                                                      ==========           ==========             ==========
                                                                                            

</TABLE>


                                 USE OF PROCEEDS

         Based  on the  Appraised  Value  of  $2,500,000  (the  midpoint  of the
Valuation  Range) and a  Subscription  Price of $48.20 per  share,  the  Company
estimates  it will  receive  $2,150,000  in net  proceeds  from  the sale of the
Conversion  Stock offered  hereby.  The net proceeds will be  contributed to the
Company's  capital  funds  and  will be used  for  general  corporate  purposes,
including  the  origination  of  various  types  of  loans  and  investments  in
securities.  Pending  actual  utilization  of such  net  proceeds,  the  Company
anticipates that the net proceeds will be invested in investment securities.

         Net proceeds cannot be precisely  determined as of the date hereof. The
amount  of such  proceeds  is  dependent  upon the  actual  number  of shares of
Conversion  Stock  subscribed for and sold,  whether such shares are sold in the
Subscription  Offering or the Community  Offering and the actual expenses of the
merger  Conversion.  The following  table shows estimated gross and net proceeds
based  upon   $2,125,000,   $2,500,000,   and  $2,875,000  of  Conversion  Stock
(respectively,  the minimum, midpoint and maximum of the Valuation Range) issued
in the Merger Conversion at the Subscription  Price. In each case, it is assumed
that (i) 100% of the Conversion Stock is sold in the Subscription Offering; (ii)
no shares of  Conversion  Stock are  issued  in the  Community  Offering  and no
additional fees are paid to registered  securities firms, and (iii) the expenses
related to the Merger  Conversion are $350,000.  There can be no assurances that
the dollar amount of the expenses related to the Merger Conversion will not vary
significantly from the amount estimated.

                                       13

<PAGE>



                                       Minimum       Midpoint    Maximum
                                      Appraised     Appraised   Appraised
                                       Value of      Value of    Value of
                                      --------      --------    --------
                                                  (In thousands)
Number of shares to be issued........    39,683        46,685      53,688
Subscription Purchase Price
  per share..........................    $48.20        $48.20      $48.20
Gross proceeds.......................    $2,125        $2,500      $2,875
Expenses.............................       350           350         350
                                         ------        ------      ------
Net proceeds.........................    $1,775        $2,150      $2,525
                                          =====         =====       =====


                                    DIVIDENDS

         First Star  Bancorp's  board of directors have the authority to declare
dividends on the shares, subject to statutory and regulatory  requirements.  The
Company  does not  currently  pays  cash  dividends  on its  common  stock.  Any
declaration  of dividends by the board of directors will depend upon a number of
factors,  including:  (i) the amount of the net proceeds retained by the Company
in the Merger Conversion, (ii) investment opportunities available, (iii) capital
requirements,  (iv)  regulatory  limitations,  (v)  results  of  operations  and
financial  condition,  (vi)  tax  considerations,  and  (vii)  general  economic
conditions.  In  addition,  there can be no  assurance  that  regular or special
dividends will be paid, or, if paid,  will continue to be paid. See  "Historical
and Pro Forma Capital  Compliance",  "The Merger Conversion -- Effects of Merger
Conversion to Stock Form on Depositors  and  Borrowers of  Nesquehoning  Savings
Bank --  Liquidation  Account" and  "Regulation  -- Dividend  and Other  Capital
Distribution Limitations."

         The Company is subject to the  requirements of Pennsylvania  law, which
generally  requires  that  dividends  be  declared  and paid out of a  company's
surplus,  or if there is no surplus,  out of the  company's  net profits for the
fiscal year in which the dividend is declared or for the preceding fiscal year.

         In addition to the  foregoing,  the portion of our  earnings  which has
been  appropriated  for bad debt  reserves and  deducted for federal  income tax
purposes  cannot be used by us to pay cash dividends to the Company  without the
payment of federal income taxes by us at the then current income tax rate on the
amount deemed distributed,  which would include the amount of any federal income
taxes  attributable to the distribution.  See "Taxation -- Federal Taxation" and
Note 12 to our  Consolidated  Financial  Statements.  We do not  contemplate any
distribution  that  would  result  in a  recapture  of the bad debt  reserve  or
otherwise create federal tax liabilities.


                                       14

<PAGE>



                           MARKET FOR THE COMMON STOCK

         Our  common  stock  is not  traded  on any  exchange,  and  there is no
established  public trading market.  To our knowledge,  trading to date has been
extremely limited.  The following table sets forth market price and common stock
cash dividend  information  for our Common Stock.  Information  is presented for
each quarter of the previous two calendar years.  These prices  represent prices
voluntarily disclosed by buyers or sellers and do not include any retail markup,
markdown, or commission,  and may not necessarily represent actual transactions.
Such  transactions  may not be  representative  of all  transactions  during the
indicated  periods or of the actual fair market value of our common stock at the
time of such transaction due to the infrequency of trades and the limited market
for our common stock.

                                                              Cash
                                   High           Low       Dividends   
                                   ----           ---       ---------  
      
      Year Ended
      ----------
      
      June 30, 1996                25.50         20.00        .16(1)
      
      Quarter Ended
      -------------
      
      1997
      March 31                                                 .04
      June 30                      32.50         24.50         .04
      September 30                 25.00         25.00         .04
      December 31                 29.125         26.50         .04
      
      1998
      March 31                    31.875         27.50          --
      June 30                      42.50         32.25          --
      

- -------------------
(1)      Represents annualized dividend.

         The last trade of our Common  Stock on September 1, 1998 was at a price
of $67.50 per share.

         The development of an active trading market depends on the existence of
willing buyers and sellers. An active trading market in our common stock may not
develop or be maintained. You could have difficulty disposing of your shares and
so you  should not view the shares as a  short-term  investment.  You may not be
able to sell your shares at a price equal to or above the price you paid for the
shares.

                                       15

<PAGE>



                                 CAPITALIZATION

         The  following  table  presents,  as of June 30, 1998,  our  historical
capitalization  and the consolidated  capitalization of First Star Bancorp after
giving  effect to the Merger  Conversion  of  Nesquehoning  Savings Bank and the
other  assumptions  set forth below and under "Pro Forma  Data,"  based upon the
sale of shares at the  minimum,  midpoint  and  maximum of the EVR at a price of
$48.20 per share.

<TABLE>
<CAPTION>
                                                                                              Pro Forma Consolidated Capitalization
                                                                                                       Based on the Sale of
                                                                                              --------------------------------------
                                                           At June 30, 1998                                Historical
                                                ---------------------------------------
                                                                                                 39,683      46,685      53,688
                                                      First Star           Nesquehoning          Shares(1)   Shares(1)   Shares(1)
                                                      ----------           ------------          ---------   ---------   ---------
                                                                                        (In thousands)
<S>                                                    <C>                     <C>              <C>         <C>         <C>      
Deposits(2) ..................................         $ 145,096               $ 14,141         $ 159,237   $ 159,237   $ 159,237
Borrowed funds................................           150,612                     --           150,612     150,612     150,612
                                                         -------                -------          --------    --------    --------
  Total deposits and borrowed funds...........         $ 295,708               $ 14,141         $ 309,945   $ 309,945   $ 309,945
                                                        ========                =======          ========    ========    ========

Stockholders' equity:
 Preferred stock, $1.00 per share, 1,000,000
   shares authorized; 27,520 issued...........                28                    N/A                28          28          28
 Common stock, $1.00 par value, 2,500,000
   shares authorized; total shares to be
   issued as reflected........................               372                    N/A               412         419         426
Additional paid-in capital....................             8,423                    N/A            10,158      10,526      10,894
Retained earnings.............................             5,777                  2,175             7,952       7,952       7,952
  ESOP(3).....................................              (300)                   N/A              (513)       (550)       (588)
  Net unrealized gains on
    available-for-sale securities.............               813                     --               813         813         813
                                                        --------                -------          --------    --------    --------
Total stockholders' equity....................            15,113               $  2,175         $  18,850   $  19,188   $  19,525
                                                        ========                =======          ========    ========    ========
Total stockholders' equity
  as a % of total assets......................              4.78%                   N/A              5.63%       5.73%       5.83%

Book value per share of Common Stock..........            $40.62                    N/A            $45.78      $45.82      $45.85
Shares outstanding............................           372,084                    N/A           411,767     418,769     425,772
</TABLE>

- --------------------------
(1)  Assumes all shares are sold to eligible  depositors  of  Nesquehoning  at a
     price of $48.20  per share at the  minimum,  midpoint  and  maximum  of the
     valuation range.
(2)  Does not reflect  withdrawals  from  deposit  accounts  for the purchase of
     Conversion  Stock.  Such withdrawals would reduce pro forma deposits by the
     amount of such withdrawals.
(3)  Assumes  the  ESOP  purchases  10% of the  Conversion  Stock  or  $213,000,
     $250,000 and $288,000 at the minimum, midpoint and maximum of the Valuation
     Range.


                                       16

<PAGE>

             HISTORICAL AND PRO FORMA REGULATORY CAPITAL COMPLIANCE

         Set forth below is a summary of the  historical  regulatory  capital at
June 30, 1998 of First Star Savings Bank,  First Star Bancorp,  and Nesquehoning
Savings  Bank,  and pro forma  regulatory  capital  following  completion of the
Merger  Conversion,  based on the  estimated  net proceeds  from the sale of the
Common Stock in the Offering at the midpoint of the Valuation Range.  First Star
Savings  Bank,  First Star  Bancorp,  and  Nesquehoning  Savings Bank exceed all
regulatory capital requirements on an historical and pro forma basis.

<TABLE>
<CAPTION>
                                             Bank            Company       Nesquehoning             Bank            Company
                                       Historical           Historical       Historical           Pro Forma         Pro Forma
                                       ----------           ----------       ----------           ---------         ---------
<S>                                 <C>                <C>                <C>                 <C>                <C>  
Total stockholders' equity of
  GAAP capital.......................  $ 18,148            $ 15,113           $  2,175            $ 22,223         $ 19,188
Less:  unrealized gain on securities
  available for sale.................       694                 813                 --                 813              813
Less:  intangible assets.............        --                  --                 --                  --               --
                                        -------             -------            -------             -------          -------
FDIC leverage capital................    17,454              14,300              2,175              21,410           18,375
Plus:  FDIC tier 2 capital (1).......     1,489(1)            6,969(2)             120               1,609            7,089
                                       --------             -------            -------             -------          -------
Total FDIC risk-based capital........  $ 18,943            $ 21,269           $  2,295            $ 23,019         $ 25,464
                                        =======             =======            =======             =======          =======

FDIC quarterly average total assets
  for leverage ratio.................  $287,104            $289,904           $ 16,500            $303,604         $306,404
FDIC net risk-weighted assets
  including off - balance sheet
  items..............................  $157,257            $161,039           $  7,695             164,952          168,734

FDIC leverage capital ratio..........      6.08%               4.93%              13.90%              7.58%            8.31%

Minimum requirement..................3.00% to 5.00%(2)  3.00% to 5.00%(2)  3.00% to 5.00%(2)   3.00% to 5.00%(2)  3.00% to 5.00%(2)

Total FDIC risk-based capital ratio..     12.04%              13.21%             29.82%              13.95%           15.09%
Minimum requirement..................      8.00%               8.00%              8.00%               8.00%            8.00%

</TABLE>

- -----------------------------
(1)  Tier 2 capital consists entirely of the allowance for loan losses, which is
     limited  to  1.25%  of  total   risk-weighted   assets  as  detailed  under
     regulations of the FDIC.
(2)  The FDIC has indicated that the most highly rated  institutions  which meet
     certain  criteria  will be required  to maintain a ratio of 3.00%,  and all
     other  institutions  will be required to maintain an additional  cushion of
     100 to 200 basis points. As of June 30, 1998, the Bank had not been advised
     of any additional requirements in this regard.


         The  Bank  is  also  subject  to  Pennsylvania  Department  of  Banking
("Department") capital guidelines.  Although not adopted in regulation form, the
Department utilized capital standards requiring a minimum of 6% leverage capital
and 10% risk-based  capital.  The components of leverage and risk- based capital
are substantially the same as those defined by the FDIC.

                    PRO FORMA CONDENSED FINANCIAL STATEMENTS

         The following unaudited pro forma condensed  financial  statements give
effect to the Merger Conversion on a purchase accounting basis. These statements
assume the sale of 46,685  shares of First Star common stock at $48.20 per share
or $2,500,000 in aggregate (the midpoint of the Estimated Price

                                       17

<PAGE>



Range),  less offering  expenses of $350,000.  The pro forma combined  condensed
balance sheet assumes the Merger took place on June 30, 1998 and combines  First
Star's audited balance sheet with Nesquehoning's unaudited balance sheet at that
date. The pro forma condensed  combined  statements of income have been prepared
as if the  Merger  Conversion  had  occurred  at the  beginning  of the  periods
presented.

         The pro forma condensed combined statement of income for the year ended
June 30, 1998 includes First Star's  historical  financial  information  for the
year ended June 30, 1998 and Nesquehoning  historical financial  information for
the twelve  months ended June 30, 1998 and assumes  46,685  shares of First Star
Bancorp, Inc. common stock were sold at the midpoint of the valuation range.

         The pro forma condensed combined statement of income is not necessarily
indicative  of operating  results  which would have been achieved had the Merger
Conversion been  consummated as of the beginning of the period and should not be
construed as representative of future operations.

         The stockholders'  equity  information is not intended to represent the
fair  market  value  of the  shares,  or the  current  value  of our  assets  or
liabilities, or the amounts, if any, that would be available for distribution to
stockholders in the event of liquidation.  For additional  information regarding
the liquidation  account,  see "The Merger  Conversion -- Certain Effects of the
Merger  Conversion  to Stock Form on Depositors  and  Borrowers of  Nesquehoning
Savings Bank -- Liquidation Account" and Note ____ to the Consolidated Financial
Statements.  The pro forma income derived from the  assumptions  set forth above
should not be considered  indicative of the actual results of our operations for
any period.  Such pro forma data may be  materially  affected by a change in the
price per share or number of shares to be issued in the  conversion and by other
factors.  For  information  regarding  investment  of the  proceeds  see "Use of
Proceeds" and "The Merger  Conversion -- Stock Pricing" and "-- Change in Number
of Shares to be Issued in the Merger Conversion."



                                       18

<PAGE>

         The  pro  forma  condensed  financial  statements  should  be  read  in
conjunction  with the historical  financial  statements and the notes thereto of
First Star set forth elsewhere in this Prospectus.

                   PRO FORMA COMBINED CONDENSED BALANCE SHEET
                                  June 30, 1998
<TABLE>
<CAPTION>
(In thousands)
                                                                      Historical                         Pro Forma         Pro Forma
                                                             ----------------------------               Conversion
                                                            First Star       Nesquehoning               Adjustments        Combined
                                                            ----------       ------------               -----------        --------
<S>                                                            <C>                  <C>                  <C>              <C>     
ASSETS
Cash and cash equivalents..............................        $   1,385            $     65             1,900 (1)         $  3,350
Interest bearing time deposits with banks..............              857               3,362                                  4,219
Securities available for sale..........................          103,933                 130                                104,063
Securities held to maturity............................               --                  94                                     94
Loans receivable, net..................................                               12,816                                209,328
Bank premises and equipment, net.......................              687                  52                                    739
Other assets...........................................           12,728                  30                                 12,758
                                                                 -------             -------                               --------
         Total assets..................................         $316,102            $ 16,549                               $334,551
                                                                 =======             =======                                =======

LIABILITIES AND STOCKHOLDERS' EQUITY
Non-interest bearing deposits..........................         $  1,555            $     --                               $  1,555
Interest bearing deposits..............................          143,541              14,141                                157,682
                                                                 -------             -------                                -------
         Total deposits................................          145,096              14,141                                159,237
                                                                 -------             -------                                -------

FHLB advances..........................................          144,485                  --                                144,485
Convertible subordinated debentures....................            5,480                  --                                  5,480
Other borrowed funds...................................              647                  --                                    647
Other liabilities......................................            5,281                 233                                  5,514
                                                                --------            --------                               --------
         Total liabilities.............................          300,989              14,374                                315,363
                                                                 -------             -------                                -------

STOCKHOLDERS' EQUITY
Preferred stock........................................               28                  --                                     28
Common Stock...........................................              372                  --                46 (1)              418
Surplus................................................            8,423                  --             2,104 (1)           10,527
Retained earnings......................................            5,777               2,175                                  7,952
ESOP...................................................             (300)                  --             (250)(2)             (550)
Net unrealized gain on securities
  available for sale, net of tax.......................              813                  --                                    813
                                                               ---------           ---------                               --------
         Total stockholders' equity....................           15,113               2,175                                 19,188
                                                                --------             -------                                -------
         Total liabilities and stockholders' equity....         $316,102            $ 16,549                               $334,551
                                                                 =======             =======                                =======
</TABLE>

- ------------------
(1)  Represents  the  cash  proceeds  of the  offering  of  $2,150,000  and  the
     issuance of 46,685  shares of First Star common  stock at $48.20 per share,
     net of estimated fees and expenses of $350,000.
(2)  Represents purchase by ESOP in the offering.

                                       19

<PAGE>

                PRO FORMA COMBINED CONDENSED STATEMENTS OF INCOME
<TABLE>
<CAPTION>

                                                                  Historical
                                                              For the Year Ended
                                                                                                       Pro Forma
                                                         June 30, 1998          December 31,1997       Conversion      Pro Forma
                                                          First Star              Nesquehoning         Adjustments     Combined
                                                          ----------              ------------         -----------     ----------
(Dollars in thousands, except per share data)
<S>                                                          <C>                     <C>               <C>                <C>   
Interest income
         Loans receivable.....................               $ 13,470                $  1,024                             14,494
         Mortgage-backed securities...........                  4,780                     135                              4,780
         Interest and dividends on
           investments........................                  2,989                      --                63(1)         3,187
                                                              -------                 -------                            -------
           Total interest income..............                 21,239                   1,159                63(1)        22,461
                                                              -------                 -------                            -------

Interest expense
         Deposits.............................               $  6,638                $    687                           $  7,325
         Short-term borrowings................                     37                      --                                 37
         Long-term borrowings.................                  7,935                      --                              7,935
                                                              -------                 -------                            -------
           Total interest expense.............                 14,610                     687                             15,297
                                                              -------                 -------                            -------
Net interest income...........................                  6,629                     472                              7,164
Provisions for loan loses.....................                    385                      --                                385
                                                             --------               ---------                            -------
Net interest income after provision for
  loans losses................................                  6,244                     472                              6,779
Operating income..............................                  1,760                      13                              1,773
Other expenses................................                  3,581                     282                              3,863
                                                              -------                 -------                            -------
Income before income taxes....................                  4,423                     203                              4,689
Provisions for income taxes...................                  1,607                      72                              1,679
                                                              -------                 -------                            -------
         Net income...........................                  2,816                     131                              3,010
                                                              -------                 -------                            -------
Dividends on preferred stock..................                     45                      --                63(2)            45
                                                             --------                --------                            -------
Net income applicable to
  common stockholders.........................               $  2,771                $    131                63         $  2,965
                                                              =======                 =======                            =======

Earnings per common share.....................                  $5.04                     N/A                              $5.39
Earnings per common share - assuming
  full dilution...............................                  $4.90                     N/A                              $5.24

Weighted average shares outstanding:
    per common share..........................                295,025                     N/A            46,685(3)       341,710
    per common share - assuming full dilution.                548,780                     N/A            46,685(3)       595,465

</TABLE>
- -------------------
(1)  Represents gross annualized return of 5.37% on net proceeds,  a tax rate of
     38.0% on the net proceeds, and a net return of 3.33 on such proceeds.
(2)  Represents added ESOP expense.
(3)  Assumes all 46,685 shares are outstanding for the entire fiscal year



                                       20

<PAGE>

                              THE MERGER CONVERSION

General

         The Merger Conversion is being conducted  pursuant to the Agreement and
the Plan.  The Merger  Conversion  has been approved by  Department  subject to,
among other things,  approval of the Agreement by Nesquehoning's  depositors.  A
special  meeting of  depositors  has been called for this  purpose to be held on
__________  ___, 1998 (the "Special  Meeting").  Copies of the Agreement and the
Plan are available  without charge from us by a written request addressed to the
Corporate Secretary, ____________________________, Pennsylvania _______, or by a
telephone call to (___) ___-____.

         In accordance  with the Plan and subject to certain maximum and minimum
purchase  limitations,  subscription  rights to purchase  Common Stock have been
granted to (i)  Nesquehoning's  Eligible  Account Holders,  (ii)  Nesquehoning's
Supplemental Eligible Account Holders and (iii) Nesquehoning's Other Depositors.
Any shares of Common Stock for which subscriptions have not been accepted in the
Subscription  Offering may, at the sole  discretion of the Board of Directors of
First Star,  be offered for sale in the  Community  Offering.  In the  Community
Offering,  should it be conducted,  unsubscribed shares will be offered directly
to the general  public with a preference to our Employee Stock  Ownership  Plan,
current   shareholders   and  to  those  natural  persons  residing  in  Carbon,
__________, Pennsylvania.  Additional terms and conditions may be established at
any  time  prior  to the  closing  of any  Community  Offering  by the  Board of
Directors of First Star and the Board of Trustees of Nesquehoning.

Effects of Merger Conversion on Depositors and Borrowers of Nesquehoning Savings
Bank

         Voting  Rights.  Currently in mutual form,  voting rights are vested in
the Board of Trustees of Nesquehoning.  FDIC regulations require the affirmative
vote of a  majority  of the  depositors  before  the  Merger  Conversion  can be
completed.  Following  the Merger  Conversion,  all voting  rights  will be held
solely by stockholders.

         Savings  Accounts and Loans.  The  balances,  terms and FDIC  insurance
coverage  of  savings   accounts  will  not  be  affected  by  the   Conversion.
Furthermore,  the amounts and terms of loans and  obligations  of the  borrowers
under their individual contractual  arrangements with us will not be affected by
the Merger Conversion.

         Tax Effects.  We have  received an opinion  from our counsel,  Malizia,
Spidi,  Sloane & Fisch,  P.C.  on the  federal  tax  consequences  of the Merger
Conversion.  The  opinion  has been  filed  as an  exhibit  to the  registration
statement  of which this  prospectus  is a part and  covers  those  federal  tax
matters that are material to the  transaction.  The opinion  provides,  in part,
that: (i) the Merger  Conversion will qualify as a reorganization  under Section
368(a)(1)(F) of the Code, and no gain or loss will be recognized by us by reason
of the proposed Merger Conversion; (ii) no gain or loss will be recognized by us
upon the receipt of money from the Company for our stock;  (iii) our assets will
have the same basis  before and after the Merger  Conversion;  (iv) the  holding
period of our assets will  include the period  during which the assets were held
by us in our mutual form; (v) no gain or loss will be recognized by the Eligible
Account Holders,  Supplemental  Eligible  Account Holders,  and Other Depositors
upon the issuance to them of  withdrawable  savings  accounts in us in the stock
form in the same  dollar  amount as their  savings  accounts in us in the mutual
form plus an interest in our  liquidation  account in the stock form in exchange
for their  savings  accounts in us in the mutual form;  (vi)  provided  that the
amount to be paid for the shares pursuant to the subscription rights is equal to
the fair market value of such shares, no gain or loss will

                                       21

<PAGE>



be  recognized  by  Eligible  Account  Holders,  Supplemental  Eligible  Account
Holders,  and Other  Depositors  under the Plan upon the distribution to them of
nontransferable  subscription  rights;  (vii) the basis of each account holder's
savings  accounts after the Merger  Conversion  will be the same as the basis of
his savings accounts prior to the conversion, decreased by the fair market value
of the nontransferable subscription rights received and increased by the amount,
if any, of gain  recognized  on the  exchange;  (viii) the basis of each account
holder's  interest in the  liquidation  account  will be zero;  (ix) the holding
period of the common stock acquired through the exercise of subscription  rights
shall begin on the date on which the subscription  rights are exercised;  (x) we
will  succeed to and take into  account our  earnings  and profits or deficit in
earnings  and  profits  as of the date of  conversion;  (xi)  immediately  after
conversion,  we will succeed to the bad debt reserve accounts previously held by
us, and the bad debt  reserves  will have the same  character in our hands after
conversion  as if no  distribution  or  transfer  had  occurred;  and  (xii) the
creation of the liquidation account will have no effect on our taxable income.

         The opinion from Malizia,  Spidi, Sloane & Fisch, P.C. is based in part
on the  assumption  that the exercise price of the  subscription  rights will be
approximately  equal to the fair market value of those shares at the time of the
completion  of the proposed  conversion.  We have received an opinion of Feldman
Financial  Advisors  which,  based on certain  assumptions,  concludes  that the
subscription  rights  to be  received  by  Eligible  Account  Holders  and other
eligible  subscribers do not have any economic value at the time of distribution
or at the time the subscription  rights are exercised.  Such opinion is based on
the fact that such rights are: (i) acquired by the  recipients  without  payment
therefor,  (ii)  non-transferable,  (iii) of short duration, and (iv) afford the
recipients the right only to purchase shares at a price equal to their estimated
fair  market  value,  which will be the same price at which  shares for which no
subscription right is received in the subscription offering will be offered in a
public offering.  If the subscription rights granted to Eligible Account Holders
or other eligible subscribers are deemed to have an ascertainable value, receipt
of such rights would be taxable only to those Eligible  Account Holders or other
eligible  subscribers who exercise the subscription rights in an amount equal to
such value (either as a capital gain or ordinary income), and we could recognize
gain on such distribution.

         We are also subject to  Pennsylvania  income taxes and have received an
opinion from Malizia,  Spidi,  Sloane & Fisch,  P.C. that the conversion will be
treated  for  Pennsylvania  state  tax  purposes  similar  to  the  conversion's
treatment for federal tax purposes.  The opinion has been filed as an exhibit to
the  registration  statement to which this prospectus is a part and covers those
state tax matters that are material to the transaction.

         Unlike a private letter ruling, the opinions of Malizia,  Spidi, Sloane
& Fisch, P.C. and Feldman Financial  Advisors have no binding effect or official
status,  and no assurance  can be given that the  conclusions  reached in any of
those  opinions  would be  sustained  by a court if  contested by the IRS or the
Pennsylvania tax authorities.  Eligible Account Holders,  Supplemental  Eligible
Account  Holders,  and Other Depositors are encouraged to consult with their own
tax advisers as to the tax consequences in the event the subscription rights are
deemed to have an ascertainable value.

         Liquidation  Account. In the unlikely event of our complete liquidation
in our present mutual form, each depositor is entitled to equal  distribution of
any of our  assets,  pro  rata  according  to the  value  of  his/her  accounts,
remaining after payment of claims of all creditors  (including the claims of all
depositors to the withdrawal value of their accounts). Each depositor's pro rata
share of such remaining  assets would be in the same  proportion as the value of
his/her deposit  accounts was to the total value of all deposit accounts held by
us at the time of liquidation.


                                       22

<PAGE>



         Upon a complete liquidation after the conversion,  each depositor would
have a claim, as a creditor,  of the same general  priority as the claims of all
of our  other  general  creditors.  Therefore,  except  as  described  below,  a
depositor's  claim  would be solely in the amount of the  balance in his deposit
account plus  accrued  interest.  A depositor  would not have an interest in the
residual value of our assets above that amount, if any.

         The  Plan  provides  for  the  establishment,  upon  completion  of the
conversion,  of a special  "liquidation  account"  for the  benefit of  Eligible
Account Holders and Supplemental Eligible Account Holders. Each Eligible Account
Holder and Supplemental Eligible Account Holder, if he continues to maintain his
deposit account with us, would be entitled upon our complete  liquidation  after
conversion,  to an interest in the  liquidation  account prior to any payment to
stockholders.  Each Eligible  Account  Holder would have an initial  interest in
such  liquidation  account for each deposit account held in us on the qualifying
date,  July 31, 1997.  Each  Supplemental  Eligible  Account Holder would have a
similar interest as of the qualifying date,  September 30, 1998. The interest as
to each deposit account would be in the same proportion of the total liquidation
account as the balance of the deposit account on the qualifying dates was to the
aggregate  balance in all the deposit  accounts of Eligible  Account Holders and
Supplemental  Eligible Account Holders on such qualifying dates. However, if the
amount in the deposit  account on any annual  closing date (December 31) is less
than the amount in such account on the  respective  qualifying  dates,  then the
interest in this special liquidation account would be reduced at that time by an
amount  proportionate  to any such  reduction,  and the interest  would cease to
exist  if  such  deposit  account  was  closed.  The  interest  in  the  special
liquidation  account will never be increased despite any increase in the related
deposit account after the respective qualifying dates.

         No merger,  consolidation,  purchase of bulk assets with assumptions of
savings accounts and other  liabilities,  or similar  transactions  with another
insured  institution  in which  transaction we in our converted form are not the
surviving  institution  shall be  considered  a  complete  liquidation.  In such
transactions,  the  liquidation  account  shall  be  assumed  by  the  surviving
institution.

Subscription Rights and the Subscription Offering

         Non-transferable  subscription  rights to purchase shares of the common
stock have been granted to persons and entities  entitled to purchase  shares in
the  subscription  offering  under  the  Plan.  If  the  community  offering  or
syndicated  community  offering,  as  described  below,  extends  beyond 45 days
following  the  completion of the  subscription  offering,  subscribers  will be
resolicited. Subscription priorities have been established for the allocation of
stock to the extent that more shares are subscribed for than are to be issued in
the conversion subject to the purchase  limitations set forth in the Plan and as
described  below under "-- Limitations on Purchases and Transfer of Shares." The
following priorities have been established:

Category 1: Eligible Account Holders (First Priority).  Eligible Account Holders
are persons who had a deposit  account of at least $50 with us on July 31, 1997.
Each Eligible Account Holder will receive  non-transferable  subscription rights
on a priority  basis to purchase  that number of shares of common stock which is
equal to the  greater  of  $100,000  of Common  Stock,  or 15 times the  product
(rounded down to the next whole number) obtained by multiplying the total number
of shares to be issued by a fraction of which the numerator is the amount of the
qualifying  deposit of the Eligible  Account  Holder and the  denominator is the
total amount of qualifying  deposits of all Eligible Account Holders (subject to
the  maximum  purchase  limitation).  If  there is an  oversubscription  in this
category,  shares shall be allocated among subscribing  Eligible Account Holders
so as to permit each such account holder, to the extent

                                       23

<PAGE>



possible,  to  purchase  the  lesser of 100  shares  or the total  amount of his
subscription.  Any  shares  not  so  allocated  shall  be  allocated  among  the
subscribing  Eligible  Account  Holders on an  equitable  basis,  related to the
amounts  of their  respective  qualifying  deposits  as  compared  to the  total
qualifying  deposits  of  all  subscribing  Eligible  Account  Holders.  Only  a
person(s)  with a  qualifying  deposit as of the  eligibility  record date (or a
successor entity or estate) shall receive  subscription rights in this category.
Any Person(s) added to a Savings  Account after the  Eligibility  Record Date is
not an Eligible  Account  Holder.  Subscription  rights received by officers and
directors in this  category  based on their  increased  deposits  with us in the
one-year period  preceding July 31, 1997, are  subordinated to the  subscription
rights of other Eligible Account  Holders.  See "-- Limitations on Purchases and
Transfer of Shares."

Category  2:   Supplemental   Eligible   Account  Holders   (Second   Priority).
Supplemental  Eligible  Account Holders are persons who had a deposit account of
at least $50 with us on September 30, 1998. Each  Supplemental  Eligible Account
Holder who is not an  Eligible  Account  Holder  will  receive  non-transferable
subscription  rights to  purchase  that  number of shares  which is equal to the
greater of $100,000 of Common  Stock,  or 15 times the product  (rounded down to
the next whole number)  obtained by multiplying the total number of shares to be
issued by a fraction  of which the  numerator  is the  amount of the  qualifying
deposit of the  Supplemental  Eligible Account Holder and the denominator is the
total amount of qualifying deposits of all Supplemental Eligible Account Holders
(subject to the maximum  purchase  limitation).  If the allocation  made in this
paragraph  results  in an  oversubscription,  shares  shall be  allocated  among
subscribing  Supplemental  Eligible  Account  Holders so as to permit  each such
account holder, to the extent possible,  to purchase the lesser of 100 shares or
the total  amount of his  subscription.  Any  shares not so  allocated  shall be
allocated  among the  subscribing  Supplemental  Eligible  Account Holders on an
equitable basis, related to the amounts of their respective  qualifying deposits
as compared to the total  qualifying  deposits of all  subscribing  Supplemental
Eligible  Account  Holders.  See "--  Limitations  on Purchases  and Transfer of
Shares."

         The rights of  Supplemental  Eligible  Account Holders to subscribe for
shares is subordinate to the rights of the Eligible Account Holders to subscribe
for shares.

Category 3: Other Depositors (Third Priority).  Other Depositors are persons who
have a deposit account of at least $50 on April 30, 1998, the voting record date
of our special  meeting,  and borrowers also as of the voting record date of our
special  meeting.  Each Other Depositor who is not an Eligible Account Holder or
Supplemental Eligible Account Holder, will receive non-transferable subscription
rights to purchase up to $100,000 of Common  Stock to the extent such shares are
available following  subscriptions by Eligible Account Holders,  Employee Plans,
and Supplemental  Eligible  Account  Holders.  In the event there are not enough
shares to fill the  orders of the Other  Depositors,  the  subscriptions  of the
Other Depositors will be allocated so that each subscribing Other Depositor will
be  entitled  to  purchase  the  lesser of 100  shares  or the  number of shares
ordered.  Any remaining  shares will be allocated among Other  Depositors  whose
subscriptions  remain  unsatisfied on a 100 share (or whatever  lesser amount is
available)  per order basis  until all orders have been filled on the  remaining
shares have been  allocated.  See "--  Limitations  on Purchases and Transfer of
Shares."

         Depositors in Non-Qualified  States. We will make reasonable efforts to
comply  with the  securities  laws of all states in the  United  States in which
persons  entitled  to  subscribe  for the shares  pursuant  to the Plan  reside.
However,  no person will be offered or allowed to purchase  any shares under the
Plan if he resides in a foreign  country or in a state with respect to which any
of the  following  apply:  (i) a small number of persons  otherwise  eligible to
subscribe  for shares  under the Plan  reside in that state or foreign  country;
(ii) the  granting of  subscription  rights or offer or sale of shares of common
stock to

                                       24

<PAGE>



those  persons would  require  either us or our employees to register  under the
securities  laws of that state or foreign  country as a broker or dealer,  or to
register or otherwise  qualify our  securities for sale in that state or foreign
country;  or (iii) such registration or qualification would be impracticable for
reasons of cost or  otherwise.  No payments will be made in lieu of the granting
of subscription rights to any person.

         Restrictions on Transfer of Subscription Rights and Shares. Persons are
prohibited from  transferring or entering into any agreement or understanding to
transfer  the  legal  or  beneficial  ownership  of their  subscription  rights.
Subscription rights may be exercised only by the person to whom they are granted
and only for his or her  account.  Each  person  subscribing  for shares will be
required to certify  that  he/she is  purchasing  shares  solely for his/her own
account and has not entered  into an agreement or  understanding  regarding  the
sale or transfer of those shares.  The regulations also prohibit any person from
offering  or  making an  announcement  of an offer or intent to make an offer to
purchase  subscription  rights or shares of common stock prior to the completion
of the Merger Conversion.

         We will pursue any and all legal and equitable remedies in the event we
become  aware of the transfer of  subscription  rights and will not honor orders
that we believe involve the transfer of  subscription  rights or which appear to
us to present other irregularities.

         Expiration Date. The  Subscription  Offering will expire at 12:00 noon,
Bethlehem,   Pennsylvania   Time,  on  December  __,  1998  (Expiration   Date).
Subscription  rights will become void if not exercised  prior to the  Expiration
Date.

Community Offering

         To the  extent  that  shares  remain  available  and  subject to market
conditions at or near the completion of the subscription  offering, we may offer
shares  in a  community  offering,  with  a  preference  to our  Employee  Stock
Ownership  Plan,  our  shareholders  and  natural  persons who reside in Carbon,
______________   Counties,   Pennsylvania,   on  a  best-efforts  basis  through
[Advisor].  Any orders  received in connection with the community  offering,  if
any, will receive a lower priority than orders properly made in the subscription
offering by persons  exercising  Subscription  Rights.  Common stock sold in the
community  offering  will  be  sold  at the  same  price  as all  shares  in the
subscription  offering.  We have the right to reject any orders in the community
offering.

         No  person  ordering  through a single  account  will be  permitted  to
purchase  more than  $100,000  of Common  Stock in the  community  offering.  In
addition, no person,  related person or persons acting together, may purchase in
all  categories  more than $100,000 of Common Stock sold in the  conversion.  To
order common stock in the community  offering,  if held, an executed stock order
and account  withdrawal  authorization (if applicable) must be received prior to
the termination of the community  offering.  Promptly upon receipt of applicable
funds, together with a properly executed stock order form and account withdrawal
authorization,  if applicable,  and certification,  [Advisor] will forward funds
for any order in the community  offering to us to be deposited in a subscription
escrow account.

         The date by which  orders must be received  in the  community  offering
("community  offering  Expiration  Date")  will  be  set by us at  the  time  of
commencement of the community  offering;  provided  however,  if the offering is
extended  beyond  _______,  1998,  each  subscriber will have the opportunity to
maintain, modify, or rescind his order. In such event, all funds received in the
community offering will be promptly returned with interest unless the subscriber
affirmatively indicates otherwise.


                                       25

<PAGE>



         If an order in the community  offering is accepted,  promptly after the
completion of the Conversion, a certificate for the appropriate amount of shares
will be forwarded to  ____________________________ as nominee for the beneficial
owner.  In the event that an order is not accepted in the community  offering or
that the Conversion is not  consummated,  we will promptly  refund with interest
the funds  received  to  ____________________________  who will then  return the
funds to the purchaser's account. If the appraisal of the estimated market value
of Nesquehoning is less than $2,125,000 or more than $3,306,250, each subscriber
will have the  right to  modify or  rescind  his  order.  The Plan also  permits
[Advisor] to conduct a syndicated  community offering,  but this is not expected
to occur. If a syndicated community offering does occur, it will be conducted on
a  best-efforts   basis  through   [Advisor]  (on  terms   negotiated  prior  to
commencement  of the  syndicated  community  offering) and [Advisor] will not be
committed to purchase any shares.

Ordering and Receiving Shares

         Use of Order Forms.  Rights to subscribe for stock in the  subscription
offering or to purchase  stock in the  community  offering  (if any) may only be
exercised by completing an original order form.  Persons  ordering shares in the
subscription offering must deliver by mail or in person a properly completed and
executed  original  order form to us prior to the Expiration  Date.  Order forms
must be accompanied by full payment for all shares ordered.  See "-- Payment for
Shares."  Subscription rights under the Plan will expire on the Expiration Date,
whether or not we have been able to locate each person  entitled to subscription
rights.  Once  submitted,  subscription  orders  cannot be revoked  without  our
consent unless the conversion is not completed  within 45 days of the Expiration
Date.

         In the event an order form (i) is not  delivered  and is returned to us
by the United  States Postal  Service or we are unable to locate the  addressee,
(ii) is not  received  or is  received  after  the  Expiration  Date,  (iii)  is
defectively  completed or executed,  or (iv) is not  accompanied by full payment
for the shares  subscribed for (including  instances  where a savings account or
certificate  balance from which withdrawal is authorized is insufficient to fund
the amount of such required payment),  the subscription rights for the person to
whom such rights have been  granted  will lapse as though that person  failed to
return the completed  order form within the time period  specified.  We may, but
will not be required to, waive any irregularity on any order form or require the
submission  of  corrected  order  forms or the  remittance  of full  payment for
subscribed  shares by such date as we specify.  The waiver of an irregularity on
an order form in no way obligates us to waive any other  irregularity on that or
on any other order form.  Waivers  will be  considered  on a case by case basis.
Photocopies of order forms,  payments from private third parties,  or electronic
transfers of funds will not be  accepted.  Our  interpretation  of the terms and
conditions  of the Plan and of the  acceptability  of the  order  forms  will be
final. We have the right to investigate any irregularity on any order form.

         To ensure that each  purchaser  receives a prospectus at least 48 hours
before the Expiration  Date in accordance  with Rule 15c2-8 of the Exchange Act,
no prospectus will be mailed any later than five days prior to such date or hand
delivered  any later than two days prior to such  date.  Execution  of the order
form will confirm  receipt or delivery in  accordance  with Rule  l5c2-8.  Order
forms will only be distributed with a prospectus.

         Payment for Shares.  Payment for shares of common stock may be made (i)
in cash,  if  delivered  in person,  (ii) by check or money  order,  or (iii) by
authorization  of withdrawal from savings  accounts  (including  certificates of
deposit)  maintained  with  us.  (Orders  of  $25,000  or  more  must be paid by
Nesquehoning  account  withdrawals,  certified  funds,  cashier's check or money
order.) Appropriate means

                                       26

<PAGE>



by which such  withdrawals may be authorized are provided for in the order form.
Once  such a  withdrawal  has been  authorized,  no  portion  of the  designated
withdrawal  amount may be used by the  subscriber  for any purpose other than to
purchase  the shares.  Where  payment  has been  authorized  to be made  through
withdrawal  from a savings  account,  the sum  authorized  for  withdrawal  will
continue to earn  interest at the contract  rate until the  conversion  has been
completed or terminated.  Interest penalties for early withdrawal  applicable to
certificate  accounts will not apply to withdrawals  authorized for the purchase
of shares;  however,  if a partial withdrawal  results in a certificate  account
with a  balance  less  than the  applicable  minimum  balance  requirement,  the
certificate  evidencing the remaining balance will earn interest at the passbook
savings account rate  subsequent to the withdrawal.  Payments made in cash or by
check or money  order,  will be  placed  in a  segregated  savings  account  and
interest will be paid by us at our passbook  savings  account rate from the date
payment is received until the conversion is completed or terminated. An executed
order form,  once  received by us, may not be  modified,  amended,  or rescinded
without our consent, unless the conversion is not completed within 45 days after
the conclusion of the subscription  offering,  in which event subscribers may be
given an opportunity to increase, decrease, or rescind their order. In the event
that the  conversion is not  consummated,  all funds  submitted  pursuant to the
offering will be refunded promptly with interest.

         Owners  of  self-directed  IRAs  may use  the  assets  of such  IRAs to
purchase  shares in the offering,  provided that such IRAs are not maintained on
deposit with us. Persons with IRAs  maintained  with us must have their accounts
transferred to an  unaffiliated  institution or broker to purchase shares in the
offering.  The Stock  Information  Center can assist  you in  transferring  your
self-directed IRA. Because of the paperwork  involved,  persons owning IRAs with
us who wish to use their IRA account to  purchase  stock in the  offering,  must
contact the Stock Information Center no later than ___________, 1998.

         The ESOP may subscribe  for shares by  submitting  its order form along
with evidence of a loan commitment  from a financial  institution or the Company
for the purchase of the shares  during the  subscription  offering and by making
payment for shares on the date of completion of the conversion.

         Federal regulations  prohibit us from lending funds or extending credit
to any person to purchase shares in the conversion.

         Delivery of Stock  Certificates.  Certificates  representing  shares of
common stock  issued in the  conversion  will be mailed to the  person(s) at the
address noted on the order form, as soon as practicable  following  consummation
of the conversion. Any certificates returned as undeliverable will be held until
properly  claimed or otherwise  disposed.  Persons  ordering shares might not be
able to sell their shares until they receive their stock certificates.

Plan of Distribution

         Materials   for  the  offering  have  been   distributed   to  eligible
subscribers by mail.  Additional  copies are available at our Stock  Information
Center.  Our officers may be available to answer questions about the conversion.
Responses to questions about us will be limited to the information  contained in
this document.  Officers will not be authorized to render investment advice. All
subscribers  for the shares  being  offered will be  instructed  to send payment
directly to us. The funds will be held in a segregated  special  escrow  account
and will not be released until the closing of the conversion or its termination.


                                       27

<PAGE>



Marketing Arrangements

         We have engaged  [Advisor] as our financial  advisor in connection with
the offering.  [Advisor] has agreed to exercise its best efforts to assist us in
the sale of the  shares in the  offering.  [Advisor]  will  receive a fee of (a)
____% of the  aggregate  dollar  amount of common stock sold in the offerings to
investors  who  reside  in  Pennsylvania  and  those  counties  of  ____________
(excluding  shares  sold to  Nesquehoning  and First Star  trustees,  directors,
executive officers and their associates,  and to the ESOP); and (b) ____% of the
aggregate  dollar  amount of common stock sold in the offerings to investors who
reside outside the areas  described in (a). This fee,  however,  will not exceed
$_______.  Of this fee $______ has already  been paid to  [Advisor] We will also
reimburse  [Advisor]  for its  out-of-pocket  expenses (up to $______) and legal
expenses  (up to  $______).  We have also  agreed  to  indemnify  [Advisor]  for
reasonable  costs and expenses in connection  with certain claims or liabilities
which might be  asserted  against  [Advisor].  This  indemnification  covers the
investigation,  preparation of defense and defense of any action,  proceeding or
claim relating to, among other things,  misrepresentation  or breach of warranty
of the written  agreement  between  [Advisor]  and us or the omission or alleged
omission of a material  fact required to be stated or necessary in order to make
disclosure  in the  prospectus  and related  documents not  misleading.  We will
negotiate the fees and  reimbursement  of expenses for [Advisor] before we begin
any syndicated community offering.

         The shares  will be offered  principally  by the  distribution  of this
document and through activities  conducted at the Stock Information  Center. The
Stock Information Center is expected to operate during our normal business hours
throughout the offering. A registered  representative employed by [Advisor] will
be working at, and supervising the operation of, the Stock  Information  Center.
[Advisor] will assist us in responding to questions regarding the conversion and
the offering and  processing  order forms.  Our personnel will be present in the
Stock Information Center to assist [Advisor] with clerical matters and to answer
questions related solely to our business.

Stock Pricing

         We have retained  Feldman  Financial  Advisors,  Inc.,  an  independent
consulting  and appraisal  firm,  which is  experienced  in the  evaluation  and
appraisal of business entities,  including savings institutions  involved in the
conversion  process to prepare  an  appraisal  of our  estimated  market  value.
Feldman  Financial  Advisors  will  receive  fees of $15,000 for  preparing  the
appraisal and also will be reimbursed reasonable out-of-pocket expenses. We have
agreed to indemnify  Feldman  Financial  Advisors  under  certain  circumstances
against  liabilities and expenses arising out of or based on any misstatement or
untrue  statement of a material fact contained in the information we supplied to
Feldman Financial Advisors.

         Feldman Financial  Advisors has prepared the appraisal in reliance upon
the  information  contained  herein,  including  the financial  statements.  The
appraisal contains an analysis of a number of factors including, but not limited
to, our financial  condition and operating trends,  the competitive  environment
within which we operate,  operating  trends of certain savings  institutions and
savings  and  loan  holding  companies,   relevant  economic  conditions,   both
nationally and in the  Commonwealth of Pennsylvania  which affect the operations
of  savings   institutions,   and  stock  market   values  of  certain   savings
institutions. In addition, Feldman Financial Advisors has advised us that it has
considered the effect of the additional capital raised by the sale of the shares
on our estimated aggregate pro forma market value.


                                       28

<PAGE>



         On the basis of the above,  Feldman Financial  Advisors has determined,
in its  opinion,  that as of  _______,  1998,  the  estimated  market  value was
$2,500,000.   Department  regulations  require,   however,  that  the  appraiser
establish  a range of value  for the  stock to  allow  for  fluctuations  in the
aggregate  value of the  stock  due to  changing  market  conditions  and  other
factors.  Accordingly,  Feldman  Financial  Advisors has  established a range of
value from  $2,125,000 to $2,875,000 for the offering,  the EVR. The EVR will be
updated  prior to  consummation  of the  conversion  and the EVR may increase to
$3,306,250 without resolicitation of subscriptions.

         The  board  of  directors  has  reviewed  the  independent   appraisal,
including  the  stated   methodology  of  the  independent   appraiser  and  the
assumptions used in the preparation of the independent  appraisal.  The board of
directors is relying upon the  expertise,  experience  and  independence  of the
appraiser  and  is  not  qualified  to  determine  the  appropriateness  of  the
assumptions.

         In order for stock sales to take place, Feldman Financial Advisors must
confirm  to the  Department  that,  to the best of Feldman  Financial  Advisors'
knowledge and judgment,  nothing of a material  nature has occurred  which would
cause Feldman  Financial  Advisors to conclude that the aggregate sale price for
the shares would not be compatible with Feldman Financial  Advisors' estimate of
our pro forma market value  immediately upon conversion.  If, however,  facts do
not justify such a statement, an amended EVR may be established.

         The  appraisal  is  not  a  recommendation   of  any  kind  as  to  the
advisability  of purchasing  these shares.  In preparing the appraisal,  Feldman
Financial  Advisors has relied upon and assumed the accuracy and completeness of
financial and statistical information provided by us. Feldman Financial Advisors
did not  independently  verify the financial  statements  and other  information
provided  by us, nor did  Feldman  Financial  Advisors  independently  value our
assets and liabilities.  The appraisal  considers us only as a going concern and
it  should  not be  viewed  as our  liquidation  value.  Moreover,  because  the
appraisal is based upon  estimates and  projections of a number of matters which
are subject to change, the market price of the common stock could decline.

Change in Number of Shares to be Issued in the Merger Conversion

         Depending  on  market  and  financial  conditions  at the  time  of the
completion  of the  offerings,  we may  significantly  increase or decrease  the
number of shares to be issued in the conversion.  In the event of an increase in
the  valuation,  we may  increase the total number of shares to be issued in the
conversion.  An  increase  in the  total  number  of  shares to be issued in the
conversion would decrease a subscriber's  percentage  ownership interest and the
pro forma net worth (book value) per share and increase the pro forma net income
and net worth (book  value) on an  aggregate  basis.  In the event of a material
reduction in the valuation, we may decrease the number of shares to be issued to
reflect the reduced  valuation.  A decrease in the number of shares to be issued
in the conversion would increase a subscriber's  percentage  ownership  interest
and the pro forma net worth (book  value) per share and  decrease  pro forma net
income and net worth on an aggregate basis.

         Persons ordering shares will not be permitted to modify or cancel their
orders  unless  the  change in the  number of shares to be issued in the  Merger
Conversion  results in an offering which is either less than  $2,125,000 or more
than  $3,306,250.  Persons  who did not  subscribe  for shares will not have the
opportunity to do so.

                                       29

<PAGE>



Limitations on Purchases and Transfer of Shares

         The Plan  provides for certain  additional  purchase  limitations.  The
minimum purchase is 25 shares and the maximum purchase for any individual person
or persons  ordering  through a single account,  is $100,000 of Common Stock (or
2,075  shares).  In  addition,  no person or persons  ordering  through a single
account,  together with their  associates,  or group of persons acting together,
may purchase more than $100,000 of Common Stock (or 2,075 shares).  However, the
ESOP  may  purchase  up to 10% of the  shares  sold.  Furthermore,  the  Plan of
Conversion  provides that officers and  directors and their  associates  may not
purchase,  in the aggregate,  more than 35% of the shares issued pursuant to the
conversion.

         Depending on market  conditions  and the results of the  offering,  the
board of directors  may, if the Department  agrees,  increase or decrease any of
the  purchase  limitations  without  the  approval  of our  members  and without
resoliciting  subscribers.  If the maximum  purchase  limitation  is  increased,
persons who ordered the maximum  amount will be given the first  opportunity  to
increase their orders.  In doing so the  preference  categories in the offerings
will be followed.

         In the event of an  increase in the total  number of shares  offered in
the  conversion  due to an  increase  in the  EVR  of up to 15%  (the  "Adjusted
Maximum"),  the  additional  shares will be allocated in the following  order of
priority: (i) in the event that there is an oversubscription by Eligible Account
Holders, to fill unfulfilled  subscriptions of Eligible Account Holders; (ii) in
the event that there is an  oversubscription  by Supplemental  Eligible  Account
Holders,  to fill  unfulfilled  subscriptions  to Supplemental  Eligible Account
Holders;  (iii)  in  the  event  that  there  is an  oversubscription  by  Other
Depositors, to fill unfulfilled  subscriptions of Other Depositors;  and (iv) to
fill unfulfilled subscriptions in the community offering to the extent possible.

         The  term  "associate"  of  a  person  means  (i)  any  corporation  or
organization  (other than us or a  majority-owned  subsidiary  of ours) of which
such  person is an  officer  or  partner  or is,  directly  or  indirectly,  the
beneficial  owner of 10% or more of any  class of  equity  securities,  (ii) any
trust or other estate in which such person has a substantial beneficial interest
or as to which such person serves as trustee or in a similar fiduciary  capacity
(excluding  tax-qualified  employee stock benefit plans), and (iii) any relative
or spouse of such person or any relative of such  spouse,  who has the same home
as such  person or who is one of our  directors  or  officers,  or a director or
officer of any of our subsidiaries. For example, a corporation of which a person
serves as an officer  would be an associate of that person,  and  therefore  all
shares purchased by that corporation would be included with the number of shares
which that person individually could purchase under the above limitations.

         The term  "officer"  may include our chairman of the board,  president,
vice  presidents  in charge  of  principal  business  functions,  secretary  and
treasurer and any other person  performing  similar  functions.  All  references
herein to an officer have the same meaning as used for an officer in the Plan.

         To order  shares in the  conversion,  persons  must  certify that their
purchase does not conflict with the purchase limitations.  In the event that the
purchase  limitations  are exceeded by any person  (including  any  associate or
group of persons  affiliated or otherwise  acting in concert with such persons),
we will have the right to  purchase  from  that  person at $48.20  per share all
shares  acquired by that person in excess of the  purchase  limitations.  If the
excess shares have been sold by that person,  we may recover the profit from the
sale of the shares by that  person.  We may assign our right  either to purchase
the excess shares or to recover the profits from their sale.

                                       30

<PAGE>




         Shares of common stock  purchased  pursuant to the  conversion  will be
freely transferable,  except for shares purchased by our directors and officers.
For certain restrictions on the shares purchased by directors and officers,  see
"--  Restrictions on Sales and Purchases of Shares by Trustees and Officers." In
addition, under guidelines of the NASD, members of the NASD and their associates
are subject to certain  restrictions on the transfer of securities  purchased in
accordance with subscription  rights and to certain reporting  requirements upon
purchase of such securities.

Restrictions on Repurchase of Shares

         Generally,  during the first year following the conversion, the Company
may not  repurchase  its shares and  during  each of the second and third  years
following the  conversion,  the Company may repurchase up to five percent of the
outstanding  shares  provided  they are purchased in  open-market  transactions.
Repurchases  must not cause us to become  undercapitalized  and at least 10 days
prior  notice  of  the  repurchase  must  be  provided  to the  Department.  The
Department may disapprove a repurchase program upon a determination that (1) the
repurchase  program  would  adversely  affect our financial  condition,  (2) the
information  submitted is  insufficient  upon which to base a  conclusion  as to
whether the  financial  condition  would be adversely  affected,  or (3) a valid
business purpose was not demonstrated. However, the Department may grant special
permission to repurchase shares after six months following the conversion and to
repurchase  more than five percent during each of the second and third years. In
addition,  the Securities and Exchange  Commission ("SEC") rules also govern the
method,  time,  price,  and  number  of  shares  of  common  stock  that  may be
repurchased by the Company and  affiliated  purchasers.  If, in the future,  the
rules and  regulations  regarding the repurchase of stock are  liberalized,  the
Company may utilize the rules and regulations then in effect.

Restrictions on Sales and Purchases of Shares by Trustees and Officers

         Shares  purchased by trustees and officers of the  Nesquehoning may not
be sold for one year following the conversion,  except in the event of the death
of the trustee or officer.  Any shares  issued to  directors  and  officers as a
stock dividend, stock split, or otherwise with respect to restricted stock shall
be subject to the same restrictions.

         For three years  following the  conversion,  directors and officers may
purchase  shares only  through a  registered  broker or dealer.  Exceptions  are
available only if the Department has approved the purchase or the purchase is an
arm's length  transaction  and involves more than one percent of the outstanding
shares.

Interpretation and Amendment of the Plan

         We  have  the   authority  to  interpret   and  amend  the  Plan.   Our
interpretations  are final.  Amendments  to the Plan after the receipt of member
approval will not need further member approval unless required by the Department
and /or FDIC.

Conditions and Termination

         Completion of the  conversion  requires (i) the approval of the Plan by
the  affirmative  vote of a majority of the total number of votes eligible to be
cast by our members,  and (ii) completion of the sale of shares within 24 months
following approval of the Plan by our members. If these conditions are not

                                       31

<PAGE>



satisfied,  the Plan will be terminated and we will continue our business in the
mutual form of organization.  We may terminate the Plan at any time prior to the
meeting  of  members  to vote on the  Plan or at any  time  thereafter  with the
approval of the Department and non-objection by the FDIC.

Other

         All  statements  made in this  document  are  hereby  qualified  by the
contents of the Plan of  Conversion,  the material  terms of which are set forth
herein.  The Plan of  Conversion  is attached to the proxy  statement  mailed to
certain  depositors.  Copies  of the Plan are  available  from us and  should be
consulted  for  further  information.  Adoption  of the  Plan by  Nesquehoning's
depositors authorizes us to interpret, amend or terminate the Plan.

                      MANAGEMENT'S DISCUSSION AND ANALYSIS

         Management's  discussion  and  analysis  is  intended  to assist you in
understanding our financial condition and results of operations. The information
in this section should also be read with our Consolidated  Financial  Statements
and Notes to the Consolidated  Financial  Statements  included elsewhere in this
document.

General

         Our results of  operations  depend  primarily on net  interest  income,
which is determined by (i) the  difference  between rates of interest we earn on
our interest-earning assets and the rates we pay on interest-bearing liabilities
(interest rate spread), and (ii) the relative amounts of interest-earning assets
and interest-bearing liabilities. Our results of operations are also affected by
noninterest  income,  including,  income from customer  deposit  account service
charges,  gains on sales of loans, gains and losses from the sale of investments
and mortgage-backed  securities and noninterest expense,  including,  primarily,
compensation and employee benefits,  federal deposit insurance premiums,  office
occupancy  cost,  and data  processing  cost. Our results of operations are also
affected  significantly  by general and  economic  and  competitive  conditions,
particularly  changes in market interest rates,  government policies and actions
of regulatory authorities, all of which are beyond our control.

Market Risk Analysis

         Our assets and  liabilities  may be analyzed by examining the extent to
which they are interest rate sensitive and by monitoring the expected effects of
interest rate changes on our net portfolio value.

         An asset or liability is interest rate sensitive within a specific time
period if it will  mature or  reprice  within  that time  period.  If our assets
mature or reprice more quickly or to a greater extent than our liabilities,  our
net  portfolio  value and net  interest  income  would tend to  increase  during
periods of rising interest rates but decrease during periods of falling interest
rates.  Conversely,  if our assets  mature or reprice more slowly or to a lesser
extent than our  liabilities,  our net portfolio  value and net interest  income
would tend to decrease  during  periods of rising  interest  rates but  increase
during  periods of falling  interest  rates.  Our policy has been to address the
interest rate risk inherent in the historical  savings  institution  business of
originating  long-term  loans  funded  by  short-term  deposits  by  maintaining
sufficient liquid assets for material and prolonged changes in interest rates.


                                       32

<PAGE>



         We  originate  fixed-  and  adjustable-rate  real  estate  loans  which
approximated  73% of our loan portfolio at June 30, 1998. To manage the interest
rate  risk on this type of loan  portfolio,  we  emphasize  the  origination  of
adjustable-rate  loans and sell a portion of our fixed-rate  mortgage  loans. At
June 30, 1998, adjustable-rate mortgage loans totalled $62.7 million or 31.7% of
our total loan  portfolio.  We also  maintain a portfolio of liquid assets which
includes   investment   securities  and   mortgage-backed   securities.   As  an
asset/liability  management  tool, we may use alternative  sources of funding if
deposit pricing in our local market area is not acceptable.  Maintaining  liquid
assets  tends to reduce  potential  net income  because  liquid  assets  usually
provide a lower yield than other interest-earning assets.

Net Portfolio Value

         In order to encourage  savings  associations  to reduce their  interest
rate risk, the  Department  adopted a rule  incorporating  an interest rate risk
("IRR")  component  into the risk-based  capital  rules.  The IRR component is a
dollar  amount  that will be  deducted  from total  capital  for the  purpose of
calculating an institution's  risk-based capital  requirement and is measured in
terms of the  sensitivity  of its net  portfolio  value  ("NPV")  to  changes in
interest rates. NPV is the difference  between incoming and outgoing  discounted
cash flows  from  assets,  liabilities,  and  off-balance  sheet  contracts.  An
institution's  IRR  is  measured  as the  change  to its  NPV as a  result  of a
hypothetical 200 basis point ("bp") change in market interest rates. A resulting
change in NPV of more than 2% of the  estimated  present  value of total  assets
("PV")  will  require  the  institution  to deduct  from its capital 50% of that
excess  change.  The rules provide that the  Department  will  calculate the IRR
component  quarterly for each institution.  The following table presents our NPV
at June 30, 1998.

<TABLE>
<CAPTION>
      Changes
     in Market                                     $                       %
   Interest Rates      NPV Amount                Change               Change in NPV              NPV Ratio(1)
   --------------      ----------           -----------------   ------------------------   ------------------

   (basis points)

<S>     <C>            <C>                    <C>                      <C>                         <C>  
         +400            5,409                  (17,808)                 (76.7)                      1.87%

         +300            11,437                 (11,779)                 (50.7)                      3.83%

         +200            16,112                  (7,105)                 (30.6)                      5.27%

         +100            20,344                  (2,873)                 (12.4)                      6.50%

            0            23,217                    --                      --                        7.28%

         -100            23,352                    135                     .6                        7.21%

         -200            21,427                  (1,789)                 (7.7)                       6.53%

         -300            19,884                  (3,333)                 (14.4)                      5.98%

         -400            19,217                  (4,000)                 (17.2)                      5.68%

</TABLE>

- ------------------
(1) Calculated as the estimated NPV divided by present value of total assets.


                                       33

<PAGE>



         Management believes these calculations indicate that we would be deemed
to have a more  than  normal  level  of  interest  rate  risk  under  applicable
regulatory  capital  requirements  based  on the  current  level  of  regulatory
capital.

         Computations  of  prospective  effects of  hypothetical  interest  rate
changes are based on numerous  assumptions,  including relative levels of market
interest rates,  prepayments and deposit  run-offs and should not be relied upon
as  indicative  of actual  results.  Certain  shortcomings  are inherent in such
computations.   Although   certain  assets  and  liabilities  may  have  similar
maturities  or periods of  repricing,  they may react at different  times and in
different degrees to changes in market rates of interest.  The interest rates on
certain types of assets and  liabilities  may fluctuate in advance of changes in
market interest rates,  while rates on other types of assets and liabilities may
lag  behind  changes  in  market  interest  rates.  In the  event of a change in
interest  rates,   prepayments  and  early   withdrawal   levels  could  deviate
significantly  from those  assumed in making the  calculations  set forth above.
Additionally,  an  increased  credit  risk may result as many  borrowers  may be
unable to service their debt in the event of an interest rate increase.

         Our board of directors  reviews our asset and liability  policies on an
annual basis.  The board of directors  meets  quarterly to review  interest rate
risk and  trends,  as well as  liquidity  and capital  ratios and  requirements.
Management administers the policies and determinations of the board of directors
with respect to our asset and liability goals and strategies. We expect that our
asset and liability  policies and strategies  will continue as described so long
as competitive and regulatory  conditions in the financial  institution industry
and market interest rates continue as they have in recent years.

         Asset and Liability Management. The Bancorp's exposure to interest rate
risk results from the difference in maturities on  interest-bearing  liabilities
and  interest-earning  assets and the volatility of interest rates.  Because the
Bancorp's  liabilities  have a shorter  maturity than its assets,  the Bancorp's
earnings  will be  negatively  affected  during the  periods of rising  interest
rates.  Management has been working to increase the interest rate sensitivity of
the Bancorp's assets and decrease the sensitivity of its liabilities.

         As rates on sources of funds have  become  deregulated  and  subject to
competitive pressures, financial institutions have become increasingly concerned
with the extent to which they are able to match  maturities of  interest-earning
assets  and  interest-bearing  liabilities.  Such  matching  is  facilitated  by
examining the extent to which such assets and  liabilities  are  "interest  rate
sensitive and by monitoring an institution's  interest rate sensitivity 'gap. An
asset or liability is considered to be interest rate sensitive if it will mature
or reprice within a specific time period.  The interest rate  sensitivity gap is
defined as the excess of interest-earning  assets maturing or repricing within a
specific  time period over  interest-bearing  liabilities  maturity or repricing
within that time period.

Financial Condition

         Total assets  increased at June 30, 1998, to $316.1 million from $270.9
million at June 30, 1997, an increase of $45.2 million or 16.7%. The increase in
total assets was attributable primarily to an increase in loans receivable which
increased by $45.6  million to $195.1  million  from $149.5  million at June 30,
1997.



                                       34

<PAGE>



         Real Estate  acquired  through  foreclosure  ('REO") is recorded at the
lower of cost or fair market value upon acquisition of the real estate less cost
to dispose.  REO increased to $1,129,000 at June 30, 1998, from $767,000 at June
30, 1997.  At June 30, 1998,  REO  consisted  of twelve  single-family  dwelling
units, with seven of these properties located in the Pocono mountains.

         Deposits  increased  to $145.1  million at June 30,  1998,  from $118.7
million at June 30, 1997, an increase of $26.4  million or 22.4%.  This increase
in deposits is concentrated primarily in certificates of deposit which increased
by $2.2 million to $104.1  million from $85.4 million and in money market demand
accounts which increased by $5.6 million to $15.4 million from $9.8 million.

         Advances from the Federal Home Loan Bank increased to $144.5 million at
June 30,  1998,  from  $129.4  million at June 30,  1997,  an  increase of $15.1
million  or  11.7%.  The  proceeds  from  these  advances  were used to fund the
aforementioned increase in loans receivable.

         Stockholders'  equity increased to $15.1 million at June 30, 1998, from
$12 million at June 30, 1997, an increase of approximately  $3.1 million or 25.8
%. The  increase is mainly  attributable  to net income from  operations  and an
increase in the unrealized gain on securities available for sale.

         Non-Performing  Assets.  First  Star  places  all loans 90 days or more
delinquent,  or sooner,  if the  collection  of  principal  or interest  becomes
doubtful,  on non-accrual status. At June 30, 1998 the Bancorp's  non-performing
assets were $4.2 million  compared to $4.9 million at June 30, 1997, an decrease
of $700,000 or 14.3%.  The ratio of  non-performing  assets to total  assets was
1.3% at June 30, 1998 compared to 1.8 % at June 30, 1997.

         The  non-accrual  non-consumer  leases  represent  the  acquisition  of
numerous  leases and  campground  interests that were purchased from The Bennett
Funding Group,  Inc. and its  subsidiaries.  These  companies  which service the
leases, including all collection work, are in Chapter 11 bankruptcy proceedings.
The Securities and Exchange  Commission has alleged fraud by at least one of the
principals of The Bennett Funding Group,  Inc..  While most lessees  continue to
make their  payments to The Bennett  Funding  Group,  the Trustee  disputes  the
ownership  and has raised  various  other  issues in the  proceedings  which may
affect collectibility.  First Star maintains a reserve of 25% of the outstanding
balance due from The Bennett Funding Group pending  additional  legal results of
the disputed issues.



                                       35

<PAGE>



Average Balance Sheet

         The  following  table sets forth  certain  information  relating to the
Company's  average  balance  sheet and reflects the average  yield on assets and
average cost of  liabilities  for the periods  indicated and the average  yields
earned and rates paid.  Such yields and costs are derived by dividing  income or
expense by the average balance of assets or liabilities,  respectively,  for the
periods  presented.  Average  balances  are  derived  from  month-end  balances.
Management does not believe that the use of month-end  balances instead of daily
average  balances  has  caused  any  material  differences  in  the  information
presented.

<TABLE>
<CAPTION>
                                                 At June 30,                        Year Ended June 30,
                                                 -----------  ------------------------------------------------------------------
                                                    1998                   1998                             1997
                                                ------------- -------------------------------- ---------------------------------
                                                               Average   Interest     Average   Average    Interest     Average
                                                   Yield/Cost  Balance    Income    Yield/Cost  Balance     Income    Yield/Cost
                                                   ----------  -------    ------    ----------  -------     ------    ----------
<S>                                                  <C>      <C>        <C>          <C>     <C>           <C>         <C>  
Interest-earning assets:
 Loans receivable(1)............................       8.03%    170,991    13,470       7.84%   150,727       11,852      7.86%
 Investment securities(2).......................       6.58     114,451     7,769       6.78     65,616        4,430      6.75
                                                                -------    ------               -------      -------

  Total interest-earning assets.................       7.50%    285,442    21,239       7.44%   216,343       16,192      7.48%
Non-interest-earning assets.....................                  4,162                           4,318
  Total assets..................................                289,904                         220,661
Interest-bearing liabilities:
NOW accounts . .................................       2.12%     14,250       311       2.18%    13,036          267      2.05%
Passbook and club accounts......................       2.72      10,427       283       2.71     10,029          278      2.78
Money market demand accounts....................       4.22      12,902       572       4.43      9,991          420      4.20
Certificates of Deposit.........................       5.83      96,108     5,472       5.69     81,745        4,504      5.51
 Other liabilities..............................       5.92     137,734     7,972       5.79     91,328        4,937      5.41
                                                                -------   -------               -------      -------
Total interest-bearing liabilities..............       5.49%    271,421  $ 14,610       5.38%   206,129     $ 10,406      5.05%
                                                                -------   =======               -------      =======
Non-interest-bearing liabilities................                  4,271                           3,239
                                                               --------                        --------
  Total liabilities.............................                275,692                         209,368
Retained earnings...............................                 14,212                          11,293
                                                                -------                         -------
  Total liabilities and retained earnings.......               $289,904                        $220,661
                                                                =======                         =======
Net interest income.............................                         $  6,629                           $  5,786
                                                                          =======                            =======
Interest rate spread(3).........................       2.01%                            2.05%                             2.43%
                                                     ======                           ======                            ======
Net yield on interest-earning assets(4).........       2.12%                            2.32%                             2.67%
                                                     ======                           ======                            ======
Ratio of average interest-earning assets to
  average interest-bearing liabilities..........     105.28%                          105.28%                           104.95%
                                                     ======                           ======                            ======
</TABLE>

- ---------------------------------
(1)  Average balances include non-accrual loans.
(2)  Includes interest-bearing deposits in other financial institutions.
(3)  Interest-rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(4)  Net yield on  interest-earning  assets  represents net interest income as a
     percentage of average interest-earning assets.


                                       36

<PAGE>



         The table below sets forth certain information regarding changes in our
interest  income  and  interest  expense  for the  periods  indicated.  For each
category   of   interest-earning   assets  and   interest-bearing   liabilities,
information  is  provided  on  changes  attributable  to (i)  changes  in volume
(changes  in  average  volume  multiplied  by old rate);  (ii)  changes in rates
(changes in rate multiplied by old average volume); (iii) changes in rate-volume
(changes in rate multiplied by the change in average volume).

<TABLE>
<CAPTION>
                                                                     Year Ended June 30,
                                                       ------------------------------------------------
                                                                        1998 vs. 1997
                                                       ------------------------------------------------
                                                                     Increase/(Decrease)
                                                                           Due to
                                                       ------------------------------------------------
                                                                                   Rate/
                                                        Volume         Rate        Volume        Total
                                                        ------         ----        ------        -----
                                                                   (Dollars in thousands)
<S>                                                     <C>           <C>           <C>         <C>   
Interest-earning assets:
  Loans receivable................................      $1,593       $ (30)       $   (4)       $1,559
  Investment securities...........................         995           76            55        1,126
  Mortgage-backed securities......................       2,104           38            29        2,171
  FHLB stock......................................         144           26            14          184
                                                         -----         ----         -----        -----
     Total interest-earning assets................       4,836          110            94        5,040
                                                         -----         ----         -----        -----

Interest-bearing liabilities:
  NOW and money market deposits...................         147           40             8          195
  Savings and certificate accounts................         802          140            26          968
  FHLB borrowings.................................       2,511          347           176        3,034
                                                         -----         ----          ----        -----
     Total interest-bearing liabilities...........       3,460          527           210        4,197
                                                         -----         ----          ----        -----

Increase (decrease) in net interest income........      $1,376        $(417)        $(116)      $  843
                                                         =====         ====          ====        =====
</TABLE>



Results of Operations for the Years Ended June 30, 1998 and 1997

         General. The largest components of the Company's total income and total
expenses  are interest  items.  As a result,  First Star's  earnings are greatly
influenced by its net interest  income,  which is  determined by the  difference
between the interest earned on its interest-earning assets and the rates paid on
its  interest-bearing  liabilities  ('interest  rate  spread') as well as by the
relative   amounts  of  its   interest-earning   assets   and   interest-bearing
liabilities.

         Like most savings banks, First Star's interest income and cost of funds
are  substantially  affected by general  economic  conditions and by policies of
regulatory   authorities  of  the  state  and  federal  government.   Because  a
significant  portion  of the  Bancorp's  assets  consist  of fixed  rate  loans,
increases  in  interest  costs  will  result in a decline in the  Bancorp's  net
interest income or possibly a net interest loss.

         Results of Operations.  The Company recorded a net income of $2,816,223
for the fiscal year ended June 30, 1998,  representing a 86.6% increase from the
$1,509,557  net income  recorded  for the fiscal  year ended June 30, 1997 and a
increase of 121.7% from the $1,270,509  net income  recorded for the fiscal year
ended June 30, 1996. The increase from June 30, 1997, is mainly  attributable to
an increase of $843,377 in net interest income and an increase in gains realized
on the sale of  mortgage-backed  securities of $804,233.  The increase from June
30,  1996,  is also  attributable  to an  increase  in net  interest  income  of
$2,157,038  and an  increase in gains  realized  on the sale of  mortgage-backed
securities of $1,087,586, which was partially offset by an increase in operating
expenses of $733,150 to $3,581,269 from $2,848,119.

                                       37

<PAGE>




         Net  Interest  Income.  Net  interest  income  is the most  significant
component of our income from  operations.  Net interest income is the difference
between  interest we receive on our  interest-earning  assets,  primarily loans,
investment   and   mortgage-backed   securities  and  interest  we  pay  on  our
interest-bearing liabilities, primarily deposits. Net interest income depends on
the volume of and rates earned on interest-earning  assets and the volume of and
rates paid on interest-bearing liabilities.

         Total Interest  Income.  For the fiscal year ended June 30, 1998, total
interest  income  increased to $21.2  million from $16.2 million for fiscal year
ended June 30, 1997.  This  increase of $5 million or 30.86% is due primarily to
an increase in income on loans  receivable  to $13.5 million at June 30, 1998 as
compared  to $11.9  million  at June 30,  1997 and to an  increase  in income on
mortgage-backed securities to $4.8 million at June 30, 1998 from $2.7 million at
June 30,  1997.  During  the same time  periods  the  average  balance  on loans
receivable  increased  by $20.3  million to $171  million at June 30,  1998 from
$150.7  million at June 30,  1997,  and the average  balance on  mortgage-backed
securities  increased  by $32.6  million to $74.7  million at June 30, 1998 from
$42.1 million at June 30, 1997.

         Total  Interest  Expense.  Total  interest  expense  increased to $14.6
million  for the  fiscal  year ended June 30,  1998 from $10.4  million  for the
fiscal year ended June 30, 1997. The two  components of total  interest  expense
are  interest on deposits,  which  increased by $1.1 million for the fiscal year
ended June 30, 1998 to $6.6  million from $5.5 million for the fiscal year ended
June 30, 1997 and interest on  borrowings,  which  increased by $3.1 million for
the fiscal  year ended June 30,  1998 to $8 million  from $4.9  million  for the
fiscal year ended June 30, 1997.

         Provision For Loan Losses.  Historically,  we have  emphasized our loss
experience over other factors in establishing the provision for loan losses.  We
review  the  allowance  for loan  losses in  relation  to (i) our past loan loss
experience,  (ii)  known and  inherent  risks in our  portfolio,  (iii)  adverse
situations that may affect the borrower's  ability to repay,  (iv) the estimated
value  of any  underlying  collateral,  and  (v)  current  economic  conditions.
Management believes the allowance for loan losses is at a level that is adequate
to provide for estimated losses. However, there can be no assurance that further
additions will not be made to the allowance and that such losses will not exceed
the estimated amount. See "Business of First Star Savings Bank -- Non-performing
and Problem Assets -- Allowance for Loan Losses."

         The  provision  for loan losses was  $385,000 for the fiscal year ended
June 30, 1998,  as compared to $220,000 for the fiscal year ended June 30, 1997.
The amount  charged to operations  and the related  balance in the allowance for
loan loss is based on periodic  reviews of the portfolio by  management.  At its
current level, the allowance for loan loss represents .75% of loans  outstanding
at June 30, 1998 as compared to .77% of loans outstanding at June 30, 1997.

         Other Income. Included in other income are loan servicing income, gains
or losses on sales of  mortgage-backed  securities and other  investments by the
Bank, and other miscellaneous sources of operating income.

         During the fiscal year ended June 30, 1998,  other income  increased to
$1,759,745 from $720,463 for the fiscal year ended June 30, 1997. The reason for
the  increases  are  mainly  attributable  to  increases  in the amount of gains
realized on the sale of mortgage-backed  securities which was $1,087,586 for the
fiscal year ended June 30, 1998 and  $283,353 for the fiscal year ended June 30,
1997.  Also  included in other income were gains  realized on the sale of REO of
$101,345  and  $73,246  for the  fiscal  years  ended  June 30,  1998 and  1997,
respectively.

         Operating  Expenses.  Total operating  expenses  decreased  $455,007 or
11.3% to  $3,581,269  for the fiscal  year ended June 30,  1998,  as compared to
$4,036,276 for the fiscal year ended June 30, 1997.

                                       38

<PAGE>




         The primary  component of operating  expenses was salaries and employee
benefits which increased $275,435 or 17.3% to $1,864,647 from $1,589,212 for the
fiscal  year  ended June 30,  1997.  The  primary  reason  for the  decrease  in
operating  expenses  during  fiscal  1998 from  fiscal 1997 was due to a special
charge  of  $745,174  levied on  September  30,  1996  against  all SAIF  member
financial institutions to recapitalize the SAIF fund.

         Management  continues  to monitor  expenses and  eliminate  unnecessary
expenses,  where  possible.  The ratio of  operating  expense to average  assets
continues to be extremely  low at 1.22% as compared to our peer group average of
2.20%

         Liquidity  and  Capital  Resources.  The Bank has  pursued  a policy of
maintaining an adequate level of liquidity to generate  sufficient  cash to fund
current loan demand, meet deposit  withdrawals,  pay operating expenses and fund
debt  obligations.  Cash for these  short-term and long-term  needs is generated
through deposits (including the use of brokered  deposits),  funds borrowed from
the Federal Home Loan Bank, the sale and maturity of investment securities, cash
flows  generated from  operations,  and  collections  of principal  payments and
prepayments of  outstanding  loans.  Loan principal  repayments are a relatively
stable  source of funds while  deposit  flows are  influenced  significantly  by
general interest rates, and money market conditions. Borrowings are also used to
compensate  for reductions in other sources of funds such as deposits as well as
to fund the  expansion  of loan  volume.  In the event  that they  provide  less
expensive funds, brokered savings deposits are used as well.

         As a member of the Federal Home Loan Bank  System,  the Bank may borrow
from the Federal Home Loan Bank of Pittsburgh  (FHLB  Pittsburgh").  At June 30,
1998, the Company had outstanding from the FHLB of Pittsburgh  advances equal to
$144,484,620,  as compared to the  $129,399,643 in outstanding  advances at June
30, 1997. Such borrowings,  as a percentage of the Bank's total assets,  equaled
45.7% at June 30, 1998 and 47.9% at June 30, 1997.  Within  certain  guidelines,
the policies of FHLB of  Pittsburgh  are flexible  with respect to the borrowing
limits of a member  institution.  At June 30, 1998 the Bank's maximum  borrowing
capacity was $202,200,000.

         At June 30,  1998,  the Bank had  outstanding  previously  issued  loan
commitments  (consisting  predominately  of single-family  residential  mortgage
loans) in the aggregate amount of approximately $5.7 million.  Management of the
Company  believes that normal cash flow from principal and interest  payments on
its loan portfolio will be sufficient to meet these loan  commitments.  No other
significant commitments existed at June 30, 1998.

         Regulatory   Capital.   The  Bank  is  subject  to  regulatory  capital
requirements by the Federal Deposit Insurance Corporation ("FDIC"). To be deemed
"adequately capitalized" the FDIC has three minimum regulatory capital ratios: a
leverage capital ratio equal to 4% of adjusted total assets; a Tier I risk-based
capital ratio equal to 4% of risk-based  assets;  and total  risk-based  capital
equal to 8% of risk- based assets.

         The following table sets forth the Bank's  regulatory  capital position
at June 30, 1998,  as compared to the minimum  regulatory  capital  requirements
imposed on the Bank by the FDIC.


                                       39

<PAGE>



                                                               Percentage of
                                           Amount              Average Asset
                                           ------              -------------

                                          (Dollars
                                        in thousands)

Leverage Capital:
  Regulatory requirement............       $11,740                   4.0%
  Actual capital....................        17,454                   6.0
                                            ------                   ---

  Excess............................        $5,714                   2.0%
                                             =====                   ===

Tier I Risk-Based Capital:
  Regulatory requirement............       $ 6,289                   4.0%
  Actual Capital....................        17,454                  11.1
                                            ------                  ----

  Excess............................       $11,165                   7.1%
                                            ======                  ====

Risk-based Capital:
  Regulatory requirement............       $12,580                   8.0%
  Actual Capital....................        18,943                  12.1
                                            ------                  ----

  Excess............................       $ 6,366                   4.1%
                                            ======                  ====



         Impact of Inflation and Changing Prices.  The financial  statements and
related data  presented  herein have been prepared in accordance  with generally
accepted  accounting  principles,  which  require the  measurement  of financial
position  and  operating   results  in  terms  of  historical   dollars  without
considering  changes in the relative  purchasing power of money over time due to
inflation.

         Unlike most industrial  companies,  substantially all of the assets and
liabilities  of a financial  institution  are  monetary in nature.  As a result,
interest  rates  have a more  significant  impact on a  financial  institution's
performance  than the effects of general levels of inflation.  Interest rates do
not  necessarily  move in the same  direction  or in the same  magnitude  as the
prices of goods and service as measured by the consumer price index.

Year 2000 Issues

         The  approaching  millennium is causing  organizations  of all types to
review their computer  systems for the ability to properly  accommodate the year
2000.  When  computer  systems  were first  developed,  two digits  were used to
designate the year in date calculations and "19" was assumed for the century. As
a result,  there is  significant  concern about the integrity of date  sensitive
calculations  when the calendar  rolls over to January 1, 2000.  An older system
could interpret  01/01/00 as January 1, 1900 potentially  causing major problems
calculating interest, payment, delinquency or maturity dates.

         Our internal Year 2000 Working Committee,  comprised of Paul Sebastian,
Karen Kuehner, and Debbie Schneider,  was formed in January, 1998 to address the
potential risk that Year 2000 poses for us. This committee, which reports to the
President and the Board of Directors, meets monthly. In

                                       40

<PAGE>



January,  1998,  the  committee  compiled  a Year 2000  Action  Plan to  promote
awareness of pertinent  issues and to provide for  evaluation and testing of our
electronic systems, programs and processes.

         Accurate data  processing is essential to our  operations and a lack of
accurate  processing  by our  vendor or by us could have a  significant  adverse
impact on our  financial  condition  and  results  of  operations.  We have been
assured by our data processing  service bureau that their computer services will
function  properly on and after  January 1, 2000.  Our data  processing  service
bureau  has  advised  us that it, in fact,  anticipates  completing  programming
corrections by the third quarter of 1998,  and commencing  testing in the fourth
quarter,  1998.  If by the end of this year it  appears  that our  primary  data
processing  service  bureau will be unable to resolve  this  problem in a timely
manner,  then we will identify a secondary data processing  service  provider to
complete the task.  If we are unable to do this,  we will  identify  those steps
necessary to minimize the negative  impact the computer  problems  could have on
us. Our computer  hardware does not require  specific  upgrades in order to meet
Year 2000 requirements.

Recent Accounting Pronouncements

         FASB  Statement on Reporting  Comprehensive  Income.  In June 1997, the
Financial  Accounting  Standards  Board ("FASB")  issued  Statement of Financial
Accounting Standards ("SFAS") No. 130. "Reporting Comprehensive Income" SFAS No.
130 will  require the Bank to classify  items of other  comprehensive  income by
their nature in the financial  statements and display the accumulated balance of
other  comprehensive  income  separately  from retained  earnings and additional
paid-in  capital in the equity section of the statement of equity.  SFAS No. 130
is effective for fiscal years beginning after December 15, 1997. The adoption of
this  standard  will  not  impact  on  the  Company's   consolidated   financial
statements.

         FASB Statement on Earnings Per Share.  In March 1997,  FASB issued SFAS
No. 128, "Earnings Per Share." The Statement establishes standards for computing
and  presenting  earnings per share and applies to entities  with  publicly held
common stock or potential common stock. This Statement  simplifies the standards
for computing earnings per share previously found in Accounting Principles Board
("APB") Opinion No. 15, Earnings per Share ("EPS"), and makes them comparable to
international EPS standards.  It replaces the presentation of primary EPS with a
presentation  of basic EPS.  It also  requires  dual  presentation  of basic and
diluted EPS on the face of the income  statement  for all entities  with complex
capital  structures  and  requires a  reconciliation  of the  numerator  and the
denominator of the basic EPS computation to the numerator and denominator of the
diluted EPS computation. Basic EPS excludes dilution and is computed by dividing
income available to common stockholders by the weighted-average number of common
shares  outstanding for the period.  Diluted EPS reflects the potential dilution
that could occur if  securities  or other  contracts  to issue common stock were
exercised or  converted  into common stock or resulted in the issuance of common
stock that then shared in the  earnings  of the entity.  Diluted EPS is computed
similarly to fully  diluted EPS  pursuant to APB Opinion No. 15. This  statement
supersedes Opinion 15 and AICPA Accounting  Interpretation  1-102 of Opinion 15.
This statement is effective for financial  statements  issued for periods ending
after December 15, 1997, including interim periods.  SFAS No. 128 was adopted by
us on July 1,  1997.  The  adoption  of this  statement  did not have a material
effect on the Company's reported earnings per share.

         FASB Statement on Disclosure of Information about Capital Structure. In
February  1997, the FASB issued SFAS No. 129  "Disclosure  of Information  About
Capital  Structure." The Statement  incorporates the disclosure  requirements of
APB Opinion No. 15, Earnings per Share,  and makes them applicable to all public
and nonpublic  entities that have issued securities  addressed by the Statement.
APB  Opinion  No.  15  requires  disclosure  of  descriptive  information  about
securities  that is not  necessarily  related to the computation of earnings per
share. This statement continues the previous requirements to

                                       41

<PAGE>



disclose certain  information  about an entity's capital  structure found in APB
Opinions No. 10, Omnibus Opinion- 1966, and No. 15, Earnings per Share, and FASB
Statement No. 47,  Disclosure of Long-Term  Obligations,  for entities that were
subject to the  requirements of those standards.  This Statement  eliminates the
exemption of nonpublic entities from certain disclosure  requirements of Opinion
15 as provided by FASB Statement No. 21, Suspension of the Reporting of Earnings
per Share and  Segment  Information  by  Nonpublic  Enterprises.  It  supersedes
specific  disclosure  requirements  of Opinions 10 and 15 and  Statement  47 and
consolidates  them in this  Statement  for  ease of  retrieval  and for  greater
visibility  to nonpublic  entities.  The  Statement is effective  for  financial
statements for periods ending after December 15, 1997.  SFAS No. 129 was adopted
by us on July 1, 1997.

         FASB Statement on Accounting for Stock-Based  Compensation.  In October
1995,  the FASB issued  SFAS No.  123.  SFAS No. 123 defines a "fair value based
method" of accounting for an employee stock option whereby  compensation cost is
measured  at the grant  date  based on the value of the award and is  recognized
over the service  period.  FASB has  encouraged  all  entities to adopt the fair
value based method,  however,  it will allow entities to continue the use of the
"intrinsic  value based  method"  prescribed  by APB  Opinion No. 25.  Under the
intrinsic  value  based  method,  compensation  cost is the excess of the market
price of the stock at the grant  date over the  amount an  employee  must pay to
acquire the stock.  However,  most stock option plans have no intrinsic value at
the grant  date and,  as such,  no  compensation  cost is  recognized  under APB
Opinion No. 25. Entities electing to continue use of the accounting treatment of
APB Opinion No. 25 must make certain pro forma  disclosures as if the fair value
based method had been applied.  The accounting  requirements of SFAS No. 123 are
effective for transactions entered into in fiscal years beginning after December
15, 1995. Pro forma  disclosures  must include the effects of all awards granted
in  fiscal  years  beginning  after  December  15,  1994.  We  expect to use the
"intrinsic value based method" as prescribed by APB Opinion No. 25.

         As no  options  were  granted  during  1998  or  1997,  the  disclosure
requirements of SFAS No. 123 relating to proforma net income, pro forma earnings
per share and the fair  value of options  granted  and the  assumptions  used to
determine fair value have been omitted.

                      BUSINESS OF FIRST STAR BANCORP, INC.

         The Company is the parent holding company and sole stockholder of First
Star Savings Bank.  It was formed in March 10, 1993 as a  Pennsylvania-chartered
corporation  to be the holding  company for First Star Savings Bank. The holding
company  structure  will  facilitate:   (i)  diversification   into  non-banking
activities,  (ii) acquisitions of other financial institutions,  such as savings
institutions,  (iii) expansion  within  existing and into new market areas,  and
(iv) stock repurchases without adverse tax consequences.  There are, however, no
present plans regarding diversification, acquisitions, expansion or repurchases.

         The  office  of the  Company  is  located  at 418  West  Broad  Street,
Bethlehem, Pennsylvania. The telephone number is (610) 691-2233.

                       BUSINESS OF FIRST STAR SAVINGS BANK

General

         First Star Savings Bank is a Pennsylvania-chartered  stock savings bank
which   was   established   in  1969  as  a  result   of  the   merger   of  two
Pennsylvania-chartered  mutual  savings  associations,  one of which  traces its
origins to 1893. First Star's principal business consists of attracting deposits
from the general

                                       42

<PAGE>



public and  originating  loans secured by residential  properties.  First Star's
business is conducted through its main office located in Bethlehem, Pennsylvania
and five branch offices.

         In May 1987,  First Star converted from the mutual to the stock form of
ownership (the  "Conversion").  In December of 1990,  First Star issued and sold
shares Series A Preferred Stock in a private offering to nine  individuals,  all
of whom were Directors of First Star. On July 27, 1993,  First Star converted to
a state chartered savings bank.

         The  principal  sources  of  funds  for our  activities  are  deposits,
payments on loans and  borrowings  from the FHLB of  Pittsburgh.  Funds are used
principally for the origination of adjustable-rate  mortgage loans, but also for
the origination of fixed-rate mortgage loans, secured by first mortgages on one-
to four-family residences located in our local communities, and for the purchase
of investment  securities.  One- to four-family  mortgage loans totalled  $145.7
million, or 73.28% of our total loans receivable portfolio at June 30, 1998. Our
principal  sources of revenue are interest  received on loans and on investments
and our principal expense is interest paid on deposits.

Market Area

         Our other  branch  offices  are  located  in Bath,  Palmer,  Allentown,
Nazareth and Alburtis, which, respectively,  fall within Lehigh and Northhampton
Counties. Our market area includes the counties of Lehigh, Northhampton, Carbon,
Bucks and, Monroe in their entities.  Carbon,  Lehigh and Northhampton  Counties
made up the metropolitan area known locally as the Lehigh Valley. The population
of this area in 1990 was 595,000. The largest industry groups,  ranked by number
of  employees,  include  service  industries,  manufacturing,  retail  trade and
government.  Monroe County is sparsely populated, while Bucks County, considered
part of metropolitan Philadelphia, is densely populated,  reporting over 544,000
residents in 1990.

Lending Activities

         Most of our loans are  mortgage  loans  which  are  secured  by one- to
four-family  residences and to a lesser extent,  commercial real estate. We also
make construction loans, as well as consumer (including home equity,  automobile
and unsecured business) loans. In the current interest rate environment, most of
the loans we originate have fixed rates of interest.

                                       43

<PAGE>



         The  following  table sets forth  information  concerning  the types of
loans held by us.

<TABLE>
<CAPTION>
                                                                            At June 30,
                                    ------------------------------------------------------------------------------------------------
                                          1998               1997              1996                   1995               1994
                                    ---------------- ------------------- ------------------ ---------------------- -----------------
                                      $         %        $          %        $         %           $          %        $         %
                                     ---       ---      ---        ---      ---       ---         ---        ---      ---       ---
<S>                               <C>        <C>     <C>         <C>     <C>        <C>        <C>         <C>     <C>        <C>  
Type of Loans:
Real Estate:

  1-4 family....................   145,722    73.28   127,054     83.11   128,335    87.38      128,614     80.05   101,459    76.83
  Construction..................       110      .06     1,231       .80       895      .61       12,208      7.60    13,461    10.19
  Multi-family and commercial...    21,838    11.03     1,155      7.30     6,000     4.09        5,743      3.57     3,611     2.73
  Commercial(1).................    19,826    10.01        --        --        --       --           --        --        --       --
  Commercial leases ............     1,496      .76     1,897      1.24     1.345      .92        2,009      1.25     1,925     1.46
Consumer Loans:

  Home equity...................     7,904     3.99     9,349      6.12     9,071     6.18       10,735      6.68    10,258     7.77
  Auto loans....................       328      .16       218       .14       220      .15          323       .20       347      .26
  Other.........................       728      .71     1,976      1.29       983      .67        1,042       .65       992      .76
                                   -------   ------    ------    ------   -------   ------      -------    ------   -------   ------
Total loans.....................   197,952   100.00   152,880    100.00   146,849   100.00      160,674    100.00   132,053   100.00
                                   -------   ======   -------    ======   -------   ======      -------    ======   -------   ======
Less:
  Loans in process..............        66                927                 447                 4,180               7,280
  Deferred loan origination fees                                                                  1,215               1,143
   and costs....................     1,273              1,321               1,090

  Allowance for loan losses.....     1,489              1,156               1,014                   859                 838
                                   -------              -----             -------              --------             -------
Total loans, net................   195,124            149,476             144,299               154,420             122,792
                                   =======            =======             =======               =======             =======
</TABLE>


- ---------------------
(1)  Consists of trust preferred securities. First Star includes such securities
     in its  loan  portfolio  as  permitted  by  regulatory  policy.  The  trust
     preferred  securities  are included as debt  securities in accordance  with
     generally accepted  accounting  principals.  See Note 3 to the Consolidated
     Financial Statements.

                                       44

<PAGE>



         The following table sets forth the dollar amount of all loans due after
June 30, 1999, which have pre-determined  interest rates and which have floating
or adjustable interest rates.

                                                Floating or
                              Fixed Rates     Adjustable Rates          Total
                              -----------     ----------------          -----

One-to-four family......        $ 78,369           $ 62,700          $141,069
Construction............              --                110               110
Commercial leases ......           1,407                 --             1,407
Commercial..............          17,778             22,087            39,865
Home Equity.............           6,023              1,881             7,904
Other consumer..........             808                249             1,057
                                 -------            -------           -------
  Total.................        $104,385           $ 87,027          $191,412
                                 =======            =======           =======




                                       45

<PAGE>



         The following  information contains  information  concerning changes in
the amount of loans held by us.

<TABLE>
<CAPTION>
                                                       For the Years Ended
                                                             June 30,
                                  -----------------------------------------------------------
                                     1998        1997        1996         1995        1994
                                  ---------   ---------   ---------    ---------   ----------
<S>                              <C>         <C>         <C>          <C>         <C>   
Total gross loans receivable at
  beginning of period .........   $ 152,880   $ 146,859   $ 162,681    $ 139,296   $ 108,534
                                  =========   =========   =========    =========   =========

Loans originated:
  1 to 4 family residential ...      32,399      16,241      22,754       36,464      35,917
  Construction ................         385        1056         767       11,302      13,052
  Multi-family and commercial
    real estate ...............      41,735       9,564       2,079        2,911        --
  Home equity and second
    mortgages .................       2,733       4,522       3,662        4,766       5,432

  Other consumer ..............         878       1,015         785        1,088         981
                                  ---------   ---------   ---------    ---------   ---------
Total loans originated ........      78,130      32,398      30,047       56,531      55,382
                                  ---------   ---------   ---------    ---------   ---------

Loans sold:
  Whole loans securitized .....   $   7,034   $    --     $  10,784    $    --     $   8,092
                                  ---------   ---------   ---------    ---------   ---------
Total loans sold ..............   $   7,034   $    --     $  10,784    $    --     $   8,092
                                  ---------   ---------   ---------    ---------   ---------
Loan principal repayments .....      26,024      26,367      35,085       33,146      16,528
Other (NET) ...................   $    --     $    --     $    --      $    --     $    --
                                  ---------   ---------   ---------    ---------   ---------
Net loan activity .............   $  45,072   $   6,031   $ (15,822)   $  23,385   $  30,762
                                  =========   =========   =========    =========   =========
Total gross loans receivable
  at end of period ............   $ 197,952   $ 152,880   $ 146,859    $ 162,681   $ 139,296
                                  =========   =========   =========    =========   =========
</TABLE>



Mortgage Loans

         One- to Four-Family  Residential  Loans.  Our primary lending  activity
consists of originating one- to four-family  residential  mortgage loans secured
by property  located in our market areas.  About 31.7% of our loan  portfolio is
comprised  of  adjustable-rate  mortgage  ("ARM")  loans which we retain for our
portfolio.  The remainder consists of fixed-rate loans which we originate either
to resell in the secondary  market or to retain in our  portfolio,  depending on
the  yield  on  the  loan  and  on our  asset/liability  management  objectives.
Residential real estate loans often remain outstanding for significantly shorter
periods than their  contractual  terms because  borrowers may refinance or repay
loans at their option.

         The  interest  rate on our ARM loans is based on an index plus a stated
margin.  We  usually  offer  discounted  initial  interest  rates on ARM  loans.
Borrowers  qualify for the ARM loan at the initial interest rate.  However,  ARM
loan  borrowers are, for loan  approval,  required to meet lower  income-to-debt
ratios than those required for fixed-rate  loans. ARM loans provide for periodic
interest rate  adjustments  upward or downward of up to 2% per  adjustment.  The
interest rate generally may not increase more than 6% over the life of the loan.
Our ARM loans typically reprice annually, after the initial adjustment period of
one year, three years or five years, with most loans having terms to maturity of
30 years. ARM loans

                                       46

<PAGE>



are offered to all  applicants;  however,  in a  relatively  low  interest  rate
environment, borrowers may prefer a fixed-rate to ARM loans. Consumer preference
in our market area for ARM loans has recently been weak.

         Our  fixed-rate  loans  generally  have  terms of 15 or 30  years  with
principal and interest  payments  calculated using up to a 30-year  amortization
period.  Loans  originated with a  loan-to-value  ratio in excess of 80% require
private mortgage  insurance.  The maximum  loan-to-value ratio on mortgage loans
secured by non-owner occupied properties generally is limited to 80%. We conform
our loans to the standards that are used in the mortgage  industry  allowing our
loans to be readily sold in the secondary  market.  We do not  currently  retain
servicing rights to those loans sold in the secondary market.

         ARM loans decrease the risk  associated  with changes in interest rates
by  periodically  repricing,  but involve other risks because as interest  rates
increase, the underlying payments by the borrower increase,  thus increasing the
potential for default by the borrower.  At the same time, the  marketability  of
the underlying  collateral may be adversely  affected by higher  interest rates.
Upward  adjustment  of the  contractual  interest  rate is also  limited  by the
maximum  periodic and lifetime  interest rate  adjustment  permitted by the loan
documents, and, therefore is potentially limited in effectiveness during periods
of rapidly rising interest rates.

         Mortgage loans originated and held by us generally include  due-on-sale
clauses. This gives us the right to deem the loan immediately due and payable in
the event the borrower transfers ownership of the property securing the mortgage
loan without our consent.

         Multi-Family  and  Commercial  Real  Estate  Loans.   Multi-family  and
commercial  loans  generally have a  loan-to-value  ratio of 80% or less.  These
loans do not have  terms  greater  than 30  years.  Our  multi-family  loans are
secured by multiple  six-plex and four-plex units.  Commercial real estate loans
are secured by office buildings, churches and other commercial properties.

         Multi-family  and commercial  real estate lending  entails  significant
additional risks compared to residential property lending. These loans typically
involve large loan balances to single borrowers or groups of related  borrowers.
The repayment of these loans typically is dependent on the successful  operation
of the real estate project  securing the loan.  These risks can be significantly
affected  by supply  and demand  conditions  in the market for office and retail
space and may also be subject to adverse conditions in the economy.  To minimize
these risks,  we generally  limit this type of lending to our market area and to
borrowers who are otherwise well known to us. Most construction loans convert to
permanent loans with us after 6 months.

         Residential   Construction  Loans.  We  make  residential  construction
loans/permanent  loans  on  one-  to  four-family  residential  property  to the
individuals   who  will  be  the  owners  and  occupants   upon   completion  of
construction.  Only interest payments are required during construction and these
are to be paid from the borrower's own funds. These loans are underwritten using
the same criteria as applied in the underwriting of one- to four-family mortgage
loans. The maximum  loan-to-value ratio is 80%. Upon completion of construction,
regular principal and interest payments commence.

         Commercial  Leases.  The Bank  invests in loans  secured by  commercial
equipment leases, primarily medical equipment.  Such leases generally have fixed
rates of interest and are for terms of five years.  A number of such leases were
produced  by a single  entity.  See  "Management's  Discussion  and  Analysis --
Financial Condition -- Non-Performing Assets."


                                       47

<PAGE>



         Consumer  Loans.  We offer  consumer  loans in order to provide a wider
range of financial  services to our  customers  and because  these loans provide
higher  interest  rates and  shorter  terms  than many of our other  loans.  Our
consumer  loans  consist  primarily  of home  equity,  direct  automobile  loans
unsecured lines of credit, and savings account loans.

         Consumer loans may entail greater risk than residential mortgage loans,
particularly  in the case of  consumer  loans that are  unsecured  or secured by
assets that depreciate rapidly.  Repossessed collateral for a defaulted consumer
loan may not be  sufficient  for  repayment  of the  outstanding  loan,  and the
remaining deficiency may not be collectible.

         Loan Approval  Authority and  Underwriting.  Our senior loan committee,
which is  comprised  of  President,  Senior Vice  President,  Vice  President of
Lending and Servicing  Manager  approves all  commercial  loans and all mortgage
loans over  $400,000.  The loan  committee has authority to approve loans in any
category up to $1,000,000 in aggregate.  Loan requests above this amount must be
approved by the board of directors.

         Upon  receipt  of a  completed  loan  application  from  a  prospective
borrower,  a credit report is ordered.  Income and certain other  information is
verified. If necessary,  additional financial  information may be requested.  An
appraisal or other  estimate of value of the real estate  intended to be used as
security  for the  proposed  loan  is  obtained.  Appraisals  are  processed  by
independent fee appraisers.
Private mortgage insurance will also be required in certain instances.

         Construction/permanent  loans are made on individual properties.  Funds
advanced during the construction  phase are held in a  loans-in-process  account
and disbursed at various stages of completion,  following physical inspection of
the construction by a loan officer or appraiser.

         Either title insurance or a title opinion is generally  required on all
real estate loans. Borrowers also must obtain fire and casualty insurance. Flood
insurance is also  required on loans  secured by property  which is located in a
flood zone.

         Loan  Commitments.   Written   commitments  are  given  to  prospective
borrowers on all approved real estate loans. Generally,  the commitment requires
acceptance within 60 days of the loan application. Loan commitments in excess of
this period may be issued upon payment of a non-refundable fee or upon agreement
on an interest rate float,  allowing us to adjust the interest rate on the loan.
At June 30, 1998,  commitments to cover  originations of mortgage loans totalled
$5.67 million.

         Loans to One Borrower. The maximum amount of loans which we may make to
any one borrower  may not exceed 15% of our  unimpaired  capital and  unimpaired
surplus.  We may lend an additional 10% of our unimpaired capital and unimpaired
surplus  if the loan is fully  secured  by readily  marketable  collateral.  Our
maximum loan to one borrower  limit was $2,841,000 at June 30, 1998. At June 30,
1998,  the  aggregate  loans  of our five  largest  borrowers  have  outstanding
balances of between  $1.97  million and $1.57  million.  All of these loans were
performing in accordance with their terms.

Non-performing and Problem Assets

         Loan  Delinquencies.  When a mortgage  loan becomes 15 days past due, a
notice of  nonpayment  is sent to the  borrower.  After the loan becomes 30 days
past due,  another  notice of nonpayment  is sent to the  borrower.  If the loan
continues in a delinquent  status for 90 days past due and no repayment  plan is
in effect,  foreclosure  proceedings  will be  initiated.  The borrower  will be
notified when foreclosure is commenced.

                                       48

<PAGE>




         Loans are reviewed on a monthly  basis and are placed on a  non-accrual
status when, in our opinion,  the collection of additional interest is doubtful.
Interest accrued and unpaid at the time a loan is placed on nonaccrual status is
charged against  interest  income.  Subsequent  interest  payments,  if any, are
either  applied to the  outstanding  principal  balance or  recorded as interest
income, depending on the assessment of the ultimate collectibility of the loan.

         Non-performing  Assets.  The  following  table sets  forth  information
regarding nonaccrual loans and real estate owned, as of the dates indicated. For
the year ended June 30, 1998,  interest  income that would have been recorded on
loans accounted for on a nonaccrual basis under the original terms of such loans
was immaterial.

Non-Performing Assets

<TABLE>
<CAPTION>
                                                                             At June 30,
                                                     ---------------------------------------------------------------
                                                       1998         1997          1996         1995         1994
                                                       ----         ----          ----         ----         ----
<S>                                                  <C>           <C>           <C>         <C>           <C>   
Loans accounted for on a non-accrual basis:

Mortgage loans:

  1-4 family residential real estate                  $2,312        $3,166        $3,689      $2,206        $1,678

  Construction.................................           --            --           106         106            --

  Multi-family and commercial..................          336           336            --          33            60

Commercial leases..............................          333           333           333          --            --

Consumer loans:

  Home equity..................................          100           287           192         180           101

  Other consumer..............................          --              41            73          76            54
                                                     -------        ------        ------       -----         -----

Total..........................................        3,082         4,163         4,393       2,601         1,893
                                                     =======       =======       =======      ======         =====

Real estate owned..............................        1,129           767           259         506           472

Other non-performing assets....................         --            --            --          --            --
                                                      ------        ------        ------      ------        ----

Total non-performing assets....................      $ 4,211       $ 4,930       $ 4,652      $3,107        $2,365
                                                      ======        ======        ======       =====         =====

Total non-accrual and accrual loans to net
  loans........................................         1.58%         2.79%         3.04%       1.66%         1.46%

Total non-accrual and accrual loans to total
  assets.......................................          .98%         1.54%         2.42%       1.40%         1.20%

Total non-performing assets to total assets....         1.33%         1.82%         2.56%       1.67%         1.50%

</TABLE>

         Classified Assets.  The  classification  policies of the Department and
FDIC  regulations  provide for a  classification  system for  problem  assets of
savings  associations which covers all problem assets. Under this classification
system,  problem assets of savings  institutions  such as ours are classified as
"substandard,"  "doubtful," or "loss." An asset is considered  substandard if it
is  inadequately  protected by the current net worth and paying  capacity of the
borrower or of the collateral pledged, if any.  Substandard assets include those
characterized  by the "distinct  possibility"  that the institution will sustain
"some loss" if the deficiencies are not corrected. Assets classified as doubtful
have all of the weaknesses  inherent in those classified  substandard,  with the
added characteristic that the weaknesses present make "collection or liquidation
in full," on the basis of  currently  existing  facts,  conditions,  and values,
"highly  questionable  and  improbable."  Assets  classified  as loss are  those
considered  "uncollectible"  and of such little value that their  continuance as
assets without the establishment of a specific loss reserve is not

                                       49

<PAGE>



warranted.  Assets may be  designated  "special  mention"  because of  potential
weakness  that  do  not  currently   warrant   classification   in  one  of  the
aforementioned categories.

         When we classify problem assets as either  substandard or doubtful,  we
may establish general  allowances for loan losses in an amount deemed prudent by
management.  General  allowances  represent  loss  allowances  which  have  been
established to recognize the inherent risk associated  with lending  activities,
but which,  unlike  specific  allowances,  have not been allocated to particular
problem assets.  When we classify problem assets as loss, we are required either
to  establish a specific  allowance  for losses equal to 100% of that portion of
the asset so classified or to charge off such amount.  Our  determination  as to
the  classification of our assets and the amount of its valuation  allowances is
subject  to  review  by the  Department  and  the  FDIC,  which  may  order  the
establishment of additional  general or specific loss  allowances.  A portion of
general loss  allowances  established to cover possible losses related to assets
classified as  substandard  or doubtful may be included in determining a savings
association's regulatory capital.  Specific valuation allowances for loan losses
generally do not qualify as regulatory capital.

         At  June  30,  1998,  we  had  loans  classified  as  special  mention,
substandard, doubtful and loss as follows:
                                                        At
                                                     June 30,
                                                       1998
                                                  --------------
                                                  (In thousands)

Special mention.............................           $   236
Substandard.................................             4,186
Doubtful assets.............................                --
Loss assets.................................                --
                                                        ------
     Total..................................           $ 4,442
                                                        ======



         Allowances  for Loan Losses.  A provision for loan losses is charged to
operations  based on management's  evaluation of the losses incurred in our loan
portfolio.  The  evaluation,  including  a review  of all  loans  on which  full
collectibility  of  interest  and  principal  may  not  be  reasonably  assured,
considers:  (i) our past loan loss experience,  (ii) known and inherent risks in
our portfolio,  (iii) adverse  situations that may affect the borrower's ability
to repay, (iv) the estimated value of any underlying collateral, and (v) current
economic conditions.

         We monitor  our  allowance  for loan losses and make  additions  to the
allowance as economic conditions dictate. Although we maintain our allowance for
loan losses at a level that we consider  adequate for the inherent  risk of loss
in our  loan  portfolio,  future  losses  could  exceed  estimated  amounts  and
additional  provisions  for loan losses  could be  required.  In  addition,  our
determination as to the amount of allowance for loan losses is subject to review
by the Department and the FDIC, as part of their  examination  process.  After a
review of the information  available,  the Department and the FDIC might require
the establishment of an additional allowance.

         The following  table  illustrates  the  allocation of the allowance for
loan losses for each category of loans.  The allocation of the allowance to each
category  is not  necessarily  indicative  of future  losses  in any  particular
category  and does not restrict  our use of the  allowance  to absorb  losses in
other loan categories.

                                       50

<PAGE>

<TABLE>
<CAPTION>
                                                                            At June 30,
                            --------------------------------------------------------------------------------------------------------
                                      1998                1997                 1996                  1995               1994
                            ----------------------  -------------------  -------------------   ------------------  -----------------
                                          Percent            Percent of           Percent of           Percent of         Percent of
                                          of Loans            Loans to             Loans to             Loans to           Loans to
                                          to Total             Total                Total                Total               Total
                                 Amount    Loans     Amount    Loans     Amount     Loans      Amount    Loans     Amount    Loans
                                 ------    -----     ------    -----     ------     -----      ------    -----     ------    -----
                                                                         (Dollars in thousands)
<S>                             <C>       <C>       <C>        <C>      <C>         <C>       <C>        <C>      <C>       <C>   
At end of period allocated
to:
One-to four-family.......        $  992    66.62%    $  817     70.67%   $  336      82.45%    $  650     75.58%   $  657    78.31%
Construction.............            --       --         --        --        16       1.58         30      3.49        11     1.31
Multi-family and
  commercial real estate.           395    26.53        231     19.98       117      11.54        130     15.12       110    13.11
Commercial leases........            93     6.25         89      7.70        34       3.35         27      3.14        32     3.81
Consumer.................             9      .60         19      1.65        11       1.08         23      2.67        29     3.46
                                  -----   ------      -----    ------     -----     ------      -----    ------     -----   ------
Total allowance..........        $1,489   100.00%    $1,156    100.00%   $1,014     100.00%    $  860    100.00%   $  839   100.00%
                                  =====   ======      =====    ======     =====     ======      =====    ======     =====   ======
</TABLE>

         The  following  table  sets  forth  information  with  respect  to  our
allowance for loan losses at the dates and for the periods indicated:
<TABLE>
<CAPTION>

                                                                          At June 30,
                                             ------------------------------------------------------------------
                                               1998            1997          1996          1995         1994
                                             ----------     ---------     ---------     ---------     ---------
                                                                        (Dollars in thousands)

<S>                                           <C>           <C>           <C>           <C>           <C>      
Total loans outstanding ...................   $ 196,512     $ 150,944     $ 148,503     $ 162,681     $ 139,296
                                              =========     =========     =========     =========     =========
Average loans outstanding .................     170,991       150,727       155,594       150,989       123,914
                                              =========     =========     =========     =========     =========
Allowance balances (at beginning of period)       1,156         1,014           860           839           486
Provision (credit):
  1-4 family residential ..................         226           101           209            76           223
  Construction ............................        --             (16)          (13)           19             3
  Multi-family and commercial real estate .         165           114           (13)           27            59
  Commercial leases .......................           4            29            33           (11)           28
  Consumer ................................         (10)           (8)            2            (7)           18
Net charge-offs (recoveries)
  1-4 family residential ..................          43            73            53            83           (22)
  Construction ............................        --             --            --            --            --   
  Multi-family and commercial real estate .        --             --            --            --            --  
  Commercial leases .......................        --             --            --            --            --   
  Consumer ................................           9            11           --            --            --
                                              ---------     ---------     ---------     ---------     ---------       
Allowance balance (at end of period) ......       1,489         1,156         1,014           860           839
                                              =========     =========     =========     =========     =========
Allowance for loan losses as a percent of .         .76%          .77%          .68%          .53%          .60%
  total loans outstanding
Net loans charged off as a percent of
  average loans outstanding ...............         .03%          .05%          .04           .06%          --
</TABLE>


         REO. At June 30, 1998,  we had 12  properties  with an  aggregate  book
value of $1.1 million in real estate owned.  The largest REO property had a book
value of $137,000 at June 30, 1998 and  consisted  of a single  family  dwelling
located in the Pocono  Mountain  section of  Northeastern  Pennsylvania.  Of the
total  amount of REO,  $830,000,  or 74% of the total  consisted of seven single
family  dwellings  located  in  the  Pocono  Mountain  section  of  Northeastern
Pennsylvania.

Investment Activities

         Investment  Securities.  We are 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.  See "Regulation -- Savings
Institution Regulation -- Federal Home Loan Bank System" and

                                       51

<PAGE>



"Management's  Discussion and Analysis -- Liquidity and Capital  Resources." The
level of liquid assets varies depending upon several factors, including: (i) the
yields on investment alternatives, (ii) our judgment as to the attractiveness of
the yields then available in relation to other opportunities,  (iii) expectation
of future yield levels, (iv) asset/liability management, and (v) our projections
as to the short-term  demand for funds to be used in loan  origination and other
activities.  We classify our investment  securities as  "available-for-sale"  or
"held-to-maturity"  in  accordance  with SFAS No.  115.  At June 30,  1998,  our
investment  portfolio policy  permitted  investments in instruments such as: (i)
U.S.  Treasury  obligations,  (ii) U.S.  federal  agency or federally  sponsored
agency  obligations,  (iii) local municipal  obligations,  (iv)  mortgage-backed
securities,  (v)  banker's  acceptances,  (vi)  certificates  of deposit,  (vii)
federal  funds,  including  FHLB overnight and term deposits (up to six months),
and (viii)  investment  grade  corporate  bonds,  commercial  paper and mortgage
derivative   products.   The  board  of  directors  may   authorize   additional
investments.

         Our investment  securities  "available-for-sale"  portfolio at June 30,
1998,  did not contain  securities of any issuer with an aggregate book value in
excess  of 10% of our  equity,  excluding  those  issued  by the  United  States
government agencies.

         Mortgage-Backed  Securities.  To supplement lending activities, we have
invested in residential  mortgage-backed  securities and collateralized mortgage
obligations  ("CMOs").  Mortgage-backed  securities  can serve as collateral for
borrowings and, through  repayments,  as a source of liquidity.  Mortgage-backed
securities  represent a  participation  interest in a pool of  single-family  or
other type of  mortgages.  Principal  and interest  payments are passed from the
mortgage  originators,   through  intermediaries  (generally  quasi-governmental
agencies)  that pool and  repackage the  participation  interests in the form of
securities,  to investors such as us. The quasi-governmental  agencies guarantee
the payment of principal  and interest to investors and include the Federal Home
Loan  Mortgage   Corporation   ("FHLMC"),   the  Government   National  Mortgage
Association ("GNMA"), and Federal National Mortgage Association ("FNMA").

         At June 30, 1998, our entire mortgaged-backed  securities portfolio was
classified as "available-  for-sale." Each security was issued by GNMA, FHLMC or
FNMA.  Expected  maturities  will  differ  from  contractual  maturities  due to
scheduled  repayments and because borrowers may have the right to call or prepay
obligations with or without prepayment penalties.

         Mortgage-backed  securities  typically are issued with stated principal
amounts.  The  securities  are backed by pools of mortgages that have loans with
interest  rates that are  within a set range and have  varying  maturities.  The
underlying   pool  of  mortgages  can  be  composed  of  either   fixed-rate  or
adjustable-rate  mortgage  loans.   Mortgage-backed   securities  are  generally
referred to as mortgage participation certificates or pass-through certificates.
The  interest  rate risk  characteristics  of the  underlying  pool of mortgages
(i.e.,  fixed-rate or adjustable-rate) and the prepayment risk, are passed on to
the certificate holder. The life of a mortgage-backed  pass-through  security is
equal to the life of the underlying mortgages. Mortgage-backed securities issued
by FHLMC and GNMA make up a majority of the pass-through certificates market.



                                       52

<PAGE>



         Investment Portfolio. The following table sets forth the carrying value
of our investments. All investments, are classified as "available for sale." See
Notes 2, 3 and 4 to our  Consolidated  Financial  Statements  elsewhere  in this
document.
<TABLE>
<CAPTION>
                                                                                       At June 30,
                                                            -------------------------------------------------------------
                                                                   1998                1997                 1996
                                                            ------------------   -----------------   --------------------
                                                                                  (In thousands)
<S>                                                                 <C>                 <C>                  <C>     
Securities Available for Sale:
U.S. Government and Federal Agencies.....................            $  16,529           $  16,996                   --
Mortgage-backed securities ..............................               76,035              74,736               19,417
Corporate debt securities................................                9,612               9,806                5,273
Marketable equity securities.............................                1,757               1,733                    6
                                                                      --------            --------             --------
Total securities available for sale......................             $103,933            $103,271             $ 24,696
                                                                       =======             =======              =======
   Total investments and mortgage-backed
     securities .........................................             $103,933            $103,271             $ 24,696
                                                                       =======             =======              =======

</TABLE>



                                       53

<PAGE>



         The following table sets forth certain information  regarding scheduled
maturities,  carrying  values,  approximate  fair values,  and weighted  average
yields  for our  investments  at June  30,  1998 by  contractual  maturity.  The
following  table  does not take into  consideration  the  effects  of  scheduled
repayments or the effects of possible prepayments.
<TABLE>
<CAPTION>
                                                                                                                   Total
                              One Year or Less   One to Five Years  Five to Ten Years More than Ten Years    Investment Securities
                             ------------------  ------------------ ----------------- -------------------   ------------------------

                              Carrying Average   Carrying   Average Carrying Average  Carrying  Average   Carrying  Average   Market
                               Value    Yield      Value     Yield   Value    Yield     Value    Yield      Value    Yield     Value
                              -------  -------    -------   ------- -------  -------   -------  -------    ------- -------   ------

                                                                         (Dollars in thousands)

<S>                           <C>        <C>    <C>          <C>    <C>         <C>   <C>        <C>    <C>          <C>   <C>     

U.S. Government and Federal
  agencies................... $     --     --%  $  2,014     7.03%  $  4,243    7.16% $ 10,272   7.77%  $  16,529    7.52% $ 16,529
Mortgage-backed securities...       --     --        616     7.21         --      --    75,424   5.76      76,035    5.77    76,035
Corporate debt securities....      250   6.83      7,279     7.14      1,934    7.57       149   7.21       9,612    7.22     9,612
Marketable equity securities.       --     --         --       --         --      --     1,757   6.49       1,757    6.49     1,757
                              --------  -----    -------   ------   --------   -----   -------  -----    --------   -----   -------
  Total investments.......... $    250   6.83%  $  9,904     7.12%  $  6,177    7.29% $ 87,602   6.01%  $ 103,933    6.19% $103,933
                               =======  =====    =======    =====    =======   =====   =======  =====    ========   =====   =======
                                                                     
</TABLE>
                                                                     



                                       54

<PAGE>



Sources of Funds

         Deposits are our major  external  source of funds for lending and other
investment  purposes.  Funds are also  derived  from the  receipt of payments on
loans and  prepayment  of loans and  maturities  of  investment  securities  and
mortgage-backed  securities  and,  to  a  much  lesser  extent,  borrowings  and
operations.  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.

         Deposits.  Consumer and commercial  deposits are attracted  principally
from within our  primary  market area  through  the  offering of a selection  of
deposit instruments including checking accounts, regular savings accounts, money
market accounts,  and term certificate accounts.  IRA accounts are also offered.
Deposit account terms vary according to the minimum balance  required,  the time
period the funds must remain on deposit, and the interest rate.

         The  interest  rates  paid  by us on  deposits  are set  weekly  at the
direction of our senior  management.  Interest rates are determined based on our
liquidity requirements,  interest rates paid by our competitors,  and our growth
goals and applicable regulatory restrictions and requirements.

         Regular savings, money market demand and NOW accounts constituted $12.7
million,  or 87%, of our deposit  portfolio  at June 30, 1998.  Certificates  of
deposit  constituted  $104  million or 71.7% of the deposit  portfolio  of which
$12.8 million or 8.8% of the deposit portfolio were certificates of deposit with
balances of $100,000 or more. Such deposits are offered at negotiated  rates. As
of June 30, 1998, we had $689,000 in brokered deposits.

         At June 30, 1998, our deposits were represented by the various types of
savings programs described below.

<TABLE>
<CAPTION>

                                                                     Interest      Minimum       Balance as of         Percentage of
Category                                Term                          Rate(1)       Amount       June 30, 1998        Total Deposits
- --------                                ----                          -------       ------       -------------        --------------
                                                                                                (In thousands)
<S>                                    <C>                              <C>       <C>             <C>                        <C>  
Non-interest demand accounts.........   None                               --%     $   250         $ 1,555                     1.07%
NOW accounts.........................   None                             2.10          100          12,690                     8.74
Passbook and club accounts...........   None                             2.79          100          11,468                     7.90
Money market demand..................   None                             2.91        1,000          15,327                    10.57
Certificates of Deposit:
Fixed Term, Fixed-rate...............   91 Days                          4.50        1,000             767                      .53
Fixed Term, Fixed-rate...............   6-12 months                      4.88        1,000          43,699                    30.10
Fixed Term, Fixed-rate...............   13-30 months                     5.31        1,000          29,971                    20.65
Fixed Term, Fixed-rate...............   31-48 months                     5.40        1,000           5,232                     3.60
Fixed Term, Fixed-rate...............   49-60 months                     5.45        1,000          13,237                     9.13
IRA deposits.........................   None                               --           --          11,155                     7.67
                                                                                                   -------
                                                                                                   145,096                    99.95%
                                                                                                   -------                  ------
                                        Accrued interest on deposits                                    74                      .05%
                                                                                                   -------                  ------
                                        Total                                                     $145,170                   100.00%
                                                                                                   -------                  ------
</TABLE>



(1) Interest rate offerings as of June 30, 1998.



                                       55

<PAGE>




         The following table sets forth our time deposits classified by interest
rate at the dates indicated.

<TABLE>
<CAPTION>
                                                                                      At June 30,
                                                                     ------------------------------------------------------
                                                                        1998                   1997                  1996
                                                                     ---------              ---------             ---------
                                                                                         (In thousands)
<S>                                                                  <C>                    <C>                   <C>      
Interest Rate
4.00% or less...........................................             $      --              $      --             $      --
4.01-600%...............................................                68,287                 68,215                69,053
6.01-8.00%..............................................                36,532                 16,167                13,453
8.01% or more...........................................                   242                  1,057                   718
Accrued interest on certificate accounts................                    63                     45                    23
                                                                      --------               --------              --------

  Total                                                              $ 104,124              $  85,484             $  83,247
                                                                      ========               ========              ========
</TABLE>


         The  following  table  sets  forth  the time  deposits  in  First  Star
classified by interest rate as of the dates indicated.

<TABLE>
<CAPTION>
                                                                                 Amount Due
                                         -------------------------------------------------------------------------------------------
                                          After
Interest Rate                             June 30,             June 30,            June 30,             June 30,
                                            1999                 2000                2001                 2001                Total
                                            ----                 ----                ----                 ----                -----
                                                                             (In thousands)
<S>                                       <C>                  <C>                <C>                  <C>                 <C>      
4.00% or less...................         $      --             $     --            $     --             $     --           $      --
4.01-6.00%......................            48,719               13,383               2,512                2,673              67,287
6.01-8.00%......................            21,747               10,368               1,173                3,244              36,532
8.01 or more....................                11                  214                  17                   --                 242

Accrued Interest on
  Certificate Accounts..........                41                   16                   2                    4                  63
                                          --------             --------            --------             --------            --------

  Total.........................          $ 72,649             $ 23,981           $   3,704            $   5,921           $ 104,124
                                           =======              =======            ========             ========            ========

</TABLE>


         The  following  table  indicates  the  amount  of our  certificates  of
deposits  of $100,000 or more by time  remaining  until  maturity as of June 30,
1998.

                                                  Certificates
Maturity Period                                   of Deposits
- ---------------                                   -----------
                                                  (In thousands)

Within three months...............                   $  2,918
Three through six months..........                      3,347
Six through twelve months.........                      2,232
Over twelve months................                      4,334
                                                      -------
                                                     $ 12,831
                                                     ========



                                       56

<PAGE>



         Borrowings.  Advances  (borrowings)  may be  obtained  from the FHLB of
Pittsburgh to supplement our supply of lendable funds. Advances from the FHLB of
Pittsburgh  are  typically  secured  by a  pledge  of our  stock  in the FHLB of
Pittsburgh, substantially all of our first mortgage loans and other assets. Each
FHLB credit program has its own interest rate (which may be fixed or adjustable)
and range of maturities.  At June 30, 1998, we could borrow up to $202.2 million
from the FHLB of Pittsburgh.  If the need arises, we may also access the Federal
Reserve Bank discount  window to supplement  our supply of lendable funds and to
meet deposit withdrawal requirements. At June 30, 1998, borrowings from the FHLB
of Pittsburgh  totalled  $144.5 million ($27.9 million of which were  short-term
borrowings maturing before June 30, 1999).

         The  following  table  sets  forth  the  terms of our  short-term  FHLB
advances.

<TABLE>
<CAPTION>
                                                                                 During the
                                                                             Year Ended June 30
                                                   ------------------------------------------------------------------
                                                            1998                     1997                    1996
                                                   -----------------------   ---------------------   ----------------
                                                                           (Dollars in thousands)

<S>                                                    <C>                      <C>                      <C>    
Average balance outstanding.....................       $  31,481                $ 38,214                 $17,042
Maximum balance at end of any month.............          45,020                  55,567                  29,000
Balance outstanding end of period...............          27,935                  55,567                  29,000
Weighted average rate during period.............           5.90%                   5.80%                   6.09%
Weighted average rate at end of period..........            5.91                    5.56                    6.01


</TABLE>

         Subordinated Debentures.  During the year ended June 30, 1992, the Bank
offered  $1,590,000  of  Adjustable-Rate  Mandatorily  Convertible  Subordinated
Debentures due in the year 2002 (the  "Debentures").  Interest on the Debentures
is 2% over the prime  rate,  adjustable  monthly.  Interest  is  payable  on the
Debentures on the first day of each month.  The  Debentures  will  automatically
convert into  Permanent  Noncumulative  Convertible  Preferred  Stock,  Series A
("Series A  Preferred  Stock"  (see Note 17)) of the Company on January 1, 2002,
unless  previously  converted.  The  Debentures  may be converted  into Series A
Preferred  Stock at any time,  at the option of either the Company or the holder
of the Debenture, unless previously redeemed, at a conversion price of one share
per $15.625  principal  amount of Debenture or 640 shares per $10,000  principal
amount of  Debentures,  subject to  adjustment of certain  events.  The Series A
Preferred  Stock is  convertible  at the option of the holder at any time,  on a
one-for-one  basis (as adjusted for stock dividends) into shares of common stock
of the Company.

         The  Debentures  are  redeemable  at anytime  after January 1, 1996, in
whole or in part,  on not less than 30 days' notice at the option of the Company
at various  redemption  prices.  The  Debentures  are  subordinated  in right of
payment to all  present  and future  Senior  Indebtedness  of the  Company - The
Debentures are not  transferable or assignable for a period of one year from the
date of purchase.

         During the year ended June 30, 1992,  $110,000 of the  Debentures  were
converted  to the Series A  Preferred  Stock.  At the  formation  of the holding
company, the Debentures were assumed by Company. At June 30, 1996, $1,480,000 of
the Debentures remain outstanding.

         On December 31, 1996 the Company  sold  $4,000,000  of  Adjustable-Rate
Mandatorily Convertible  Subordinated Debentures due in the year 2008 (the "1996
Debentures").  Interest  on the 1996  Debentures  is 1% under  the  prime  rate,
adjustable monthly.  Interest is payable on the 1996 Debentures on the first day
of each month. The 1996 Debentures will automatically convert into Permanent

                                       57

<PAGE>



Noncumulative Convertible Preferred Stock, Series B ("Series B Preferred Stock")
of the Company on December  31,  2008,  unless  previously  converted.  The 1996
Debentures  may be  converted  into Series B Preferred  Stock at any time by the
holder or after two  years by the  Company,  unless  previously  redeemed,  at a
conversion  price of one share per $35 principal amount of 1996 Debenture or 715
shares per $25,000 principal amount of 1996 Debentures, subject to adjustment in
certain events. The Series B Preferred Stock is convertible at the option of the
holder at any time,  on a  one-for-one  basis (as adjusted for stock  dividends)
into shares of common stock of the Company.

         The 1996  Debentures  are  redeemable at any time after January 1, 1997
for the holder and any time after January 1, 1999 for the Bancorp in whole or in
part. The 1996  Debentures are  subordinated  in right of payment to all present
and future  Senior  Indebtedness  of the Bancorp.  The 1996  Debentures  are not
transferable to a person who is not a resident of  Pennsylvania  for a period of
twelve months from the date of sale.

         All  Debentures are  includable as Tier 2 capital for  determining  the
Bancorp's  compliance with regulatory  capital  requirements (see Note 13). Upon
conversion, the Debentures become Tier I capital.

Competition

         Competition   for   deposits   comes  from  other   insured   financial
institutions  such as commercial  banks,  thrift  institutions,  credit  unions,
finance  companies,   and  multi-state  regional  banks  in  our  market  areas.
Competition for funds also includes a number of insurance products sold by local
agents and investment products such as mutual funds and other securities sold by
local and  regional  brokers.  Loan  competition  varies  depending  upon market
conditions and comes from commercial banks, thrift  institutions,  credit unions
and mortgage bankers.


                                       58

<PAGE>



Properties

         We own three of our six offices  and lease three of them.  The net book
value of this real property at June 30, 1998, was $508,581. Our total investment
in office equipment had a net book value of $178,643 at June 30, 1998.

                                Year         Total        Book      Owned
              Address          Opened     Investment     Value      Lease
              -------          ------     ----------     -----      -----
                                                                  
MAIN OFFICE:
418 West Broad Street           1952      1,877,296      345,760     Owned
Bethlehem,  PA 18018

BRANCH OFFICES:
358 South Walnut Street         1986         95,075       14.988     Leased(1)
Bath, PA  18014

3590 Northwood Avenue           1987        165,702           --     Leased(2)
Palmer, PA  18043

14 South Main Street            1989          7,823        3,085     Leased(3)
Nazareth, PA  18064

471-497 Wabash Street           1994        191,933      140,419     Owned
Allentown, PA  18103

11 North Main Street            1997        202,846      182,972     Owned
Alburtis, PA  18011


- ----------------------
(1)  Expires May 2001. Option to renew for an additional three-year term.
(2)  Expires June 2008. Option to renew for an additional ten-year term.
(3)  Expires June 1999. Option to renew for an additional one-year term.

Personnel

         At  June  30,  1998  we  had 39  full-time  employees  and 7  part-time
employees.  None of our employees  are  represented  by a collective  bargaining
group. We believe that our relationship with our employees is good.

Additional Subsidiary Activity

         First Star Bancorp has two direct subsidiaries: the Bank and Integrated
Financial  Corp.  Integrated  Financial  Corp.  leases two  automobiles for Bank
officers.   Furthermore,   Integrated  Financial  Corp.  has  one  wholly  owned
subsidiary, Integrated Abstract, Inc., which is inactive.


                                       59

<PAGE>



Legal Proceedings

         We are, from time to time, a party to legal proceedings  arising in the
ordinary  course of our business,  including  legal  proceedings  to enforce our
rights against borrowers.  We are not a party to any legal proceedings which are
expected to have a material adverse effect on our financial statements.

                                   REGULATION

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

Regulation of the Bank

         General. As a Pennsylvania chartered, SAIF-insured savings bank, we are
subject to extensive  regulation and  examination by the  Department,  the FDIC,
which insures its deposits to the maximum extent permitted by law, and to a much
less or  extent,  by the  Federal  Reserve.  The  federal  and  state  laws  and
regulations  which are  applicable to banks  regulate,  among other things,  the
scope of their business,  their  investments,  the reserves  required to be kept
against  deposits,  the timing of the  availability  of deposited  funds and the
nature and amount of and collateral for certain loans.  The laws and regulations
governing the Bank generally have been promulgated to protect depositors and not
for the purpose of protecting stockholders.  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 such
regulation,  whether by the  Department,  the FDIC or the United States Congress
could  have a  material  adverse  impact  on the  Company,  the Bank  and  their
operations.

         Pennsylvania  Savings Bank Law. The Pennsylvania Banking Code ("Banking
Code") contains  detailed  provisions  governing the  organization,  location of
offices,  rights and responsibilities of trustees,  officers, and employees,  as
well as corporate powers, savings and investment operations and other aspects of
the Bank and its affairs. The Banking Code delegates extensive rule-making power
and  administrative  discretion to the  Department so that the  supervision  and
regulation  of  state  chartered  savings  banks  may be  flexible  and  readily
responsive  to  changes  in  economic  conditions  and in  savings  and  lending
practices.

         One of the  purposes of the Banking  Code is to provide  savings  banks
with the  opportunity  to be fully  competitive  with each  other and with other
financial  institutions existing under other state, federal and foreign laws. To
this end, the Banking Code  provides  state-chartered  savings banks with all of
the  powers  enjoyed  by  federal  savings  and loan  associations,  subject  to
regulation by the  Department.  The Federal  Deposit  Insurance  Corporation Act
("FDIA"),  however,  prohibits  state  chartered  institutions  from  making new
investments,  loans, or becoming  involved in activities as principal and equity
investments  which are not  permitted  for  national  banks  unless (1) the FDIC
determines the activity or investment  does not pose a significant  risk of loss
to  the  SAIF  and  (2)  the  savings  bank  meets  all  capital   requirements.
Accordingly,  the ability of the Banking  Code to provide  additional  operating
authority to us are limited by the FDIA.

         The Department generally examines each savings bank not less frequently
than once every two years. The Banking Code permits the Department to accept the
examinations  and reports of the FDIC in lieu of the  Department's  examination.
The present practice is for the Department to conduct  individual  examinations.
The Department may order any savings bank to discontinue any violation of law or
unsafe

                                       60

<PAGE>



or unsound business  practice and may direct any trustee,  officer,  attorney or
employee  of a savings  bank  engaged in an  objectionable  activity,  after the
Department has ordered the activity to be terminated, to show cause at a hearing
before the Department why such person should not be removed.

         Interstate  Acquisitions.  The Commonwealth of Pennsylvania has enacted
legislation   regarding  the  acquisition  of  commercial  banks,  bank  holding
companies,   savings  banks  and  savings  and  loan  associations   located  in
Pennsylvania  by  institutions  located  outside of  Pennsylvania.  The  statute
dealing with savings  institutions  authorizes  (i) a savings bank,  savings and
loan association or holding company thereof located in another state (a "foreign
institution")  to acquire the voting stock of,  merge or  consolidate  with,  or
purchase assets and assume liabilities of, a Pennsylvania-chartered savings bank
and (ii) the establishment of branches in Pennsylvania by foreign  institutions,
in each case subject to certain conditions including (A) reciprocal  legislation
in the state in which the foreign institution seeking entry into Pennsylvania is
located permitting comparable entry by Pennsylvania savings institutions and (B)
approval  by the  Department.  Pennsylvania  law also  provides  for  nationwide
branching  by  Pennsylvania-  chartered  savings  banks  and  savings  and  loan
associations, subject to the Department's approval and certain other conditions.

         On  September  29,  1994,  the  United  States  Congress   enacted  the
Riegle-Neal  Interstate  Banking  and  Branching  Efficiency  Act of  1994  (the
"Interstate Banking Law"), which amended various federal banking laws to provide
for  nationwide  interstate  banking,  interstate  bank  mergers and  interstate
branching.  The Interstate Banking Law will allow, effective September 29, 1995,
the acquisition by a bank holding company of a bank located in another state.

         Interstate bank mergers and branch purchase and assumption transactions
will be allowed  effective  June 1, 1997,  however,  states may "opt-out" of the
merger and purchase and assumption provisions by enacting laws that specifically
prohibit such interstate  transactions.  States may, in the  alternative,  enact
legislation to allow interstate merger and purchase and assumption  transactions
prior to June 1, 1997.  Pursuant to the Interstate  Banking Law, states may also
enact  legislation  to allow for de novo  interstate  branching  by out of state
banks.

         Pennsylvania   has  enacted  "opt-in"   legislation   authorizing  full
interstate branching for state-chartered financial institutions prior to June 1,
1997. This legislation  allows  out-of-state  banks to branch into  Pennsylvania
either by buying an existing  bank or  converting it into a branch or by setting
up a de novo  branch.  The law requires  reciprocity  from the other state until
June 1, 1997. The legislation also allows  state-chartered banks the same rights
as federally  chartered banks to branch into other states that allow  interstate
branching.

         Deposit  Insurance.  The FDIC is an  independent  federal  agency  that
insures the deposits,  up to prescribed  statutory  limits, of federally insured
banks and savings  institutions  and  safeguards the safety and soundness of the
banking and savings industries. Two separate insurance funds, the Bank Insurance
Fund ("BIF") for commercial banks,  state savings banks and some federal savings
banks, and the SAIF for savings associations, are maintained and administered by
the FDIC. The Bank, which was previously a state savings association,  remains a
member of the SAIF and its deposit  accounts are insured by the FDIC,  up to the
prescribed  limits.  The  FDIC  has  examination   authority  over  all  insured
depository   institutions,   including   the  Bank,   and  has   under   certain
circumstances,  authority  to initiate  enforcement  actions  against  federally
insured savings  institutions to safeguard  safety and soundness and the deposit
insurance fund.

         Assessments.  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

                                       61

<PAGE>



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  associations  were used to pay the cost of prior thrift  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  SAIF-insured  deposits.  Legislation  to
capitalize the SAIF and to eliminate the significant  premium  disparity between
the BIF and the SAIF became  effective  December 31, 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.  Based on its deposits at March 31,  1995,  on
November 27, 1996, the Bank paid a pre-tax special assessment of $745,000.  Such
payment was recorded as an expense and  accounted for by the Bank as of December
31, 1996.  Earnings and capital  were,  therefore,  negatively  affected for the
quarter  ended  September  30,  1996,  by an after-tax  amount of  approximately
$476,000.

         The  recapitalization  plan also provides that the cost of prior thrift
failures will be shared by both the SAIF and the BIF (Fico Bond payments), which
increased BIF assessments for healthy banks to  approximately  $.013 per $100 of
deposits.  SAIF  assessments for healthy savings  institutions  starting in 1997
will be approximately  $.064 per $100 in deposits and may never be reduced 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 0 to 27 basis points.
In addition,  SAIF-member savings  institutions as assessed  approximately $.064
per $100 in deposits to the Financing Corp. (Fico Bonds).

         Regulatory Capital Requirements.  The FDIC has promulgated  regulations
and adopted a statement of policy prescribing the capital adequacy  requirements
for state-chartered  banks, some of which, like the Bank, are not members of the
Federal  Reserve.  At June 30, 1998,  the Bank exceeded all  regulatory  capital
requirements and is classified as "well capitalized."

         The FDIC's capital  regulations  establish a minimum 3% Tier I leverage
capital requirement for the most highly-rated state-chartered, non-member banks,
with an  additional  cushion  of at least 100 to 200 basis  points for all other
state-chartered,  non-member banks,  which effectively will increase the minimum
Tier I leverage ratio for such other banks to 4% to 5% or more. Under the FDIC's
regulation,  the highest-rated  banks are those that the FDIC determines are not
anticipating or experiencing  significant growth and have well diversified risk,
including no undue interest rate risk exposure,  excellent  asset quality,  high
liquidity,  good earnings and, in general, which are considered a strong banking
organization,  rated composite 1 under the Uniform Financial Institutions Rating
System.  Leverage or core capital is defined as the sum of common  stockholders'
equity (including  retained earnings),  noncumulative  perpetual preferred stock
and related surplus, and minority interests in consolidated subsidiaries,  minus
all intangible assets other than certain qualifying  supervisory  goodwill,  and
certain   purchased   mortgage   servicing   rights  and  purchased  credit  and
relationships.


                                       62

<PAGE>



         The FDIC also  requires  that savings  banks meet a risk-based  capital
standard.  The  risk-based  capital  standard  for savings  banks  requires  the
maintenance   of  total  capital  (which  is  defined  as  Tier  I  capital  and
supplementary  (Tier 2) capital) to risk weighted  assets of 8%. In  determining
the amount of risk-weighted  assets, all assets,  plus certain off balance sheet
assets,  are multiplied by a risk-weight  of 0% to 100%,  based on the risks the
FDIC believes are inherent in the type of asset or item.

         The  components  of Tier I capital are  equivalent  to those  discussed
above under the 3% leverage standard.  The components of supplementary  (Tier 2)
capital include certain perpetual preferred stock, certain mandatory convertible
securities,  certain  subordinated  debt and  intermediate  preferred  stock and
general  allowances  for loan and  lease  losses.  Allowance  for loan and lease
losses  includable in supplementary  capital is limited to a maximum of 1.25% of
risk-weighted   assets.   Overall,   the  amount  of  capital   counted   toward
supplementary capital cannot exceed 100% of core capital.

         A bank which has less than the minimum leverage capital  requirement is
subject to various  capital plan and activities  restriction  requirements.  The
FDIC's regulation also provides that any insured  depository  institution with a
ratio of Tier I capital to total  assets  that is less than 2.0% is deemed to be
operating in an unsafe or unsound condition pursuant to Section 8(a) of the FDIA
and could be subject to potential termination of deposit insurance.

         We are also subject to more stringent Department  guidelines.  Although
not adopted in  regulation  form,  the  Department  utilizes  capital  standards
requiring a minimum of 6.0% leverage  capital and 10%  risk-based  capital.  The
components  of leverage and  risk-based  capital are  substantially  the same as
those defined by the FDIC.

         The Bank was in  compliance in both the FDIC and  Pennsylvania  capital
requirements   at  June  30,  1998.  See   "Historical  and  Pro  Forma  Capital
Compliance."

         Community  Reinvestment.  Under the Community Reinvestment Act ("CRA"),
as implemented by FDIC regulations,  a savings  association has a continuing and
affirmative obligation consistent with its safe and sound operation to help meet
the credit needs of its entire  community,  including  low and  moderate  income
neighborhoods.  The CRA does not  establish  specific  lending  requirements  or
programs  for  financial   institutions  nor  does  it  limit  an  institution's
discretion  to develop the types of products and  services  that it believes are
best  suited  to its  particular  community,  consistent  with the CRA.  The CRA
requires the FDIC,  in  connection  with its  examination  of a savings bank, to
assess the institution's record of meeting the credit needs of its community and
to take such record into account in its  evaluation of certain  applications  by
such  institution,  and to provide a written  evaluation of an institution's CRA
performance  utilizing a four tiered descriptive rating system in lieu. The Bank
received a "satisfactory" rating in its last CRA examination in October, 1996.

         Transactions With Affiliates.  Generally,  restrictions on transactions
with affiliates require that transactions  between a savings  association or its
subsidiaries  and  its  affiliates  be on  terms  as  favorable  to the  Bank as
transactions with non-affiliates. In addition, certain of these transactions are
restricted to a percentage of the Bank's capital. Affiliates of the Bank include
the Holding Company and any company which would be under common control with the
Bank.

         The Bank's authority to extend credit to executive  officers,  trustees
and 10%  shareholders,  as well as entities  such persons  control are currently
governed by Sections 22(g) and 22(h) of the Federal Reserve Act and Regulation O
promulgated by the Federal Reserve Board. Among other things,  these regulations
require such loans to be made on terms substantially similar to those offered to
unaffiliated individuals,

                                       63

<PAGE>



place limits on the amount of loans the Bank may make to such persons based,  in
part, on the Bank's capital position, and require certain approval procedures to
be  followed.  See,  however,  "Management  of  the  Bank  -  Transactions  With
Management and Others."

         Federal  Home  Loan  Bank  System.  We  are a  member  of the  FHLB  of
Pittsburgh,  which  is  one of 12  regional  FHLBs  that  administers  the  home
financing credit function of savings associations. Each FHLB serves as a reserve
or  central  bank for its  members  within  its  assigned  region.  It is funded
primarily from 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 Trustees of the FHLB.

         As a member, we are required to purchase and maintain stock in the FHLB
of  Pittsburgh  in an  amount  equal  to at  least  1% of its  aggregate  unpaid
residential  mortgage loans, home purchase  contracts or similar  obligations at
the beginning of each year. At June 30, 1998,  the Bank had $7.4 million in FHLB
stock, which was in compliance with this requirement.

         As  a  result  of  the  Financial  Institutions  Reform,  Recovery  and
Enforcement Act of 1989 ("FIRREA"),  the FHLBs are required to provide funds for
the resolution of troubled savings  associations and to contribute to affordable
housing programs through direct loans or interest subsidies on advances targeted
for community  investment in 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.  For the year ended June 30,  1998,  dividends
paid by the FHLB of Pittsburgh to the Bank totalled approximately $443,000.

         Federal  Reserve System.  The Federal  Reserve  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 may be used to
satisfy the liquidity  requirements that are imposed by the Department.  At June
30, 1998, the Bank met its reserve requirements.

         Savings  associations have authority to borrow from the Federal Reserve
Bank "discount  window," but Federal Reserve policy  generally  requires savings
associations to exhaust all sources before  borrowing from the Federal  Reserve.
The Bank had no discount window borrowings at June 30, 1998.

Regulation of the Company

         General.  The  Company,  as a  bank  holding  company,  is  subject  to
regulation and  supervision by the Board of Governors of the Federal Reserve and
by the  Department.  This  regulation  is generally  intended to ensure that the
Company  limits its activities to those allowed by law and that it operates in a
safe and sound manner without endangering the financial health of its subsidiary
banks.  The Company will be required to file annually a report of its operations
with, and is subject to examination by, the Federal Reserve and the Department.

         BHCA Activities and Other Limitations.  The Bank Holding Company Act of
1956,  as amended  ("BHCA"),  prohibits a bank holding  company  from  acquiring
direct or indirect  ownership or control of more than 5% of the voting shares of
any bank, or  increasing  such  ownership or control of any bank,  without prior
approval of the Federal  Reserve.  In  determining  whether to  authorize a bank
holding  company  (or a company  that will  become a bank  holding  company)  to
acquire  control of a bank,  the Federal  Reserve takes into  consideration  the
financial and managerial resources of the bank holding

                                       64

<PAGE>



company, as well as those of the bank to be acquired,  and considers whether the
acquisition is likely to have anti-competitive effects or other adverse effects.
The BHCA also generally prohibits a bank holding company from acquiring any bank
located  outside  of the  state in which the  operations  of the  existing  bank
subsidiaries  of the bank  holding  company  are  principally  conducted  unless
specifically  authorized by applicable  state law. No approval under the BHCA is
required,  however, for a bank holding company already owning or controlling 50%
or more of the  voting  shares of a bank to  acquire  additional  shares of such
bank.

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

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

         Regulatory  Capital  Requirements.  The  Federal  Reserve  has  adopted
capital  adequacy  guidelines  pursuant  to which it  assesses  the  adequacy of
capital in examining  and  supervising  a bank holding  company and in analyzing
applications  to it  under  the  BHCA.  The  Federal  Reserve  capital  adequacy
guidelines are similar to those imposed on the Bank by the FDIC. See "Regulation
of the Bank - Regulatory Capital Requirements."

         Commitments  to  Affiliated  Depository  Institutions.   Under  Federal
Reserve  policy,  the Company  will be expected to act as a source of  financial
strength  to  the  Bank  and  to  commit   resources  to  support  the  Bank  in
circumstances when it might not do so absent such policy. The enforceability and
precise scope of this policy is unclear,  however,  in light of recent  judicial
precedent.  However,  should the Bank require the support of additional  capital
resources, it should be anticipated that the Company will be required to respond
with any such resources available to it.

         Restrictions  Applicable to  Pennsylvania-Chartered  Holding Companies.
The Company is subject to such  regulations  as the  Department may from time to
time prescribe. No holding company regulations have been issued to date.



                                       65

<PAGE>



                           PRINCIPAL SECURITY HOLDERS

         The  Company  knows of no person or entity  other  than those set forth
below  who is a  beneficial  owner  of more  than 5% of the  Common  Stock.  The
following table sets forth, as of June 30, 1998, certain information as to those
persons who were beneficial owners of more than 5% of the Company's  outstanding
shares of Common  Stock and as to the  Common  Stock  beneficially  owned by all
officers and directors of the Company as a group,  as calculated  from the lists
of security holders of the Company.


                                                                      Percent
Name and Address of                         Amount and Nature of          of
Beneficial Owner                        Beneficial Ownership (1)       Class
- -------------------                     ------------------------       -----

Neil Scott (2)(3)
315 Pennsylvania Avenue
Pen Argyl, Pennsylvania  18072............         38,411                9.44%


Amelio Scott (2)
205 David Avenue
Pen Argyl, Pennsylvania  18072............         32,830                8.27%


Tighe Scott (2)(3)
Hemlock Lane Star Route
Saylorsburg, Pennsylvania  18353..........         121,905              25.62%


Paul J. Sebastian (3)
418 West Broad Street
Bethlehem, Pennsylvania  18018............         97,574               21.30%


Joseph T. Svetik (3)
418 West Broad Street
Bethlehem, Pennsylvania  18018............        101,438                22.1%


First Star Bancorp, Inc.
Employee Stock Ownership Plan
418 West Broad Street
Bethlehem, Pennsylvania  18018............         69,038                17.5%


All directors and officers as a group
  (10 persons) (3)........................        341,872                77.6%


(1)  Includes  shares of Common Stock owned by  corporations  or  foundations in
     which  the  stockholder,  director  or  officer  is  an  officer  or  major
     stockholder or by spouses, or as a custodian or trustee for minor children,
     over which shares the named  individual  or all officers and directors as a
     group  effectively  exercise  sole  voting  and  investment  power,  unless
     otherwise  indicated.  Also  includes  shares of Common  Stock  that may be
     obtained through the conversion or exercise of other securities. Absent the
     conversion or exercise of other securities, all directors and officers as a
     group held 57,162 shares of Common Stock at June 30, 1998.

                                       66

<PAGE>




(2)      Amelio  Scott and Neil Scott are father  and son,  respectively.  Tighe
         Scott, a director of the Company, is also a son of Amelio Scott.

(3)  Includes  27,502  shares of Common Stock which may be acquired  through the
     exercise of stock options which are immediately exercisable.  Also includes
     shares  over  which  officers  and  directors  exercise  joint  voting  and
     investment power with certain members of their families,  184,493 shares of
     Common  Stock  issuable  upon   conversion  of  Series  A  Preferred  Stock
     (including  Debentures that are convertible  into Series A Preferred Stock)
     and 145,164  shares of Common Stock  issuable  upon  conversion of Series B
     Preferred Stock  (including  Debentures that are convertible  into Series B
     Preferred Stock).

                     MANAGEMENT OF FIRST STAR BANCORP, INC.

Directors and Executive Officers

         Our board of directors is composed of eight members each of whom serves
for a term of three years, with approximately one-third of the directors elected
each year.  Our current  charter and bylaws and our proposed  stock  charter and
bylaws require that directors be divided into three classes,  as nearly equal in
number as possible.  Our officers are elected annually by our board and serve at
the board's discretion.

         The  following  table  sets  forth  information  with  respect  to  our
directors and executive officers, all of whom will continue to serve in the same
capacities after the conversion.

<TABLE>
<CAPTION>
                                    Shares of
                                  Common Stock
                                  Beneficially
                                                       Year First            Current              Owned at             Percent
                                                         Elected              Term                June 30,               of
Name                                     Age            Director             Expires               1998(1)              Class
- ----                                     ---            --------             -------               -------              -----

<S>                                     <C>              <C>                 <C>               <C>                   <C> 
Martin A. Marschang..............        88               1977                2000                 1,805(2)              .48%
Harold J Suess...................        77               1964                2000                 5,828(3)             1.56%
Stephen M. Szy...................        53               1987                2000                 3,864(4)             1.04%
Joseph T. Svetik.................        49               1987                1998               101,438(5)            22.13%
Paul J. Sebastian................        55               1986                1998                97,574(6)            21.30%
Mark Parseghian, Jr..............        70               1974                1999                 4,190(7)             1.61%
Tighe Scott......................        49               1987                1999               121,905(8)            25.62%

</TABLE>

- --------------------------------
(1)      Except as  otherwise  noted  below,  the named  individual  effectively
         exercises sole voting and investment power over the shares beneficially
         owned.

(2)      Includes 1,013 shares of the Series A Preferred Stock.

(3)      Includes 2,017 shares of the Series A Preferred Stock.

(4)      Includes 1,013 shares of the Series A Preferred Stock.


                                       67

<PAGE>



(5)      Includes 11,376 shares which may be received upon the exercise of stock
         options which are immediately exercisable, 8,617 shares of the Series A
         Preferred  Stock,  38,522 shares of Series A Preferred Stock receivable
         upon  conversion  of the  Debentures  and  27,799  shares  of  Series B
         Preferred Stock receivable upon conversion of Series B Debentures.

(6)      Includes 16,128 shares which may be received upon the exercise of stock
         options which are immediately exercisable, 8,617 shares of the Series A
         Preferred  Stock,  29,399 shares of Series A Preferred Stock receivable
         upon  conversion  of the  Debentures  and  31,917  shares  of  Series B
         Preferred Stock receivable upon conversion of Series B Debentures.

(7)      Includes 1,267 shares held by Mr. Parseghian's wife and 2,059 shares of
         Series  B  Preferred  Stock  receivable  upon  conversion  of  Series B
         Debentures also held by Mr. Parseghian's wife.

(8)      Includes  19,261  shares of the  Series A  Preferred  Stock and  64,880
         shares of Series A Preferred  Stock  receivable  upon Conversion of the
         Debentures  and 19,548  shares of Series B Preferred  Stock  receivable
         upon  Conversion of Series B Debentures.  Tighe Scott is the brother of
         Neil Scott and the son of Amelio Scott.

         The business experience during at least the past five years for each of
the directors is as follows:

         Martin A.  Marschang.Mr.  Marschang  has been retired for more than the
past five years.  Prior to his  retirement,  Mr.  Marschang  was employed as the
corporate secretary for Lehigh Navigation Dodson Company.

         Harold J. Suess.  Retired for the past  several  years,  Mr. Suess is a
prior President of Bethlehem Fence Works. From 1990 until his retirement, he was
Chairman of the Board of that company.

         Stephen  M. Szy.  For more than the past five  years,  Mr. Szy has been
self-employed as a public accountant in Hellertown, Pennsylvania.

         Joseph  T.  Svetik.  Mr.  Svetik  became  Chairman  of the Board of the
Savings Bank in August 1997.  Mr.  Svetik became  President and Chief  Executive
Officer of the Savings Bank in November 1990. Prior to that date, Mr. Svetik was
Executive Vice President and Chief Operating Officer of the Savings Bank.

         Paul J. Sebastian.  Mr.  Sebastian  became Senior Vice President of the
Savings  Bank in October  1989 and  Chairman  of the Board of  Directors  of the
Company in August 1997.

         Mark Parseghian,  Jr. For more than the past five years, Mr. Parseghian
has been  self-employed as a consultant to companies engaged in the construction
industry.

         Tighe J. Scott.  For more than the past five years,  Mr. Scott has been
Vice President - Operations of Scotty's  Fashion,  Inc. an apparel  manufacturer
located in Pen Argyl, Pennsylvania.

Meetings and Committees of the Board of Directors

         The Company's  Board of Directors  holds regular  monthly  meetings and
special  meetings when needed.  During the fiscal year ended June 30, 1998,  the
Board met 12 times.  No director  attended fewer than 75% of the total number of
Board meetings held during the fiscal year ended June 30, 1998,

                                       68

<PAGE>



and the total number of meetings  held by all  committees  of the Board on which
the director served during such year.

         The Board of Directors has a number of standing  committees,  including
an Executive Committee, and Audit Committee and a Compensation Committee.

         The Executive Committee, except as limited by the Company's Bylaws, has
the full  authority of the Board of Directors when the Board of Directors is not
in  session.  The  current  members of the  Executive  Committee  are  Directors
Marschang,  Sebastian,  Svetik and Szy.  The  Executive  Committee  did not meet
during the fiscal year ended June 30, 1998.

         The Audit  Committee  reviews the records and affairs of the Company to
determine  its  financial   condition  and  reviews  with   management  and  the
independent  auditors the systems of internal control.  This Committee  approves
the scope of the audit procedures employed by the Company's independent auditors
and meets with the  auditors to discuss the  results of their  audit.  The Audit
Committee  reports  to the Board of  Directors  with  respect  to the  foregoing
matters and  recommends  annually the  selection of  independent  auditors.  The
current members of the Audit Committee are Directors  Marschang,  Parseghian and
Szy.  During the fiscal year ended June 30, 1998,  the Audit  Committee met four
times.

         The   Compensation   Committee  is   responsible   for   reviewing  and
establishing compensation for all officers and employees of the Company and also
administers  the Company's  Employee  Stock  Compensation  Program.  The current
members of the Compensation  Committee are Directors  Parseghian,  Scott, Stehly
and Suess.  This  Committee  met two times during the fiscal year ended June 30,
1998.

         The full Board of  Directors  acts as a  nominating  committee  for the
annual  selection of nominees to the Board of Directors.  Only its  nominations,
and those of any stockholder  delivered to the Secretary of the Company at least
60 days in  advance  of the  Annual  Meeting,  shall be  voted on at the  Annual
Meeting.  In its capacity as the  Nominating  Committee,  the Board of Directors
held one meeting during the fiscal year ended June 30, 1998.

Director Compensation

         Each  director  is  paid  monthly.  Total  aggregate  fees  paid to the
directors for the year ended June 30, 1998 were $40,800.  Since January 1, 1998,
each  outside  director  has been  paid a monthly  fee of $450 for each  meeting
attended.

         In addition,  non-officer  directors receive an annual cash bonus based
upon the performance of the Bank. During fiscal 1998, each non-employee director
received a cash bonus of $1,500.


                                       69

<PAGE>



Executive Compensation

         Summary Compensation Table. The following table sets forth the cash and
non-cash  compensation  awarded to or earned by our chief  executive  officer at
June 30, 1998 and 1997. No other  employee  earned in excess of $100,000 for the
year ended June 30, 1998.
<TABLE>
<CAPTION>


                                                                          Annual Compensation
                                                          -------------------------------------------
                                                                                                        Stock Based
                                                                                         Other Annual  Compensation    All Other
Name and Principal Position                   Year        Salary          Bonus          Compensation  # of Options   Compensation
- ---------------------------                   ----        ------          -----          ------------  ------------  ---------------

<S>                                           <C>         <C>              <C>                <C>           <C>         <C>       
Joseph T. Svetik                              1998        149,581          58,026              --            --         $26,175(2)
Director, President and CEO                   1997        133,519          24,450              --            --         $23,370(2)
                                                                                           
Paul J. Sebastian                             1998        142,103          58,026              --            --         $25,614(3)
Director, Senior Vice President               1997        126,843          24,450              --            --         $23,976(3)
                                                                                        
</TABLE>

- -----------------
(1)  Other  annual  compensation  does not equal the lesser of $50,000 or 10% of
     the total of individual's annual salary and bonus.
(2)  Includes  First Star  matching  contributions  of $2,175 and $870 under the
     401(k)  Plan and First Star  contributions  of  $24,000  and  $22,500  made
     pursuant  to the  Employee  Stock  Ownership  Plan  during  1998 and  1997,
     respectively.
(3)  Includes First Star matching  contributions  of $1,614 and $1,652 under the
     401(k)  Plan and First Star  contributions  of  $24,000  and  $22,324  made
     pursuant  to the  Employee  Stock  Ownership  Plan  during  1998 and  1997,
     respectively.

         Employment Agreements.  We have entered into employment agreements with
Joseph T. Svetik and Paul J. Sebastian ("Employment Agreements"). The Employment
Agreements  have a term of five years.  The  agreements are terminable by us for
"cause" as defined in the  agreements.  If we terminate the  individual  without
cause or such  person  terminates  for good  reason,  he will be entitled to two
times his  salary.  The  agreements  provide  that we will  enter into a similar
agreement with Stephen Koomar of Nesquehoning.



                                       70

<PAGE>



         Employee Stock  Ownership  Plan. We have  established an employee stock
ownership plan, the ESOP, for the exclusive  benefit of participating  employees
of ours, to be implemented upon the completion of the conversion.  Participating
employees are  employees  who have  completed one year of service with us or our
subsidiary  and have  attained  the age of 21.  An  application  for a letter of
determination  as to the  tax-qualified  status of the ESOP will be submitted to
the IRS.  Although  no  assurances  can be given,  we expect  that the ESOP will
receive a favorable letter of determination from the IRS.

         The ESOP is funded by contributions made by us in cash or common stock.
Benefits  may be paid  either  in  shares  of the  common  stock or in cash.  In
accordance  with the Plan, the ESOP may borrow funds with which to acquire up to
10% of the common stock to be issued in the Merger Conversion.  The ESOP intends
to borrow funds from the Company. The loan is expected to be for a term of [ten]
years at an annual  interest  rate equal to the prime rate as  published  in The
Wall Street Journal.  Presently it is anticipated that the ESOP will purchase up
to 10% of the common stock to be issued in the  offering  (i.e.,  4,668  shares,
based on the  midpoint  of the EVR).  The loan  will be  secured  by the  shares
purchased and earnings of ESOP assets.  Shares purchased with such loan proceeds
will be held in a suspense account for allocation among participants as the loan
is repaid. We anticipate contributing approximately $25,000 annually (based on a
$250,000  purchase)  to the ESOP to meet  principal  obligations  under the ESOP
loan,  as  proposed.  It is  anticipated  that  all such  contributions  will be
tax-deductible.  This loan is expected to be fully  repaid in  approximately  10
years.

         Contributions to the ESOP and shares released from the suspense account
will be allocated  among  participants on the basis of total  compensation.  All
participants  must be  employed  at least  1,000  hours in a plan year,  or have
terminated  employment  following death,  disability or retirement,  in order to
receive an allocation.  Participant  benefits become vested in plan  allocations
following  five years of service.  Employment  prior to the adoption of the ESOP
shall be credited for the purposes of vesting.  Vesting will be accelerated upon
retirement,  death, disability, change in control of the Company, or termination
of the ESOP.  Forfeitures  will be reallocated to participants on the same basis
as other  contributions in the plan year. Benefits may be payable in the form of
a lump sum upon retirement,  death,  disability or separation from service.  Our
contributions to the ESOP are  discretionary  and may cause a reduction in other
forms of  compensation.  Therefore,  benefits  payable  under the ESOP cannot be
estimated.

         The board of directors has appointed non-employee directors to the ESOP
Committee to administer the ESOP and to serve as the initial ESOP Trustees.  The
board of  directors  or the  ESOP  Committee  may  instruct  the  ESOP  Trustees
regarding  investments of funds  contributed to the ESOP. The ESOP Trustees must
vote all allocated  shares held in the ESOP in accordance with the  instructions
of the  participating  employees.  Unallocated  shares and allocated  shares for
which no timely  direction  is  received  will be voted by the ESOP  Trustees as
directed  by the  board of  directors  or the  ESOP  Committee,  subject  to the
Trustees' fiduciary duties.

Proposed Future Stock Benefit Plans

         Stock  Option  Plan.  The board of  directors  intends to adopt a stock
option  plan (the  Option  Plan)  following  the Merger  Conversion,  subject to
approval by the Company's stockholders, at a stockholders' meeting to be held no
sooner than six months after the Merger Conversion.  The Option Plan would be in
compliance with the Department  regulations in effect. The purpose of the Option
Plan will be to provide  additional  performance  and  retention  incentives  to
certain officers,  trustees and employees of Nesquehoning by facilitating  their
purchase of a stock interest in our company.  The Option Plan will provide for a
term of 10 years, after which no awards could be made, unless earlier terminated
by the

                                       71

<PAGE>



board of directors pursuant to the Option Plan and the options would vest over a
five year  period  (i.e.,  20% per year),  beginning  one year after the date of
grant of the  option.  Options  would be  granted  based upon  several  factors,
including  seniority,  job duties and  responsibilities,  job  performance,  our
financial  performance  and a  comparison  of  awards  given  by  other  savings
institutions converting from mutual to stock form.

         The Company would receive no monetary consideration for the granting of
stock  options under the Option Plan. It would receive the option price for each
share issued to optionees upon the exercise of such options.  Shares issued as a
result of the exercise of options will be either  authorized but unissued shares
or shares purchased in the open market by Company.  However, no purchases in the
open market will be made that would violate applicable  regulations  restricting
purchases  by  Company.  The  exercise  of options  and  payment  for the shares
received would contribute to the equity of Company.

         If the  Option  Plan is  implemented  more  than  one  year  after  the
conversion, the Option Plan will comply with Department and FDIC regulations and
policies that are applicable at such time.

         Certain Related Transactions. We grant loans to our officers, directors
and employees.  These loans are made in the ordinary course of business and upon
the  same  terms,  including  collateral,  as those  prevailing  at the time for
comparable  transactions  and do not  involve  more  than  the  normal  risk  of
collectibility or present any other unfavorable features.  Loans to officers and
directors and their  affiliates  amounted to $3.5 million or 23.24% of our total
equity, at June 30, 1998.

             RESTRICTIONS ON ACQUISITION OF FIRST STAR BANCORP, INC.

         While the board of  directors  is not aware of any effort that might be
made to obtain control of the Company after  conversion,  the board of directors
believes that it is  appropriate  to include  certain  provisions as part of the
Company's  articles of incorporation to protect the interests of the Company and
its stockholders from hostile takeovers  ("anti-takeover"  provisions) which the
board of directors  might conclude are not in our best interests or those of our
stockholders.  These  provisions  may have the effect of  discouraging  a future
takeover  attempt  which is not  approved  by the board of  directors  but which
individual  stockholders  may deem to be in  their  best  interests  or in which
stockholders may receive a substantial premium for their shares over the current
market prices. As a result, stockholders who might desire to participate in such
a transaction  may not have the  opportunity to do so. Such provisions will also
render the  removal of the  current  board of  directors  or  management  of the
Company more difficult.

         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. The description of these provisions is necessarily general
and reference should be made in each case to the articles of  incorporation  and
bylaws of the Company which are filed as exhibits to the registration  statement
of  which  this  prospectus  is a  part.  See  "Where  You Can  Find  Additional
Information" as to how to obtain a copy of these documents.

Provisions of the Company 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 three  staggered  classes,  with
directors in each class elected for  three-year  terms.  Thus, it would take two
annual  elections to replace a majority of the  Company's  board.  The Company's
articles of incorporation provide that the

                                       72

<PAGE>



size of the board of directors may be increased or decreased only if approved by
a vote of two-thirds  of the whole board of  directors.  The bylaws also provide
that any  vacancy  occurring  in the  board of  directors,  including  a vacancy
created by an  increase  in the number of  directors,  may be filled only by the
board of directors,  acting by a majority  vote of the directors  then in office
and any director so chosen shall hold office  until the next  succeeding  annual
election of directors.  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 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,  the
Chairman of the Board of Directors, or the President.

         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 authorize the issuance
of 2,500,000 shares of common stock and 1,000,000 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  conversion  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.
At June 30, 1998,  27,520 shares of Permanent  Non-Cumulative  Preferred  Stock,
Series A, par value $1.00 per share ("Series A Preferred Stock") were issued and
outstanding.  The  Series A  preferred  Stock is  immediately  convertible  on a
one-for-one basis into Common Stock of First Star.

         Convertible Debentures. For a discussion of the convertible debentures,
see  "Business  of First Star  Savings  Bank -- Source of Funds --  Subordinated
Debentures."

         Procedures  for  Certain   Business   Combinations.   The  articles  of
incorporation  require  that  unless  certain  fair  price  provisions  are met,
business combinations must be approved by the affirmative vote of the holders of
not less than two-thirds of the outstanding stock of the Company.  Exceptions to
this  requirement  may  occur  if  two-thirds  of the  members  of the  board of
directors,  who are continuing  directors,  has previously approved the business
transaction. Any amendment to this provision requires the affirmative vote of at
least  two-thirds of the shares of the Company  entitled to vote generally in an
election of directors.

         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 two-thirds

                                       73

<PAGE>



of the  outstanding  voting  stock is  required  for certain  provisions  (i.e.,
number, classification,  election and removal of directors; amendment of bylaws;
call of special  stockholder  meetings;  director  liability;  certain  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 two-thirds of the outstanding
shares of the Company  entitled to vote in the election of directors,  cast at a
meeting called for that purpose.

         Benefit Plans. In addition to the provisions of the Company's  articles
of  incorporation  and bylaws  described  above,  certain of our  benefit  plans
adopted in connection  with the  conversion  contain  provisions  which may also
discourage hostile takeover attempts which the board of directors might conclude
are not in our best interests or those of our stockholders. For a description of
the  benefit  plans and the  provisions  of such  plans  relating  to changes in
control, see "Management of First Star Bancorp, Inc. -- Executive Compensation."

         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  Federal  Reserve  Board and have  received  no
Federal  Reserve Board objection to such  acquisition of control,  and a company
must apply for and receive  Federal  Reserve Board 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 Federal
Reserve  Board  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 Federal  Reserve
Board,  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 Federal Reserve Board a certification
that 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 Federal Reserve Board, as applicable.

                          DESCRIPTION OF CAPITAL STOCK

         The Company is  authorized to issue  2,500,000  shares of common stock,
$1.00 par value per share,  and 1,000,000  shares of serial  preferred stock. We
currently  expect to issue up to 53,688  shares  of common  stock in the  Merger
Conversion.  We do not intend to issue any shares of serial  preferred  stock in
the Merger  Conversion,  nor are there any present plans to issue such preferred
stock  following  the Merger  Conversion.  The aggregate par value of the issued
shares will  constitute  the capital  account of First Star.  The balance of the
purchase  price will be recorded for accounting  purposes as additional  paid-in
capital.  See  "Capitalization."  The capital  stock of the  Company  represents
nonwithdrawable  capital  and will not be insured by us, the FDIC,  or any other
governmental agency.

         As of June 30, 1998,  the Company had 372,084  shares of common  stock,
par value  $1.00 per share (the  "Common  Stock"),  issued and  outstanding  and
27,520 shares of Permanent Non-Cumulative Preferred Stock, Series A (the "Series
A Preferred Stock") issued and outstanding.


                                       74

<PAGE>



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.  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 holders 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; (ii) any accrued dividend claims; and (iii) liquidation  preferences of
any serial preferred stock which may be issued in the future.

         Restrictions on Acquisition of the Common Stock.  See  "Restrictions on
Acquisition of First Star Bancorp,  Inc." 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.  Accordingly,  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.  Except in the  offering  and possibly
pursuant  to the Option  Plan,  the  Company  has no present  plans,  proposals,
arrangements or  understandings  to issue  additional  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:  (i) as  stock  dividends;  (ii)  in
connection   with  mergers  or   acquisitions;   (iii)  under  a  cash  dividend
reinvestment  or stock purchase plan; (iv) in a public or private  offering;  or
(v) under employee benefit plans. See "Risk Factors -- Possible  Dilutive Effect
of Stock Options" and "Pro Forma Data."  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.

         For  additional   information,   see   "Dividends,"   "Regulation"  and
"Taxation" with respect to  restrictions on the payment of cash dividends;  "The
Merger  Conversion -- Restrictions on Sales and Purchases of Shares by Directors
and Officers" relating to certain  restrictions on the transferability of shares
purchased by directors and officers;  and "Restrictions on Acquisitions of First
Star Bancorp,  Inc." for information regarding  restrictions on acquiring common
stock of the Company.

Serial Preferred Stock

         No additional  shares of serial  preferred stock of the Company will be
issued in the Merger Conversion.  After the Merger Conversion 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
restrictions  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

                                       75

<PAGE>



may  have  full or  limited  voting  rights.  The  board of  directors,  without
stockholder  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 additional shares of the serial preferred stock.

                    INDEMNIFICATION OF OFFICERS AND DIRECTORS

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

         Section  17-6305  of the  Pennsylvania  General  Corporation  Code (the
"Code") describes those circumstances under which directors, officers, employees
and agents may be insured or indemnified  against liability which they may incur
in their  capacities  as such.  The  Company's  Articles of  Incorporation  (the
"Articles") require indemnification of directors,  officers, employees or agents
of the Company to the full extent permissible under Pennsylvania law.

         The Company may purchase and maintain insurance on behalf of any person
who is or was a director,  officer,  employee,  or agent of the Company or is or
was serving at the request of the  Company as a director,  officer,  employee or
agent  of  another  corporation,  partnership,  joint  venture,  trust  or other
enterprise  against any liability  asserted  against such person and incurred by
such  person in any such  capacity,  or arising out of such  person's  status as
such,  whether or not the Company would have the power to indemnify  such person
against such liability under the provisions of the Code or of the Articles.

                              LEGAL AND TAX MATTERS

         The  legality  of the  common  stock  has  been  passed  upon for us by
Malizia, Spidi, Sloane & Fisch, P.C., Washington, D.C. Certain legal matters for
[Advisor]  may be passed  upon by  __________________________.  The  federal and
Pennsylvania income tax consequences of the conversion have been passed upon for
us by Malizia, Spidi, Sloane & Fisch, P.C., Washington, D.C.

                                     EXPERTS

         The financial statements of First Star Bancorp,  Inc. as of and for the
years ended June 30, 1998 and 1996, appearing in this document have been audited
by Deloitte & Touche, independent certified public accountants,  as set forth in
their  report  which  appears  elsewhere  in this  document,  and is included in
reliance  upon such report  given upon the  authority of such firm as experts in
accounting and auditing.

         Feldman  Financial  Advisors,  Inc. has  consented  to the  publication
herein of a summary of its letters to  Nesquehoning  Savings Bank setting  forth
its  opinion as to the  estimated  pro forma  market  value of  Nesquehoning  in
converted form and its opinion setting forth the value of  subscription  rights.
It has also consented to the use of its name and  statements  with respect to it
appearing in this document.

                            REGISTRATION REQUIREMENTS

         The common stock of the Company is registered pursuant to Section 12(g)
of the  Securities  Exchange Act of 1934, as amended (the "Exchange  Act").  The
Company will be subject to the information, proxy solicitation,  insider trading
restrictions,  tender offer rules,  periodic reporting and other requirements of
the SEC under the Exchange Act.

                                       76

<PAGE>



                    WHERE YOU CAN FIND ADDITIONAL INFORMATION

         The Company  has filed with the SEC a  registration  statement  on Form
SB-2 under the  Securities  Act of 1933, as amended,  with respect to the common
stock offered in this document. As permitted by the rules and regulations of the
SEC,  this  document  does not  contain  all the  information  set  forth in the
registration  statement.  Such information can be examined without charge at the
public  reference  facilities  of the SEC  located  at 450 Fifth  Street,  N.W.,
Washington, D.C. 20549, and copies of such material can be obtained from the SEC
at prescribed  rates.  The SEC also  maintains an internet  address ("Web site")
that contains  reports,  proxy and information  statements and other information
regarding registrants,  including the Company, that file electronically with the
SEC.  The  address  for this Web site is  "http://www.sec.gov".  The  statements
contained in this document as to the contents of any contract or other  document
filed as an exhibit to the Form SB-2 are, of necessity,  brief  descriptions and
are not necessarily  complete;  each such statement is qualified by reference to
such contract or document.

         The Bank has filed an Application for Approval of a Merger Company (the
"Applications")  with the Department with respect to the Conversion  Merger.  In
addition, the Bank has filed similar applications with the FDIC. This Prospectus
omits certain information contained in these applications.  The Applications may
be examined at the  principal  office of the  Department,  located at 333 Market
Street,  Harrisburg,  Pennsylvania 17101, and at the New York Regional Office of
the FDIC,  located at 452 5th Avenue,  21st Floor, New York, New York 10018. The
most recent appraisal by Feldman  Financial  Advisors,  Inc., may be examined at
the main office of the First Star located at 418 West Broad  Street,  Bethlehem,
Pennsylvania  18018 and  Nesquehoning  Savings Bank, 301 West Catawissa  Street,
Nesquehoning, Pennsylvania 18240 during regular business hours.

         A copy of the Plan of  Conversion as well as copies of the Articles and
Bylaws of each of the Company and the Bank may be obtained  promptly and without
charge from the Bank by contacting  __________,  Secretary,  First Star Bancorp,
Inc., 418 West Broad Street, Bethlehem, Pennsylvania 18018 at (610) 691-2333.


                                       77

<PAGE>



                            First Star Bancorp, Inc.

                   Index to Consolidated Financial Statements



                                                                      Page
                                                                      ----

Independent Auditors' Report.....................................

Consolidated Balance Sheets......................................

Consolidated Statements of Earnings..............................

Consolidated Statements of Equity................................

Consolidated Statements of Cash Flows............................

Notes to Consolidated Financial Statements.......................

All  schedules  are  omitted  because  the  required  information  is either not
applicable or is included in the  consolidated  financial  statements or related
notes.

Separate  financial  statements  for the Company have not been included since it
will not  engage  in  material  transactions  until  after the  conversion.  The
Company,   which  has  been  inactive  to  date,  has  no  significant   assets,
liabilities, revenues, expenses or contingent liabilities.





                                       78

<PAGE>


INDEPENDENT AUDITORS' REPORT


To the Stockholders and Board of Directors
   of First Star Bancorp and Subsidiaries:

We have audited the accompanying  consolidated statements of financial condition
of First Star Bancorp and  subsidiaries  (the "Bancorp") as of June 30, 1998 and
1997, and the related consolidated  statements of income,  stockholders' equity,
and cash flows for each of the three  years in the period  ended June 30,  1998.
These consolidated  financial statements are the responsibility of the Bancorp's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the 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 audits provide a reasonable basis for our opinion.

In our opinion,  such consolidated  financial  statements present fairly, in all
material respects, the financial position of First Star Bancorp and subsidiaries
at June 30, 1998 and 1997,  and the results of their  operations  and their cash
flows  for  each of the  three  years  in the  period  ended  June  30,  1998 in
conformity with generally accepted accounting principles.



August 19, 1998



<PAGE>
FIRST STAR BANCORP AND SUBSIDIARIES


CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
JUNE 30, 1998 AND 1997
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
ASSETS                                                                                                     1998            1997  
                                                                                                      
<S>                                                                                                   <C>              <C>        
Cash and amounts due from depository institutions                                                     $   1,384,802     $ 1,823,188
Interest-bearing deposits                                                                                   857,535       1,486,524
                                                                                                      -------------   -------------
           Total cash and cash equivalents                                                                2,242,337       3,309,712
                                                                                                      
Investment securities available for sale (amortized cost of $47,483,475, 1998; $28,446,698, 1997)        47,724,077      28,534,867
Mortgage-backed securities available for sale (amortized cost of $75,066,823, 1998; $74,005,753, 1997)   76,035,303      74,736,438
Loans receivable - net                                                                                  175,298,118     149,475,643
Mortgage loans held for sale - at lower of cost or market value                                           1,387,671       1,468,047
Accrued interest receivable on:                                                                       
  Loans                                                                                                   1,601,866       1,564,280
  Investment securities                                                                                     430,181         424,429
  Mortgage-backed securities                                                                                371,589         687,541
Real estate acquired through foreclosure                                                                  1,129,290         766,506
Federal Home Loan Bank stock - at cost                                                                    7,378,000       6,970,000
Office properties and equipment                                                                             687,224         727,603
Investment in limited partnerships                                                                           44,837          47,148
Deferred income taxes                                                                                        22,754         155,432
Cash surrender value of life insurance                                                                    1,583,381       1,780,375
Prepaid expenses and other assets                                                                           165,487         251,134
                                                                                                      -------------   -------------
                                                                                                      
TOTAL ASSETS                                                                                          $ 316,102,115   $ 270,899,155
                                                                                                      =============   =============
                                                                                                      
LIABILITIES AND STOCKHOLDERS' EQUITY                                                                  
                                                                                                      
Liabilities:                                                                                          
  Deposits                                                                                            $ 145,095,966   $ 118,662,118
  Advances from Federal Home Loan Bank                                                                  144,484,620     129,399,643
  Subordinated debentures                                                                                 5,480,000       5,480,000
  Other borrowed money                                                                                      647,404         671,880
  Advances by borrowers for taxes and insurance                                                           3,168,082       2,650,303
  Accrued interest payable                                                                                  785,489         659,850
  Accounts payable, accrued expenses and income taxes payable                                             1,027,648         960,071
  Employee Stock Ownership Plan debt                                                                        300,000         400,000
                                                                                                      -------------   -------------
           Total liabilities                                                                            300,989,209     258,883,865
                                                                                                      -------------   -------------
Commitments and contingencies (Notes 11 and 15)                                                       
                                                                                                      
Stockholders' Equity:                                                                                 
  Preferred stock, $1 par value - authorized, 1,000,000 shares; issued and outstanding,               
    27,520 shares in 1998 and 1997                                                                           27,520          27,520
  Common stock, $1 par value - authorized, 2,500,000 shares; issued and outstanding,                  
    372,084 and 258,393 shares in 1998 and 1997                                                             372,084         258,393
  Paid-in capital in excess of par                                                                        8,422,959       3,032,890
  Retained earnings                                                                                       5,777,027       8,540,721
  Employee Stock Ownership Plan debt                                                                       (300,000)       (400,000)
  Unrealized gain on available for sale securities, net of tax                                              813,316         555,766
                                                                                                      -------------   -------------
           Total stockholders' equity                                                                    15,112,906      12,015,290
                                                                                                      -------------   -------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                            $ 316,102,115   $ 270,899,155
                                                                                                      =============   =============
                                                                                                  

</TABLE>

See notes to consolidated financial statements.

                                       -2-
<PAGE>
FIRST STAR BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME
YEARS ENDED JUNE 30, 1998, 1997 AND 1996
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                      1998          1997          1996
<S>                                                                                <C>           <C>           <C>         
INTEREST INCOME:
  Interest on:
    Loans                                                                          $ 13,233,529  $ 11,852,315  $ 11,948,556
    Mortgage-backed securities                                                        4,780,330     2,690,981       706,273
  Interest and dividends on investments                                               3,225,723     1,649,386       724,677
                                                                                    -----------   -----------   -----------
           Total interest income                                                     21,239,582    16,192,682    13,379,506
                                                                                    -----------   -----------   -----------
INTEREST EXPENSE:
  Interest on:
    Deposits                                                                          6,637,893     5,468,761     6,087,443
    Short-term borrowings                                                                36,989       372,690       166,634
    Long-term borrowings                                                              7,934,953     4,564,861     2,652,720
                                                                                    -----------   -----------   -----------
           Total interest expense                                                    14,609,835    10,406,312     8,906,797
                                                                                    -----------   -----------   -----------
NET INTEREST INCOME                                                                   6,629,747     5,786,370     4,472,709
PROVISION FOR LOAN LOSSES                                                               385,000       220,000       244,610
                                                                                    -----------   -----------   -----------
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES                                   6,244,747     5,566,370     4,228,099
                                                                                    -----------   -----------   -----------
OTHER INCOME:
  Loan servicing                                                                        284,572       225,709       226,084
  Gain on sales of:
    Loans and mortgage-backed securities - net                                        1,087,586       283,353
    Investment securities - net                                                          63,071             0       101,611
    Real estate acquired through foreclosure                                            101,345        73,246        51,865
  Other income                                                                          223,171       138,155       168,469
                                                                                    -----------   -----------   -----------
           Total other income                                                         1,759,745       720,463       548,029
                                                                                    -----------   -----------   -----------
OPERATING EXPENSES:
  Salaries and employee benefits                                                      1,864,647     1,589,212     1,433,055
  Occupancy and equipment                                                               470,327       406,149       378,299
  Federal insurance premiums                                                             77,632       107,233       277,579
  SAIF Assessment                                                                             0       745,174
  Data processing                                                                       143,478       113,178       120,577
  Professional fees                                                                     215,967       211,670        44,176
  Advertising                                                                           120,879       137,910        82,871
  Other expense                                                                         688,339       725,750       511,562
                                                                                    -----------   -----------   -----------
           Total operating expenses                                                   3,581,269     4,036,276     2,848,119
                                                                                    -----------   -----------   -----------
INCOME BEFORE INCOME TAXES                                                            4,423,223     2,250,557     1,928,009
                                                                                    -----------   -----------   -----------
INCOME TAXES (BENEFIT):
  Current                                                                             1,607,000       776,466       498,458
  Deferred                                                                                    0       (35,466)      159,042
                                                                                    -----------   -----------   -----------
           Total income taxes                                                         1,607,000       741,000       657,500
                                                                                    -----------   -----------   -----------
NET INCOME                                                                            2,816,223     1,509,557     1,270,509

DIVIDENDS ON PREFERRED STOCK                                                            (45,150)      (44,464)      (45,345)
                                                                                    -----------   -----------   -----------
NET INCOME APPLICABLE TO COMMON STOCKHOLDERS                                        $ 2,771,073   $ 1,465,093   $ 1,225,164
                                                                                    ===========   ===========   ===========
EARNINGS PER COMMON SHARE                                                           $      5.04   $    $ 3.55   $      3.02
                                                                                    ===========   ===========   ===========
EARNINGS PER COMMON SHARE - ASSUMING FULL DILUTION                                  $      4.90   $    $ 3.44   $      2.94
                                                                                    ===========   ===========   ===========
WEIGHTED AVERAGE SHARES OUTSTANDING:
  Per common share                                                                      295,025       278,454       269,936
                                                                                    ===========   ===========   ===========
  Per common share - assuming full dilution                                             548,780       412,918       405,422
                                                                                    ===========   ===========   ===========
</TABLE>
See notes to consolidated financial statements.

                                      -3-
<PAGE>
FIRST STAR BANCORP AND SUBSIDIARIES


CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
YEARS ENDED JUNE 30, 1998, 1997 AND 1996
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                      Unrealized   
                                                              Paid-in                     Employee     Gain on
                                                              Capital                      Stock      Available        Total
                                     Preferred     Common    In Excess      Retained      Ownership    for Sale    Stockholders'
                                       Stock       Stock       of Par       Earnings      Plan Debt   Securities      Equity
<S>                                  <C>        <C>        <C>           <C>            <C>         <C>           <C>         
BALANCE, JULY 1, 1995                 $ 27,520   $ 256,829  $ 3,021,158   $ 5,932,956    $ (135,000)   $ 8,704      $ 9,112,167

  Net income                                                                1,270,509                                 1,270,509
  Repayment of ESOP debt                                                                    135,000                     135,000
  Cash dividends paid on:
    Preferred stock                                                           (45,345)                                  (45,345)
    Common stock                                                              (41,093)                                  (41,093)
  Exercise of common stock options                   1,564       11,732                                                  13,296
  Unrealized gain on available for 
    sale securities, net of tax              0           0            0             0             0    125,925          125,925
                                      --------   ---------  -----------   -----------    ----------  ---------     ------------
BALANCE, JUNE 30, 1996                  27,520     258,393    3,032,890     7,117,027                  134,629       10,570,459

  Net income                                                                1,509,557                        0        1,509,557
  Issuance of stock to ESOP                                                                (400,000)                   (400,000)
  Cash dividends paid on:                                                                                                     0
    Preferred stock                                                           (44,464)                                  (44,464)
    Common stock                                                              (41,399)                                  (41,399)
  Unrealized gain on available for 
    sale securities, net of tax              0           0            0             0             0    421,137          421,137
                                      --------   ---------  -----------   -----------    ----------  ---------     ------------
BALANCE, JUNE 30, 1997                  27,520     258,393    3,032,890     8,540,721      (400,000)   555,766       12,015,290
                                                                                                                              0
  Net income                                                                2,816,223                                 2,816,223
  Stock dividends paid                             113,691    5,390,069    (5,503,760)                                        0
  Repayment of ESOP debt                                                                    100,000                     100,000
  Cash dividends paid on:                                                                                                     0
    Preferred stock                                                           (45,150)                                  (45,150)
    Common stock                                                              (31,007)                                  (31,007)
  Unrealized gain on available for
    sale securities, net of tax              0           0            0             0             0    257,550          257,550
                                      --------   ---------  -----------   -----------    ----------  ---------     ------------
BALANCE, JUNE 30, 1998                $ 27,520   $ 372,084  $ 8,422,959   $ 5,777,027    $ (300,000) $ 813,316     $ 15,112,906
                                      ========   =========  ===========   ===========    ==========  =========     ============
</TABLE>
See notes to consolidated financial statements.

                                      -4-
<PAGE>
FIRST STAR BANCORP AND SUBSIDIARIES


CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED JUNE 30, 1998, 1997 AND 1996
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                     1998           1997          1996
<S>                                                                              <C>            <C>            <C>         
OPERATING ACTIVITIES:
  Net income                                                                     $   2,816,223  $   1,509,557  $  1,270,509
  Adjustments to reconcile net income to net cash provided
    by operating activities:
    Provision for loan losses                                                          385,000        220,000       244,610
    Depreciation and amortization                                                      110,167        152,042       122,934
    Gain on sale of:
      Loans and mortgage-backed securities                                          (1,150,657)      (283,353)
      Investment securities                                                                                        (101,611)
      Real estate acquired through foreclosure                                        (101,345)       (73,246)      (51,865)
    Amortization of deferred and prepaid loan fees                                    (200,364)      (166,185)     (319,608)
    Deferred income taxes                                                                             (35,466)      159,042
    Changes in assets and liabilities which provided (used) cash:
      Interest receivable                                                              272,614     (1,255,994)     (165,456)
      Prepaid expenses and other assets                                                 85,823        108,584      (361,604)
      Accounts payable, accrued expenses and income taxes payable                       67,577        (21,153)      495,994
      Accrued interest payable                                                         125,639        387,313        16,695
                                                                                  ------------   ------------   -----------
           Net cash provided by operating activities                                 2,410,677        542,099     1,309,640
                                                                                  ------------   ------------   -----------
INVESTING ACTIVITIES:
  Purchase of:
    Mortgage-backed securities                                                     (51,604,420)   (73,573,328)   (3,981,597)
    Investment securities                                                          (33,075,597)   (27,895,082)  (13,013,126)
    Federal Home Loan Bank stock                                                    (1,368,600)    (5,418,900)     (967,500)
  Proceeds from sale of:
    Investment securities                                                              301,152                   10,364,526
    Real estate acquired through foreclosure                                         1,035,759        889,462       601,750
    Loans and mortgage-backed securities                                            36,969,396     15,198,350
    Federal Home Loan Bank stock                                                       960,600        977,500     1,017,100
  Proceeds from maturing investment securities                                      13,781,000      5,249,000     2,057,000
  Principal collected on long-term loans and mortgage-backed securities             45,973,446     32,724,484    36,284,736
  Long-term loans originated or acquired                                           (58,303,377)   (32,397,758)  (30,047,090)
  Purchases of premises and equipment                                                  (86,388)      (229,428)      (29,483)
  Increase (decrease) in cash surrender value of life insurance policies               103,006        142,510      (106,746)
                                                                                  ------------   ------------   -----------
           Net cash (used in) provided by investing activities                     (45,314,023)   (84,333,190)    2,179,570
                                                                                  ------------   ------------   -----------
FINANCING ACTIVITIES:
  Net increase (decrease) in demand deposits,
    NOW accounts and savings accounts                                                7,812,158      2,180,160    (1,103,444)
  Proceeds from ESOP loan                                                                    0        400,000
  Repayment of ESOP loan                                                              (100,000)
  Proceeds from sales of certificates of deposit                                    31,489,249     17,230,862    12,689,402
  Payments for maturing certificates of deposit                                    (12,867,559)   (15,015,144)  (21,273,259)
  Proceeds from Federal Home Loan Bank advances                                    159,788,035    313,893,240    53,361,401
  Repayment of Federal Home Loan Bank advances                                    (144,703,058)  (235,064,534)  (51,565,453)
  Repayment of other borrowed money                                                    (24,476)       (82,428)      (99,557)
  Increase (decrease) in advances from borrowers for taxes and insurance               517,779        (36,013)     (331,238)
  Dividends paid                                                                       (76,157)       (85,418)      (86,438)

                                                                                  ------------   ------------   -----------
          Net cash provided by (used in) financing activities                       41,835,971     83,420,725    (8,408,586)
                                                                                  ------------   ------------   -----------
NET DECREASE IN CASH AND CASH EQUIVALENTS                                           (1,067,375)      (370,366)   (4,919,376)

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR                                         3,309,712      3,680,078     8,599,454
                                                                                  ------------   ------------   -----------
CASH AND CASH EQUIVALENTS, END OF YEAR                                            $  2,242,337   $  3,309,712   $ 3,680,078
                                                                                  ============   ============   ===========
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Cash paid during the year for:
    Interest on deposits, advances and other borrowed money                       $ 14,498,394   $ 10,033,523   $ 8,890,102
                                                                                  ============   ============   ===========
    Income taxes                                                                  $  1,688,190   $    653,492   $   640,673
                                                                                  ============   ============   ===========
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING
  AND FINANCING ACTIVITIES:
    Loans swapped for mortgage-backed securities                                  $  7,033,896   $              $10,783,582
                                                                                  ============   ==========================
  Transfer of loans to real estate acquired through foreclosure                   $  1,497,130   $  2,451,683   $   353,492
                                                                                  ============   ============   ===========
</TABLE>

See notes to consolidated financial statements.

                                      -5-
<PAGE>
FIRST STAR BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED JUNE 30, 1998, 1997 AND 1996
- --------------------------------------------------------------------------------


1.    NATURE OF OPERATIONS

      First Star Bancorp (the  "Bancorp") is the parent holding company and sole
      stockholder  of  First  Star  Savings  Bank  ("the  Bank").  The Bank is a
      Pennsylvania  chartered  stock  savings  bank which  provides  lending and
      depository  services to the Lehigh Valley through its six branch locations
      (Bethlehem,  Bath, Palmer, Nazareth,  Allentown and Alburtis). The Bank is
      supervised and regulated by the Pennsylvania Department of Banking and the
      Federal Deposit Insurance  Corporation  ("FDIC").  The Bank's deposits are
      insured by the FDIC.

2.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      Basis of  Presentation  - The  consolidated  financial  statements  of the
      Bancorp   include  the   accounts  of  the  Bank,   Integrated   Financial
      Corporation,  a  wholly  owned  subsidiary  of the  Bank,  and  Integrated
      Abstract  Incorporated,  a wholly owned subsidiary of Integrated Financial
      Corporation.  Intercompany  accounts and transactions have been eliminated
      in consolidation.

      Use of Estimates in the Preparation of Consolidated Financial Statements -
      The  preparation of consolidated  financial  statements in conformity with
      generally  accepted  accounting  principles  requires  management  to make
      estimates and assumptions  that affect the reported  amounts of assets and
      liabilities  and  disclosure of contingent  assets and  liabilities at the
      date of the consolidated  financial statements and the reported amounts of
      income and expenses  during the  reporting  period.  The most  significant
      estimates  and  assumptions  in  the  Bancorp's   consolidated   financial
      statements  are  recorded in the  allowance  for loan and lease losses and
      real estate acquired through foreclosure. Actual results could differ from
      those estimates.

      Investment  and  Mortgage-Backed  Securities  - The  Bank  classifies  and
      accounts for debt and equity securities as follows:

         Available for Sale - Debt and equity  securities  that will be held for
         indefinite  periods of time,  including  securities that may be sold in
         response to changes in market interest or prepayment  rates,  needs for
         liquidity,  and  changes  in the  availability  of  and  the  yield  of
         alternative  investments  are  classified as available for sale.  These
         assets are carried at an estimated fair value.  Management believes the
         most reliable  measure of fair value is market  value.  Market value is
         determined  using  published  quotes  as  of  the  close  of  business.
         Unrealized gains and losses are excluded from earnings and are reported
         net  of tax as a  separate  component  of  stockholders'  equity  until
         realized.

      Real Estate Owned - Real estate owned  consists of properties  acquired by
      foreclosure  and is stated at the lower of fair value less cost to sell or
      the balance of the loan on the property at the date of acquisition.  Costs
      of holding  foreclosured  property  are  charged to expense in the current
      period, except for significant property improvements which are capitalized
      only to the extent of net realizable value.

                                      -6-
<PAGE>

      Allowance for Loan and Lease Losses - Allowances are provided for specific
      loans and leases when losses are probable and can be estimated.  When this
      occurs, management considers the remaining principal balance and estimated
      net realizable value of the property collateralizing the loan. Current and
      future operating  and/or sales conditions are considered.  These estimates
      are  susceptible  to changes that could result in material  adjustments to
      results of  operations.  Recovery of the  carrying  value of such loans is
      dependent to a great extent on economic,  operating  and other  conditions
      that may be beyond management's control.

      Loan and lease loss  allowances are established as an allowance for losses
      based on the perceived  risk of loss in the loan and lease  portfolio.  In
      assessing risk,  management  considers historical  experience,  volume and
      composition of lending conducted by the Bank, industry  standards,  status
      of nonperforming  loans, general economic conditions as they relate to the
      Bank's market area and other factors related to the  collectibility of the
      Bank's loan and lease portfolio.

      Impaired  loans are measured based either on the present value of expected
      future cash flows discounted at the loan's effective interest rate, or the
      loan's observable market price, or the fair value of the collateral if the
      loan is  collateral  dependent.  Impairment  losses  are  included  in the
      provision for loan losses.

      Office  Properties  and  Equipment - Office  properties  and equipment are
      recorded at cost.  Depreciation is computed using the straight-line method
      over  the  expected  useful  lives of the  related  assets.  The  costs of
      maintenance and repairs are expensed as they are incurred and renewals and
      betterments are capitalized.

      Investment in Limited  Partnerships - The Bank's wholly owned  subsidiary,
      Integrated Financial Corporation,  was formed for the purpose of investing
      in  equity  securities  and real  estate  limited  partnerships.  The Bank
      accounts for its investment in the limited  partnerships  under the equity
      method.

      Cash Surrender  Value of Life  Insurance - The Bank is the  beneficiary of
      insurance policies on the lives of certain officers of the Bank.

      Income Recognition on Loans - Interest on loans is credited to income when
      earned. Accrual of loan interest is discontinued and a reserve established
      on existing accruals if the loan becomes 90 days past due or if management
      believes after considering economic and business conditions and collection
      efforts,  that the borrowers'  financial condition is such that collection
      of interest is doubtful. Such interest ultimately collected is credited to
      income in the period of recovery.

      Unearned  Discounts  and  Premiums - Unearned  discounts  and  premiums on
      mortgage  loans  purchased  are amortized  over the estimated  life of the
      loans. Unearned discounts on consumer loans are amortized over the term of
      the loans.  The Bank uses an amortization  method which  approximates  the
      interest method.

      Deferred Loan Fees - The Bank defers loan  origination fees net of certain
      direct loan  origination  costs.  The balance is accreted into income over
      the  life of the loan  using a  method  which  approximates  the  interest
      method.  Loan origination costs consist primarily of salaries and employee
      benefits.

      Cash and Cash Equivalents - For purposes of reporting cash flows, cash and
      cash equivalents include cash and amounts due from depository institutions
      and  interest-bearing  deposits in other banks with original maturities of
      three months or less.

      Income  Taxes  -  Deferred   income  taxes  are  recognized  for  the  tax
      consequences of "temporary  differences" by applying enacted statutory tax
      rates to differences  between the financial statement carrying amounts and
      the tax basis of existing assets and  liabilities.  The effect on deferred
      taxes of a change in tax rates is  recognized in income in the period that
      includes the enactment date.

                                      -7-
<PAGE>

      Accounting   for  Transfers   and   Servicing  of  Financial   Assets  and
      Extinguishments   of  Liabilities  -  The  Bancorp  adopted  Statement  of
      Financial  Accounting  Standards (SFAS) No. 125,  Accounting for Transfers
      and Servicing of Financial Assets and  Extinguishments of Liabilities,  as
      of  January 1,  1997.  This  statement  requires  an entity to  recognize,
      prospectively,  the  financial  and  servicing  assets it controls and the
      liabilities it has incurred, derecognize financial assets when control has
      been  surrendered,  and  derecognize  liabilities  when  extinguished.  It
      requires that servicing assets and other retained interests in transferred
      assets be measured by allocating the previous  carrying amount between the
      assets  sold,  if any,  and  retained  interests,  if any,  based on their
      relative  fair  values  at the  date of the  transfer.  It  also  provides
      implementation    guidance   for    servicing    of   financial    assets,
      securitizations,  loan  syndications and  participations  and transfers of
      receivables  with  recourse.   The  statement  supersedes  SFAS  No.  122,
      Accounting for Mortgage Servicing Rights, which was adopted by the Bancorp
      as of July 1, 1996.  Management  of the  Bancorp has  determined  that the
      adoption  of  this  statement  did not  materially  impact  the  Bancorp's
      consolidated financial position or results of operations.

      Accounting  for  Stock  Options - The  Bancorp  accounts  for  stock-based
      compensation  in accordance with the Accounting  Principles  Board ("APB")
      Opinion No. 25,  Accounting  for Stock  Issued to  Employees.  This method
      calculates  compensation  expense using the  intrinsic  value method which
      recognizes as expense the difference between the market value of the stock
      and the exercise  price at grant date.  The Bancorp has not recognized any
      compensation  expense under this method.  In the year ended June 30, 1997,
      the Bancorp adopted the reporting disclosure requirements of SFAS No. 123,
      Accounting  for  Stock-Based  Compensation,  which requires the Bancorp to
      disclose the pro forma effects of accounting for stock-based  compensation
      using the fair value method as described in the accounting requirements of
      SFAS No. 123. As permitted  by SFAS No. 123, the Bancorp will  continue to
      account  for  stock-based  compensation  under APB  Opinion  No. 25. As no
      options were granted during 1998 or 1997, the disclosure  requirements  of
      SFAS No. 123  relating to pro forma net  income,  pro forma  earnings  per
      share and the fair value of options  granted and the  assumptions  used to
      determine fair value have been omitted.

      Accounting  for  Earnings  Per Share- The  Bancorp  adopted  SFAS No. 128,
      Earnings Per Share,  effective June 30, 1998.  This statement  establishes
      standards for computing and  presenting  earnings per share.  All earnings
      per share amounts for periods presented have been  retroactively  restated
      in accordance with this statement.  The adoption of this statement did not
      have a material effect on the Bancorp's reported earnings per share.

      Accounting Principles Issued But Not Adopted - In June 1997, the Financial
      Accounting   Standards  Board  (FASB)  issued  SFAS  No.  130,   Reporting
      Comprehensive  Income,  which  requires  disclosure  of, as a component of
      comprehensive income, amounts from transactions and other events which are
      currently  excluded from the statement of income and are recorded directly
      to  stockholders'  equity.  This  statement is effective  for fiscal years
      beginning  after  December  15,  1997.  This  statement,   which  concerns
      disclosure  standards  only,  will not have any  impact  on the  Bancorp's
      consolidated financial condition or results of operations.

      In June 1998,  SFAS No. 133,  Accounting  for Derivative  Instruments  and
      Hedging  Activities,  was issued.  This statement  requires that an entity
      recognize all derivatives as either assets or liabilities in the statement
      of financial  position and measure those  instruments  at fair value.  The
      accounting  for changes in the fair value of a  derivative  depends on the
      intended  use  of the  derivative  and  the  resulting  designation.  This
      statement is effective for all fiscal  quarters of fiscal years  beginning
      after June 15, 1999, and should not be applied  retroactively to financial
      statements  of prior  periods.  Management of the Bancorp does not believe
      this statement will have a material  impact on the Bancorp's  consolidated
      results of operations or financial position when adopted.

                                      -8-
<PAGE>

      Reclassifications - Certain  reclassifications  have been made to the 1996
      and  1997  consolidated  financial  statements  to  conform  with the 1998
      presentation.  Such  reclassifications  had no impact on the  reported net
      income.

3.    INVESTMENT SECURITIES

      The amortized cost and approximate fair value of investment securities are
      as follows:
<TABLE>
<CAPTION>
                                                                           Available for Sale
                                                                             June 30, 1998
                                              ----------------------------------------------------------------------------
                                                                         Gross             Gross          Approximate
                                                    Amortized         Unrealized         Unrealized           Fair
                                                     Cost                Gains             Losses            Value

<S>                                                  <C>               <C>             <C>              <C>         
Debt securities                                      $ 45,978,435      $ 379,113       $ (390,098)      $ 45,967,450
Marketable equity securities                            1,505,040        251,587                0          1,756,627
                                                     ------------      ---------       ----------       ------------
Total investment securities                          $ 47,483,475      $ 630,700       $ (390,098)      $ 47,724,077
                                                     ============      =========       ==========       ============

</TABLE>

<TABLE>
<CAPTION>
                                                                          Available for Sale
                                                                             June 30, 1997
                                              ----------------------------------------------------------------------------
                                                                         Gross             Gross          Approximate
                                                    Amortized         Unrealized         Unrealized           Fair
                                                     Cost                Gains             Losses            Value

<S>                                                  <C>                <C>              <C>             <C>         
Debt securities                                      $ 26,760,868       $ 131,113        $ (89,687)      $ 26,802,294
Marketable equity securities                            1,685,830          46,743                0          1,732,573
                                                     ------------       ---------       ----------       ------------
Total investment securities                          $ 28,446,698       $ 177,856        $ (89,687)      $ 28,534,867
                                                     ============       =========        =========       ============

</TABLE>

      The  amortized  cost and  approximate  fair  value of debt  securities  by
      contractual maturity, are shown below:
<TABLE>
<CAPTION>
                                                                                    June 30,
                                              -----------------------------------------------------------------------------
                                                                   1998                                   1997
                                              ----------------------------------------    ---------------------------------
                                                                         Approximate                            Approximate
                                                       Amortized            Fair               Amortized           Fair
                                                         Cost               Value                Cost              Value

<S>                                                  <C>                 <C>                 <C>                <C>        
Due in one year or less                              $    265,612        $    270,770        $    443,553       $   445,221
Due after one year
  through five years                                   17,260,925          17,268,546           7,586,537         7,611,184
Due after five years
  through ten years                                     6,077,561           5,975,644           6,927,163         6,942,749
Due after ten years                                     2,548,212           2,626,365          11,803,615        11,803,140
                                                     ------------        ------------        ------------        ----------
Total                                                $ 26,152,310        $ 26,141,325        $ 26,760,868       $26,802,294
                                                     ============        ============        ============       ===========
</TABLE>

      During the year  ended  June 30,  1998,  proceeds  from the  sales of debt
      securities were  $290,000,  resulting in a gross realized gain of $45,371.
      There were no such sales during 1997.

                                      -9-
<PAGE>

4.    MORTGAGE-BACKED SECURITIES

      Mortgage-backed  securities  at June 30, 1998 and 1997 are  summarized  as
      follows:
<TABLE>
<CAPTION>
                                                                     Available for Sale
                                                                        June 30, 1998
                                       -------------------------------------------------------------------------
                                                                  Gross             Gross          Approximate
                                            Amortized           Unrealized        Unrealized           Fair
                                               Cost               Gains             Losses            Value

<S>                                        <C>                     <C>             <C>             <C>         
FHLMC pass-through certificates            $ 14,336,542            $ 250,325                       $ 14,586,867
FNMA pass-through certificates               24,926,227              490,461                         25,416,688
GNMA                                         35,255,627              235,276       $ (11,728)        35,479,175
Collateralized mortgage obligations             548,427                4,650            (504)           552,573
                                           ------------            ---------       ---------       ------------
Total                                      $ 75,066,823            $ 980,712       $ (12,232)      $ 76,035,303
                                           ============            =========       =========       ============
</TABLE>

<TABLE>
<CAPTION>

                                                                   Available for Sale
                                                                     June 30, 1997
                                       -------------------------------------------------------------------------
                                                                 Gross             Gross             Approximate
                                            Amortized           Unrealized        Unrealized             Fair
                                              Cost               Gains             Losses                Value

<S>                                        <C>                     <C>             <C>             <C>         
FHLMC pass-through certificates            $ 46,080,545            $ 518,110       $ (16,815)      $ 46,581,840
FNMA   pass-through certificates             19,223,470              199,310         (30,126)        19,392,654
GNMA                                          7,924,589               56,205               0          7,980,794
Collateralized mortgage obligations             777,149                5,329          (1,328)           781,150
                                           ------------            ---------       ---------       ------------
Total                                      $ 74,005,753            $ 778,954       $ (48,269)      $ 74,736,438
                                           ============            =========       =========       ============
</TABLE>


5.    LOANS RECEIVABLE

      Loans receivable consist of the following:
<TABLE>
<CAPTION>

                                                                                                  June 30,
                                                                                   --------------------------------------
                                                                                          1998                 1997

<S>                                                                                  <C>                  <C>          
First mortgage loans                                                                 $ 147,898,340        $ 129,050,430
Construction loans                                                                         110,000            1,230,610
Commercial leases purchased                                                              1,496,033            1,896,574
Consumer loans                                                                             728,335            1,009,108
Home equity loans                                                                        7,904,489            9,349,400
Auto loans                                                                                 328,452              217,933
Commercial real estate loans                                                            19,659,768           10,125,597

Total loans                                                                            178,125,417          152,879,652
Less:
    Undisbursed portion of loans in process                                                (65,690)            (927,073)
    Allowance for loan and lease losses                                                 (1,488,835)          (1,155,621)
    Deferred loan fees                                                                  (1,272,774)          (1,321,315)
                                                                                     -------------        -------------
Total                                                                                $ 175,298,118        $ 149,475,643
                                                                                     =============        =============
</TABLE>
                                      -10-
<PAGE>

      Following  is a summary  of changes  in the  allowance  for loan and lease
      losses:
<TABLE>
<CAPTION>
                                                                          Year Ended June 30,
                                                      ------------------------------------------------------
                                                                1998              1997              1996

<S>                                                         <C>               <C>              <C>      
Balance, beginning of year                                  $ 1,155,621       $ 1,014,021       $   859,549
Provision charged to operations                                 385,000           220,000           244,610
Charge-offs                                                     (57,290)          (82,475)          (92,407)
Recoveries                                                        5,504             4,075             2,268

Balance, end of year                                        $ 1,488,835       $ 1,155,621       $ 1,014,020
                                                            ===========       ===========       ===========
</TABLE>

      The provision  for loan losses  charged to expense is based upon past loan
      and loss  experiences and an evaluation of estimated losses in the current
      loan and lease portfolio, including the evaluation of impaired loans under
      SFAS No. 114. A loan is considered to be impaired when, based upon current
      information  and events,  it is  probable  that the Bank will be unable to
      collect all amounts due according to the contractual terms of the loan. An
      insignificant delay or insignificant  shortfall in amount of payments does
      not necessarily result in the loan being identified as impaired.  For this
      purpose,  delays less than 90 days are considered to be insignificant.  As
      of June 30, 1998 and 1997,  100% of the impaired loan balance was measured
      for  impairment  based  on  the  fair  value  of  the  loans'  collateral.
      Impairment losses are included in the provision for loan losses.  SFAS No.
      114 does not apply to large groups or smaller  balance  homogeneous  loans
      that are  collectively  evaluated for  impairment,  except for those loans
      restructured  under a  troubled  debt  restructuring.  Loans  collectively
      evaluated for impairment  include consumer loans,  residential real estate
      loans, and smaller balance commercial and commercial real estate loans. At
      June 30, 1998 and 1997,  the Bank had no loans  considered  impaired under
      SFAS No. 114.

      Nonperforming  loans (which include loans in excess of 90 days delinquent)
      at June 30,  1998,  1997 and 1996  amounted to  approximately  $3,081,600,
      $3,828,200  and  $4,062,000,  respectively.  The  reserve  for  delinquent
      interest on loans  totaled  $320,074,  $312,871  and  $319,333 at June 30,
      1998, 1997 and 1996, respectively.  Revenue that would have been earned if
      nonperforming loans were accruing interest approximated $217,000, $177,000
      and  $168,900  for  the  years  ended  June  30,  1998,   1997  and  1996,
      respectively.

      Certain  directors and  executive  officers of the Bancorp have loans with
      the Bank.  Such loans were made in the ordinary  course of business at the
      Bank's normal credit terms including interest rate and  collateralization,
      and do not represent more than a normal risk of collection. Total loans to
      these persons as of June 30, 1998,  1997 and 1996,  along with an analysis
      of the  activity  for the years ended June 30,  1998,  1997 and 1996,  are
      summarized as follows:
<TABLE>
<CAPTION>
                                                                          Year Ended June 30,
                                                            -----------------------------------------------
                                                               1998              1997              1996

<S>                                                         <C>                 <C>               <C>      
Balance, beginning of year                                  $ 2,593,400         $ 945,600         $ 675,700
Additions                                                     1,131,525         1,828,200           555,000
Repayments                                                      957,611           180,400           285,100
                                                            -----------       -----------         ---------
Balance, end of year                                        $ 2,767,314       $ 2,593,400         $ 945,600
                                                            ===========       ===========         =========
</TABLE>


6.    MORTGAGE BANKING ACTIVITIES

      At June 30, 1998, 1997 and 1996, as a result of loan sales and swaps,  the
      Bank  was   servicing   loans  for  others   amounting  to   approximately
      $34,861,200,  $34,645,932 and $39,334,000,  respectively.  Servicing 


                                      -11-
<PAGE>


      loans for others  generally  consists  of  collecting  mortgage  payments,
      maintaining  escrow  accounts,   disbursing   payments  to  investors  and
      foreclosure processing.  Loan servicing  income is recorded on the accrual
      basis and includes  servicing  fees from  investors  and  certain  charges
      collected from borrowers, such as late payment fees.

      Premiums on the sale of loans  represent  the present value of the portion
      of estimated  future  interest  income  retained on loans sold (based upon
      certain  prepayment  assumptions and net of a normal servicing fee), which
      are recognized as gains on sale of loans at the time the sales occur. Such
      premiums are amortized in proportion to and over the estimated period such
      interest  will be  collected.  The  unamortized  balance of such  premiums
      totaled  $0,  $33,247  and  $127,560  at June 30,  1998,  1997  and  1996,
      respectively.  During 1998, 1997 and 1996,  respectively,  amortization of
      such premiums totaled $33,247, $94,313 and $82,186.

      The  Bank's  carrying  values  of  premiums  on  sale  of  loans,  and the
      amortization thereon, are periodically  evaluated in relation to estimated
      future net servicing revenues (undiscounted) and estimated future interest
      (discounted)  to be received and retained,  and such  carrying  values are
      adjusted for indicated  impairments based on management's best estimate of
      remaining cash flows, using a pool-by-pool method. Such estimates may vary
      from the actual  remaining cash flows due to prepayments of the underlying
      mortgage loans and increases in servicing costs.

      The Bank's carrying value of premiums on sale of loans does not purport to
      represent  the amount that would be realized by a sale of these  assets in
      the open market.

7.    OFFICE PROPERTIES AND EQUIPMENT

      Office properties and equipment are summarized by major classifications as
      follows:
<TABLE>
<CAPTION>
                                                                           June 30,
                                                          ------------------------------------
                                                                    1998              1997

<S>                                                             <C>               <C>      
Land, buildings and improvements                                  $ 961,254         $ 960,254
Furniture and equipment                                           1,338,872         1,252,664
Leasehold improvements                                              241,369           241,369
                                                                  ---------         ---------

    Total                                                         2,541,495         2,454,287
Accumulated depreciation                                         (1,854,271)       (1,726,684)
                                                                  ---------         ---------
Net                                                               $ 687,224         $ 727,603
                                                                  =========         =========
</TABLE>

                                      -12-
<PAGE>

8.    DEPOSITS

      Deposits consist of the following major classifications:
<TABLE>
<CAPTION>
                                                                      June 30, 1998
                                                ------------------------------------------------
                                                                                     Effective
                                                                                       Rate of
                                                          Amount           Percent    Interest

<S>                                                   <C>                     <C>         <C>   
NOW accounts                                           $  14,214,521             9.8 %     2.12 %
Money market demand accounts                              15,352,163            10.6       4.22
Passbook and club accounts                                11,468,234             7.9       2.72
Certificates of deposit                                  104,061,048            71.7       5.83
                                                       -------------           -----  
Total deposits                                         $ 145,095,966           100.0 %
                                                       =============           =====  

Weighted average cost                                           5.05 %
                                                                ====  
</TABLE>

<TABLE>
<CAPTION>
     
                                                                       June 30, 1997
                                                ---------------------------------------------
                                                                                     Effective
                                                                                       Rate of
                                                           Amount           Percent    Interest

<S>                                                    <C>                    <C>        <C>   
NOW accounts                                           $  13,203,834            11.1 %     2.48 %
Money market demand accounts                               9,846,006             8.3       3.54
Passbook and club accounts                                10,172,920             8.6       2.78
Certificates of deposit                                   85,439,358            72.0       5.60
                                                       -------------           -----  
Total deposits                                         $ 118,662,118           100.0 %
                                                       =============           =====  

Weighted average cost                                           4.84 %
                                                                ====  
</TABLE>



      At June 30,  1998 and 1997,  the Bank had  deposits of $100,000 or greater
      totaling approximately $15,840,000 and $10,148,700, respectively.

     At June  30,  1998  and  1997,  respectively,  the  Bank  had  included  in
     certificates of deposit approximately $689,000 and $0 in brokered deposits.

     While  frequently  renewed at maturity  rather  than paid out,  certificate
     amounts were scheduled to mature contractually as follows:
<TABLE>
<CAPTION>
                                                                      1998                                        1997
                                                -----------------------------------          --------------------------------------
                                                            Amount             Percent                 Amount             Percent


<S>                                                     <C>                   <C>                  <C>                    <C>   
Within one year                                         $ 72,649,258            69.8 %              $ 53,747,107            62.9 %
Beyond one year but within
  three years                                             25,495,049            24.5                  28,468,869            33.3
Beyond three years                                         5,916,741             5.7                   3,223,382             3.8
                                                       -------------           -----                ------------           -----  
Total                                                  $ 104,061,048           100.0 %              $ 85,439,358           100.0 %
                                                       =============           =====                ============           =====  

</TABLE>

                                      -13-
<PAGE>

      A summary of interest expense on deposits is as follows:
<TABLE>
<CAPTION>

                                                                Year Ended June 30
                                          -------------------------------------------------------
Type of Account                                       1998              1997              1996

<S>                                             <C>               <C>               <C>      
NOW                                              $   310,993       $   267,177       $   213,599
Money market demand                                  571,607           420,218           386,162
Passbook and club                                    283,124           277,719           308,115
Certificates of deposit                            5,472,169         4,503,647         5,179,567
                                                 -----------       -----------       -----------
Total                                            $ 6,637,893       $ 5,468,761       $ 6,087,443
                                                 ===========       ===========       ===========
</TABLE>

9.    ADVANCES FROM FEDERAL HOME LOAN BANK

      Federal Home Loan Bank advances consist of the following:
<TABLE>
<CAPTION>
                                                                                        June 30
                                               -------------------------------------------------------------------------------------
                                                            1998                                                  1997
                                               ------------------------------------                 --------------------------------
Maturity Date                                       Amount                 Percent                      Amount              Percent
                                               -------------               -------                   -------------          -------

<S>                                           <C>                          <C>                      <C>                     <C>   
0-12 months                                    $  27,935,491                 5.73 %                  $  55,567,000           5.60 %
13-24 months                                       7,328,094                 5.90                       17,001,873           5.64
25-36 months                                       6,000,000                 5.93                        7,330,770           5.22
37-48 months                                      42,500,000                 5.79                        1,000,000           5.21
49-60 months                                      45,000,000                 5.68                       47,500,000           5.76
Over 60 months                                    15,721,035                 6.44                        1,000,000           8.56
                                               -------------                 ----                    -------------           ----  
Total                                          $ 144,484,620                 5.83 %                  $ 129,399,643           5.66 %
                                               =============                 ====                    =============           ====  
</TABLE>

      The advances  are  collateralized  by  Federal  Home Loan  Bank  stock and
      substantially all first mortgage loans. The Bank had available $14,000,000
      in unused lines of credit at June 30, 1998.

10.   SUBORDINATED DEBENTURES

      During  the year ended  June 30,  1992,  the Bank  offered  $1,590,000  of
      Adjustable-Rate Mandatorily Convertible Subordinated Debentures due in the
      year 2002 (the "Debentures"). At the formation of the holding company, the
      Debentures  were assumed by the Bancorp.  Interest on the Debentures is 2%
      over the prime  rate,  adjustable  monthly.  Interest  is  payable  on the
      Debentures  on  the  first  day  of  each  month.   The  Debentures   will
      automatically convert into Permanent  Noncumulative  Convertible Preferred
      Stock,  Series A ("Series A Preferred Stock" (see Note 17)) of the Bancorp
      on January 1, 2002,  unless  previously  converted.  The Debentures may be
      converted  into  Series A  Preferred  Stock at any time,  at the option of
      either  the  Bancorp  or the holder of the  Debenture,  unless  previously
      redeemed,  at a conversion price of one share per $15.625 principal amount
      of Debenture  or 640 shares per $10,000  principal  amount of  Debentures,
      subject to adjustment in certain  events.  The Series A Preferred Stock is
      convertible  at the  option of the  holder at any time,  on a  one-for-one
      basis (as adjusted for stock dividends) into shares of common stock of the
      Bancorp.  During the year ended June 30, 1992,  $110,000 of the Debentures
      were converted to the Series A Preferred Stock.

      The  Debentures are redeemable at any time after January 1, 1996, in whole
      or in part,  on not less than 30 days' notice at the option of the Bancorp
      at various  redemption prices. The Debentures are subordinated in right of
      payment to all present and future Senior Indebtedness of the Bancorp.  The
      Debentures  are not  transferable  or assignable  for a period of one year
      from the date of purchase.

                                      -14-
<PAGE>

      On December  31,  1996 the  Bancorp  sold  $4,000,000  of  Adjustable-Rate
      Mandatorily Convertible  Subordinated Debentures due in the year 2008 (the
      "1996 Debentures").  Interest on the 1996 Debentures is 1% under the prime
      rate,  adjustable  monthly.  Interest is payable on the 1996 Debentures on
      the  first  day of each  month.  The 1996  Debentures  will  automatically
      convert into Permanent Noncumulative Convertible Preferred Stock, Series B
      ("Series B Preferred  Stock") of the Bancorp on December 31, 2008,  unless
      previously  converted.  The 1996 Debentures may be converted into Series B
      Preferred  Stock  at any time by the  holder  or  after  two  years by the
      Bancorp,  unless previously  redeemed,  at a conversion price of one share
      per $35  principal  amount of 1996  Debenture  or 715 shares  per  $25,000
      principal  amount of 1996  Debentures,  subject to  adjustment  in certain
      events.  The Series B Preferred  Stock is convertible at the option of the
      holder  at any  time,  on a  one-for-one  basis  (as  adjusted  for  stock
      dividends) into shares of common stock of the Bancorp.

      The 1996  Debentures  are redeemable at any time after January 1, 1997 for
      the holder and any time after  January 1, 1999 for the Bancorp in whole or
      in part. The 1996  Debentures are  subordinated in right of payment to all
      present and future Senior Indebtedness of the Bancorp. The 1996 Debentures
      are not transferable to a person who is not a resident of Pennsylvania for
      a period of twelve months from the date of sale.

      At June 30, 1998 and 1997,  $1,480,000 of the Debentures and $4,000,000 of
      the 1996 Debentures remain outstanding.

      All  Debentures  are  includable  as Tier 2 capital  for  determining  the
      Bancorp's  compliance with regulatory capital  requirements (see Note 13).
      Upon conversion, the Debentures become Tier 1 capital.

11.   OTHER BORROWED MONEY

      On December  31,  1987,  the Bank  entered  into an  agreement to transfer
      $2,015,972  of loans with a  weighted  average  interest  rate of 8.07% to
      another  institution subject to certain recourse  provisions.  At June 30,
      1998 and 1997,  these  loans had  outstanding  balances  of  $647,404  and
      $671,880,  respectively.  The Bank is  responsible  for the  collection of
      principal and interest  payments,  for which it receives a servicing  fee,
      and remits the net proceeds to the transferee on a monthly basis. The Bank
      is  contingently  liable  for the  collection  of these  loans  and  their
      collectibility  has been considered in the  determination of the provision
      for loan losses.

12.   INCOME TAXES

      Income tax (benefit) consists of the following components:
<TABLE>
<CAPTION>

                                                           Year Ended June 30
                --------------------------------------------------------------------------------------------------------------------
                                1998                                      1997                                   1996
                -------------------------------------    ------------------------------------    -----------------------------------
                   Federal      State        Total         Federal       State        Total        Federal      State        Total
<S>             <C>           <C>        <C>              <C>         <C>          <C>           <C>          <C>         <C>      
Current tax
  provision     $ 1,275,500   $ 331,500  $ 1,607,000      $ 599,466   $ 177,000    $ 776,466     $ 347,958    $ 150,500   $ 498,458
Deferred tax
  provision               0           0            0        (35,466)          0      (35,466)      159,042            0     159,042
                -----------   ---------  -----------      ---------   ---------    ---------     ---------    ---------   ---------
  Total         $ 1,275,500   $ 331,500  $ 1,607,000      $ 564,000   $ 177,000    $ 741,000     $ 507,000    $ 150,500   $ 657,500
                ===========   =========  ===========      =========   =========    =========     =========    =========   =========

</TABLE>



                                      -15-
<PAGE>

      Income tax (benefit) differs from that computed at the statutory corporate
      tax rate as follows:

<TABLE>
<CAPTION>
                                                                      Year Ended June 30
                                    ------------------------------------------------------------------------------------------------
                                                1998                       1997                                  1996
                                    ----------------------------  ---------------------------        -------------------------------
                                                     Percentage                   Percentage                             Percentage
                                                     of Pretax                    of Pretax                               of Pretax
                                        Amount         Income       Amount         Income               Amount              Income

<S>                                  <C>              <C>        <C>              <C>                <C>                    <C>   
Tax at statutory rate                $ 1,510,185       34.0 %     $ 765,189        34.0 %             $ 655,523              34.0 %
Increase (decrease) in taxes
  resulting from:
  State income taxes (net of
    federal tax benefit)                 218,790        4.9         116,820         5.2                  99,330               5.2
  Other                                 (121,975)      (2.7)       (141,009)       (6.3)                (97,353)             (5.1)
                                     -----------       ----       ---------        ----               ---------              ----  
Income taxes per consolidated
  statements of income               $ 1,607,000       36.2 %     $ 741,000        32.9 %             $ 657,500              34.1 %
                                     ===========       ====       =========        ====               =========              ====  

</TABLE>



      Items that gave rise to significant  portions of the deferred tax accounts
      are as follows:
<TABLE>
<CAPTION>
                                                                                         June 30,
                                                                             ------------------------------
                                                                                  1998               1997
Deferred tax assets:
<S>                                                                            <C>                <C>     
  Property                                                                     $ 63,933           $ 50,125
  Deferred loan fees                                                            216,230            272,312
  Allowance for loan and lease losses                                           278,858            184,673

           Total                                                                559,021            507,110


Deferred tax liabilities:
Unrealized loss on investment securities                                       (395,766)          (297,832)
Other                                                                          (140,501)           (53,846)
                                                                               --------          ---------
           Total                                                               (536,267)          (351,678)
                                                                               --------          ---------
Net deferred tax asset                                                         $ 22,754          $ 155,432
                                                                               ========          =========

</TABLE>

      In August  1996,  The Small  Business Job  Protection  Act (the "Act") was
      signed into law. The Act repealed the  percentage of taxable income method
      of accounting  for bad debts for thrift  institutions  effective for years
      beginning after December 31, 1995. The Act required the Bancorp as of July
      1, 1996 to change its method of  computing  reserves  for bad debts to the
      experience method.  The bad debt deduction  allowable under this method is
      available  to small banks with assets less than $500  million.  Generally,
      this method allows the Bancorp to deduct an annual addition to the reserve
      for bad  debts  equal to the  increase  in the  balance  of the  Bancorp's
      reserve  for bad  debts at the end of the year to an  amount  equal to the
      percentage of total loans at the end of the year, computed using the ratio
      of the  previous  six  years  net  charge-offs  divided  by the sum of the
      previous six years total outstanding loans at year end.

      A thrift  institution  required to change its method of computing reserves
      for bad debts  treats  such  change as a change in a method of  accounting
      determined solely with respect to the "applicable  excess reserves" of the
      institution.  The amount of the applicable  excess  reserves is taken into
      account ratably over a six-

                                      -16-
<PAGE>

     taxable year period,  beginning with the first taxable year beginning after
     December  31,  1995.  The timing of this  recapture  may be  delayed  for a
     two-year period provided certain residential loan requirements are met. For
     financial reporting  purposes,  the Bancorp has not incurred any additional
     tax expense.  Amounts which had  previously  been deferred will be reversed
     for  financial  reporting  purposes  and will be included in the income tax
     return of the Bancorp,  increasing  income tax  payable.  At June 30, 1998,
     deferred taxes were provided on the difference  between the book reserve at
     June 30, 1998 and the applicable  excess reserve in the amount equal to the
     Bancorp's  increase in the tax reserve from June 30, 1988 to June 30, 1998.
     Retained earnings at June 30, 1998 and 1997 includes approximately $636,000
     representing  bad debt  deductions for which no deferred  income taxes have
     been provided.

13.   REGULATORY CAPITAL REQUIREMENTS

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

      Quantitative measures established by regulation to ensure capital adequacy
      require the Bank to maintain  minimum amounts and ratios (set forth in the
      table  below) of total and Tier 1 capital (as defined in the  regulations)
      to risk weighted  assets (as defined),  and of Tier 1 capital (as defined)
      to average assets (as defined).  Management believes, as of June 30, 1998,
      that the Bank  meets  all  capital  adequacy  requirements  to which it is
      subject.

      As of June  30,  1998 and  1997,  the most  recent  notification  from the
      Pennsylvania Department of Banking (dated September 30, 1997 ) categorized
      the Bank as well  capitalized  under the  regulatory  framework for prompt
      corrective  action. To be categorized as well  capitalized,  the Bank must
      maintain minimum total risk-based,  Tier 1 risk-based, and Tier 1 leverage
      ratios as set forth in the table.  There are no conditions or events since
      that  notification  that  management  believes  have  changed  the  Bank's
      category.

      The Bank's  actual  capital  amounts and ratios are also  presented in the
      table.
<TABLE>
<CAPTION>
                                                                                                         To Be Well
                                                                                                      Capitalized Under
                                                                               For Capital            Prompt Corrective
                                                         Actual             Adequacy Purposes         Action Provisions
                                          -----------------------------------------------------   ------------------------
                                                  Amount     Ratio          Amount      Ratio           Amount     Ratio
<S>                                         <C>               <C>      <C>              <C>       <C>               <C>   
As of June 30, 1998:
Tier 1 Capital (to Average Assets)           $ 17,454,000      5.95 %   $ 11,740,254     4.00 %    $ 14,675,032      5.00 %
Tier 1 Capital (to Risk Weighted Assets)       17,454,000     11.10        6,288,520     4.00         9,432,780      6.00
Total Capital (to Risk Weighted Assets)        18,943,000     12.05       12,577,040     8.00        15,721,300     10.00

As of June 30, 1997:
Tier 1 Capital (to Average Assets)           $ 14,953,000      6.12 %    $ 9,774,000     4.00 %    $ 12,218,000      5.00 %
Tier 1 Capital (to Risk Weighted Assets)       14,953,000     11.61        5,153,000     4.00         7,729,000      6.00
Total Capital (to Risk Weighted Assets)        15,510,000     12.04       10,306,000     8.00        12,882,000     10.00

</TABLE>

      The Bancorp's leverage, Tier 1 risk-based and total risk-based capital are
      4.93%, 8.88% and 13.21%,  respectively,  at June 30, 1998 and 5.22%, 8.81%
      and 13.91%, respectively, at June 30, 1997.


                                      -17-
<PAGE>

14.   BENEFIT PLANS

      The Bank  had a  defined  contribution  pension  plan  which  covered  all
      employees who had met certain eligibility requirements. Contributions were
      made by the  Bank at the  rate of 5% of  eligible  compensation  and  were
      funded as accrued.  During the year ended June 30, 1994,  the Bank created
      an Employee  Stock  Ownership Plan ("ESOP") which covers all employees who
      have met certain eligibility requirements. Employees were given the option
      of transferring  their balances from the defined  contribution plan to the
      Employee Stock  Ownership Plan, or receiving a distribution of the balance
      in their  account.  No future  contributions  will be made to the  defined
      contribution  plan.  The Bank made a 15%  contribution  to the ESOP in the
      amount of  $163,539  and  $148,976  for the years  ended June 30, 1998 and
      1997, respectively, which was used to purchase the Bancorp's common stock.

      In order to acquire common stock,  the ESOP borrowed  $400,000 on December
      31, 1996 from the Bancorp.  The debt, which accrues interest at prime plus
      1% is due on July 1,  2000.  As of June 30,  1998,  the ESOP  held  47,417
      shares  of  the  Bancorp's  common  stock  and  $525,000  of  subordinated
      debentures  due  December 31,  2008.  As of June 30,  1997,  the ESOP held
      33,817 shares of the Bancorp's  common stock and $525,000 of  subordinated
      debentures due December 31, 2008.

      Because the Bank had committed either to make future  contributions to the
      ESOP or to make  the  principal  payments  when  due,  the  debt  had been
      reflected as a  liability,  and an  offsetting  charge  equivalent  to the
      future  contributions  to be made had been  reflected  as a  reduction  of
      stockholders'  equity  in  the  accompanying  consolidated  statements  of
      financial condition and changes in stockholders' equity.

      Effective  January 1, 1997, the Bancorp  established a 401(k) savings plan
      (the "401(k) Plan") for all qualified employees. Employees can contributed
      up  to  5%  of  their  compensation  and  the  Bancorp  provides  matching
      contributions equal to 25% of the employee's contributions.  The Bancorp's
      contribution to the 401(k) Plan was $12,061 and $7,359 for the years ended
      June 30, 1998 and 1997, respectively.

15.   COMMITMENTS

      At June 30, 1998,  commitments  to originate  loans totaled  approximately
      $4,564,000 for fixed rate loans and $1,108,000 for adjustable  rate loans,
      ranging  from 7.0% to 9.5% for fixed rate loans and from 6.0% to 10.0% for
      adjustable  rate loans.  All  commitments are expected to be funded within
      three months.

      The Bank leases office space for its branch  offices.  Rental  expense was
      approximately  $71,100,  $69,600  and $70,000 for the years ended June 30,
      1998,  1997 and 1996,  respectively.  Future minimum rental payments under
      lease commitments for the next three years are as follows:

Year Ending June 30

          1999                  $ 72,000
          2000                    72,000
          2001                    72,000
                               ---------
          Total                $ 216,000
                               =========



                                      -18-
<PAGE>

16.   STOCK OPTION PLANS

      The Bancorp grants options under the Employee Stock  Compensation  Program
      (the  "Program") to certain  officers and key  employees.  The Program has
      reserved 34,662 shares of common stock for options.  Options granted prior
      to  ratification  of the Program by the  stockholders  are subject to such
      stockholder   ratification.   Options   granted   under  the  Program  are
      exercisable for a term no longer than 10 years from the date of grant, are
      generally not  transferable,  and will  terminate  within a period of time
      following  termination  of employment  with the Bancorp.  Options  granted
      under the Program could either be  "incentive  stock  options",  which are
      designed to result in beneficial  tax treatment to the employee but no tax
      deduction to the Bancorp, or "nonqualified  options," which would not give
      the employee the benefits of incentive  stock  options,  but would entitle
      the Bancorp to a tax deduction when the options are exercised.

      A summary of options  activity for the years ended June 30, 1998, 1997 and
      1996 is as follows:
<TABLE>
<CAPTION>

                                                                               Exercise Price
                                                                   ----------------------------------------
                                                                        $15.00        $8.50         Total

<S>                                                                     <C>          <C>           <C>   
Options outstanding, June 30, 1995                                       2,600        19,357        21,957

Options exercised                                                                      1,564         1,564
Options terminated                                                           0           330           330
                                                                         -----        ------        ------

Options outstanding, June 30, 1996                                       2,600        17,463        20,063

Options exercised
Options terminated                                                           0             0             0
                                                                         -----        ------        ------

Options outstanding, June 30, 1997                                       2,600        17,463        20,063

20% stock dividends                                                      1,144         7,683         8,827
Options exercised
Options terminated                                                           0             0             0
                                                                         -----        ------        ------
Options outstanding, June 30, 1998                                       3,744        25,146        28,890
                                                                         =====        ======        ======

</TABLE>


      All options were exercisable at June 30, 1998, 1997 and 1996.

17.   ISSUANCE OF PREFERRED STOCK

      In  December   1989,   the  Bancorp  issued  20,480  shares  of  Permanent
      Noncumulative  Preferred  Stock  for  $15.625  per share  pursuant  to the
      restated   articles  of  incorporation  of  the  Bancorp.   The  stock  is
      convertible  at any time after May 20,  1990 into the common  stock of the
      Bancorp on a one-for-one  basis (as adjusted for stock dividends)  subject
      to the limitations of the Bancorp's  restated  articles of  incorporation.
      Redemption rights are at the option of the Bancorp at declining redemption
      prices subject to regulatory restrictions.  During the year ended June 30,
      1992,  an  additional  7,040  shares were issued  upon the  conversion  of
      subordinated  debentures  (see Note 10).  The dividend pay rate is 2% over
      the prime rate, adjusted monthly.

                                      -19-
<PAGE>

18.   EARNINGS PER SHARE

      Basic earnings per common share is computed based on the weighted  average
      number of shares outstanding. Diluted earnings per share is computed based
      on the weighted  average  number of shares  outstanding,  increased by the
      number of common shares that are assumed to have been  purchased  with the
      proceeds from the exercise of stock options (treasury stock method). These
      purchases  were  assumed to have been made at the average  market price of
      the common stock. The average market price is based on the average closing
      bid price for the common stock. Retroactive recognition has been given for
      stock dividends and splits, as well as for the adoption of SFAS No. 128.
<TABLE>
<CAPTION>
Years Ended June 30,                            1998         1997         1996
<S>                                        <C>          <C>          <C>
Net income                                  $2,771,073   $1,465,093   $1,225,164

Average shares outstanding                     548,780      412,918      405,422

Actual shares outstanding                      746,997      518,947      405,422

Average stock options outstanding               21,257       20,063       20,063

Weighted average expense price              $     9.34   $     9.34   $     9.34

Percent of options outstanding                    2.85 %       3.87 %       4.95 %

Average price of shares                     $    41.35   $    28.50   $    22.75

Option proceeds towards reclass of shares        4,801        6,575        8,237

Average shares outstanding                     549,616      412,918      405,422

Treasury shares                                 16,455       13,488       11,826

Adjusted shares outstanding                    566,071      426,406      417,248

Net income per share - basic                $     5.04   $     3.55   $     3.02

Net income per share - diluted              $     4.90   $     3.44   $     2.94
</TABLE>

19.   CONCENTRATIONS OF CREDIT RISK

      Most of the loans in the Bank's loan portfolio are with customers  located
      within the eastern part of the state of Pennsylvania. Generally, the loans
      are  secured  by  real  estate  consisting  of  single-family  residential
      properties.  While this  represents a  concentration  of credit risk,  the
      credit losses arising from this type of lending compare favorably with the
      Bank's credit loss  experience  on its portfolio as a whole.  The ultimate
      repayment of these loans is dependent,  to a certain degree,  on the local
      economy and real estate market.

20.   FAIR VALUE OF FINANCIAL INSTRUMENTS

      The estimated  fair value  amounts have been  determined by the Bank using
      available  market  information  and appropriate  valuation  methodologies.
      However, considerable judgment is necessarily required to interpret market
      data to develop the  estimates of fair value.  Accordingly,  the estimates
      presented  herein are not  necessarily  indicative of the amounts the Bank
      could realize in a current market  exchange.  The use of different  market
      assumptions and/or estimation  methodologies may have a material effect on
      the estimated fair value amounts.

                                      -20-
<PAGE>

      The methods and assumptions used to estimate the fair values of each class
      of financial instruments are as follows:

      Cash and cash equivalents - These items are generally short-term in nature
      and,  accordingly,  the  carrying  amounts  reported  in the  consolidated
      statements of financial  condition are reasonable  approximations of their
      fair values.

      Investment and mortgage-backed securities - Fair values for investment and
      mortgage-backed   securities  are  based  on  quoted  market  prices,   if
      available.  If quoted  market  prices are not  available,  fair values are
      based on quoted market prices of comparable instruments.

      Loans receivable - The fair value was estimated by discounting approximate
      cash  flow  of  the   portfolio  to  achieve  a  current   market   yield.
      Consideration was given to prepayment speeds,  economic  conditions,  risk
      characteristics and other factors considered appropriate.

      Deposits  - As  required  by the  standard,  the fair  values of  deposits
      subject  to  immediate  withdrawal,   such  as  interest  and  noninterest
      checking,  passbook savings and money market demand deposit accounts,  are
      equal  to  their  carrying  amounts  in  the   accompanying   consolidated
      statements  of  financial  condition.  Fair values for time  deposits  are
      estimated by discounting  future cash flows using interest rates currently
      offered on time deposits with similar remaining maturities.

      Advances from Federal Home Loan Bank,  subordinated  debentures  and other
      borrowed  money - Fair  values  for  these  borrowings  are  estimated  by
      discounting  future cash flows using interest rates  currently  offered on
      borrowings with similar remaining maturities.

      Commitments - Fair values for  off-balance-sheet  lending  commitments are
      based on fees currently charged to enter into similar  agreements,  taking
      into account  remaining  terms of the agreements  and the  counterparties'
      credit  standings.  The  estimated  fair value  approximates  the carrying
      amount, which is not significant.


                                      -21-
<PAGE>

      The estimated  fair value of the  Bancorp's  financial  instruments  is as
      follows at June 30, 1998 and 1997:
<TABLE>
<CAPTION>
                                                                                 June 30,
                                            -------------------------------------------------------------------------------
                                                             1998                                    1997
                                            ---------------------------------------    ------------------------------------
                                                 Carrying           Estimated            Carrying           Estimated
                                                  Amount           Fair Value             Amount           Fair Value

<S>                                            <C>                 <C>                 <C>                 <C>         
Assets:
  Cash and cash equivalents                    $  2,242,337        $  2,242,337        $  3,309,712        $  3,309,712
  Investment securities                          47,724,077          47,724,077          28,534,867          28,534,867
  Mortgage-backed securities                     76,035,303          76,035,303          74,736,438          74,736,438
  Loans receivable                              175,298,118         180,545,293         149,475,643         150,255,766
  Mortgage loans held for sale                    1,387,671           1,432,232           1,468,047           1,503,271
  Federal Home Loan
    Bank stock                                    7,378,000           7,378,000           6,970,000           6,970,000

Liabilities:
  NOW accounts                                   14,214,521          14,214,521          13,203,834          13,203,834
  Money market demand
    accounts                                     15,352,163          15,352,163           9,846,006           9,846,006
  Passbook and club accounts                     11,468,234          11,468,234          10,172,920          10,172,920
  Certificates of deposits                      104,061,048         104,741,281          85,439,358          85,423,545
  Advances from Federal
    Home Loan Bank                              144,484,620         145,411,768         129,399,643         127,592,334
  Subordinated debentures                         5,480,000           5,480,000           5,480,000           5,480,000
  Other borrowed money                              647,404             647,404             671,880             671,880

</TABLE>

      The  fair  value  estimates   presented  herein  are  based  on  pertinent
      information available to management as of June 30, 1998 and 1997. Although
      management is not aware of any factors that would significantly affect the
      estimated fair value amounts,  such amounts have not been  comprehensively
      revalued for purposes of these  consolidated  financial  statements  since
      June 30, 1998 and 1997 and, therefore, current estimates of fair value may
      differ significantly from the amounts presented herein.

21.   SAVINGS ASSOCIATION INSURANCE FUND

      On September 30, 1996, an omnibus  appropriation  bill was enacted,  which
      included  recapitalization  of  the  Savings  Association  Insurance  Fund
      (SAIF). All SAIF insured  depository  institutions were charged a one-time
      special assessment on their SAIF-assessable  deposits as of March 31, 1995
      at the rate of 65.7 basis points. Accordingly, the Bank incurred a pre-tax
      expense of $745,174 during the year ended June 30, 1997.

22.    SUBSEQUENT EVENT

      On  August  19,  1998,   the  Bancorp  and   Nesquehoning   Savings  Bank,
      Nesquehoning,  Pennsylvania,  signed an agreement to convert  Nesquehoning
      Savings Bank to a stock form of organization and  simultaneously  merge it
      with  the  Bank.   Assets  and  deposits  of  the  Bancorp  will  increase
      approximately  $16 million and $14 million,  respectively,  as a result of
      the merger.



<PAGE>



You should rely only on the  information  contained in this  document or that to
which we have  referred you. We have not  authorized  anyone to provide you with
information  that is  different.This  document  does not  constitute an offer to
sell,  or the  solicitation  of an offer to buy, any of the  securities  offered
hereby to any person in any  jurisdiction  in which  such offer or  solicitation
would be  unlawful.  The  affairs of First  Star  Bancorp,  Inc.,  or First Star
Savings  Bank may change  after the date of this  prospectus.  Delivery  of this
document and the sales of shares made hereunder does not mean otherwise.


                            First Star Bancorp, Inc.




                               Up to 53,688 Shares
                       (Anticipated Maximum, as adjusted)
                                  Common Stock





                                   PROSPECTUS






                                    [Advisor]




                         Dated ___________________, 1998



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

Until the later of ____________________,  1998, or 90 days after commencement of
the  offering  of  common  stock,  all  dealers  that buy,  sell or trade  these
securities,  whether or not participating in this distribution,  may be required
to deliver a  prospectus.  This is in addition to the  obligation  of dealers to
deliver a  prospectus  when  acting as  underwriters  and with  respect to their
unsold allotments or subscriptions.


<PAGE>
                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24.          Indemnification of Officers and Directors.

         Sections 1741 through 1747 of the Pennsylvania Business Corporation Act
sets forth circumstances under which directors,  officers,  employees and agents
may be insured or indemnified  against  liability  which they may incur in their
capacities as such.

         The  Articles  of  Incorporation  of  First  Star  Bancorp,  Inc.  (the
"Articles")  attached  as  Exhibit  3(i)  hereto,  requires  indemnification  of
directors,   officers  and  employees  to  the  fullest   extent   permitted  by
Pennsylvania law.

         First Star  Bancorp,  Inc.  ("First  Star") may  purchase  and maintain
insurance on behalf of any person who is or was a director,  officer,  employee,
or agent of First Star or is or was  serving  at the  request of First Star as a
director, officer, employee or agent of another corporation,  partnership, joint
venture,  trust or other enterprise  against any liability  asserted against him
and  incurred by him in any such  capacity or arising out of his status as such,
whether or not First Star would have the power to  indemnify  him  against  such
liability under the provisions of the Articles.




Item 25.          Other Expenses of Issuance and Distribution

*        Special counsel and local counsel legal fees................ $ 75,000
*        Printing and postage........................................   35,000
*        Appraisal/Business Plan.....................................   15,000
*        Accounting fees.............................................   35,000
*        Data processing/Conversion agent............................   10,000
*        SEC Registration Fee........................................      975
*        Department of Banking Filing Fees...........................    8,400
*        NASD Fairness Filing........................................    1,000
*        Blue Sky legal and filing fees..............................   10,000
*        Underwriting fees and expenses,
           including legal fees......................................  120,000
*        Stock Certificates..........................................    1,000
*        Transfer Agent..............................................    5,000
*        Miscellaneous expenses......................................   33,625
                                                                       -------
*        TOTAL....................................................... $350,000
 

- -----------------
*        Estimated.


<PAGE>





Item 26.          Recent Sales of Unregistered Securities.

                  Not Applicable

Item 27.          Exhibits:

                  The exhibits filed as part of this Registration  Statement are
as follows:
<TABLE>
<CAPTION>
                 <S>      <C>
                   1.1     Form of Sales Agency Agreement with _______________.*
                   2       Merger  Conversion  Agreement  dated  August 14, 1998
                           between First Bancorp,  Inc., First Star Savings Bank
                           and  Nesquehoning  Savings Bank,  including a Plan of
                           Conversion of Nesquehoning Savings Bank
                   3(i)    Articles of Incorporation of First Star Bancorp, Inc.
                   3(ii)   Bylaws of First Star Bancorp, Inc.
                   4       Specimen Stock Certificate of First Star Bancorp, Inc.*
                   5.1     Opinion of Malizia, Spidi, Sloane & Fisch, P.C. regarding 
                           legality of securities registered
                   5.2     Opinion of Feldman Financial Advisors, Inc. as to the
                           value of subscription rights*
                   8.1     Federal Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.*
                   8.2     State Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.*
                  10.1     Form of Employment Agreement between the Bank and Stephen Koomar*
                  10.2     Stock Option Plan*
                  23.1     Consent of Malizia, Spidi, Sloane & Fisch, P.C. (contained in 
                           its opinions filed as Exhibits 5.1, 8.1 and 8.2)
                  23.2     Consent of Deloitte & Touche, LLP*
                  23.3     Consent of Feldman Financial Advisors, Inc.*
                  24       Power of Attorney (reference is made to the signature page)
                  27       Financial Data Schedule**
                  99.1     Stock Order Form*
                  99.2     Appraisal Report of Feldman Financial Advisors, Inc.*
                  99.3     Marketing Materials*
</TABLE>


                  *   To be filed by amendment
                  **  Electronic filing only

Item 28. Undertakings

         The undersigned registrant hereby undertakes:

         (1) To file,  during any period in which it offers or sells securities,
a post-effective amendment to this registration statement to:

                    (i)    Include any prospectus required by  Section  10(a)(3)
of the Securities Act of 1933 ("Securities Act");

                   (ii)  Reflect  in the  prospectus  any facts or events  which
individually or together,  represent a fundamental  change in the information in
the  registration  statement.  Notwithstanding  the  foregoing,  any increase or
decrease  in  volume  of  securities  offered  (if the  total  dollar  value  of
securities offered would not exceed that which was


<PAGE>



registered) and any deviation from the low or high end of the estimated  maximum
offering  range  may be  reflected  in the  form of  prospectus  filed  with the
Commission  pursuant to Rule 424(b) if, in the aggregate,  the changes in volume
and price  represent  no more than a 20 percent  change in the maximum  offering
price set forth in the "Calculation of Registration  Fee" table in the effective
registration statement.

                  (iii) Include any additional or changed  material  information
on the plan of distribution.

         (2) For  determining  liability  under the  Securities  Act, treat each
post-effective  amendment  as a new  registration  statement  of the  securities
offered,  and the offering of the securities at that time to be the initial bona
fide offering.

         (3) File a post-effective  amendment to remove from registration any of
the securities that remain unsold at the end of the offering.

         (4) The  undersigned  registrant  hereby  undertakes  to provide to the
underwriter at the closing specified in the underwriting agreement, certificates
in  such  denominations  and  registered  in  such  names  as  required  by  the
underwriter to permit prompt delivery to each purchaser.

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



<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  Bethlehem,
Pennsylvania, on September 28, 1998.

                                        FIRST STAR BANCORP, INC.



                                        By:     /s/ Joseph T. Svetik
                                                --------------------------------
                                                Joseph T. Svetik
                                                President and Director
                                                (Duly Authorized Representative)

         We the undersigned  directors and officers of First Star Bancorp,  Inc.
do hereby severally  constitute and appoint Joseph T. Svetik 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 Joseph T. Svetik may deem
necessary or advisable  to enable  First Star  Bancorp,  Inc. 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 First Star  Bancorp,  Inc.'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 Joseph T. Svetik
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 September 28, 1998.


<TABLE>
<CAPTION>
<S>                                                  <C>
/s/ Joseph T. Svetik                                 /s/ Paul J. Sebastian
- -----------------------------------------------      -----------------------------------
Joseph T. Svetik                                     Paul J. Sebastian
President, Chief Executive Officer and Director      Chairman of the Board and Director
(Principal Executive Officer)



/s/ Martin A. Marschang                              /s/ Harold J. Suess
- -----------------------------------------------      -----------------------------------
Martin A. Marschang                                  Harold J. Suess
Director                                             Director



/s/ Mark Parseghian, Jr.
- -----------------------------------------------      -----------------------------------
Mark Parseghian, Jr.                                 Tighe J. Scott
Director                                             Director



/s/ Michael Styer
- -----------------------------------------------     
Michael Styer
Vice President and Chief Financial Officer
(Principal Financial and Accounting Officer)

</TABLE>







                                   EXHIBIT 2


<PAGE>
                           MERGER CONVERSION AGREEMENT
                           ---------------------------


         THIS MERGER  CONVERSION  AGREEMENT  ("Agreement") is entered into as of
this 14th day of August,  1998 by and among  FIRST  STAR  BANCORP,  INC.  ("Fist
Star"),  a  Pennsylvania  corporation,  FIRST STAR SAVINGS BANK (the "Bank"),  a
Pennsylvania-  chartered  savings bank and the wholly owned  subsidiary of First
Star, and NESQUEHONING  SAVINGS BANK ("NSB"),  a  Pennsylvania-chartered  mutual
savings bank.

         WHEREAS,  pursuant to the applicable regulations of the Federal Deposit
Insurance Corporation,  the Board of Governors of the Federal Reserve System and
the Pennsylvania Department of Banking, First Star wishes to acquire NSB and NSB
wishes  to  be  acquired  by  First  Star  by  means  of a  "merger  conversion"
transaction  whereby NSB will (i) convert from the mutual to stock form and (ii)
subsequently  merge with and into the Bank (such  transaction  being hereinafter
referred to as the "Merger Conversion");

         WHEREAS,  on July 6, 1998,  First Star, the Bank and NSB entered into a
letter of intent setting forth the proposed terms of the Merger Conversion;

         WHEREAS, NSB's Board of Directors has adopted a plan of conversion (the
"Plan of Conversion") in the form attached hereto as Exhibit "A";

         WHEREAS,  the  Board of  Directors  of  First  Star  believes  that the
transactions  contemplated  hereby will be in the best interests of First Star's
shareholders;

         WHEREAS,  the  Board  of  Directors  of  the  Bank  believes  that  the
transactions  contemplated  hereby will be in the best interests of the Bank and
its sole shareholder and the community served by the Bank; and

         WHEREAS,  the Board of Trustees of NSB believes  that the  transactions
contemplated  hereby will be in the best  interests of the depositors of NSB and
the communities served by NSB.

         NOW,  THEREFORE,  in  consideration  of the  premises and of the mutual
covenants, agreements,  representations and warranties herein contained, and for
good and valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the parties hereto, intending to be legally bound, hereby agree as
follows:


                                    ARTICLE I
                                   DEFINITIONS
                                   -----------

         1.01  Definitions.  Any term used herein and not defined shall have the
meaning given to such term in the Plan of Conversion. As used in this Agreement,
the  following  terms shall have the  indicated  meanings  (such  meanings to be
equally applicable to both the singular and plural forms of the terms defined):


<PAGE>




         (1)  Affiliate  means,  with  respect to any  corporation,  any person,
partnership,  corporation or other legal entity that,  directly,  or indirectly,
through  one or more  intermediaries,  controls,  is  controlled  by or is under
common control with, such  corporation  and,  without limiting the generality of
the foregoing,  includes any executive officer,  director or 10% equity owner of
any such partnership, corporation or other legal entity.

         (2) Agreement  means this Agreement and the related Plan of Conversion,
dated the date  hereof,  as each may from time to time be  amended,  restated or
supplemented.

         (3)  Applications  means the  applications or notices to be filed with,
among others,  the FDIC, the FRB, and the  Department  for regulatory  approvals
which are required in connection with the transactions contemplated hereby.

         (4) BIF means the Bank Insurance Fund as administered by the FDIC.

         (5) Closing Date means the day of the Effective Time.

         (6) Community Offering means the process by which First Star will offer
the Conversion Stock if the Subscription Offering is not fully subscribed.

         (7) Conversion Stock means the First Star Common Stock to be offered by
First Star to eligible depositors of NSB and in the Community Offering,  if any,
as part of the Merger Conversion.

         (8) Department means the Pennsylvania Department of Banking.

         (9)  Effective  Time  means  such  date  and  time as  First  Star,  in
consultation  with the Bank,  selects within 30 days after the occurrence of the
following:  (i) expiration of all applicable  waiting periods in connection with
all approvals from Regulatory  Authorities;  (ii) the  satisfaction or waiver of
all  conditions  to the  consummation  of the Merger  Conversion;  and (iii) the
execution and filing with all Regulatory  Authorities of all documents necessary
to effect  the  Merger  Conversion  or on such  earlier  or later date as may be
agreed by the parties and reflected in any such filings.

         (10)  Environmental  Laws means (i) any  federal,  state and local law,
statute,  ordinance,  rule, regulation,  code, license,  permit,  authorization,
approval,   consent,  legal  doctrine,  order,  judgment,   decree,  injunction,
requirement  or  agreement  with any  governmental  entity,  relating to (a) the
protection, preservation or restoration of the environment,  (including, without
limitation, air, water vapor, surface water, groundwater, drinking water supply,
surface  land,  subsurface  land,  plant and  animal  life or any other  natural
resource),  or to human  health or safety,  or (b) the  exposure to, or the use,
storage, recycling, treatment, generation, transportation, processing, handling,
labeling, production, release or disposal of Hazardous Material, in each case as
amended  and as now in effect and  includes,  without  limitation,  the  federal
Comprehensive Environmental Response Act, Comprehensive Environmental and

                                        2

<PAGE>



Liability Act, Water  Pollution  Control Act of 1972, the federal Clean Air Act,
the federal Clean Water Act, the federal Resource  Conservation and Recovery Act
of 1976  (including  the  Hazardous  and Solid Waste  Amendments  thereto),  the
federal Solid Waste Disposal Act, the federal Toxic Substances  Control Act, the
federal  Insecticide,  Fungicide and Rodenticide  Act, the federal  Occupational
Safety  and  Health  Act of 1970,  and any  similar  state or local laws each as
amended  and as now in effect,  and (ii) any common  law or  equitable  doctrine
(including.  without  limitation,  injunctive  relief and tort doctrines such as
negligence,  nuisance,  trespass and strict liability) that may impose liability
or obligations for injuries or damages due to, or threatened as a result of, the
presence of or exposure to any Hazardous Material.

         (11) ERISA means the Employee  Retirement  Income Security Act of 1974,
as amended.

         (12) FDIC means the Federal Deposit Insurance Corporation.

         (13)  First Star  Common  Stock  means the  common  stock of First Star
Bancorp, Inc., par value $1.00 per share.

         (14) First Star Disclosure Schedule means, collectively, the disclosure
schedules  delivered  by  First  Star  and  the  Bank  to NSB  pursuant  to this
Agreement.

         (15) First Star Financials means (i) the audited  financial  statements
of First Star  Bancorp,  Inc. as of June 30, 1996 and June 30, 1997 and for each
of the years then ended and (ii) the unaudited interim  financial  statements of
First Star as of and for each calendar quarter thereafter.

         (16) First Star  Regulatory  Reports means all reports,  registrations,
documents and statements,  together with any amendments required to be made with
respect thereto, that First Star and the Bank were required to file or otherwise
submit  since  June  30,  1994  with  or to (i)  the  Federal  Reserve  Bank  of
Philadelphia,  (ii) the FDIC,  (iii) the  Department,  (iv) the SEC, and (v) any
other  Regulatory  Authority,  pursuant to the laws, rules or regulations of the
United  States,  the  Commonwealth  of  Pennsylvania,  the FRB,  the  FDIC,  the
Department or any other Regulatory Authority.

         (17) FRB means the Board of Governors of the Federal Reserve System.

         (18) GAAP means generally accepted accounting principles.

         (19) Hazardous  Material  means any substance,  waste or other material
presently  listed,  defined,  designated  or  classified  as  hazardous,  toxic,
radioactive or dangerous,  or otherwise regulated,  under any Environmental Law,
and includes,  without  limitation,  any oil or other petroleum  product,  toxic
waste, pollutant,  contaminant,  hazardous substance, toxic substance, hazardous
waste, special waste, solid waste or petroleum or any derivative or by-product

                                        3

<PAGE>



thereof, radon,  radioactive material,  asbestos,  asbestos containing material,
urea formaldehyde foarn insulation, lead and polychlorinated biphenyl.

         (20) IRC means the Internal Revenue Code of 1986, as amended.

         (21) IRS means the Internal Revenue Service.

         (22) Just Cause means, in the good faith  determination of the Board of
Directors  of  the  applicable  entity,  the  employee's  personal   dishonesty,
incompetence,  willful  misconduct,  breach of fiduciary duty involving personal
profit,  intentional  failure to perform stated duties,  or willful violation of
any law, rule or regulation (other than traffic  violations or similar offenses)
or final cease-and-desist order.

         (23) Market Price means the average closing price per share of the last
10 real time trades  (i.e.,  closing  price) of the First Star  Common  Stock as
reported on the OTC Bulletin Board prior to the mailing of the  Prospectus,  but
no lower than book value.

         (24)  Material  Adverse  Effect means.  with respect to an entity,  any
condition,  event  change  or  occurrence  that is  reasonably  likely to have a
material adverse effect upon (i) the financial  condition,  properties,  assets,
business,  prospects or results of operations of such entity or (ii) the ability
of  such  entity  to  perform  its  obligations  under,  and to  consummate  the
transactions  contemplated  by,  this  Agreement  and the  Plan  of  Conversion;
provided,  however,  that Material Adverse Effect shall not be deemed to include
the impact of (a) changes in banking, thrift and similar laws and/or regulations
of general applicability or interpretations  thereof by courts or (b) changes in
GAAP or  regulatory  accounting  requirements  applicable  to banks and  thrifts
generally.

         (25)  Merger  Conversion  means the  transactions  whereby NSB will (i)
convert to a Pennsylvania-chartered  stock savings bank, and (ii) merge with and
into the Bank.

         (26) NSB means, as the context requires,  either  Nesquehoning  Savings
Bank in its current form as a Pennsylvania-chartered mutual savings bank or as a
Pennsylvania-chartered stock savings bank.

         (27)  NSB  Disclosure  Schedule  means  collectively,   the  disclosure
schedules delivered by NSB to First Star pursuant to this Agreement.

         (28) NSB Financials means (i) the audited  financial  statements of NSB
as of  December  31, 1996 and  December  31, 1997 and for each of the years then
ended and (ii) the unaudited interim  financial  statements of NSB as of and for
each calendar quarter thereafter.

         (29) NSB Regulatory Reports means all reports, registrations, documents
and  statements,  together with any amendments  required to be made with respect
thereto,  that NSB was required to file or otherwise  submit since  December 31,
1994 and will be required to submit

                                        4

<PAGE>



prior to the  Effective  Time  with or to the  Department  of FDIC and any other
Regulatory  Authority  pursuant to the laws,  rules or regulations of the United
States, the FDIC or any other Regulatory Authority.

         (30)  Offerings  mean  the  Subscription  Offering  and  the  Community
Offering.

         (31) Offering  Documents mean the  Prospectus,  proxy materials and all
offering circulars,  schedules,  statements,  forms, reports and other documents
required  to be filed  under  the  applicable  securities  and  related  laws in
connection with the Merger Conversion.

         (32) Plan of Conversion  means the plan of  conversion  (as it may from
time to time be amended,  restated or supplemented hereafter) adopted by NSB and
to be filed with the  Department  and the FDIC, a copy of which plan is attached
hereto  as  Exhibit   "A,"   pursuant  to  which  NSB  will  (i)  convert  to  a
Pennsylvania-chartered  stock  savings  bank,  and (ii)  merge with and into the
Bank.

         (33)  Prospectus  means the  prospectus,  together with any supplements
thereto,  to be  sent to  certain  eligible  depositors  of NSB  and  others  in
connection with the transactions contemplated by this Agreement.

         (34) Proxy  Statement  means the proxy statement of NSB to be delivered
to the Voting  Depositors (as such term is defined in the Plan of Conversion) of
NSB in connection with the special meeting of such Voting  Depositors to be held
in  connection  with  their  consideration  of the  Agreement  and  the  Plan of
Conversion and the transactions contemplated hereby and thereby.

         (35) Registration Statement means the registration statement,  together
with all amendments and supplements thereto,  filed with the SEC to register the
Conversion Stock.

         (36)  Regulatory  Authority.  means  any  agency or  department  of any
federal, state or local government, including, without limitation, the FDIC, the
FRB, the SEC and the Department or the respective staffs thereof.

         (37) Rights means warrants, options, rights, convertible securities and
other  capital  stock   equivalents  which  obligate  an  entity  to  issue  its
securities.

         (38) SAIF means the Savings Association  Insurance Fund as administered
by the FDIC.

         (39) SEC means the Securities and Exchange Commission.

         (40) Subsidiary means any corporation, 50% or more of the capital stock
of which is owned, either directly or indirectly,  by another entity, except any
corporation  the stock of which is held in the  ordinary  course of the  lending
activities of a bank.


                                        5

<PAGE>



         (41)  Subscription  Offering means the process by which First Star will
offer the Conversion Stock to the eligible depositors of NSB.

         (42) Tax  Return  means  any  return,  report,  information  return  or
document (including any related or supporting  information) required to be filed
or otherwise provided with respect to Taxes.

         (43) Taxes means all taxes, charges,  fees, levies,  penalties or other
assessments  imposed or required to be collected by any United  States  federal,
state,  local or foreign  taxing  authority  or political  subdivision  thereof,
including,  but not limited  to,  income,  excise,  property,  sales,  transfer,
franchise, payroll,  withholding,  social security or other taxes, including any
interest, penalties, fines, assessments or additions attributable thereto.


                                   ARTICLE II
                           ACQUISITION AND CONVERSION
                           --------------------------

         2.01 Acquisition. Subject to the terms and conditions of this Agreement
and the Plan of Conversion,  First Star shall acquire NSB by means of the Merger
Conversion.

         2.02 Issuance of First Star Stock.  Subject to regulatory  approval and
the terms and  conditions of this  Agreement and the Plan of  Conversion,  First
Star shall issue  rights to subscribe  for  Conversion  Stock to NSB's  eligible
depositors  as provided for in the Plan of  Conversion.  The number of shares of
the  Conversion  Stock  to be  issued  in the  Subscription  Offering  shall  be
determined  in accordance  with the Plan of  Conversion  and the price per share
shall be equal to 90% of the Market  Price of First Star  Common  Stock.  In the
event that all of the Conversion Stock is not subscribed for in the Subscription
Offering,  First Star shall offer the remaining  shares of Conversion  Stock for
sale in the Community  Offering which shall be a direct  community  offering,  a
syndicated  community offering or an underwritten  public offering in accordance
with the Plan of  Conversion,  and the price per share shall be equal to 100% of
the Market Price of First Star Common  Stock.  Subject to  regulatory  approval,
current  shareholders of First Star shall be given a preference in the Community
Offering.

         2.03 Reasonable  Efforts to Effect  Transactions.  Subject to the terms
and conditions of this  Agreement,  each of First Star and NSB agrees to use its
reasonable  best efforts to take, or cause to be taken,  all actions  necessary,
proper  or  advisable  to  consummate  and  make   effective  the   transactions
contemplated by this Agreement.

         2.04 Compliance with Banking Laws. The acquisition of NSB by First Star
through the Merger  Conversion  shall be  accomplished  in accordance  with this
Agreement,  the Plan of  Conversion  and with all  applicable  federal and state
statutes  and  regulations,  including  those  of the  FDIC,  the  FRB  and  the
Department.  The consummation of the transactions contemplated by this Agreement
is specifically conditioned upon receipt of all necessary regulatory approvals.


                                        6

<PAGE>



         2.05 Deposit  Accounts.  At the Effective Time, all deposit accounts of
NSB shall be and become  deposit  accounts in the Bank  without  change in their
respective terms, maturities, minimum required balances or withdrawal values. At
the Effective Time and at all times thereafter until such account ceases to be a
deposit account of the Bank, each deposit account of NSB shall be considered for
dividend or interest purposes as if it had been a deposit account of the Bank at
the time such deposit account was opened.

         2.06 Transfer of Assets and Assumption of Liabilities. At the Effective
Time,  all of the  assets and  properties  of every  kind and  character,  real,
personal  and mixed,  tangible  and  intangible,  choses in  action,  rights and
credits  then  owned  by or which  would  inure to NSB,  shall  immediately,  by
operation of law and without any  conveyance or transfer and without any further
act or deed on the part of First Star,  the Bank or NSB, be vested in and become
the properties of the Bank, which shall have, hold and enjoy the same in its own
right as fully  and to the same  extent  as the same  were  possessed,  held and
enjoyed by NSB immediately  prior to the consummation of the Merger  Conversion.
At the Effective  Time,  the Bank shall assume and succeed to all of the rights,
obligations, duties and liabilities of NSB.

         2.07 Offices.  After the Effective  Time,  the current office of NSB at
301 West Catawissa  Street,  Nesquehoning,  Pennsylvania,  shall become a branch
office of the  Bank.  The  principal  office  of First  Star and the Bank  shall
continue to be 418 West Broad Street, Bethlehem, Pennsylvania.

         2.08  Liquidation  Account.  At the  Effective  Time,  the  Bank  shall
establish  on its books a  liquidation  account in  accordance  with the Plan of
Conversion and applicable  regulations of the Department for the benefit of, and
in order to ensure a limited  priority claim in the event of the  liquidation of
the Bank for, certain  depositors of NSB who shall become depositors of the Bank
as a result of the  transactions  contemplated by this Agreement and the Plan of
Conversion and who,  following the Effective  Date,  remain as depositors of the
Bank.


                                   ARTICLE III
                      REPRESENTATIONS AND WARRANTIES OF NSB
                      -------------------------------------

         NSB hereby  represents  and warrants to First Star that,  except as set
forth in the NSB Disclosure  Schedule,  which NSB  Disclosure  Schedule shall be
delivered to First Star within ten days following the date of this Agreement:

         3.01     Organization.

                  (a) General.  NSB is a  Pennsylvania-chartered  mutual savings
bank duly organized, validly existing and in good standing under the laws of the
Commonwealth of  Pennsylvania.  NSB has all requisite power and authority and is
duly  qualified and licensed to conduct its business and operations as now being
conducted and to own,  lease and operate the  properties and assets now owned or
leased by it as presently operated. NSB is qualified to do

                                        7

<PAGE>



business as a foreign  corporation and is in good standing in each  jurisdiction
in which  qualification  is necessary under applicable law, except to the extent
that any  failures to so qualify  would not, in the  aggregate,  have a Material
Adverse Effect on the business,  financial condition or results of operations of
NSB.

                  (b) NSB Subsidiaries.  The NSB Disclosure  Schedule lists each
direct and indirect  subsidiary  of NSB  (individually  a "NSB  Subsidiary"  and
collectively the "NSB Subsidiaries").  Except as set forth in the NSB Disclosure
Schedule,  all outstanding  shares of the capital stock of the NSB  Subsidiaries
are validly issued,  fully paid,  nonassessable  and owned  beneficially  and of
record by NSB free and clear of any encumbrance.  Except as set forth in the NSB
Disclosure  Schedule,  all of the  outstanding  capital stock or other ownership
interests in all of the NSB  Subsidiaries is owned by NSB. There are no options,
convertible  securities,  warrants, or other Rights (preemptive or otherwise) to
purchase or acquire any capital stock of any NSB  Subsidiary and no contracts to
which NSB or any of its  Affiliates  is subject  with  respect to the  issuance,
voting or sale of issued or unissued  shares of the capital  stock of any of the
NSB  Subsidiaries.  Each of the NSB  Subsidiaries  is  duly  organized,  validly
existing  and in good  standing  under the laws of the  respective  jurisdiction
under which it is organized,  as set forth in the NSB Disclosure Schedule.  Each
NSB Subsidiary  has all requisite  power and authority and is duly qualified and
licensed to conduct its business and  operations  as now being  conducted and to
own,  lease and operate the  properties  and assets now owned or leased by it as
presently operated. Each NSB Subsidiary is qualified to do business as a foreign
corporation and is in good standing in each jurisdiction in which  qualification
is necessary under  applicable law, except to the extent that any failures to so
qualify would not, in the aggregate,  have a Material  Adverse Effect on NSB and
the NSB Subsidiaries, as a whole.

                  (c) Deposit Insurance.  The deposits of NSB are insured by the
SAIF to the extent provided in the Federal Deposit Insurance Act.

                  (d)  Minute  Books.  The  minute  books  of NSB  and  the  NSB
Subsidiaries accurately record, in all material respects, all material corporate
actions of their Boards of Directors (including committees thereof), members and
shareholders,  and such minute books,  together with all other books and records
of NSB, have been, and are being, maintained in accordance with applicable legal
requirements.

                  (e) Charters and Bylaws.  NSB has delivered to First Star true
and correct copies of the Charter, Articles of Incorporation or other organizing
document, and the Bylaws, of NSB and each NSB Subsidiary.

         3.02 Affiliations.  Except as disclosed in the NSB Disclosure Schedule,
NSB does not own any  equity  interest,  directly  or  indirectly,  in any other
company or control any other  company,  except for equity  interests held in the
investment  portfolio  of  NSB,  equity  interests  held  by NSB in a  fiduciary
capacity and equity interests held in connection with the mortgage,  home equity
and other loan activities of NSB. There are no subscriptions, options, warrants,
calls, commitments,  agreements or other Rights outstanding and held by NSB with
respect to

                                        8

<PAGE>



any other  company's  capital  stock.  Except as disclosed in the NSB Disclosure
Schedule, NSB is not a party to any transaction with any member of the NSB Board
of Directors or any officer of NSB.

         3.03     Authority: No Violation.

                  (a) Authority.  NSB has full corporate  power and authority to
execute  and  deliver  this  Agreement  and  to  consummate   the   transactions
contemplated hereby and by the Plan of Conversion. The execution and delivery of
this  Agreement  by  NSB  and  the  consummation  by  NSB  of  the  transactions
contemplated  hereby and by the Plan of  Conversion  have been duly and  validly
approved by the Board of  Directors  of NSB and,  except for the approval by the
affirmative  vote of a  majority  of the  Voting  Depositors  of NSB,  no  other
corporate proceedings on the part of NSB are necessary for the due authorization
of the Agreement and the  consummation of the transactions  contemplated  hereby
and by the Plan of Conversion.  Subject to receipt of all required  approvals of
Regulatory  Authorities  and the approval of the Voting  Depositors of NSB, this
Agreement  constitutes  the valid and  binding  obligation  of NSB,  enforceable
against NSB in  accordance  with its terms,  subject to  applicable  bankruptcy,
insolvency and similar laws affecting  creditors'  rights generally and subject,
as to enforceability, to general principles of equity.

                  (b) No  Conflict  or Breach.  Except as  disclosed  in the NSB
Disclosure Schedule, neither the execution and delivery of this Agreement by NSB
nor the consummation of the transactions  contemplated hereby and by the Plan of
Conversion,  will (i)  violate,  conflict  with or  result  in a  breach  of any
provision  of the Charter or Bylaws of NSB or the Articles of  Incorporation  or
other  organizing  document or Bylaws of any NSB  Subsidiary,  (ii)  violate any
statute,  code, ordinance,  rule, regulation,  judgment,  order, writ, decree or
injunction applicable to NSB or any NSB Subsidiary or to any of their properties
or assets or (iii) violate,  conflict with, result in a breach of any provisions
of,  constitute a default (or an event which,  with notice or lapse of time,  or
both,  would  constitute  a  default)  under,  result  in  the  termination  of,
accelerate the  performance  required by, or result in a right of termination or
acceleration  or the creation of any lien,  security  interest,  charge or other
encumbrance  upon any of the  properties or assets of NSB or any NSB  Subsidiary
under any of the terms,  conditions or provisions of any note,  bond,  mortgage,
indenture,  deed of  trust,  license,  lease,  agreement,  commitment  or  other
instrument  or  obligation  to which NSB or any NSB  Subsidiary is a party or by
which NSB or any NSB  Subsidiary  or any of their  properties  or assets  may be
bound or affected, except for such violations,  conflicts,  breaches or defaults
under this clause (iii) none of which,  either individually or in the aggregate,
will have a Material Adverse Effect on NSB and its NSB Subsidiaries, as a whole,
or NSB's ability to perform any of its obligations under this Agreement.

         3.04 Consents.  No consents or approvals of, notices to,  exemptions or
waivers by, or. filings or registrations  with, any public body or authority are
necessary,  and no consents or approvals of any third parties are necessary,  in
connection with the execution, delivery and performance of this Agreement by NSB
and the consummation by NSB of the transactions

                                        9

<PAGE>



contemplated  hereby and by the Plan of  Conversion,  except for the approval of
this  Agreement and the Plan of Conversion by the Voting  Depositors of NSB, the
FDIC, the FRB and the Department.

         3.05     Regulatory Reports and Financial Statements.

                  (a) NSB Regulatory Reports. NSB has previously delivered,  and
will  deliver,  to First Star the NSB  Regulatory  Reports  set forth in the NSB
Disclosure Schedule. The NSB Regulatory Reports have been, and will be, prepared
in accordance with  applicable  regulatory  accounting  principles and practices
applied on a consistent  basis  throughout the periods  covered by such reports,
and fairly present, and will fairly present, the financial position,  results of
operations  and  changes in  retained  earnings of NSB as of and for the periods
ended on the dates thereof, in accordance with applicable  regulatory accounting
principles  applied on a consistent  basis  (except for the omission of notes to
unaudited  statements,  year end  adjustments to interim  results and changes to
generally accepted accounting  principles).  All NSB Regulatory Reports are, and
will be, true and correct in all material  respects and were,  or will be, filed
on a timely basis.

                  (b) NSB Financials. NSB has previously delivered to First Star
the  NSB  Financials  set  forth  in the  NSB  Disclosure  Schedule.  As soon as
available,  NSB will furnish First Star with the NSB  Financials  for the fiscal
years  and/or  calendar  quarters  ending  after  the date  hereof.  The  annual
financial  statements of NSB have been, and will be, prepared in accordance with
GAAP  applied  on a  consistent  basis  throughout  the  period  covered by such
statements. The quarterly Thrift Financial Reports of NSB, and any other form of
quarterly  report,  are true and correct in all material respects and accurately
reflect the financial state of NSB. The NSB Financials  fairly present,  or will
fairly present, the financial position,  results of operations and cash flows of
NSB as of and for the periods ending on the dates  thereof,  except that the NSB
Financials will not be deemed to fail to fairly present the financial  position,
results of operations and cash flows of NSB if a Regulatory  Authority  requires
NSB to increase its  allowance for loan losses by any amount or amounts up to an
aggregate increase of $100,000.

                  (c) No  Undisclosed  Liabilities.  At the date of any  balance
sheet  included or to be included in the NSB  Financials  or the NSB  Regulatory
Reports,  NSB did not have,  and will not have,  any  liabilities or obligations
which are not reflected or reserved  against  therein or disclosed in a footnote
thereto,  except for liabilities  and obligations  which are not material in the
aggregate and which are incurred in the ordinary course of business,  consistent
with past  practice,  and  except  for  liabilities  and  obligations  which are
disclosed in the NSB Disclosure Schedule.

         3.06  Taxes.  All  federal,  state,  local and  foreign Tax Returns and
estimates required to be filed by or on behalf of NSB or any NSB Subsidiary have
been, or will be, timely filed or requests for extension shall have been granted
and not have  expired,  and all such filed Tax Returns are complete and accurate
in all material respects. All Taxes shown or required to be shown on Tax Returns
filed or required to be filed (as determined without regard to extensions)

                                       10

<PAGE>



by or on behalf of NSB or any NSB Subsidiary have been, or will be, paid in full
or adequate  provision has been made for any such Taxes in the annual  financial
statements  of NSB  (in  accordance  with  GAAP)  and in  the  quarterly  Thrift
Financial  Reports.  There  is  no  audit  examination,   deficiency  or  refund
litigation  with  respect to any Taxes of NSB or any NSB  Subsidiary  that could
result in a determination  that would have a Material  Adverse Effect on NSB and
the NSB Subsidiaries,  as a whole. All Taxes, interest,  additions and penalties
due with respect to completed and settled  examinations or concluded  litigation
relating  to it have  been,  or will  be  prior  to  mailing  date of the  Proxy
Statement and the  Prospectus,  paid in full or adequate  provision has been, or
will be,  made for any such Taxes in the NSB  annual  financial  statements  (in
accordance with GAAP) and in the quarterly Thrift Financial Reports. NSB has not
executed an extension or waiver of any statute of  limitations on the assessment
or collection of any material Taxes due that is currently in effect.

         3.07 No Material  Adverse  Effect.  Since December 31, 1997,  except as
disclosed in the NSB Disclosure Schedule, neither NSB nor any NSB Subsidiary has
incurred any material  liability,  except in the ordinary course of its business
consistent  with past  practice,  nor has there been any change in the financial
condition,  properties,  business  or  results of  operations  of NSB or any NSB
Subsidiary  which,  individually or in the aggregate,  has had, or is reasonably
likely to have, a Material Adverse Effect on NSB and the NSB Subsidiaries,  as a
whole.

         3.08     Contracts.

                  (a)  General.  Except  as  disclosed  in  the  NSB  Disclosure
Schedule,  or as otherwise specified herein,  neither NSB nor any NSB Subsidiary
is a party  to or  subject  to:  (i) any  employment,  consulting  or  severance
contract or arrangement with any officer,  director or employee thereof,  except
for "at will" arrangements; (ii) any plan, arrangement or contract providing for
bonuses, pensions, deferred compensation, retirement payments, profit sharing or
similar  arrangements for or with the officers,  directors or employees thereof;
(iii) any  collective  bargaining  with any labor union  relating  to  employees
thereof;  (iv) any indebtedness  disclosed in the NSB Disclosure  Schedule,  any
instrument  evidencing or related to indebtedness  for borrowed  money,  whether
directly or indirectly,  by way of purchase money obligation,  conditional sale,
lease  purchase,  guaranty  or  otherwise,  in  respect  of which NSB or any NSB
Subsidiary is an obligor to any person, which instrument evidences or relates to
indebtedness other than deposits, repurchase agreements, bankers acceptances and
"treasury tax and loan" accounts  established in the ordinary course of business
and  transactions  in "federal  funds" or which contain  financial  covenants or
other  restrictions  (other than those  relating to the payment of principal and
interest  when due) which would be  applicable  on or after the Closing  Date to
First Star,  the Bank or NSB or any NSB  Subsidiary;  (v) any contract,  plan or
arrangement  which  provides for  payments or benefits in certain  circumstances
which,  together  with other  payments  or benefits  payable to any  participant
therein or party  thereto,  might  render any  portion of any such  payments  or
benefits  subject  to  disallowance  of  deduction  therefor  as a result of the
application  of IRC  Section  28OG;  (vi) any  contract,  plan,  arrangement  or
instrument that is material to the financial  condition,  results of operations,
business or prospects  of NSB and the NSB  Subsidiaries,  as a whole;  (vii) any
agreement containing covenants that limit the ability of

                                       11

<PAGE>



NSB or any NSB  Subsidiary  to engage in any  particular  line of business or to
compete  in any  line of  business  or with  any  person,  or that  involve  any
restriction on the geographic area in which, or method by which,  NSB or any NSB
Subsidiary  may carry on its  business  (other than as may be required by law or
any  regulatory  agency);  or (viii) any  contract or  agreement,  or  amendment
thereto,  that would be required  to be filed as an exhibit to a NSB  Regulatory
Report that has not been filed as an exhibit  thereto.  Copies of all  documents
set forth in the NSB  Disclosure  Schedule have been  delivered to First Star as
provided herein.

                  (b)  No  Breach  or  Default.   All  the   contracts,   plans,
arrangements and instruments  identified in the NSB Disclosure Schedule are duly
and  validly  executed  and  delivered  by NSB or a NSB  Subsidiary  and, to the
knowledge of NSB and the NSB  Subsidiaries,  duly  executed and delivered by the
other parties  thereto,  and neither NSB nor any NSB Subsidiary has breached any
provision of, or defaulted in any respect under any term of, any such  contract,
plan,  arrangement  or  instrument,  and no party to any  such  contract,  plan,
arrangement  or  instrument  will have the right to terminate  any or all of the
provisions of any such contract,  plan, arrangement or instrument as a result of
the transactions  contemplated by this Agreement.  Except as otherwise described
in the NSB  Disclosure  Schedule,  no plan,  employment  agreement,  termination
agreement or similar  agreement or  arrangement to which NSB or a NSB Subsidiary
is a party or under  which  they may be liable  (i)  contains  provisions  which
permit an employee or  independent  contractor to terminate it without cause and
continue to accrue future benefits thereunder; (ii) provides for acceleration in
the vesting of benefits  thereunder upon the occurrence of a change in ownership
or control of NSB or a NSB  Subsidiary or (iii)  provides for benefits which may
cause the disallowance of a federal income tax deduction under IRC Section 280G.

         3.09     Ownership Of Property; Insurance Coverage.

                  (a) Title to Assets. NSB and each NSB Subsidiary has, and will
have as to  property  acquired  after  the date  hereof,  good  and,  as to real
property,  marketable  title to all assets and properties owned by it or used by
it in the  conduct  of its  business,  whether  real or  personal,  tangible  or
intangible,  including  assets and  property  reflected  in the  balance  sheets
contained in the NSB  Regulatory  Reports and in the NSB  Financials or acquired
subsequent  thereto  (except to the extent that such assets and properties  have
been disposed of for fair value, in the ordinary  course of business,  since the
date of such balance  sheets),  subject to no  encumbrances,  liens,  mortgages,
security  interests or pledges,  except (i) those items that secure  liabilities
for borrowed  money and that are  described in the NSB  Disclosure  Schedule and
(ii) statutory liens for amounts not yet delinquent or which are being contested
in good faith. NSB and each NSB Subsidiary, as lessee, has the right under valid
and subsisting leases of properties (whether real or personal) used by it in the
conduct of its  businesses  to occupy  and/or use such  properties  as presently
occupied and/or used by it.

                  (b)  Insurance.  NSB and  each  NSB  Subsidiary  is  presently
insured for reasonable  amounts with financially  sound and reputable  insurance
companies,  against such risks as companies engaged in a similar business would,
in accordance with good business practice,

                                       12

<PAGE>



customarily be insured.  All of the insurance  policies and bonds  maintained by
NSB or any NSB Subsidiary are in full force and effect,  neither NSB nor any NSB
Subsidiary is in default  thereunder,  and all material  claims  thereunder have
been filed in due and timely  fashion.  In the best judgment of NSB  management,
such  insurance  coverage is adequate  and will be available in the future under
terms  and  conditions  substantially  similar  to those in  effect  on the date
thereof. A description of all currently maintained insurance is set forth in the
NSB Disclosure Schedule.  Neither NSB nor any NSB Subsidiary has received notice
from any  insurance  carrier  that (i) such  insurance  will be canceled or that
coverage  thereunder  will be reduced or  eliminated  or (ii) premium costs with
respect to such insurance will be substantially increased.

         3.10  Legal  Proceedings.  Except as  disclosed  in the NSB  Disclosure
Schedule,  neither NSB nor any NSB  Subsidiary  is a party to, and there are not
pending, or, to their knowledge, threatened, legal, administrative,  arbitration
or  other  proceedings,   claims,  actions  or  governmental  investigations  or
inquiries of any nature (i) against NSB or any NSB  Subsidiary or their officers
and directors;  (ii) to which NSB's or any NSB Subsidiary's  assets are subject;
(iii)  challenging  the  validity  or  propriety  of  any  of  the  transactions
contemplated by this Agreement; or (iv) which could adversely affect the ability
of NSB  to  perform  its  obligations  under  this  Agreement,  except  for  any
proceedings,  claims actions, investigations or inquiries which, individually or
in the  aggregate,  could not be reasonably  expected to have  Material  Adverse
Effect on NSB and the NSB Subsidiaries, as a whole.

         3.11     Compliance with Applicable Law.

                  (a) General.  NSB and each NSB Subsidiary  holds all licenses,
franchises,  permits and authorizations  necessary for the lawful conduct of its
business under, and has complied in all material respects with, applicable laws,
statutes,  orders,  rules  and  regulations  of  any  federal,  state  or  local
governmental  authority relating to it, other than where such failure to hold or
failure to comply would neither  result in a limitation in any material  respect
on the conduct of any of NSB's or the NSB  Subsidiaries'  business nor otherwise
have a Material Adverse Effect on NSB and the NSB Subsidiaries,  as a whole. All
of such licenses,  franchises,  permits and authorizations are in full force and
effect,  and no suspension or  cancellation of any of them is pending or, to the
best of NSB's knowledge, threatened.

                  (b) No  Notices.  Except as  disclosed  in the NSB  Disclosure
Schedule,  neither NSB nor any NSB Subsidiary has received any  notification  or
communication  from any  Regulatory  Authority (i)  asserting  that it is not in
substantial compliance with any of the statutes, regulations or ordinances which
such Regulatory Authority enforces,  which noncompliance has or could reasonably
be expected to have a Material  Adverse Effect on NSB and the NSB  Subsidiaries,
as a whole,  (ii)  threatening  to  revoke  any  license,  franchise,  permit or
governmental   authorization  which  is  material  to  it,  (iii)  requiring  or
threatening to require it, or indicating that it may be required,  to enter into
a cease and desist order,  agreement or memorandum of understanding or any other
agreement  restricting  or limiting,  or  purporting to restrict or limit in any
manner its operations or (iv) directing,  restricting or limiting, or purporting
to direct, restrict or limit in any manner its operations (any such notice,

                                       13

<PAGE>



communication,  memorandum,  agreement or order described in this sentence shall
be  referred  to herein as a  "Regulatory  Agreement").  Neither NSB nor any NSB
Subsidiary has consented to or entered into any Regulatory Agreement.

         3.12  ERISA.  NSB has  previously  delivered  to  First  Star  true and
complete  copies of all  employee  pension  benefit  plans within the meaning of
ERISA Section 3(2), profit sharing plans, deferred compensation and supplemental
income plans,  supplemental  executive retirement plans,  employment agreements,
annual or long term incentive plans,  settlement plans, policies and agreements,
group insurance  plans,  and all other employee welfare benefit plans within the
meaning of ERISA Section 3(l) and all other employee  benefit  plans,  policies,
agreements  and  arrangements,  all of which are set forth in the NSB Disclosure
Schedule,  maintained  or  contributed  to for the benefit of the  employees  or
former employees (including retired employees) and any beneficiaries  thereof or
trustees or former  trustees of NSB or a NSB  Subsidiary,  together with (i) the
most recent  actuarial  (if any) and financial  reports  relating to those plans
which  constitute  "qualified  plans" under IRC Section 40 1 (a);  (ii) the most
recent annual reports relating to such plans filed by it, respectively, with any
government agency and (iii) all rulings and determination  letters which pertain
to any such  plans.  Neither  NSB or any NSB  Subsidiary  nor any  pension  plan
maintained by NSB or any NSB  Subsidiary  has incurred,  directly or indirectly,
any liability under Title IV of ERISA (including to the Pension Benefit Guaranty
Corporation)  or to the IRS with respect to any pension plan qualified under IRC
Section 401 (a), except liabilities to the Pension Benefit Guaranty  Corporation
pursuant to ERISA Section 4007,  all of which have been fully paid,  nor has any
reportable  event under ERISA Section 4043(b)  occurred with respect to any such
pension plan.  With respect to each of such plans that is subject to Title IV of
ERISA, the present value of the accrued benefits under such plan, based upon the
actuarial  assumptions  used for  funding  purposes  in the plan's  most  recent
actuarial  report,  did not, as of its latest  valuation  date,  exceed the then
current  value of the assets of such plan  allocable to such  accrued  benefits.
Neither NSB nor any NSB  Subsidiary  has incurred or is subject to any liability
under  ERISA  Section  4201  for  a  complete  or  partial   withdrawal  from  a
multi-employer  plan. All "employee  benefit plans," as defined in ERISA Section
3(3),  comply  in all  material  respects  with  ERISA  and the IRS.  Except  as
disclosed in the NSB Disclosure Schedule, neither NSB nor any NSB Subsidiary has
any material liability under any such plan which pursuant to GAAP is required to
be reflected on or  disclosed in (pursuant to a footnote or  otherwise)  the NSB
Financials  and which is not so  reflected  or  disclosed  thereon.  To the best
knowledge  of NSB,  except  as  disclosed  in the NSB  Disclosure  Schedule,  no
prohibited  transaction  (which shall mean any  transaction  prohibited by ERISA
Section 406 and not exempt under ERISA Section 408) has occurred with respect to
any employee  benefit plan maintained by NSB or any NSB Subsidiary that would be
taxed under IRC Section 4875. NSB and each NSB Subsidiary provides  continuation
coverage  under group  health  plans for  separating  employees  and  "qualified
beneficiaries" in accordance with the provisions of IRC Section  498OB(f).  Such
group  health plans are in  compliance  with  Section  1862(b)(1)  of the Social
Security Act.

         3.13  Brokers and Finders.  Except as  disclosed in the NSB  Disclosure
Schedule, neither NSB, any NSB Subsidiary nor any of their officers,  directors,
employees or agents has employed

                                       14

<PAGE>



any broker,  finder or financial advisor,  or incurred any liability for any fee
or  commission  to  any  such  person,   in  connection  with  the  transactions
contemplated by this Agreement.

         3.14 Environmental  Matters.  Except as disclosed in the NSB Disclosure
Schedule,   neither  NSB  nor  any  NSB   Subsidiary  is  in  violation  of  any
Environmental Law at any properties it owns or operates (a "Violation"),  and no
properties owned or operated by NSB or any NSB Subsidiary,  for which NSB or any
NSB Subsidiary  could be subject to any liability under any  Environmental  Law,
are in or contain such  condition or  conditions,  including the presence of any
Hazardous  Materials  thereon,  thereat or thereunder,  that would  constitute a
basis of  liability  under any  Environmental  Law (a  "Condition"),  except for
Violations or Conditions that, individually or in the aggregate,  would not have
a Material Adverse Effect on the business or condition  (financial or otherwise)
of NSB and the NSB  Subsidiaries,  as a whole.  Except as  disclosed  in the NSB
Disclosure  Schedule,  there are no actions,  suits or proceedings,  or demands,
claims,  notices or  investigations  (including,  without  limitation,  notices,
demand  letters or  requests  for  information  from any  environmental  agency)
instituted,  pending or threatened relating to any actual or potential Condition
or Violation.

         3.15  Business  of NSB.  Except  as  disclosed  in the  NSB  Disclosure
Schedule, since December 31, 1997, NSB and each NSB Subsidiary has conducted its
business  only in the  ordinary  course and has not taken any action which would
otherwise be prohibited by the provisions of Section 5.01 hereof.

         3.16 Loan Portfolio.  The allowances for loan losses reflected,  and to
be reflected,  in the NSB Regulatory Reports, and shown, and to be shown, on the
balance  sheets  contained in the NSB Financials  are, and will be,  adequate in
accordance  with the  requirements  of GAAP,  and no  Regulatory  Authority  has
required or requested  NSB or any NSB  Subsidiary  to increase any allowance for
loan losses. NSB has disclosed to First Star in writing prior to the date hereof
the  amounts  of  all  loans,  leases,  advances,  credit  enhancements,   other
extensions of credit,  commitments and interest-beating assets of NSB or any NSB
Subsidiary  that have been classified as "Other Loans  Specifically  Monitored",
"Special   Mention",   "Substandard",    "Doubtful   ,   "Loss",   "Classified",
"Criticized",  "Credit  Risk  Assets",  "Concerned  Loans"  or words of  similar
import,  and NSB shall,  promptly  after the end of any month  between  the date
hereof and the  Effective  Date,  inform First Star of any  additional  loans so
classified at any time after the date hereof.  The "Real Estate Owned"  included
in any  nonperforming  assets of NSB or any NSB  Subsidiary  is  carried  net of
reserves  at the  lower of cost or market  value  based on  current  independent
appraisals or current management appraisals.

         3.17 Information to be Supplied.  The information to be supplied by NSB
for  inclusion  in the  Proxy  Statement,  at the time the  Proxy  Statement  is
authorized  for  use  and as of  the  date  of the  special  meeting  of  Voting
Depositors  convened by NSB for the purpose of  considering  and approving  this
Agreement and the Plan of Conversion and the transactions contemplated hereunder
and  thereunder,  will not contain any statement  which,  at the time and in the
light of the  circumstances  under which ft is made, is false or misleading with
respect to any material  fact, or which omits to state a material fact necessary
in order to make the statements therein

                                       15

<PAGE>



not false or  misleading  or necessary  to correct any  statement in any earlier
communication  with  respect  to the  solicitation  of a proxy for such  special
meeting which has become false or misleading.  The information to be supplied by
NSB for inclusion in the  Registration  Statement,  at the time the Registration
Statement  is declared  effective,  will not contain any untrue  statement  of a
material fact or omit to state a material fact required to be stated  therein or
necessary to make the statements made therein not misleading. The information to
be supplied by NSB for inclusion in the Offering Documents, as of their date and
at the Closing Date, will not contain any untrue statement of a material fact or
omit to state a material fact necessary to make the statements therein, in light
of the circumstances under which they were made, not misleading. The information
supplied,  or to be supplied,  by NSB for inclusion in the Applications will, at
the time such documents are filed with any Regulatory Authority,  be accurate in
all material aspects.

         3.18  Reorganization.  As of the date hereof, NSB is aware of no reason
why the Merger Conversion will fail to qualify as a reorganization under Section
368(a) of the IRC.

         3.19 Unused  Vacation  and Sick Time.  Except as  disclosed  in the NSB
Disclosure Schedule, no NSB employee has any accrued but unused vacation or sick
leave time.

         3.20  Representations  True and Correct. No representations made by NSB
in this Agreement or in the NSB Disclosure Schedule contain any untrue statement
of a  material  fact or omit to  state a  material  fact  necessary  to make the
statements  made not misleading.  None of the  information  contained in the NSB
Financials,  the NSB  Regulatory  Reports  or any  other  documents  or  reports
provided by or for NSB to First Star contains any untrue statement of a material
fact or omits to state a material fact necessary to make the statements  therein
not misleading.


                                   ARTICLE IV
                  REPRESENTATIONS AND WARRANTIES OF FIRST STAR
                  --------------------------------------------

         First Star hereby  represents  and warrants to NSB that,  except as set
forth in the First Star Disclosure Schedule:

         4.01     Organization.

                  (a)  General.  First  Star is a  corporation  duly  organized,
validly existing and in good standing under the laws of Pennsylvania. First Star
has all  requisite  power and  authority  and is duly  qualified and licensed to
conduct its business and operations as now being conducted and to own, lease and
operate  the  properties  and  assets  now owned or  leased  by it as  presently
operated. First Star is qualified to do business as a foreign corporation and is
in good standing in each jurisdiction in which  qualification is necessary under
applicable  law, except to the extent that any failures to so qualify would not,
in the  aggregate,  have a material  adverse  effect on the business,  financial
condition or results of operations of First Star.

                                       16

<PAGE>




                  (b)  First  Star  Subsidiaries.   The  First  Star  Disclosure
Schedule lists each direct and indirect subsidiary of First Star,  including the
Bank  (individually a "First Star  Subsidiary" and  collectively the "First Star
Subsidiaries").  Except as set forth in the First Star Disclosure Schedule,  all
outstanding  shares of the  capital  stock of the First  Star  Subsidiaries  are
validly issued,  fully paid,  nonassessable and owned beneficially and of record
by First  Star  free and  clear of any  encumbrance.  Except as set forth in the
First Star Disclosure  Schedule,  all of the outstanding  capital stock or other
ownership  interests  in all of the First  Star  Subsidiaries  is owned by First
Star. There are no options,  convertible  securities,  warrants, or other Rights
(preemptive  or otherwise) to purchase or acquire any capital stock of any First
Star Subsidiary and no contracts to which First Star or any of its Affiliates is
subject  with  respect  to the  issuance,  voting or sale of issued or  unissued
shares of the capital stock of any of the First Star  Subsidiaries.  Each of the
First Star Subsidiaries is duly organized, validly existing and in good standing
under the laws of the respective  jurisdiction  under which it is organized,  as
set forth in the First Star Disclosure Schedule.  Each First Star Subsidiary has
all requisite  power and authority and is duly qualified and licensed to conduct
its business and operations as now being conducted and to own, lease and operate
the properties and assets now owned or leased by it as presently operated.  Each
First Star  Subsidiary is qualified to do business as a foreign  corporation and
is in good standing in each  jurisdiction  in which  qualification  is necessary
under applicable law, except to the extent that any failures to so qualify would
not,  in the  aggregate,  have a Material  Adverse  Effect on First Star and the
First Star Subsidiaries, as a whole.

                  (c) Deposit Insurance. The deposits of the Bank are insured by
the SAIF to the extent provided in the Federal Deposit Insurance Act.

                  (d) Minute Books. The minute books of First Star and the First
Star  Subsidiaries  accurately  record, in all material  respects,  all material
corporate actions of their Boards of Directors  (including  committees thereof),
members and shareholders,  and such minute books,  together with all other books
and records of First Star,  have been,  and are being,  maintained in accordance
with applicable legal requirements.

                  (e) Charters and Bylaws.  First Star has delivered to NSB true
and correct copies of the Charter, Articles of Incorporation or other organizing
document, and the Bylaws, of First Star and the Bank.

         4.02     Capitalization.

                  (a)  Capitalization.  As of the  date of this  Agreement,  the
authorized  capital stock of First Star  consists of 2,500,000  shares of common
stock,  par value  $1.00 per  share,  of which  372,088  shares  are  issued and
outstanding, and 1,000,000 shares of serial preferred stock, par value $0.01 per
share, of which 43,592 shares of Permanent Non-Cumulative  Convertible Preferred
Stock,  Series A ("Series A Preferred  Stock") are issued and  outstanding.  All
shares of First  Star  Common  Stock and  Series A  Preferred  Stock  issued and
outstanding  are  validly  issued,  fully  paid  and  nonassessable  and free of
preemptive  rights.  Except as set forth in the First Star Disclosure  Schedule,
First Star is not bound by any subscriptions, options, warrants,

                                       17

<PAGE>



calls, commitments,  agreements or other Rights of any character relating to the
purchase,  sale or issuance or voting of, or right to receive dividends or other
distributions  on, any shares of First Star Common Stock or any other First Star
securities  representing  the right to vote,  purchase or otherwise  receive any
shares of First Star Common Stock or any other security of First Star.

                  (b) Five  Percent  Shareholders.  To the best of First  Star's
knowledge,  except as disclosed in the First Star Disclosure Schedule, no person
or group,  as of the date of this  Agreement,  is the  beneficial  owner of five
percent (5%) or more of the outstanding shares of First Star Common Stock.

                  (c)  Affiliations.  Except  as  disclosed  in the  First  Star
Disclosure  Schedule,  First Star does not own any equity interest,  directly or
indirectly, in any other company or control any other company, except for equity
interests held in the investment  portfolio of First Star, equity interests held
by First Star in a fiduciary  capacity and equity  interests  held in connection
with the mortgage,  home equity and other loan activities of First Star.  Except
as disclosed in the First Star Disclosure Schedule,  there are no subscriptions,
options,  warrants, calls,  commitments,  agreements or other Rights outstanding
and held by First Star with respect to any other company's capital stock. Except
as disclosed in the First Star Disclosure Schedule, First Star is not a party to
any  transaction  with any member of the First Star  Board of  Directors  or any
officer of First Star.

         4.03     Authority: No Violation.

                  (a)  Authority.  Each of  First  Star  and the  Bank  has full
corporate  power and  authority  to execute and deliver  this  Agreement  and to
consummate the transactions  contemplated  hereby and by the Plan of Conversion.
The execution and delivery of this  Agreement by each of First Star and the Bank
and the consummation by them of the transactions  contemplated hereby and by the
Plan of  Conversion  have  been  duly and  validly  approved  by the  Boards  of
Directors of First Star and the Bank and no other  corporate  proceedings on the
part of First Star are necessary for the due  authorization of the Agreement and
the  consummation  of the  transactions  contemplated  hereby and by the Plan of
Conversion.   Subject  to  receipt  of  all  required  approvals  of  Regulatory
Authorities,  this  Agreement  constitutes  the valid and binding  obligation of
First Star, enforceable against First Star in accordance with its terms, subject
to  applicable  bankruptcy,  insolvency  and similar laws  affecting  creditors'
rights generally and subject,  as to  enforceability,  to general  principles of
equity.

                  (b) No Conflict or Breach.  Neither the execution and delivery
of this  Agreement  by  First  Star  nor the  consummation  of the  transactions
contemplated  hereby and by the Plan of Conversion,  will (i) violate,  conflict
with or result in a breach of any provision of the Articles of  Incorporation or
Bylaws  of First  Star or the  Articles  of  Incorporation  or other  organizing
document or Bylaws of any First Star Subsidiary, (ii) violate any statute, code,
ordinance,  rule,  regulation,  judgment,  order,  writ,  decree  or  injunction
applicable  to  First  Star or any  First  Star  Subsidiary  or to any of  their
properties or assets or (iii) violate, conflict with,

                                       18

<PAGE>



result in a breach  of any  provisions  of,  constitute  a default  (or an event
which, with notice or lapse of time, or both, would constitute a default) under,
result in the termination of, accelerate the performance  required by, or result
in a right of termination or acceleration or the creation of any lien,  security
interest,  charge or other  encumbrance  upon any of the properties or assets of
First Star or any First Star  Subsidiary  under any of the terms,  conditions or
provisions  of any note,  bond,  mortgage,  indenture,  deed of trust,  license,
lease,  agreement,  commitment or other  instrument or obligation to which First
Star or any First Star Subsidiary is a party or by which First Star or any First
Star  Subsidiary or any of their  properties or assets may be bound or affected,
except for such  violations,  conflicts,  breaches or defaults under this clause
(iii)  none of  which,  either  individually  or in the  aggregate,  will have a
Material  Adverse  Effect on First  Star and its First Star  Subsidiaries,  as a
whole,  or First  Star's  ability to perform any of its  obligations  under this
Agreement.

         4.04 Consents.  No consents or approvals of, notices to,  exemptions or
waivers by, or. filings or registrations  with, any public body or authority are
necessary,  and no consents or approvals of any third parties are necessary,  in
connection  with the  execution,  delivery and  performance of this Agreement by
First Star and the consummation by First Star of the  transactions  contemplated
hereby and by the Plan of Conversion,  except for the approval of this Agreement
and the Plan of  Conversion by the Voting  Depositors of NSB, the FDIC,  the FRB
and the Department.

         4.05     Regulatory Reports and Financial Statements.

                  (a) First Star Regulatory  Reports.  The First Star Regulatory
Reports  have  been,  and  will  be,  prepared  in  accordance  with  applicable
regulatory  accounting  principles and practices  applied on a consistent  basis
throughout the periods  covered by such reports,  and fairly  present,  and will
fairly  present,  the financial  position,  results of operations and changes in
stockholders'  equity of First Star as of and for the periods ended on the dates
thereof, in accordance with applicable  regulatory accounting principles applied
on a consistent basis. All First Star Regulatory  Reports are, and will be, true
and correct in all  material  respects  and were,  or will be, filed on a timely
basis.

                  (b) First Star Financials. First Star has previously delivered
to NSB the  First  Star  Financials  set  forth  in the  First  Star  Disclosure
Schedule. As soon as available,  First Star will furnish NSB with the First Star
Financials for the fiscal years and/or  calendar  quarters ending after the date
hereof.  The annual  financial  statements of First Star have been, and will be,
prepared in accordance  with GAAP applied on a consistent  basis  throughout the
period covered by such statements. The quarterly Call Reports of First Star, and
any  other  form of  quarterly  report,  are true and  correct  in all  material
respects and  accurately  reflect the financial  state of First Star.  The First
Star Financials fairly present or will fairly present,  the financial  position,
results of  operations  and cash  flows of First Star as of and for the  periods
ending on the dates thereof.


                                       19

<PAGE>



                  (c) No  Undisclosed-Liabilities.  At the  date of any  balance
sheet  included  in the  First  Star  Financials  or the First  Star  Regulatory
Reports,  First  Star did not  have,  and  will not  have,  any  liabilities  or
obligations  which are not reflected or reserved against therein or disclosed in
a  footnote  thereto,  except  for  liabilities  and  obligations  which are not
material  in the  aggregate  and which are  incurred in the  ordinary  course of
business,  consistent  with  past  practice,  and  except  for  liabilities  and
obligations which are disclosed in the First Star Disclosure Schedule.

                  (d)   Shareholder   Documents.   First  Star  has   heretofore
delivered,  or will  deliver,  to NSB copies of its (i) annual  reports  for the
years ended June 30, 1996 and 1997 and (ii) proxy  materials  used in connection
with its 1997 annual meeting of shareholders.

         4.06  Taxes.  All  federal,  state,  local and  foreign Tax Returns and
estimates  required  to be filed by or on behalf of First Star or any First Star
Subsidiary  have been, or will be, timely filed or requests for extension  shall
have been  granted  and not have  expired,  and all such filed Tax  Returns  are
complete and accurate in all material  respects.  All Taxes shown or required to
be shown on Tax Returns  filed or required  to be filed (as  determined  without
regard to extensions) by or on behalf of First Star or any First Star Subsidiary
have been, or will be, paid in full or adequate  provision has been made for any
such Taxes in the annual financial  statements of First Star (in accordance with
GAAP)  and in  the  quarterly  Call  Reports.  There  is no  audit  examination,
deficiency or refund  litigation  with respect to any Taxes of First Star or any
First Star  Subsidiary  that could result in a  determination  that would have a
Material  Adverse  Effect on First  Star and the First Star  Subsidiaries,  as a
whole.  All  Taxes,  interest,  additions  and  penalties  due with  respect  to
completed and settled  examinations or concluded  litigation relating to it have
been,  or  will  be  prior  to  mailing  date  of the  Proxy  Statement  and the
Prospectus,  paid in full or adequate  provision  has been, or will be, made for
any such Taxes in the First Star annual financial statements (in accordance with
GAAP)  and in the  quarterly  Call  Reports.  First  Star  has not  executed  an
extension  or  waiver  of  any  statute  of  limitations  on the  assessment  or
collection of any material Taxes due that is currently in effect.

         4.07 No Material  Adverse  Effect.  Since June 3O, 1997,  neither First
Star nor any First Star Subsidiary has incurred any material  liability,  except
in the ordinary course of its business  consistent  with past practice,  nor has
there  been any  change in the  financial  condition,  properties,  business  or
results  of  operations  of  First  Star or any  First  Star  Subsidiary  which,
individually  or in the aggregate,  has had, or is reasonably  likely to have, a
Material  Adverse  Effect on First  Star and the First Star  Subsidiaries,  as a
whole.

         4.08     Contracts.

                  (a) General.  Except as disclosed in the First Star Disclosure
Schedule,  or as otherwise  specified  herein,  neither First Star nor any First
Star Subsidiary is a party to or subject to: (i) any  employment,  consulting or
severance  contract  or  arrangement  with any  officer,  director  or  employee
thereof,  except  for "at  will"  arrangements;  (ii) any plan,  arrangement  or
contract  providing for bonuses,  pensions,  deferred  compensation,  retirement
payments, profit

                                       20

<PAGE>



sharing or similar arrangements for or with the officers, directors or employees
thereof,  (iii) any  collective  bargaining  with any labor  union  relating  to
employees thereof; (iv) any indebtedness  disclosed in the First Star Disclosure
Schedule,  any  instrument  evidencing or related to  indebtedness  for borrowed
money,  whether  directly or indirectly,  by way of purchase  money  obligation,
conditional  sale,  lease purchase,  guaranty or otherwise,  in respect of which
First Star or any First Star  Subsidiary  is an  obligor  to any  person,  which
instrument evidences or relates to indebtedness other than deposits,  repurchase
agreements, bankers acceptances and "treasury tax and loan" accounts established
in the ordinary course of business and  transactions in "federal funds" or which
contain financial  covenants or other restrictions (other than those relating to
the payment of principal  and interest when due) which would be applicable on or
after the Closing  Date to NSB or First Star or any First Star  Subsidiary;  (v)
any contract,  plan or  arrangement  which  provides for payments or benefits in
certain circumstances which, together with other payments or benefits payable to
any participant  therein or party thereto,  might render any portion of any such
payments or benefits  subject to disallowance of deduction  therefor as a result
of the application of IRC Section 28OG; (vi) any contract,  plan, arrangement or
instrument that is material to the financial  condition,  results of operations,
business or prospects of First Star and the First Star Subsidiaries, as a whole;
(vii) any agreement containing covenants that limit the ability of First Star or
any First Star  Subsidiary  to engage in any  particular  line of business or to
compete  in any  line of  business  or with  any  person,  or that  involve  any
restriction on the geographic area in which,  or method by which,  First Star or
any First  Star  Subsidiary  may  carry on its  business  (other  than as may be
required by law or any regulatory  agency); or (viii) any contract or agreement,
or  amendment  thereto,  that would be  required  to be filed as an exhibit to a
First Star Regulatory Report that has not been filed as an exhibit thereto.

                  (b)  No  Breach  or  Default.   All  the   contracts,   plans,
arrangements  and instruments  identified in the First Star Disclosure  Schedule
are duly and  validly  executed  and  delivered  by First  Star or a First  Star
Subsidiary and, to the knowledge of First Star and the First Star  Subsidiaries,
duly executed and delivered by the other parties thereto, and neither First Star
nor any First Star Subsidiary has breached any provision of, or defaulted in any
respect under any term of, any such contract,  plan,  arrangement or instrument,
and no party to any such contract, plan, arrangement or instrument will have the
right to terminate  any or all of the  provisions  of any such  contract,  plan,
arrangement or instrument as a result of the  transactions  contemplated by this
Agreement.  Except as otherwise described in the First Star Disclosure Schedule,
no plan,  employment  agreement,  termination  agreement or similar agreement or
arrangement  to which First Star or a First Star  Subsidiary is a party or under
which they may be liable (i)  contains  provisions  which  permit an employee or
independent  contractor  to  terminate  it without  cause and continue to accrue
future  benefits  thereunder;  (ii) provides for  acceleration in the vesting of
benefits  thereunder  upon the occurrence of a change in ownership or control of
First Star or a First Star  Subsidiary or (iii)  provides for benefits which may
cause the disallowance of a federal income tax deduction under IRC Section 280G.



                                       21
<PAGE>



         4.09     Ownership Of Coverage.

                  (a) Title to Assets. First Star and each First Star Subsidiary
has, and will have as to property  acquired after the date hereof,  good and, as
to real property,  marketable  title to all assets and properties owned by it or
used by it in the conduct of its business, whether real or personal, tangible or
intangible,  including  assets and  property  reflected  in the  balance  sheets
contained in the First Star Regulatory  Reports and in the First Star Financials
or  acquired  subsequent  thereto  (except  to the extent  that such  assets and
properties  have been  disposed of for fair  value,  in the  ordinary  course of
business,  since the date of such balance  sheets),  subject to no encumbrances,
liens,  mortgages,  security  interests or pledges,  except (i) those items that
secure  liabilities  for borrowed money and that are described in the First Star
Disclosure  Schedule and (ii) statutory  liens for amounts not yet delinquent or
which  are  being  contested  in good  faith.  First  Star and each  First  Star
Subsidiary,  as  lessee,  has the right  under  valid and  subsisting  leases of
properties  (whether  real  or  personal)  used  by it in  the  conduct  of  its
businesses to occupy and/or use such  properties  as presently  occupied  and/or
used by it.

                  (b)  Insurance.  First Star and each First Star  Subsidiary is
presently  insured for reasonable  amounts with financially  sound and reputable
insurance  companies,  against  such  risks as  companies  engaged  in a similar
business  would,  in accordance  with good  business  practice,  customarily  be
insured. All of the insurance policies and bonds maintained by First Star or any
First Star  Subsidiary are in full force and effect,  neither First Star nor any
First  Star  Subsidiary  is in  default  thereunder,  and  all  material  claims
thereunder  have been filed in due and timely  fashion.  In the best judgment of
First  Star's  management,  such  insurance  coverage  is  adequate  and will be
available  in the future  under terms and  conditions  substantially  similar to
those in effect  on the date  thereof.  Neither  First  Star nor any First  Star
Subsidiary  has  received  notice  from  any  insurance  carrier  that  (i) such
insurance  will be  canceled  or that  coverage  thereunder  will be  reduced or
eliminated  or  (ii)  premium  costs  with  respect  to such  insurance  will be
substantially increased.

         4.10  Legal  Proceedings.   Except  as  disclosed  in  the  First  Star
Disclosure Schedule, neither First Star nor any First Star Subsidiary is a party
to,  and  there are not  pending,  or, to their  knowledge,  threatened,  legal,
administrative,   arbitration   or  other   proceedings,   claims,   actions  or
governmental investigations or inquiries of any nature (i) against First Star or
any First Star  Subsidiary or their officers and directors;  (ii) to which First
Star's or any First Star Subsidiary's assets are subject;  (iii) challenging the
validity or propriety of any of the transactions contemplated by this Agreement;
or (iv) which  could  adversely  affect the ability of First Star to perform its
obligations  under this Agreement,  except for any proceedings,  claims actions,
investigations or inquiries which,  individually or in the aggregate,  could not
be  reasonably  expected to have Material  Adverse  Effect on First Star and the
First Star Subsidiaries, as a whole.



                                       22

<PAGE>



         4.11     Compliance with Applicable Law.

                  (a) General.  First Star and each First Star Subsidiary  holds
all licenses,  franchises,  permits and authorizations  necessary for the lawful
conduct of its business under,  and has complied in all material  respects with,
applicable laws, statutes,  orders, rules and regulations of any federal,  state
or local governmental authority relating to it, other than where such failure to
hold or failure to comply would  neither  result in a limitation in any material
respect on the  conduct of any of First  Star's or the First Star  Subsidiaries'
business  nor  otherwise  have a Material  Adverse  Effect on First Star and the
First Star Subsidiaries, as a whole. All of such licenses, franchises,  pen-nits
and  authorizations  are  in  full  force  and  effect,  and  no  suspension  or
cancellation  of any of  them  is  pending  or,  to the  best  of  First  Star's
knowledge, threatened.

                  (b)  No  Notices.  Except  as  disclosed  in  the  First  Star
Disclosure  Schedule,  neither  First  Star nor any First  Star  Subsidiary  has
received any  notification or  communication  from any Regulatory  Authority (i)
asserting  that it is not in  substantial  compliance  with any of the statutes,
regulations  or  ordinances  which such  Regulatory  Authority  enforces,  which
noncompliance  has or could  reasonably  be expected to have a Material  Adverse
Effect  on  First  Star  and the  First  Star  Subsidiaries,  as a  whole,  (ii)
threatening   to  revoke  any  license,   franchise,   permit  or   governmental
authorization which is material to it, (iii) requiring or threatening to require
it, or  indicating  that it may be  required,  to enter  into a cease and desist
order,   agreement  or  memorandum  of  understanding  or  any  other  agreement
restricting or limiting,  or purporting to restrict or limit,  in any manner its
operations or (iv) directing,  restricting or limiting, or purporting to direct,
restrict or limit in any manner its operations (any such notice,  communication,
memorandum,  agreement or order  described in this sentence shall be referred to
herein as a  "Regulatory  Agreement").  Neither  First  Star nor any First  Star
Subsidiary has consented to or entered into any Regulatory Agreement.

         4.12 ERISA.  First Star has  previously  delivered to NSB a list of all
employee pension benefit plans within the meaning of ERISA Section 3(2),  profit
sharing plans, deferred compensation and supplemental income plans, supplemental
executive  retirement  plans,  employment  agreements,   annual  or  long  ten-n
incentive  plans,  settlement  plans,  policies and agreements,  group insurance
plans,  and all other employee welfare benefit plans within the meaning of ERISA
Section 3(l) and all other  employee  benefit  plans,  policies,  agreements and
arrangements,  all of which are set forth in the First Star Disclosure Schedule,
maintained  or  contributed  to for  the  benefit  of the  employees  or  former
employees  (including  retired  employees)  and  any  beneficiaries  thereof  or
trustees or former  trustees of First Star or a First Star  Subsidiary.  Neither
First Star or any First Star Subsidiary nor any pension plan maintained by First
Star or any First Star  Subsidiary  has incurred,  directly or  indirectly,  any
liability  under Title IV of ERISA  (including to the Pension  Benefit  Guaranty
Corporation)  or to the IRS with respect to any pension plan qualified under IRC
Section 401 (a), except liabilities to the Pension Benefit Guaranty  Corporation
pursuant to ERISA Section 4007,  all of which have been fully paid,  nor has any
reportable  event under ERISA Section 4043(b)  occurred with respect to any such
pension plan.  With respect to each of such plans that is subject to Title IV of
ERISA, the present value of the accrued benefits under such plan, based upon the
actuarial assumptions used

                                       23

<PAGE>



for funding purposes in the plan's most recent actuarial report,  did not, as of
its latest  valuation date,  exceed the then current value of the assets of such
plan allocable to such accrued  benefits.  Neither First Star nor any First Star
Subsidiary has incurred or is subject to any liability  under ERISA Section 4201
for a complete or partial  withdrawal from a multi-employer  plan. All "employee
benefit  plans,"  as  defined  in ERISA  Section  3(3),  comply in all  material
respects  with  ERISA  and the  IRS.  Except  as  disclosed  in the  First  Star
Disclosure  Schedule,  neither First Star nor any First Star  Subsidiary has any
material  liability under any such plan which pursuant to GAAP is required to be
reflected on or disclosed  in  (pursuant to a footnote or  otherwise)  the First
Star Financials and which is not so reflected or disclosed thereon.  To the best
knowledge  of First  Star,  except as  disclosed  in the First  Star  Disclosure
Schedule, no prohibited transaction (which shall mean any transaction prohibited
by ERISA  Section 406 and not exempt under ERISA  Section 408) has occurred with
respect to any employee  benefit plan maintained by First Star or any First Star
Subsidiary that would be taxed under IRC Section 4875. First Star and each First
Star  Subsidiary  provides  continuation  coverage  under group health plans for
separating  employees  and  "qualified  beneficiaries"  in  accordance  with the
provisions  of IRC Section  498OB(f).  Such group health plans are in compliance
with Section 1862(b)(1) of the Social Security Act.

         4.13 Brokers and Finders. Neither First Star, any First Star Subsidiary
nor any of their  officers,  directors,  employees  or agents has  employed  any
broker,  finder or financial  advisor,  or incurred any liability for any fee or
commission to any such person, in connection with the transactions  contemplated
by this Agreement.

         4.14  Environmental  Matters.  Except as  disclosed  in the First  Star
Disclosure  Schedule,  neither  First Star nor any First Star  Subsidiary  is in
violation  of any  Environmental  Law at any  properties  it owns or operates (a
"Violation"),  and no  properties  owned or  operated by First Star or any First
Star  Subsidiary,  for which  First Star or any First Star  Subsidiary  could be
subject to any  liability  under any  Environmental  Law, are in or contain such
condition  or  conditions,  including  the presence of any  Hazardous  Materials
thereon, thereat or thereunder, that would constitute a basis of liability under
any Environmental Law (a "Condition"), except for Violations or Conditions that,
individually  or in the aggregate,  would not have a Material  Adverse Effect on
the business or condition  (financial  or otherwise) of First Star and the First
Star Subsidiaries,  as a whole. Except as disclosed in the First Star Disclosure
Schedule,  there are no  actions,  suits or  proceedings,  or  demands,  claims,
notices  or  investigations  (including,  without  limitation,  notices,  demand
letters or requests for information from any environmental  agency)  instituted,
pending  or  threatened  relating  to  any  actual  or  potential  Condition  or
Violation.

         4.15 Loan Portfolio.  The allowances for loan losses reflected,  and to
be reflected,  in the First Star Regulatory Reports, and shown, and to be shown,
on the balance sheets  contained in the First Star  Financials are, and will be,
adequate  in  accordance  with  the  requirements  of  GAAP,  and no  Regulatory
Authority has required or requested  First Star or any First Star  Subsidiary to
increase  any  allowance  for loan  losses.  First Star has  disclosed to NSB in
writing  prior to the date  hereof the amounts of all loans,  leases,  advances,
credit enhancements, other

                                       24

<PAGE>



extensions of credit,  commitments and interest-bearing  assets of First Star or
any First Star Subsidiary that have been classified as "Other Loans Specifically
Monitored", "Special Mention", "Substandard",  "Doubtful", "Loss , "Classified",
"Criticized",  "Credit  Risk  Assets",  "Concerned  Loans"  or words of  similar
import,  and First Star shall,  promptly  after the end of any month between the
date  hereof  and the  Effective  Date,  inform NSB of any  additional  loans so
classified at any time after the date hereof.  The "Real Estate Owned"  included
in any  nonperforming  assets of First  Star or any  First  Star  Subsidiary  is
carried net of  reserves  at the lower of cost or market  value based on current
independent appraisals or current management appraisals.

         4.16  Information  to be Supplied.  The  information  to be supplied by
First Star for inclusion in the Proxy Statement, at the time the Proxy Statement
is  authorized  for use and as of the  date of the  special  meeting  of  Voting
Depositors  convened by NSB for the purpose of  considering  and approving  this
Agreement and the Plan of Conversion and the transactions contemplated hereunder
and  thereunder,  will not contain any statement  which,  at the time and in the
light of the  circumstances  under which it is made, is false or misleading with
respect to any material  fact, or which omits to state a material fact necessary
in order to make the statements  therein not false or misleading or necessary to
correct  any  statement  in  any  earlier  communication  with  respect  to  the
solicitation  of a proxy for such  special  meeting  which has  become  false or
misleading.  The  information  to be supplied by First Star for inclusion in the
Registration  Statement,  at the time the  Registration  Statement  is  declared
effective,  will not contain any untrue  statement of a material fact or omit to
state a material  fact  required to be stated  therein or  necessary to make the
statements made therein not misleading.  The information to be supplied by First
Star for  inclusion  in the  Offering  Documents,  as of  their  date and at the
Closing Date,  will not contain any untrue  statement of a material fact or omit
to state a material fact necessary to make the statements  therein,  in light of
the  circumstances  under which they were made, not misleading.  The information
supplied,  or to be supplied,  by First Star for  inclusion in the  Applications
will, at the time such  documents are filed with any  Regulatory  Authority,  be
accurate in all material aspects.

         4.17  Reorganization.  As of the date hereof, First Star is aware of no
reason why the Merger Conversion will fail to qualify as a reorganization  under
Section 368(a) of the IRC.

         4.18 Representations True and Correct. No representations made by First
Star in this  Agreement  or in the First Star  Disclosure  Schedule  contain any
untrue  statement of a material fact or omit to state a material fact  necessary
to make the statements made not misleading. None of the information contained in
the First  Star  Financials,  the First  Star  Regulatory  Reports  or any other
documents  or reports  provided by or for First Star to NSB  contains any untrue
statements  of a material  fact or omits to state a material  fact  necessary to
make the statements therein not misleading.

                                       25

<PAGE>



                                    ARTICLE V
                            COVENANTS OF THE PARTIES
                            ------------------------

         5.01     Conduct of NSB's Business.

                  (a) Ordinary  Course.  From the date of this  Agreement to the
Closing Date, NSB will conduct its business and engage in  transactions  only in
the ordinary  course of business and consistent  with past  practice,  except as
otherwise  required by this Agreement or with the prior written consent of First
Star.  NSB will use its best efforts to (i)  maintain  and  preserve  intact its
business organization,  properties,  assets, leases,  employees and advantageous
business  relationships  and  retain  the  services  of  its  officers  and  key
employees; (ii) take no action which would adversely affect or delay the ability
of NSB,  First Star or the Bank to obtain any necessary  approvals,  consents or
waivers of the Regulatory Authorities required for the transactions contemplated
hereby and by the Plan of Conversion or to perform its covenants and  agreements
on a timely basis under this  Agreement  and the Plan of  Conversion;  and (iii)
take no action that is reasonably  likely to have a Material  Adverse  Effect on
NSB.  Without  limiting the  foregoing,  from the date of this  Agreement to the
Closing  Date,  except as  otherwise  consented  to or approved by First Star in
writing or as permitted or required by this Agreement or the Plan of Conversion,
NSB will not:

                           (i) Compensation.  Grant any severance or termination
pay to (other than pursuant to the existing  plans and policies of NSB disclosed
in Section  5.01(a)(i) of the NSB Disclosure  Schedule),  or enter into or amend
any employment or severance agreement with, any employee, officer or director of
NSB,  or  increase  the rate of  compensation  of the  directors,  officers  and
employees of NSB except as described in Section 5.01(a)(i) of the NSB Disclosure
Schedule;

                           (ii)  Extraordinary Transactions.  Except as provided
for in this Agreement merge or consolidate  with any other  corporation or other
entity,  sell or lease all or any substantial  portion of the assets or business
of NSB, make any acquisition of all or any  substantial  portion of the business
or  assets of any other  person,  firm,  association,  corporation  or  business
organization  other than in connection with the collection of any loan or credit
arrangement  between  NSB  and any  other  person,  enter  into a  purchase  and
assumption  transaction  with  respect to deposits and  liabilities,  permit the
revocation or surrender by NSB of its  certificate of authority to maintain,  or
file an  application  for the  relocation  of,  its  existing  office or file an
application for a certificate of authority to establish a new branch office;

                           (iii)    Liens, Indebtedness and Other Matters.  Sell
or otherwise  dispose of any asset of NSB other than in the  ordinary  course of
business  consistent  with past  practice,  subject  any asset of NSB to a lien,
pledge,  security interest or other  encumbrance  (other than in connection with
deposits,  repurchase agreements,  bankers acceptances,  "treasury tax and loan"
accounts  established  in the  ordinary  course  of  business,  transactions  in
"federal funds" and any lien,  pledge,  security  interest or other  encumbrance
incurred in the ordinary course of business  consistent with past practice which
does not have or could not reasonably be expected to have

                                       26

<PAGE>



a Material Adverse Effect on NSB and the NSB Subsidiaries,  as a whole),  modify
in any material  respect the manner in which NSB has  heretofore  conducted  its
business,  enter into any new line of  business  or incur any  indebtedness  for
borrowed money (or guarantee any indebtedness for borrowed money), except in the
ordinary course of business consistent with past practice;

                           (iv) Representations and Warranties.  Take any action
which would result in any of the representations and warranties of NSB set forth
in this Agreement becoming untrue as of any date after the date hereof or in any
of the conditions set forth in Article VI hereof not being satisfied;

                           (v)  Accounting Matters.  Change any method, practice
or principle of accounting,  or change any assumption underlying,  or any method
of calculation  of,  depreciation of any type of asset or  establishment  of any
reserve;

                           (vi)     Modification of Agreements, Waive,  release,
grant or  transfer  any  rights of value or  modify  or  change in any  material
respect any existing  agreement to which NSB or any NSB Subsidiary,  is a party,
other than in the ordinary course of business, consistent with past practice;

                           (vii) Employee Benefits Plans. Implement any pension,
retirement,   profit  sharing,   bonus,  welfare  benefit  or  similar  plan  or
arrangement  that was not in effect on the date of this Agreement,  or amend any
existing  plan or  arrangement  except as  required by law or to the extent such
amendments do not result in an increase in cost; and

                           (viii)   Amendment of Organizational Documents. Amend
the Charter or Articles of  Incorporation or Bylaws of NSB or any NSB Subsidiary
except as may be required to effect the Merger Conversion.

                  (b) Specific Prohibitions.  For purposes of this Section 5.01,
it shall not be considered in the ordinary  course of business for NSB to do any
of the  following:  (i) make any  capital  expenditure  of  $10,000  or more not
disclosed in Section  5.01(b) of the NSB Disclosure  Schedule  without the prior
written consent of First Star; (ii) make any sale, assignment, transfer, pledge,
hypothecation or other  disposition of any assets having a book or market value,
whichever is greater, in the aggregate in excess of $25,000,  other than pledges
of  assets  to  secure  government   deposits,   sales  of  assets  received  in
satisfaction  of debts  previously  contracted in the normal course of business,
issuance of loans, or transactions in the investment securities portfolio of NSB
or repurchase  agreements made, in each case, in the ordinary course of business
or (iii) undertake or enter into any lease, contract or other commitment for its
account involving a payment by NSB of more than $10,000 annually,  or containing
a material  financial  commitment and extending  beyond six months from the date
hereof, other than in the normal course of providing credit to customers as part
of its banking  business,  and agreements for professional  services incurred in
connection with the transactions contemplated by this Agreement.

                                       27

<PAGE>




         5.02     Access: Confidentiality.

                  (a) Reasonable Access. From the date of this Agreement through
the Closing  Date,  NSB, on one hand,  and First Star and the Bank, on the other
hand,  shall  each  afford to the  other  party and its  authorized  agents  and
representatives, reasonable access to their respective properties, assets, books
and records and personnel,  at reasonable hours following reasonable notice; and
the officers of NSB or First Star and the Bank, as the case may be, will furnish
any party making such  investigation  with such financial and operating data and
other  information  with  respect to their  respective  businesses,  properties,
assets,  books and records and personnel as the party making such  investigation
shall from time to time reasonably request.  Neither NSB, on one hand, nor First
Star and the Bank, on the other hand,  shall be required to provide access to or
disclose  information  where such  access or  disclosure  would  jeopardize  the
attorney-client  privilege of the  institution  in possession or control of such
information  or would  contravene any law, rule,  regulation,  order,  judgment,
decree,  fiduciary duty or binding  agreement  entered into prior to the date of
this Agreement.  The parties hereto will make appropriate  substitute disclosure
arrangements  under  circumstances  in which the  restrictions of the proceeding
sentence apply.

                  (b) Conduct of  Investigation.  First  Star,  the Bank and NSB
agree to conduct such investigation and discussions  hereunder in a manner so as
not to interfere  unreasonably  with normal operations and customer and employee
relationships of the parties hereto.

                  (c)  Confidentiality.  All information  furnished  pursuant to
this  Agreement  by each of NSB,  First  Star or the Bank to the other  shall be
treated  as the sole  property  of the  furnishing  party.  If the  transactions
contemplated by this Agreement  shall not be  consummated,  each party will, and
will cause its  agents to,  return  all  documents,  records or other  materials
containing,   reflecting,  referring  to  or  prepared  on  the  basis  of  such
information  to be kept  confidential,  except to the  extent  such  information
becomes  public through no fault of First Star, the Bank or NSB, as the case may
be,  or  any of  their  representatives  or  agents  and  except  to the  extent
disclosure of any such  information is legally  required.  Each party shall give
prompt notice to the other of any contemplated  disclosure where such disclosure
is so legally required.

         5.03     Regulatory Matters and Consents.

                  (a)  Applications.  First Star,  the Bank and NSB will prepare
all  Applications and make all filings for, and use their best efforts to obtain
as  promptly  as  practicable  after the date  hereof,  all  necessary  permits,
consents,  approvals,  waivers and authorizations of all Regulatory  Authorities
necessary or advisable  to  consummate  the  transactions  contemplated  by this
Agreement.

                  (b) Required Information.  Each of First Star and the Bank, on
one  hand,  and  NSB,  on the  other  hand,  will  furnish  the  other  with all
information  concerning  itself as may be necessary  or advisable in  connection
with any Application or filing made by or on behalf of

                                       28

<PAGE>



either party to any  Regulatory  Authority in connection  with the  transactions
contemplated by this Agreement.

                  (c) Communications.  First Star and the Bank, on one hand, and
NSB,  one the other hand,  will each  promptly  furnish the other with copies of
written  communications  addressed  to, or  received  by it from any  Regulatory
Authority in connection with the transactions contemplated hereby.

                  (d)  Cooperation.  First Star, the Bank and NSB will cooperate
with each other in the  foregoing  matters and will  furnish each other with all
information  concerning it as may be necessary or advisable in  connection  with
any  Application or filing  (including the  Registration  Statement and Offering
Documents)  made by or on behalf of either party to any Regulatory  Authority in
connection  with  the  transactions  contemplated  by this  Agreement,  and such
information will be accurate and complete in all material respects.

         5.04 Taking of Necessary  Action.  Subject to the terms and  conditions
herein provided,  and in addition to any specific  agreements  contained herein,
each party hereto shall use commercially reasonable efforts to take, or cause to
be taken, all action and to do, or cause to be done all things necessary, proper
or advisable to consummate and make effective the  transactions  contemplated by
this Agreement upon all of the terms and conditions set forth herein.

         5.05 Employment  Issues and Related  Matters.  First Star hereby agrees
that:

                  (a)  Employees.  The  employees  of NSB  will  continue  to be
employed by the Bank after the  Effective  Date and at pay levels at least equal
to their  salaries as of December 31, 1997.  Except as otherwise  noted  herein,
employees of NSB shall continue to be employees "at will."

                  (b) Employee Benefits.  All NSB employees who become employees
of First Star or the Bank, other than Stephen Koomar whose employment with First
Star  will be  governed  by the terms of an  employment  agreement  pursuant  to
Section  5.05(c) below,  will begin to participate in the same benefit plans and
compensatory  programs that are generally  afforded to other  employees of First
Star  and the  Bank  who  hold  similar  positions,  subject  to the  terms  and
conditions  under which those plans and programs are made available to employees
of First  Star and the  Bank;  provided  that (i)  employment  with NSB shall be
treated as  employment  with the Bank for purposes of  determining  eligibility,
vesting and benefit  accruals,  under all welfare plans and  programs,  provided
that  employment  with NSB shall not be treated as employment  with the Bank for
purposes of  determining  benefit  accruals with respect to First Star's benefit
plans,  (ii)  nothing in this  Section  shall be construed to limit the right of
First Star or the Bank either to terminate the employment of any NSB employee or
to revise any benefit plan or  compensatory  program in any manner that does not
differentiate,  in terms of  aggregate  benefits,  between  employees of NSB and
those of First  Star and the Bank,  (iii)  First Star will not  subject  the NSB
employees (or dependents) to any uninsured waiting period or exclusion for

                                       29

<PAGE>



pre-existing  conditions,  which exclusions were not in effect, on the Effective
Date,  under a medical or dental insurance plan maintained by First Star and the
Bank, and (iv) NSB employees  shall receive full credit for claims arising prior
to the  Effective  Date for  purposes  of  individual  and  family  deductibles,
out-of-pocket maximums,  benefits maximums and other similar limitations for the
applicable plan year under the medical/dental  reimbursement plans to the extent
allowed by First Star's insurer.

                  (c)  Employment  Agreements.  First Star shall  offer  Stephen
Koomar an employment agreement in the form attached hereto as Exhibit "C".

                  (d) Stock Options.  In connection with the Merger  Conversion,
First Star will,  subject to the required  approval of the FDIC and First Star's
shareholders,  implement  a new stock  option and  incentive  plan ("New  Option
Plan")  authorizing  the  granting of options to purchase  shares of Stock in an
amount  equal to 10% of the  shares of  Conversion  Stock  issued in the  Merger
Conversion.  Under the New Option Plan, the three non-employee  directors of NSB
as of the date of this Agreement will each receive 5% of the options and the two
employee directors of NSB as of the date of this Agreement will each receive 25%
of the options to the maximum extent permitted by regulation.

                  (e) Employee Stock Ownership Plan ("ESOP"). At or prior to the
effective date of Merger Conversion, the Bank's existing tax-qualified ESOP will
use its best  efforts to  purchase up to 10% of the shares of  Conversion  Stock
issued  in the  Merger  Conversion.  All  full-time  employees  of the Bank upon
completion of the Merger Conversion will be eligible to participate in the ESOP.

                  (f) NSB shall  develop a plan and  timetable  for  terminating
NSB's pension plan as of a date on or before the Closing Date.  With the advance
written consent of First Star, which consent shall not be unreasonably withheld,
NSB  shall  proceed  with  the  implementation  of  said  termination  plan  and
timetable.  If the Closing Date has not occurred by December 22, 1998, NSB shall
make the contribution for the plan year ending December 23, 1999 in the ordinary
course.

         5.06  Officers and  Directors of First Star and the Bank.  The officers
and directors of First Star  immediately  following the Effective  Time shall be
the  same  persons  who  served  in  these  positions  immediately  prior to the
Effective Time.  Except for the addition of Stephen Koomar,  the officers of the
Bank  immediately  following  the  Effective  Time shall be the same persons who
served in these positions  immediately prior to the Effective Time. The Board of
Directors of the Bank  following the  Effective  Time shall take such actions as
may be necessary to amend the Bank's bylaws to add five additional  positions on
the Bank's Board of Directors to allow for the  appointment  of the five current
directors of NSB ("NSB Directors"). First Star, as sole stockholder of the Bank,
shall elect such directors in accordance  with applicable law. The NSB Directors
will receive  fees equal to such fees paid to current  directors of the Bank for
service on the Board of Directors of the Bank.


                                       30

<PAGE>



         5.07 No  Solicitation.  NSB shall not nor shall it permit any  officer,
director or employee of NSB, or any investment banker,  attorney,  accountant or
other  representative  retained  by NSB to,  directly  or  indirectly,  solicit,
encourage,  initiate or engage in discussions or  negotiations  with, or respond
favorably to requests for information,  inquiries, or other communications from,
any  person  other  than  First  Star  concerning  the fact of, or the terms and
conditions  of, this  Agreement,  or concerning  any  acquisition of NSB, or any
assets or business of NSB,  except that NSB's officers and directors may respond
to inquiries from depositors in the ordinary course of business. Notwithstanding
anything  to the  contrary  contained  in this  Section  5.08,  the NSB Board of
Directors may furnish  information to, or enter into discussions or negotiations
with,  any person or entity  that makes an  unsolicited  bona fide  proposal  to
merge,  consolidate,  buy all or substantially all of the assets of or otherwise
acquire  NSB if and  only to the  extent  that (i) the NSB  Board  of  Directors
determines  in good faith with the advice of counsel to NSB that such  action is
required to comply with its  fiduciary  duties to members  imposed by law;  (ii)
prior to  finishing  such  information  to,  or  entering  into  discussions  or
negotiations  with  such  person  or  entity,  unless  it would  be a breach  of
fiduciary obligations to do so, NSB provides written notice to First Star to the
effect that it is furnishing  information  to, or entering into  discussions  or
negotiations  with, such person or entity,  with such written notice to contain,
at a minimum, the identity of the persons submitting the proposal, a copy of any
written  inquiry  or  other  communication,  the  terms  of  any  proposal,  any
information  requested or  discussions  sought to be initiated and the status of
any requests,  negotiations or expressions of interest;  and (iii) NSB continues
to  keep  First  Star  informed  of  the  status  of  any  such  discussions  or
negotiations.

         5.08  Disclosure  Obligations.  First Star and NSB shall each  promptly
advise the other party of any change or event having a Material  Adverse  Effect
on it or which it  believes  would or  would be  reasonably  likely  to cause or
constitute  a  material  breach  of any of its  representations,  warranties  or
covenants  contained  herein.  First Star and NSB shall each update any schedule
provided  pursuant  to this  Agreement  as  promptly  as  practicable  after the
occurrence of an event or fact which,  if such event or fact had occurred  prior
to the date of this Agreement,  would have been disclosed on such schedule.  The
delivery of such  additional  schedules  by a party shall not relieve such party
from any breach or violation of this Agreement and shall not have any effect for
the purposes of  determining  the  satisfaction  of the  conditions set forth in
Sections 6.01 and 6.02 hereof, as the case may be.

         5.9  Reorganization.  Neither  First  Star,  the  Bank  nor  NSB  shall
knowingly  take any action that would,  or is reasonably  likely to,  prevent or
impede the Merger  Conversion from qualifying as a reorganization  under Section
368(a) of the IRC.

                                       31

<PAGE>



         5.10     Undertakings by First Star and NSB.

                  (a)      NSB Undertakings.  NSB shall:

                           (i)   Charter Conversion.  Take all actions necessary
with the appropriate  Regulatory  Authorities and otherwise use its best efforts
to cause the conversion of NSB from a Pennsylvania  chartered mutual savings and
bank to a Pennsylvania-chartered stock savings bank.

                           (ii)    Special Meeting.  Take all actions necessary,
in accordance with  applicable law and its Bylaws,  to convene a special meeting
of Voting Depositors,  as promptly as practicable after all necessary regulatory
approvals  are  obtained,  for the purpose of  considering  and  approving  this
Agreement and the Plan of Conversion and the transactions contemplated hereunder
and  thereunder.  Subject to the  discharge  of its  fiduciary  duty,  NSB shall
recommend  that the Voting  Depositors  vote in favor of this  Agreement and the
Plan of Conversion;

                           (iii)  Voting by  Trustees.  Use its best  efforts to
obtain  the  agreement  of all  members  of NSB's  Board of  Trustees,  in their
capacity as Voting  Depositors,  to vote in favor of this Agreement and the Plan
of Conversion at the Special Meeting;

                           (iv) Phase I Environmental Audit.  Permit First Star,
if First Star elects to do so, at First Star's own expense,  to cause a "phase I
environmental  audit" to be performed at any physical location owned or occupied
by NSB on the date hereof. In the event that such "phase 1 environmental  audit"
reveals a Violation  or  Condition  that would have a Material  Adverse  Effect,
First  Star may,  without  any  further  obligation  hereunder,  terminate  this
Agreement.

                           (v)     Delivery of Financial Statements.  Deliver to
First  Star,  as soon as  practicable  after the end of each  fiscal year and/or
calendar  quarter the applicable  NSB  Financials,  which NSB  Financials  shall
fairly  reflect NSB's  financial  condition  and results of operations  and cash
flows for the periods presented;

                           (vi)     Provision for Loan Losses.  For each  fiscal
quarter ending  between the date of this Agreement and the Closing Date,  make a
normal   provision  for  loan  losses   consistent   with  GAAP  and  regulatory
requirements.

                           (vii)  Affiliate Letters and Restrictive Legend.  NSB
agrees to obtain and furnish to First Star,  prior to the Effective Time, all of
the  affiliate  letters  referred  to in Section  6.02(p)  hereof.  Certificates
representing  shares  of the  First  Star  Common  Stock  issued  in the  Merger
Conversion to the  affiliates  of NSB,  referred to in Section  6.02(n)  hereof,
shall be subjected to stop transfer  orders and shall bear a restrictive  legend
in substantially the following form:


                                       32

<PAGE>



                  "These shares are affiliate or control  shares and, so long as
                  they are beneficially owned by an affiliate or control person,
                  may not be sold,  offered,  pledged or hypothecated except (i)
                  in conjunction with an effective  registration statement as to
                  such securities  under the Securities Act of 1933, as amended;
                  (ii)  pursuant  to the  terms of Rule 145 under  said Act;  or
                  (iii)  pursuant to an opinion of counsel  satisfactory  to the
                  issuer that such registration or compliance is not required."

                  (b)      First Star Undertakings.  First Star shall:

                           (i)     Delivery of Financial Statements.  Deliver to
NSB, as soon as  practicable  after the end of each fiscal year and/or  calendar
quarter, the applicable First Star Financials, which First Star Financials shall
fairly  reflect First Star's  financial  condition and results of operations and
cash flows for the periods presented.

                           (ii)     Registration Statement. First Star agrees to
prepare  and file with the SEC,  and to use all  reasonable  efforts to cause to
become effective, the Registration Statement,  under the Securities Act of 1933,
as amended (the "Securities  Act"), for the purpose of registering the offer and
sale of the shares of First Star Common  Stock to be issued as  contemplated  by
the Plan of Conversion.

                           (iii)Registration of Common Stock.  First Star agrees
to maintain the effectiveness of the registration of the First Star Common Stock
under the Securities Exchange Act of 1934, as amended,  for a period of one year
following  the  Effective  Time or such  later  date as may be  required  by the
regulations of the FDIC or the Department.

                  (c)      Joint Undertakings.  First Star and NSB shall each:

                           (i)  Filings and Approvals.  Cooperate with the other
in the preparation and filing, as soon as practicable,  of (A) the Applications;
(B) the Offering  Documents  and related  filings  under state  securities  laws
covering the Conversion  Stock to be issued  pursuant to the Plan of Conversion;
(C)  the  Registration  Statement,  including  the  Prospectus;  (D)  all  other
documents  necessary  to obtain any other  approvals  and  consents  required to
effect  consummation  of the  Merger  Conversion  and  (E) all  other  documents
contemplated by this Agreement;

                           (ii)   Public Announcements.  Agree upon the form and
substance of any press release  related to this  Agreement and the  transactions
contemplated hereby and upon the form and substances of other public disclosures
related thereto, including without limitation, communications to NSB depositors,
NSB internal  announcements  and  customer  disclosures,  but nothing  contained
herein shall prohibit either party from making any disclosure  which its counsel
deems necessary, subject to applicable regulatory requirements; and

                           (iii) Taxes.  File all federal,  state. and local tax
returns  required to be filed by them on or before the date such returns are due
(including any  extensions)  and pay all taxes shown to be due on such return on
or before the date such payment is due.

                                       33

<PAGE>




         5.12  Indemnification.  From and after the Effective Time,  through the
fourth anniversary of the Effective Date, First Star shall indemnify, defend and
hold harmless the existing directors and officers of NSB against (i) all losses,
claims, damages,  costs, expenses,  liabilities or judgments or amounts that are
paid in settlement of or in connection with any claim, action, suit,  proceeding
or investigation based in whole or in part on or arising in whole or in part out
of the fact that such person is or was a  director,  officer or employee of NSB,
whether  pertaining  to any  matter  existing  or  occurring  at or prior to the
Closing Date and whether  asserted or claimed prior to, at or after, the Closing
Date ("Indemnified  Liabilities") and (ii) all Indemnified  Liabilities based in
whole or in part on, or  arising  in whole or in part out of, or  pertaining  to
this  Agreement or the  transactions  contemplated  hereby;  except that no such
person shall be entitled to  indemnification  where the act or failure to act is
determined by a court to have constituted  willful misconduct or recklessness or
is otherwise  prohibited by applicable  state law. First Star shall maintain the
directors'  and  officers'  liability  insurance  coverage  in effect  for NSB's
directors  and  officers  prior  to the  Closing  Date  (or a  policy  providing
comparable coverage on terms no less favorable,  including First Star's existing
policy if it meets the foregoing criteria) for a period of three years after the
Effective  Date.  In the event of any such claim,  action,  suit,  proceeding or
investigation  First Star shall have the right to assume the defense thereof and
upon such  assumption  First Star shall not be liable to any party  entitled  to
indemnification  hereunder (an  "Indemnified  Party") for any legal  expenses of
other counsel or any other  expenses  subsequently  incurred by any  Indemnified
Party in  connection  with the defense  thereof,  except that if counsel for the
Indemnified  Parties  reasonably  advises  that  there are  issues  which  raise
conflicts of interest  between First Star and such  Indemnified  Parties,  First
Star  shall  be  obligated  pursuant  to this  Section  5.12 to pay the fees and
expenses  for  only one  firm of  counsel  for the  Indemnified  Parties  in any
jurisdiction,  which counsel shall be reasonably satisfactory to the Indemnified
Parties,  unless counsel so chosen reasonably advises First Star that the use of
one counsel for all  Indemnified  Parties  would  present  such  counsel  with a
conflict of interest. First Star shall not be liable for any settlement effected
without its prior  written  consent  (which  consent  shall not be  unreasonably
withheld).  Any Indemnified  Party wishing to claim  indemnification  under this
Section  5.12,  upon  learning of any such claim,  action,  suit,  proceeding or
investigation,  shall notify First Star thereof, provided that the failure to so
notify  shall not affect the  obligations  of First Star under this Section 5.12
except to the extent such failure to notify materially prejudices First Star.

         5.13 Due Diligence.  For a period of 15 business days commencing on the
business day following receipt of the NSB Disclosure Schedule,  NSB shall permit
First Star and its  representatives to conduct a due diligence  investigation of
NSB and the NSB Subsidiaries.  NSB and the NSB Subsidiaries  shall provide First
Star and its representatives  full access during normal business hours to review
the properties, books and records of NSB and the NSB Subsidiaries.


                                       34

<PAGE>




                                   ARTICLE VI
                                   CONDITIONS
                                   ----------

         6.01  Conditions  to  NSB's  Obligations  under  this  Agreement.   The
obligations of NSB hereunder shall be subject to satisfaction at or prior to the
Closing Date of each of the following conditions,  unless waived by NSB pursuant
to Section 8.03 hereof.

                  (a) Representations, Warranties and Covenants. The obligations
of First Star and the Bank  required by this  Agreement to be performed by First
Star or the Bank at or prior to the Closing Date shall have been duly  performed
and complied with in all material respects,  except where the failure to perform
or comply with such  obligations  would not,  individually  or in the aggregate,
constitute  (i) a  Material  Adverse  Effect  on First  Star or (ii) a  material
adverse  change in First  Star's  financial  condition,  results of operation or
business from that represented herein; and the representations and warranties of
First Star and the Bank set forth in this Agreement shall be true and correct as
of the date of this Agreement,  and (except as to any representation or warranty
that  specifically  relates to an earlier date) as of the Closing Date as though
made on and as of the Closing Date, except as to representations,  warranties or
covenants  where  the facts  which  cause the  failure  of any  representations,
warranties or covenants to be so true and correct would not, either individually
or in the aggregate,  constitute (i) a Material  Adverse Effect on First Star or
(ii) a material adverse change in First Star's financial  condition,  results of
operation or business from that represented herein;

                  (b)  Approvals of  Regulatory  Authorities.  All  approvals of
Regulatory Authorities required in connection with the transactions contemplated
hereby shall have been received, including, without limitation, the approvals of
the Regulatory  Authorities referred to in Section 3.04 hereof, which approvals,
in the good faith  judgment  of NSB's Board of  Directors,  shall not impose any
condition  or  requirement  that  would  materially  reduce  the  benefit of the
transactions  contemplated  hereby to NSB;  and all notice and  waiting  periods
required thereunder shall have expired or been terminated;

                  (c) No  Litigation  or  Injunction.  There  shall  be no suit,
action,  or other  proceeding  initiated by any  governmental  agency seeking to
enjoin or prohibit the  consummation of the  transactions  contemplated  hereby.
There  shall not be in effect  any  order,  decree or  injunction  of a court or
agency of competent  jurisdiction which enjoins or prohibits consummation of the
transactions contemplated hereby;

                  (d) No Material  Adverse  Change.  Since June 30, 1997,  there
shall not have occurred any Material Adverse Effect with respect to First Star;

                  (e) Officer's Certificate.  First Star shall have delivered to
NSB  a  certificate,  dated  the  Closing  Date  and  signed,  without  personal
liability,  by its chairman or president,  to the effect that the conditions set
forth in Section 6.01 (a) herein have been  satisfied,  to the best knowledge of
the officer executing the same;

                                       35

<PAGE>




                  (f) Opinion of Special  Counsel to First Star.  NSB shall have
received the opinion of Malizia, Spidi, Sloane & Fisch, P.C., special counsel to
First Star,  dated the Closing Date,  substantially  to the effects set forth at
Exhibit "E" hereto;

                  (g) Tax  Opinion.  NSB shall have  received  an  opinion  from
Malizia, Spidi, Sloane & Fisch, P.C., special counsel to First Star;

                  (h) Effectiveness of Registration Statement.  The Registration
Statement shall have been declared  effective and shall not be subject to a stop
order of the SEC and,  if the  offer  and  sale of the  Conversion  Stock in the
Merger Conversion  pursuant to this Agreement is subject to the Blue Sky laws of
any  state,  shall  not be  subject  to a stop  order  of any  state  securities
commissioner;

                  (i)      Approval of Voting Depositors and Shareholders.  This
Agreement  and the Plan of  Conversion  shall have been  approved  by the Voting
Depositors of NSB by such vote as is required under the Plan of Conversion; and

                  (j)  Completion  of Offerings.  The Offerings  shall have been
completed in accordance with the Plan of Conversion.

         6.02 Conditions to First Star's  Obligations under this Agreement.  The
obligations of First Star hereunder shall be subject to satisfaction at or prior
to the Closing Date of each of the following conditions,  unless waived by First
Star pursuant to Section 8.03 hereof:

                  (a) Covenants, Representations and Warranties. The obligations
of NSB  required  by this  Agreement  to be  performed  by it at or prior to the
Closing Date shall have been duly  performed  and complied  with in all material
respects, and the representations,  warranties and covenants of NSB set forth in
this Agreement shall be true and correct as of the date of this  Agreement,  and
(except as to any representation, warranty or covenant that specifically relates
to an  earlier  date) as of the  Closing  Date as  though  made on and as of the
Closing Date, except as to any  representations,  warranties and covenants where
the  facts  which  cause  the  failure  of any  representations,  warranties  or
covenants to be so true and correct  would not,  either  individually  or in the
aggregate,  constitute  (i) a Material  Adverse Effect on NSB or (ii) a material
adverse change in NSB's  financial  condition,  results of operation or business
from that represented herein;

                  (b)  Approvals of  Regulatory  Authorities.  All  approvals of
Regulatory Authorities required in connection with the transactions contemplated
hereby shall have been received, including, without limitation, the approvals of
the Regulatory  Authorities referred to in Section 4.04 hereof, which approvals,
in the good faith judgment of First Star's Board of Directors,  shall not impose
(i) any term or condition  that could  reasonably be expected to have a Material
Adverse Effect on First Star and the First Star  Subsidiaries,  taken as a whole
or (ii) any condition or requirement that would materially reduce the benefit of
the transactions

                                       36

<PAGE>



contemplated  hereby to First Star; and all notice and waiting periods  required
thereunder shall have expired or been terminated;

                  (c) No  Litigation  or  Injunction.  There  shall  be no suit,
action,  or other  proceeding  initiated by any  governmental  agency seeking to
enjoin the consummation of the transactions  contemplated  hereby or by the Plan
of Conversion. There shall not be in effect any order, decree or injunction of a
court  or  agency  of  competent   jurisdiction   which   enjoins  or  prohibits
consummation  of  the  transactions  contemplated  hereby  or  by  the  Plan  of
Conversion;

                  (d) No Material Adverse Change. Since December 31, 1997, there
shall not have occurred any Material Adverse Effect with respect to NSB;

                  (e) Officer's  Certificate.  NSB shall have delivered to First
Star a  certificate,  dated  the  Closing  Date  and  signed,  without  personal
liability,  by its  chairman  of the board or  president  to the effect that the
conditions set forth in subsection (a) of this Section 6.02 have been satisfied,
to the best knowledge of the officer executing the same;

                  (f) Opinion of NSB's  Counsel.  First Star shall have received
the opinion of Anthony Roberti,  special counsel to NSB, dated the Closing Date,
substantially to the effects set forth at Exhibit "F" hereto;

                  (g) Tax  Opinion.  First Star shall have  received  an opinion
from Malizia, Spidi, Sloane & Fisch, P.C., special counsel to First Star;

                  (h)  Effectiveness  Registration  Statement.  The Registration
Statement shall have been declared  effective and shall not be subject to a stop
order of the SEC and,  if the  offer  and  sale of the  Conversion  Stock in the
Merger Conversion  pursuant to this Agreement is subject to the Blue Sky laws of
any  state,  shall  not be  subject  to a stop  order  of any  state  securities
commissioner;

                  (i)    Approval of Voting, Depositors.  This Agreement and the
Plan of Conversion  shall have been approved by the Voting  Depositors of NSB by
such vote as is required under the Plan of Conversion;

                  (j) Phase I  Environmental  Audit Results.  The results of any
"phase I environmental  audit" conducted  pursuant to Section  5.11(a)(v) hereof
shall be reasonably satisfactory to First Star;

                  (k)  Completion  of Offerings.  The Offerings  shall have been
completed in accordance with the Plan of Conversion;

                  (l) Comfort  Letters.  First Star shall (at its expense)  have
received a letter or letters from NSB's independent certified public accountants
or such other accountant as First Star may choose, dated (i) the date of mailing
the Offering Documents and (ii) the Closing Date, in

                                       37

<PAGE>



form and  substance  customary for "comfort"  letters  delivered by  independent
accountants in accordance with Statement of Accounting Standards No. 72; and

                  (m)  Affiliate  Letters.  First Star shall have  received from
each of the persons who may be deemed an  "affiliate"  of NSB within the meaning
of the General Rules and  Regulations  promulgated  under the Securities  Act, a
written letter agreement regarding restrictions on resale of the shares of First
Star Common Stock  received by such persons in the Merger  Conversion  to ensure
compliance  with  applicable  resale  restrictions  imposed  under  the  federal
securities laws and pooling of interests accounting requirements.


                                   ARTICLE VII
                        TERMINATION, WAIVER AND AMENDMENT
                        ---------------------------------

         7.01  Termination.  This  Agreement  may be  terminated  and the Merger
Conversion abandoned on or at any time prior to the Closing Date:

                  (a)      Mutual Consent.  By the mutual written consent of the
parties  hereto,  if the Board of Directors  of each of NSB,  First Star and the
Bank so determines by vote of a majority of the members of its entire Board; or

                  (b)      Unilateral Termination.  By First Star or NSB:

                           (i)      if there shall have been any material breach
of any representation,  warranty, covenant or other obligation of First Star, on
the one hand, or NSB, on the other hand, and such breach cannot be, or shall not
have been, remedied within thirty (30) days after receipt by such other party of
notice in writing specifying the nature of such breach and requesting that it be
remedied,  provided,  however,  that  neither  party  shall  have  the  right to
terminate this Agreement  pursuant to this Section  7.01(b) unless the breach of
the  representation  or warranty or covenant  would entitle the party  receiving
such representation or warranty or benefitted by such covenant not to consummate
the  transactions  contemplated  hereby under Section 6.01 (a) (in the case of a
breach of  representation  or  warranty  or  covenant  by First Star) or Section
6.02(a)  (in the case of a breach of  representation  or warranty or covenant by
NSB);

                           (ii) if the  Closing  Date  shall  not have  occurred
prior to September 30, 1999,  which date shall be subject to extension by mutual
consent,  unless the failure of such  occurrence  shall be due to the failure of
the party  seeking to  terminate  this  Agreement  to  perform  or  observe  its
agreements set forth in this  Agreement  required to be performed or observed by
such party on or before the Closing Date;

                           (iii) if this  Agreement  and the Plan of  Conversion
are not  approved  by the Voting  Depositors  of NSB by such vote as is required
under the Plan of Conversion;


                                       38

<PAGE>



                           (iv)   if final action has been taken by a Regulatory
Authority  whose approval is required in connection  with this Agreement and the
Plan of Conversion and the transactions  contemplated hereby and thereby,  which
final action (a) has become unappealable and (b) does not approve this Agreement
or the Plan of Conversion or the transactions contemplated hereby or thereby;

                           (v)   if any court of competent jurisdiction or other
governmental  authority shall have issued an order,  decree,  or ruling or taken
any  other  action   restraining,   enjoining  or  otherwise   prohibiting   the
transactions  contemplated by this Agreement and such order,  decree,  ruling or
other action shall have become final and nonappealable; or

                           (vi)     in  the  event  that  any  of the conditions
precedent  to the  obligations  of First Star,  on the one hand,  or NSB, on the
other hand, to consummate the transactions contemplated by this Agreement cannot
be satisfied or fulfilled by the date  specified in Section  7.01(b)(ii) of this
Agreement (provided that the terminating party is not then in material breach of
any representation, warranty, covenant or other agreement contained herein).

                  (c) Due  Diligence.  By First  Star at any  time  prior to the
close of business on the last date of the 15 business  day period  described  in
Section 5.13 herein, if First Star, in its sole and absolute  discretion,  shall
not be  satisfied  with  either the results of its due  diligence  investigation
conducted  pursuant to Section 5.13 herein or the  information  set forth in the
NSB Disclosure Schedule.

         7.02 Effect of Termination. If this Agreement is terminated pursuant to
Section 7.01 hereof,  this  Agreement  shall  forthwith  become void (other than
Section  5.02(c) and Section 8.01  hereof,  which shall remain in full force and
effect),  and there shall be no further  liability  on the part of First Star or
NSB to the other, except for any liability of First Star or NSB arising out of a
willful breach of any provision contained in this Agreement.


                                  ARTICLE VIII
                                  MISCELLANEOUS
                                  -------------

         8.01     Expenses

                  (a) Each party will pay its own  expenses in  connection  with
the  preparation of this Agreement.  If the  transactions  are not  consummated,
except as set forth below in this Section 8.01, each party hereto shall bear and
pay all costs and expenses  incurred by it in connection with this Agreement and
the  transactions  contemplated  hereby including  appraisal fees,  filing fees,
legal, accounting and underwriting fees and other expenses.

                  (b)  Notwithstanding  any  provision in this  Agreement to the
contrary,  if this  Agreement  is  terminated  because of the  failure to obtain
regulatory approval of the transactions  contemplated hereby (other than because
of noncompliance by NSB with any non-merger

                                       39

<PAGE>



conversion regulatory  requirements,  including without limitation the Community
Reinvestment  Act  and  the  various  consumer  lending  and  savings  laws  and
regulations),  First Star shall pay all reasonable  expenses of NSB in excess of
$50,000,  including  fees of  legal  counsel  to NSB,  incurred  by the  Bank in
connection with the transaction.

                  (c)  Notwithstanding  any  provision in this  Agreement to the
contrary,  in order to induce the parties to enter into this  Agreement and as a
means  of  compensating  First  Star for the  substantial  direct  and  indirect
monetary  and other costs  incurred and to be incurred in  connection  with this
Agreement  and the  transactions  contemplated  hereby,  NSB agrees that if this
Agreement is terminated by First Star pursuant to the terms of this Agreement as
a result of a knowing breach by NSB of any of the  representations or warranties
of NSB set  forth  herein  or as a  result  of any  breach  by NSB of any of its
agreements or covenants set forth herein (and such breach would  otherwise  have
entitled First Star to terminate this Agreement as a result thereof),  and prior
to such  termination  a Termination  Event,  as defined in paragraph (d) of this
Section  8.01,  shall have  occurred,  NSB will upon demand pay to First Star in
immediately available funds $ 100,000.

                  (d) For purposes of this Agreement,  a Termination Event shall
mean either of the following:

                           (i)   NSB, without having received First Star's prior
written  consent,  shall  have  entered  into  an  agreement  to  engage  in  an
Acquisition  Transaction with any person (the term "person" for purposes of this
Agreement having the meaning assigned thereto in Sections  3(a)((9) and 13(d)(3)
of  the  Securities  Exchange  Act  of  1934,  and  the  rules  and  regulations
thereunder) other than First Star or any Affiliate of First Star or the Board of
Directors  of NSB shall have  recommended  that the  members  of NSB  approve or
accept any Acquisition  Transaction with any person other than First Star or any
Affiliate  of  First  Star.   For  purposes  of  this   Agreement   "Acquisition
Transaction"  shall  mean  (x)  a  merger  or  consolidation,   or  any  similar
transaction, involving NSB, or (y) a purchase, lease or other acquisition of all
or substantially all of NSB's assets; or

                           (ii) After a bona fide proposal is made by any person
other than First Star or any  Affiliate  of First Star to NSB or its  members to
engage in an  Acquisition  Transaction,  either (A) NSB shall have  breached any
covenant or obligation contained in this Agreement and such breach would entitle
First Star to terminate  this Agreement or (B) the members of NSB shall not have
approved this Agreement at the meeting of such shareholders held for the purpose
of voting on this  Agreement,  such  meeting  shall not have been held within 90
days of First Star's written request for such meeting to be called or shall have
been  cancelled  prior  to  termination  of this  Agreement  or  NSB's  Board of
Directors shall have withdrawn or modified in a manner adverse to First Star the
recommendation of NSB's Board of Directors with respect to this Agreement.

         8.02  Non-Survival of  Representations,  Warranties and Covenants.  All
representations,  warranties,  agreements and covenants  shall  terminate on the
Closing Date, except to the extent

                                       40

<PAGE>



specifically provided otherwise herein. No representation,  warranty or covenant
shall be  interpreted  or construed to confer rights upon any third party except
the  covenant  of  First  Star  contained  in  Section  5.13  hereof   regarding
indemnification.

         8.03 Amendment Extension and Waiver.  Subject to applicable law, at any
time  prior  to  the  consummation  of the  transactions  contemplated  by  this
Agreement,  the parties may (a) amend, restate or supplement this Agreement; (b)
extend the time for the  performance of any of the  obligations or other acts of
either party  hereto;  (c) waive any  inaccuracies  in the  representations  and
warranties  contained herein or in any document delivered pursuant hereto or (d)
waive compliance with any of the agreements or conditions  contained in Articles
V and VI hereof or otherwise.  This  Agreement  may not be amended  except by an
instrument  in  writing  signed  by duly  authorized  officers  on behalf of the
parties hereto.  Any agreement on the part of a party hereto to any extension or
waiver shall be valid only if set forth in an instrument in writing  signed by a
duly authorized  officer on behalf of such party,  but such waiver or failure to
insist on  strict  compliance  with  such  obligation,  covenant,  agreement  or
condition  shall not  operate as a waiver of, or estoppel  with  respect to, any
subsequent or other failure.

         8.04 Entire  Agreement.  This  Agreement,  including  the documents and
other writings  referred to herein or delivered  pursuant  hereto,  contains the
entire  agreement and  understanding  of the parties with respect to its subject
matter.  This Agreement  supersedes all prior  arrangements  and  understandings
between the parties,  both  written or oral with respect to its subject  matter.
This  Agreement  shall inure to the  benefit of and be binding  upon the parties
hereto and their respective successors;  provided, however, that nothing in this
Agreement,  except  as  provided  in  Section  5.12  regarding  indemnification,
expressed  or implied,  is  intended  to confer  upon any party,  other than the
parties  hereto  and  their  respective   successors,   any  rights,   remedies,
obligations or liabilities.

         8.05 No  Assignment.  Neither party hereto may assign any of its rights
or obligations hereunder to any other person,  without the prior written consent
of the other party hereto.

         8.06 Notices. All notices or other  communications  hereunder shall be,
in writing and shall be deemed given if delivered personally,  mailed by prepaid
registered  or certified  mail  (return  receipt  requested),  sent by overnight
national delivery service or sent by telecopy,  confirmation received, addressed
as follows or addressed  to such other  address as may be specified by any party
in a notice delivered pursuant to this Section 8.06:



                                       41

<PAGE>



         If to First Star or the Bank, to:

         First Star Bancorp, Inc.
         418 West Broad Street
         Bethlehem, Pennsylvania 18018
         Attention:  Joseph T. Svetik, President
         Telecopy:  (610) 691-5658

         With a copy to :

         Malizia, Spidi, Sloane & Fisch, P.C.
         1301 K Street, N.W.
         Suite 700 East
         Washington, D.C. 20005
         Attention:  John J. Spidi, Esq.
         Telecopy:  (202) 434-4661

         If to NSB, to:

         Nesquehoning Savings Bank
         301 West Catawissa Street
         Nesquehoning, Pennsylvania 18240
         Attention:  Francis X. Koomar
         Telecopy:  (717) 669-6521

         With a copy to:
         Anthony Roberti, Esq.
         56 Broadway
         Jim Thorpe, Pennsylvania  18229
         Attention:  Anthony Roberti, Esq.
         Telecopy:  (717) 325-3623

         8.07  Captions.  The  captions  contained  in  this  Agreement  are for
reference purposes only and are not part of this Agreement.

         8.08  Counterparts.  This  Agreement  may be  executed in any number of
counterparts,  and each  such  counterpart  shall be  deemed  to be an  original
instrument, but all such counterparts together shall constitute one instrument.

         8.09 Severability.  In case any one or more of the provisions contained
herein shall, for any reason, be held to be invalid, illegal or unenforceable in
any respect,  such invalidity,  illegality or unenforceability  shall not affect
any other provision of this Agreement,  but this Agreement shall be construed as
if such invalid, illegal or unenforceable provision or provisions had never been
contained  herein  unless the  deletion of such  provision or  provisions  would
result

                                       42

<PAGE>



in such a material change as to cause continued performance of this Agreement as
contemplated herein to be unreasonable or materially and adversely frustrate the
objectives of the parties as expressed in this Agreement.

         8.10 Governing  Law. This Agreement  shall be governed by and construed
in accordance with the internal laws of the Commonwealth of Pennsylvania without
reference to its conflicts of laws principles.



                                       43

<PAGE>

                                                                       EXHIBIT A

                            NESQUEHONING SAVINGS BANK
                           Nesquehoning, Pennsylvania

                               Plan of Conversion

I.       General.

         On August 14, 1998, the Board of Trustees of Nesquehoning Savings  Bank
("NSB"),  after careful study and consideration,  adopted by unanimous vote this
Plan of Conversion  (the "Plan"),  which provides for the  acquisition of NSB by
First  Star  Savings  Bank  (the  "Bank")  by  means  of  a  "merger  conversion
transaction"  whereby:  NSB will (i) convert to a Pennsylvania-  chartered stock
savings bank, and (ii) merge with and into the Bank (the "Merger"). The terms of
the merger of NSB with and into the Bank are set forth in the  Agreement,  which
has been  approved by the Boards of Trustees of NSB,  First Star  Bancorp,  Inc.
("First  Star") and the Bank. All  capitalized  terms used in this Article I are
defined in Article 11 hereof.

         Pursuant to the Plan,  shares of Conversion Stock in First Star will be
offered in a Subscription  Offering  pursuant to  non-transferable  Subscription
Rights at a predetermined and uniform price first to Eligible Account Holders of
record as of July 31, 1997,  second to Supplemental  Eligible Account Holders of
record as of the last day of the calendar quarter  preceding FDIC written notice
of non-objection of NSB's application to effect the Merger Conversion, and third
to Voting  Depositors of NSB.  Concurrently  with or following the  Subscription
Offering,  shares not subscribed for in the Subscription Offering may be offered
to the general  public in a Community  Offering.  Shares  remaining will then be
offered to the general public in an  underwritten  public offering or otherwise.
The  aggregate  Purchase  Price of the  Conversion  Stock  will be based upon an
independent  appraisal  of NSB and will reflect the  estimated  pro forma market
value of NSB as an entity merged with and into the Bank.

         The  Merger  Conversion  is  subject  to the  regulations  of the  FDIC
pursuant to the Federal  Deposit  Insurance Act ("FDIA") and Sections 303.15 and
333.4  of  the  FDIC  Rules  and  Regulations  and  to  the  regulations  of the
Commissioner.  Consummation  of the  Merger  Conversion  is subject to the prior
written notice of  non-objection of the FDIC, the prior approval of the FRB, and
the  approval  of this Plan,  the  Agreement  and the Merger  Conversion  by the
Commissioner,  by the  Members of NSB at a special  meeting of the Members to be
called to consider the Merger  Conversion by the affirmative  vote of Members of
NSB holding not less than a majority of the total votes eligible to be cast.

         The  deposits  of NSB's  depositors  will not be affected by the Merger
Conversion provided for in this Plan. Their deposits will become deposits in the
Bank at least  equivalent  in amount,  interest  rate and terms (other than with
respect to voting and liquidation  rights) to their present deposits in NSB. All
deposits of the Bank following the Merger Conversion will continue to be insured
up to the legal maximum by the Savings Association Insurance Fund of the FDIC.

                                       A-1

<PAGE>



Loans made by NSB will be  unaffected by the Merger  Conversion  and the amount,
rate,  maturity,  security  and  other  conditions  of  the  loans  will  remain
contractually  fixed  on the  same  basis as they  existed  prior to the  Merger
Conversion.  Upon the  effective  date of the Merger  Conversion,  the Bank will
succeed  to  all  of  the  presently  existing  rights,  interests,  duties  and
obligations of NSB pursuant to applicable  law,  including,  but not limited to,
all of its rights and interests in and to its assets and  properties,  both real
and personal.

II.      Definitions.

         Acting in  Concert:  The term  "Acting in Concert"  means:  (i) knowing
participation in a joint activity or  interdependent  conscious  parallel action
towards a common goal whether or not pursuant to an express agreement; or (ii) a
combination  or pooling of voting or other  interests  in the  securities  of an
issuer  for  a  common   purpose   pursuant  to  any  contract,   understanding,
relationship,  agreement or other arrangement, whether written or otherwise. Any
Person (as defined by 12 C.F.R. ss.563b.2(a)(26)) Acting in Concert with another
Person  ("other  party")  shall also be deemed to be Acting in Concert  with any
Person who is also Acting in Concert with that other party.

         Aggregate Purchase Price: The term "Aggregate Purchase Price" means the
total dollar amount to be paid for  Conversion  Stock by all  subscribers in the
Subscription Offering and purchasers in the Community Offering, if any.

         Agreement:  The term "Agreement" means the Merger Conversion Agreement,
dated as of August 14, 1998, by and among NSB, First Star and the Bank.

         Applications:   The  term  "Applications"   means  the  application  or
applications  to be  submitted  to the  Department,  the FDIC and/or the FRB for
approval of the Merger Conversion.

         Associate:  The term  "Associate," when used to indicate a relationship
with any Person,  means:  (i) any corporation or  organization  (other than NSB,
First Star,  or a  majority-owned  subsidiary of NSB or First Star of which such
Person is an officer or partner or is,  directly or  indirectly,  the beneficial
owner of 10% or more of any class of equity securities;  (ii) any trust or other
estate in which such Person has a substantial beneficial interest or as to which
such Person serves as trustee or in a similar fiduciary capacity;  and (iii) any
relative or spouse of such Person,  or any relative of such spouse,  who has the
same home as such Person or who is a director  of NSB or First  Star,  or any of
their subsidiaries.

         Bank:  The term "Bank" means First Star Bank, a  Pennsylvania-chartered
stock  savings  bank,  in its  current  form  and as the  surviving  institution
following the consummation of the merger of Interim with and into the Bank.

         Community Offering: The term "Community Offering" means the offering of
shares of Conversion Stock to the general public by First Star concurrently with
or following the  Subscription  Offering,  giving  preference to shareholders of
First Star and to natural persons and

                                       A-2

<PAGE>



trusts of natural persons (including  individual retirement and Keogh retirement
accounts and  personal  trusts in which such  natural  persons have  substantial
interests) who are permanent Residents in NSB's Local Community.

         Conversion Stock: The term "Conversion Stock" means the shares of First
Star  Common  Stock to be issued and sold by First Star  pursuant to the Plan in
connection with the Merger Conversion.

         Department:  The term "Department" means the Pennsylvania Department of
Banking,  or any successor office or agency having  jurisdiction over the Merger
Conversion.

         Eligibility  Record Date: The term "Eligibility  Record Date" means the
close of business on July 31, 1997.

         Eligible Account Holder:  The term "Eligible  Account Holder" means the
holder of a Qualifying Deposit in NSB on the Eligibility Record Date.

         First Star:  The term "First  Star" means First Star  Bancorp,  Inc., a
Pennsylvania  corporation and a bank holding company registered with the FRB and
owning 100% of the issued and outstanding common stock of the Bank.

         First Star Common Stock: The term "First Star Common Stock" means First
Star's common stock, par value $1.00 per share.

         FDIC: The term "FDIC" means the Federal Deposit  Insurance  Corporation
or any successor federal agency having jurisdiction over the Merger Conversion.

         FRB: The term "FRB" means the Board of Governors of the Federal Reserve
System.

         Independent Appraiser:  The term "Independent Appraiser" means a person
independent of NSB, First Star and the Bank,  experienced and expert in the area
of corporate appraisal, and acceptable to the FDIC and the Department,  retained
by the Bank to prepare an  appraisal  of the pro forma market value of NSB as an
entity merged with the Bank.

         Local  Community:  The  term  "Local  Community"  means  Carbon  County
Pennsylvania and the counties that are contiguous to Carbon County.

         Market Maker:  The term "Market Maker" means a dealer (i.e., any person
who  engages,  either  for  all or  part  of such  person's  time,  directly  or
indirectly  as agent,  broker or principal in the business of offering,  buying,
selling or otherwise  dealing or trading in securities issued by another person)
who, with respect to a particular  security:  (i)(a)  regularly  publishes  bona
fide, competitive bid and offer quotations in a recognized interdealer quotation
system or (b)  furnishes  bona fide  competitive  bid and  offer  quotations  on
request; and (ii) is ready, willing

                                       A-3

<PAGE>



and able to effect  transactions  in reasonable  quantities at its quoted prices
with other brokers or dealers.

         Market Price:  The term "Market Price" means average  closing price per
share of the last 10 real time trades  (i.e.,  closing  price) of the First Star
Common Stock as reported in the OTC  Bulletin  Board prior to the mailing of the
Prospectus but no lower than book value.

         Merger:  The term  "Merger"  means the  merger of NSB with and into the
Bank.

         Merger Application: The term "Merger Application" means the application
to the  Department  and the FDIC for approval of the merger of NSB with and into
the Bank.

         Merger Conversion:  The term "Merger  Conversion" means the transaction
whereby:  NSB will (i) convert to a  Pennsylvania-chartered  stock savings bank,
and (ii) merge with and into the Bank.

         Notice:  The term  "Notice"  means the  Notice of Intent to  Convert to
Stock Form submitted to the FDIC to obtain written  notice of  non-objection  to
the Merger Conversion.

         NSB: The term "NSB" means, as the context requires, either Nesquehoning
Savings Bank in its current form as a Pennsylvania-chartered mutual savings bank
or as a Pennsylvania- chartered stock savings bank.

         Offerings: The term "Offerings" means the Subscription Offering and the
Community Offering.

         Officer:  The  term  "Officer"  means  an  executive  officer  of  NSB,
including  the  Chairman of the Board,  President,  Executive  Vice  Presidents,
Senior Vice Presidents in charge of principal business functions,  Secretary and
Treasurer.

         Order Form:  The term "Order  Form" means the order form or forms to be
used by Eligible  Account  Holders,  Supplemental  Eligible  Account Holders and
other Persons eligible to purchase Conversion Stock pursuant to the Plan.

         Person:  The  term  "Person"  means an  individual,  a  corporation,  a
partnership,   an  association,  a  joint  stock  company,  a  trust  (including
Individual   Retirement   Accounts  and  Keogh  Accounts),   any  unincorporated
organization or a government or political subdivision thereof

         Plan: The term "Plan" means this Plan of Conversion, which provides for
the acquisition of NSB by the Bank by means of a "merger conversion transaction"
whereby:  NSB will (i) convert to a  Pennsylvania-chartered  stock savings bank,
and (ii) merge with and into the Bank.


                                       A-4

<PAGE>



         Qualifying  Deposit:  The term  "Qualifying  Deposit"  means a  savings
balance  in any  Savings  Account  in NSB as of the  close  of  business  on the
Eligibility  Record  Date  or  the  Supplemental  Eligibility  Record  Date,  as
applicable, which is equal to or greater than $50.00.

         Registration  Statement:  The term  "Registration  Statement" means the
Registration  Statement on Form SB-2 and any  amendments  thereto filed by First
Star  with the SEC  pursuant  to the  Securities  Act of 1933,  as  amended,  to
register shares of Conversion Stock.

         Resident:  The term "Resident," as used in this Plan in relation to the
preference  afforded  natural persons and trusts of natural persons in the Local
Community,  means any natural  person who  occupies a dwelling  within the Local
Community, has an intention to remain within the Local Community for a period of
time (manifested by establishing a physical,  ongoing,  non- transitory presence
within the Local  Community)  and continues to reside therein at the time of the
Offerings.  NSB may  utilize  deposit or loan  records  or such  other  evidence
provided to it to make the  determination  as to whether a person is residing in
the Local Community.  To the extent the "person" is a personal benefit plan, the
circumstances of the beneficiary shall apply with respect to this definition. In
the case of all other  benefit  plans,  circumstances  of the  trustee  shall be
examined for purposes of this definition. In all cases, such determination shall
be in the sole discretion of NSB and First Star.

         Sale:  The terms  "sale" and  "sell"  mean  every  contract  to sell or
otherwise dispose of a security or an interest in a security for value, but such
terms do not include an exchange of securities  in  connection  with a merger or
acquisition approved by the FDIC or the Department or any other state or federal
agency having jurisdiction.

         Savings  Account:  The  term  "Savings  Account"  means a  withdrawable
deposit,  including  a  demand  deposit,  in  NSB  and a  withdrawable  deposit,
including a demand deposit, in the Bank after the Merger Conversion.

         SEC: The term "SEC" means the Securities and Exchange Commission or any
successor agency.

         Special Meeting:  The term "Special  Meeting" means the Special Meeting
of Voting  Depositors to be called for the purpose of submitting the Plan to the
Voting Depositors, for their approval.

         Subscription  Offering:  The term  "Subscription  Offering"  means  the
offering  of  shares  of  Conversion  Stock  to the  Eligible  Account  Holders,
Supplemental Eligible Account Holders and Voting Depositors under the Plan.

         Subscription  and  Community  Prospectus:  The term  "Subscription  and
Community  Prospectus"  means the final prospectus to be used in connection with
the Subscription and Community Offerings.


                                       A-5

<PAGE>



         Subscription    Rights:   The   term   "Subscription    Rights"   means
non-transferable,  non-negotiable,  personal rights of Eligible Account Holders,
Supplemental   Eligible  Account  Holders  and  Voting  Depositors  to  purchase
Conversion   Stock  offered  under  the  Plan  in  connection  with  the  Merger
Conversion.

         Supplemental   Eligibility   Record   Date:   The  term   "Supplemental
Eligibility  Record Date" means the last day of the calendar  quarter  preceding
the approval of the Plan by the Department.

         Supplemental  Eligible Account Holder: The term "Supplemental  Eligible
Account  Holder"  means the holder of a  Qualifying  Deposit in NSB (other  than
Officers and directors and their  Associates)  on the  Supplemental  Eligibility
Record Date.

         Voting Depositor:  The term "Voting Depositor" means any Person,  other
than an Eligible Account Holder or a Supplemental  Eligible Account Holder,  who
is a depositor as of the Voting Record Date.

         Voting Record Date:  The term "Voting Record Date" means the date fixed
by the Board of Trustees of NSB to determine  depositors of NSB entitled to vote
at the Special Meeting.

III. Steps Prior to Submission of the Plan to the Members for Approval.

         Prior to submission of the Plan to its Voting  Depositors for approval,
NSB  must  receive  notice  from  the FDIC of its  intent  to issue a notice  of
non-objection to the Merger  Conversion,  approval of the Applications  from the
Department,  approval of the Merger  Application by the FDIC and the Department,
and approvals from the appropriate  regulatory  authorities for  consummation of
the Merger  Conversion in accordance with applicable laws and  regulations.  The
following steps must be taken prior to receipt of such regulatory approvals:

         A.  The  Board  of  Trustees  of NSB  shall  adopt  the  Plan  twice in
accordance with Pennsylvania law by not less than a two-thirds vote.

         B. Promptly after  adoption of the Plan by the Board of Directors,  NSB
shall notify its Members of the  adoption of the Plan by  publishing a statement
in a  newspaper  having a general  circulation  in each  community  in which NSB
maintains  an  office  and/or  by  mailing  a letter  to each of its  Qualifying
Depositors.

         C. A press release  relating to the proposed  Merger  Conversion may be
submitted to the local media.

         D. Copies of the Plan adopted by the Board of  Directors  shall be made
available for inspection at the office of NSB.

         E. As soon as practicable following the adoption of this Plan, the Bank
shall file the Applications with the Department and the Notice with the FDIC and
First Star shall file the

                                       A-6

<PAGE>



Registration  Statement  with the SEC.  Upon  receipt of  notification  from the
Department and the FDIC that the Applications and the Notice, respectively,  are
property executed and not materially incomplete,  if required by the regulations
of the Department, NSB shall publish notice of the filing of the Applications in
a  newspaper  having a  general  circulation  in each  community  in  which  NSB
maintains  an  office  and  shall  publish  such  other  notices  of the  Merger
Conversion  as may be  required  in  connection  with  the  Applications  by the
regulations and policies of the Department, the FDIC and the FRB, as applicable.
NSB also shall prominently display a copy of such notice in each of its offices.
In addition,  the Bank shall  publish  such  notices of the  proposed  merger of
Interim with and into the Bank as may be required in connection  with the Merger
Application.

         F. First Star shall obtain an opinion of its tax  advisors  which shall
state that the Merger Conversion will not result in any gain or loss for federal
income  tax  purposes  to NSB,  First Star or the Bank.  Receipt of a  favorable
opinion is a condition precedent to completion of the Merger Conversion.

IV.      Meetings of Voting Depositors.

         Following  receipt  of  written  notice of  intent  to issue  notice of
non-objection  to the Plan by the  FDIC  and  approval  of the  Department,  the
Special  Meeting to vote on the Plan shall be scheduled in accordance with NSB's
charter and bylaws and  applicable  regulations.  Notice of the Special  Meeting
will be given by means of a proxy  statement  authorized for use by the FDIC and
the Department.  Following  receipt of approval of the Applications and at least
20 days  but not  more  than 45 days  prior  to the  Special  Meeting,  NSB will
distribute  proxy  solicitation  materials  to all Voting  Depositors  as of the
Voting  Record  Date  established  for  voting  at the  Special  Meeting.  Proxy
materials  will  also  be  sent  to  each  beneficial  holder  of an  Individual
Retirement  Account or  beneficiary of any other trust account where the name of
the  beneficial  holder is disclosed on NSB's  records.  The proxy  solicitation
materials  will  include  a copy of the  Proxy  Statement  and  other  documents
authorized  for  use by the  regulatory  authorities  and  may  also  include  a
Subscription  and Community  Prospectus  as provided in Paragraph VI below.  NSB
will also advise each Eligible Account Holder and Supplemental  Eligible Account
Holder  not  entitled  to vote at the  Special  Meeting of the  proposed  Merger
Conversion and the scheduled  Special Meeting and provide a postage paid card on
which to  indicate  whether  he or she wishes to receive  the  Subscription  and
Community Prospectus, if the Subscription Offering is not held concurrently with
the proxy solicitation of Voting Depositors for the Special Meeting.

         Pursuant to applicable  regulations,  an affirmative vote of at least a
majority  of the  total  outstanding  votes  of the  Voting  Depositors  will be
required for approval of the Plan. Voting may be in person or by proxy.

         By  voting  in  favor  of the  adoption  of the  Plan  and  the  Merger
Conversion,  the  Voting  Depositors  will be voting in favor of (i) the  Merger
Conversion and (ii) the Agreement.


                                       A-7

<PAGE>



         The  Department  shall be notified of the actions of the Members at the
Special Meeting promptly following the Special Meeting.

V.       Summary Proxy Statement.

         The Proxy  Statement  furnished to Voting  Depositors may be in summary
form,  provided that a statement is made in bold-faced type that a more detailed
description of the proposed transaction may be obtained by returning an enclosed
postage  paid card or other  written  communication  requesting  a  supplemental
information statement.  Without prior approval from the FDIC and the Department,
the Special  Meeting  shall not be held fewer than 20 days after the last day on
which the  supplemental  information  statement  is mailed to Voting  Depositors
requesting the same. The supplemental information statement may be combined with
the  Subscription  and  Community  Prospectus  if the  Subscription  Offering is
commenced  concurrently  with the proxy  solicitation of Members for the Special
Meeting.

VI.      Offering Documents.

         First Star may commence the  Subscription  Offering and,  provided that
the  Subscription  Offering has commenced,  may commence the Community  Offering
concurrently with or during the proxy  solicitation of Voting Depositors and may
close the Offerings before the Special Meeting, provided that the offer and sale
of the Conversion  Stock shall I be conditioned upon approval of the Plan by the
Voting Depositors at the Special Meeting.

         First Star may require Eligible Account Holders,  Supplemental Eligible
Account  Holders and Voting  Depositors  to return to First Star by a reasonable
date  certain a  postage-paid  written  communication  requesting  receipt  of a
Subscription  and  Community  Prospectus  in order to be  entitled  to receive a
Subscription and Community  Prospectus,  provided that the Subscription Offering
shall  not be  closed  until  the  expiration  of 30 days  after  mailing  proxy
solicitation   materials  to  Voting  Depositors  and  a  postage-paid   written
communication to non-voting  Eligible Account Holders and Supplemental  Eligible
Account Holders. If the Subscription  Offering is commenced within 45 days after
the Special  Meeting,  First Star shall transmit,  no more than 30 days prior to
the commencement of the Subscription  Offering, to each Voting Depositor who had
been furnished with proxy solicitation materials and to each non-voting Eligible
Account Holder and  Supplemental  Eligible  Account Holder written notice of the
commencement of the  Subscription  Offering which shall state that First Star is
not required to furnish a Subscription  and Community  Prospectus to them unless
they return by a reasonable  date certain a postage-paid  written  communication
requesting the receipt of the Subscription and Community Prospectus.

         Prior to  commencement  of the  Offerings,  First  Star  shall file the
Registration  Statement  with the SEC pursuant to the Securities Act of 1933, as
amended.  First  Star  shall  not  distribute  the  Subscription  and  Community
Prospectus  until  the  Registration  Statement  containing  the  same  has been
declared  effective  by the SEC  and  the  aforementioned  documents  have  been
approved

                                       A-8

<PAGE>



         or authorized for use by the FDIC and the Department.  The Subscription
and  Community  Prospectus  may be  combined  with the Proxy  Statement  for the
Special Meeting.

VII.     Consummation of Merger Conversion.

         The date of consummation of the Merger Conversion will be the effective
date of the time and date at which the Department has issued  articles of merger
to the Bank as the  surviving  entity  following  the merger of Interim with and
into  the  Bank,  which  shall  be the  date  of the  issuance  and  sale of the
Conversion  Stock.  After  receipt  of all  orders  for  Conversion  Stock,  and
concurrently with the execution thereof,  NSB will merge with and into the Bank,
with the Bank as the surviving entity, and articles of merger will be filed with
the Pennsylvania  Department of Assessments and Taxation.  Immediately following
acceptance by the  Pennsylvania  Department of  Assessments  and Taxation of the
articles  of merger  evidencing  the  merger of NSB with and into the Bank,  the
Conversion Stock will be issued and sold by First Star.

VIII.    The Offerings.

         A.       General.

         The Aggregate  Purchase  Price of all shares of Conversion  Stock which
will be offered and sold will be equal to the  estimated  pro forma market value
of NSB as an  entity  merged  with the Bank,  as  determined  by an  independent
appraisal.  The exact number of shares of Conversion Stock to be offered will be
determined  by the Board of Directors of NSB and the Board of Directors of First
Star, or their respective  designees,  in conjunction with the  determination of
the per share  purchase  price (as  determined  pursuant  to  Paragraph  VIII.B.
below). The number of shares to be offered may be subsequently adjusted prior to
completion of the Merger Conversion as provided below.

         B.       Independent Evaluation and Purchase Price of Shares.

         The  Aggregate  Purchase  Price  and the  total  number  of  shares  of
Conversion  Stock to be offered in the Offerings will be determined by the Board
of  Directors  of NSB and the  Board  of  Directors  of  First  Star,  or  their
respective  designees,  immediately prior to the simultaneous  completion of all
such sales  contemplated  by this Plan on the basis of the  estimated  pro forma
market  value of NSB as an  entity  merged  with the  Bank,  at such  time.  The
estimated pro forma market value of NSB will be  determined  for such purpose by
an  Independent  Appraiser on the basis of such  appropriate  factors as are not
inconsistent with applicable regulations.  Immediately prior to the Offerings, a
subscription  price range for the Offerings will be established  (the "Valuation
Range"),  which  will  vary from 15%  above to 15%  below  the  midpoint  of the
estimated pro forma market value of NSB as an entity  merged with the Bank.  The
number  of  shares  of  Conversion  Stock  ultimately  issued  and sold  will be
determined at the close of the Offerings.  The subscription  price range and the
number of shares to be offered may be changed subsequent to the Offerings as the
result  of  any  appraisal  updates  prior  to  the  completion  of  the  Merger
Conversion, without notice eligible purchasers in the Offerings and without a

                                       A-9

<PAGE>



resolicitation  of subscriptions,  provided the aggregate  purchase price is not
below the low end or more than 15  percent  above the high end of the  Valuation
Range previously approved by the FDIC and the Department.

         The  price  per  share  for the  Conversion  Stock in the  Subscription
Offering  shall be equal to 90% of the Market Price of First Star Common  Stock.
The price per share for the Conversion Stock in the Community  Offering shall be
equal to 100% of the Market  Price of First  Star  Common  Stock.  The number of
shares to be sold to each subscriber will be determined promptly after the final
pricing.  First Star,  in  consultation  with NSB,  will divide the total dollar
amount of each  subscriber's  order by the purchase price per share to determine
the total number of shares to be issued to each  subscriber,  with a cash refund
for any  difference in lieu of the issuance of fractional or additional  shares.
First Star and NSB reserve the right to permit  subscribers  to elect to receive
additional whole shares in such process.

         Notwithstanding  the  foregoing,  no sale of  Conversion  Stock  may be
consummated  unless,  prior  to such  consummation,  the  Independent  Appraiser
confirms to NSB and First Star and to the FDIC and the  Department  that, to the
best knowledge of the  Independent  Appraiser,  nothing of a material nature has
occurred  which,  taking into  account  all  relevant  factors,  would cause the
Independent  Appraiser to conclude  that the aggregate  value of the  Conversion
Stock at the Aggregate  Purchase Price is incompatible  with its estimate of the
pro forma market value of NSB as an entity  merged with the Bank,  at such time.
If such  confirmation  is not  received,  NSB and  First  Star  may  cancel  the
Offerings and/or any other offering, extend the solicitation period, establish a
new  Valuation  Range,  extend,  reopen or hold new  Subscription  and Community
Offerings  and/or other  offerings or take such other action as the FDIC and the
Department may permit.

         C.       Subscription Offering.

         Non-transferable  Subscription  Rights to purchase shares of Conversion
Stock  will be  issued  at no cost to  Eligible  Account  Holders,  Supplemental
Eligible  Account  Holders and Voting  Depositors  of NSB pursuant to priorities
established herein and by applicable regulations.  All shares must be sold, and,
to the extent that Conversion Stock is available,  no subscriber will be allowed
to purchase fewer than 25 shares of Conversion Stock,  provided that this number
shall be decreased if the aggregate  purchase price exceeds $500. The priorities
established by applicable regulations for the purchase of shares are as follows:

1 .       Category No. 1: Eligible Account Holders.

                  a. Each Eligible  Account Holder,  including  individuals on a
joint account,  shall receive,  without payment,  non-transferable  Subscription
Rights to purchase  Conversion  Stock in an amount equal to the maximum purchase
limitation in the Community Offering.

                  b. Non-transferable Subscription Rights to purchase Conversion
Stock  received by Officers and directors of NSB and their  Associates  based on
their increased deposits

                                      A-10

<PAGE>



in NSB in the one-year  period  preceding the  Eligibility  Record Date shall be
subordinated   to  all   other   subscriptions   involving   the   exercise   of
non-transferable  Subscription  Rights  to  purchase  shares  pursuant  to  this
Category.

                  c.  In  the  event  of  an  oversubscription   for  shares  of
Conversion Stock pursuant to this Category,  shares of Conversion Stock shall be
allocated among subscribing Eligible Account Holders as follows:

                           (I)     Shares of Conversion Stock shall be allocated
among  subscribing  Eligible  Account Holders so as to permit each such Eligible
Account  Holder,  to the  extent  possible,  to  purchase  a number of shares of
Conversion  Stock sufficient to make its total allocation equal to 100 shares or
the total amount of its subscription, whichever is less.

                           (II) Any shares not so  allocated  shall be allocated
among the subscribing Eligible Account Holders on an equitable basis, related to
the amounts of their respective  Qualifying  Deposits,  as compared to the total
Qualifying Deposits of all subscribing Eligible Account Holders.

2.       Category No. 2: Supplemental Eligible Account Holders.

                  a. In the event that the Eligibility  Record Date is more than
15 months prior to the date of the latest  amendment of the  Applications  filed
prior to Department and FDIC approval,  then each Supplemental  Eligible Account
Holder,  including  individuals  on a  joint  account,  shall  receive,  without
payment, non-transferable Subscription Rights to purchase Conversion Stock in an
amount equal to the maximum purchase limitation in the Community offering.

                  b.  Subscription  Rights  received  pursuant to this  Category
shall be  subordinated  to the  Subscription  Rights  received  by the  Eligible
Account Holders pursuant to Category No. 1.

                  c. Any non-transferable Subscription Rights to purchase shares
received by an Eligible  Account Holder in accordance  with Category No. I shall
reduce to the extent thereof the  Subscription  Rights to be distributed to such
Eligible Account Holder pursuant to this Category.

                  d.  In  the  event  of  an  oversubscription   for  shares  of
Conversion Stock pursuant to this Category,  shares of Conversion Stock shall be
allocated  among  the  subscribing  Supplemental  Eligible  Account  Holders  as
follows:

                           (I)     Shares of Conversion Stock shall be allocated
among  subscribing  Supplemental  Eligible  Account Holders so as to permit each
such Supplemental Eligible Account Holder, to the extent possible, to purchase a
number of shares of Conversion  Stock  sufficient  to make its total  allocation
(including the number of shares of Conversion Stock, if any,

                                      A-11

<PAGE>



allocated in  accordance  with Category No. 1) equal to 100 shares of Conversion
Stock or the total amount of its subscription, whichever is less.

                           (II) Any shares of Conversion  Stock not allocated in
accordance with
subparagraph  (1) above shall be allocated  among the  subscribing  Supplemental
Eligible Account Holders on an equitable basis,  related to the amounts of their
respective  Qualifying  Deposits on the Supplemental  Eligibility Record Date as
compared  to the  total  Qualifying  Deposits  of all  subscribing  Supplemental
Eligible  Account Holders in each case on the  Supplemental  Eligibility  Record
Date.

3.       Category No. 3: Voting Depositors.

                  a. Each Voting  Depositor,  including  individuals  on a joint
account,  other than those Voting Depositors who are Eligible Account Holders or
Supplemental   Eligible  Account  Holders,   shall  receive,   without  payment,
non-transferable  Subscription  Rights to purchase Conversion Stock in an amount
equal to the maximum purchase limitation in the Community Offering.

                  b.  Subscription  Rights  received  pursuant to this  Category
shall be subordinated to the  Subscription  Rights received by Eligible  Account
Holders and  Supplemental  Eligible  Account Holders pursuant to Category Nos. I
and 2.

                  c.  In  the  event  of  an  oversubscription   for  shares  of
Conversion  Stock  pursuant to this  Category,  the shares of  Conversion  Stock
available shall be allocated among  subscribing  Voting  Depositors as to permit
each subscribing Voting Depositor,  to the extent possible, to purchase a number
of shares  sufficient to make his or her total  allocation  of Conversion  Stock
equal to the lesser of 100 shares or the number of shares  subscribed for by the
Voting  Depositor.  The shares  remaining  thereafter  will be  allocated  among
subscribing  Voting  Depositors  whose  subscriptions  remain  unsatisfied on an
equitable basis as determined by the Board of Directors.

         Order Forms may provide that the maximum  purchase  limitation shall be
based on the  midpoint  of the  Valuation  Range.  In the  event  the  Aggregate
Purchase Price of the Conversion  Stock issued and sold is below the midpoint of
the  Valuation  Range,  that portion of  subscriptions  in excess of the maximum
purchase limitation will be refunded.  In the event the Aggregate Purchase Price
of  Conversion  Stock  issued and sold is above the  midpoint  of the  Valuation
Range,  persons who have subscribed for the maximum  purchase  limitation may be
given the  opportunity  to increase  their  subscriptions  so as to purchase the
maximum number of shares subject to the availability of shares.  Neither NSB nor
First Star will not otherwise notify  subscribers of any change in the number of
shares of Conversion Stock offered.

         D.       Community Offering.

         1. Any shares of Conversion Stock not purchased through the exercise of
Subscription  Rights in the  Subscription  Offering  may be sold in a  Community
Offering, which

                                      A-12

<PAGE>



may commence concurrently with the Subscription  Offering.  Shares of Conversion
Stock will be offered in the Community  Offering to the general  public,  giving
preference to  shareholders  of First Star and to natural persons and the trusts
of  natural  persons  (including  individual  retirement  and  Keogh  retirement
accounts and  personal  trusts in which such  natural  persons have  substantial
interests)  who are permanent  Residents of the Local  Community.  The Community
Offering  may commence  concurrently  with or as soon as  practicable  after the
completion  of the  Subscription  Offering and must be completed  within 45 days
after the last day of the Subscription  Offering,  unless extended by First Star
with the approval of the FDIC and the Department.  If sufficient  shares are not
available to satisfy all orders in the Community Offering,  the shares available
will be  allocated  by First Star in its  discretion.  First Star shall have the
right to accept or reject orders in the Community Offering in whole or in part.

         2. Individual orders accepted in the Community Offering shall be filled
up to a maximum of 2% of the Conversion  Stock, and thereafter  remaining shares
shall be allocated on an equal number of shares basis per order until all orders
have been filled.

         3. The Conversion Stock to be offered in the Community Offering will be
offered and sold in a manner that will  achieve the widest  distribution  of the
Conversion Stock.

         E.       Other Offering

         In the event a Community  Offering  does not appear  feasible,  NSB and
First  Star  will  immediately  consult  with  the FDIC  and the  Department  to
determine the most viable alternative  available to effect the completion of the
Merger  Conversion.  Should no viable  alternative  exist, NSB may terminate the
Merger Conversion with the concurrence of the FDIC and the Department.

         F.        Limitations of Conversion Stock.

         The following additional  limitations and exceptions shall apply to all
purchases of Conversion Stock:

         1. No Person may purchase  fewer than 25 shares of Conversion  Stock in
the Merger Conversion,  to the extent such shares are available,  subject to the
provisions of Paragraph VIII.C herein.

         2.  Purchases  of  Conversion  Stock in the  Community  Offering by any
Person,  when  aggregated  with  purchases by an Associate of that Person,  or a
group of Persons  Acting in Concert,  shall not exceed $50,000 of the Conversion
Stock.

         3.  Officers  and  directors of NSB, and  Associates  thereof,  may not
purchase in the aggregate more than 35% of the shares of Conversion Stock issued
in the Conversion,  or such greater amount as may be permitted under  applicable
legal limits.


                                      A-13

<PAGE>



         4.  Directors of First Star, the Bank and NSB shall not be deemed to be
Associates or a group Acting in Concert with other directors  solely as a result
of membership on the Board of Directors of First Star, the Bank or NSB or any of
their subsidiaries.

         5. Purchases of shares of Conversion Stock in the Merger  Conversion by
any Person,  when aggregated with purchases by an Associate of that Person, or a
group of Persons  Acting in Concert,  shall not exceed $50,000 of the Conversion
Stock.

         Subject to any required  regulatory  approval and the  requirements  of
applicable laws and regulations, First Star and NSB may increase or decrease any
of the purchase  limitations set forth herein at any time. In the event that the
individual purchase limitation is increased after commencement of the Offerings,
First Star and NSB shall permit any Person who subscribed for the maximum number
of shares of Conversion Stock to purchase an additional  number of shares,  such
that such Person shall be permitted to subscribe for the then maximum  number of
shares permitted to be subscribed for by such Person,  subject to the rights and
preferences  of any Person who has priority  Subscription  Rights.  In the event
that  either  the  individual  purchase  limitation  or the  number of shares of
Conversion  Stock  to be  sold  in the  Merger  Conversion  is  decreased  after
commencement  of the  Subscription  and Community  Offerings,  the orders of any
Person who subscribed for the maximum number of shares of Conversion Stock shall
be  decreased  by the minimum  amount  necessary so that such Person shall be in
compliance with the then maximum number of shares permitted to be subscribed for
by such Person.

         Each Person purchasing  Conversion Stock in the Merger Conversion shall
be deemed to confirm  that such  purchase  does not  conflict  with the purchase
limitations under the Plan or otherwise  imposed by law, rule or regulation.  In
the event that such purchase  limitations are violated by any Person  (including
any Associate or group of Persons affiliated or otherwise Acting in Concert with
such  Person),  First Star shall have the right to purchase  from such Person at
the actual purchase price per share all shares acquired by such Person in excess
of such  purchase  limitations  or, if such excess shares have been sold by such
Person,  to receive the difference  between the actual  purchase price per share
paid for such excess  shares and the price at which such excess shares were sold
by such Person. This right of First Star to purchase such excess shares shall be
assignable by First Star.

         G.       Restrictions on and Other Characteristics of Stock Being Sold.

         1.       Transferability.

         Except as provided in Article XIII below, Conversion Stock purchased by
Persons other than  directors and Officers of NSB will be  transferable  without
restriction.  Conversion  Stock  purchased by such  directors or Officers of NSB
shall not be sold for a period of one year from the date of  consummation of the
Merger  Conversion except for any sale of such shares (i) following the death of
the original  purchaser or (ii)  resulting  from an exchange of  securities in a
merger or  acquisition  of First  Star  approved  by the  applicable  regulatory
authorities.


                                      A-14

<PAGE>



         The  Conversion  Stock  issued  by  First  Star to such  directors  and
         Officers shall bear the following legend giving  appropriate  notice of
         the one-year holding period restriction:

                  "The  shares  of  stock  evidenced  by  this  Certificate  are
                  restricted  as to  transfer  for a period of one year from the
                  date of this Certificate.  Except in the event of the death of
                  the  registered   holder,   the  shares  represented  by  this
                  Certificate  may not be sold  prior  thereto  without  a legal
                  opinion of counsel for the First Star Bancorp,  Inc. that said
                  sale is permissible  under the  provisions of applicable  laws
                  and regulations."

         In  addition,  First Star shall give  appropriate  instructions  to the
transfer  agent for the First Star Common Stock with  respect to the  applicable
restrictions  relating to the transfer of restricted  stock. Any shares of First
Star  Common  Stock  subsequently  issued as a stock  dividend,  stock  split or
otherwise,  with respect to any such restricted  stock,  shall be subject to the
same holding period  restrictions for such directors and Officers as may be then
applicable to such restricted stock.

         2.       Voting Rights.

         After  the  Merger  Conversion,  holders  of  Savings  Accounts  in and
obligors  on loans of NSB will not have  voting  rights in the  Bank.  Exclusive
voting rights with respect to First Star shall be vested in the holders of First
Star Common Stock,  holders of Savings  Accounts in and obligors on loans of NSB
will not have any voting rights in First Star except and to the extent that such
persons  become  stockholders  of First Star, and First Star will have exclusive
voting rights with respect to the Bank's  capital  stock.  Each  stockholder  of
First  Star  will  be  entitled  to  vote  on  any  matters  coming  before  the
stockholders  of First Star for  consideration  and will be entitled to one vote
for each share of First Star Common Stock owned by said stockholder.

         3.  Purchases by Officers,  Directors and Associates  Following  Merger
Conversion.

         Without  the prior  written  approval  of the FDIC and the  Department,
Officers and directors of NSB and their  Associates  shall be  prohibited  for a
period  of three  years  following  completion  of the  Merger  Conversion  from
purchasing  outstanding shares of First Star Common Stock,  except from a broker
or dealer registered with the SEC.  Notwithstanding the preceding sentence, this
restriction shall not apply to negotiated transactions involving more than 1% of
the total outstanding shares of First Star Common Stock.

H.       Mailing of Offering Materials and Collation of Subscriptions.

         The sale of all shares of Conversion Stock offered pursuant to the Plan
must be  completed  within 24 months  after  approval of the Plan at the Special
Meeting.  After approval of the Plan by the appropriate  regulatory  authorities
and the  declaration  of the  effectiveness  of the  Subscription  and Community
Prospectus by the SEC, First Star shall distribute such

                                      A-15

<PAGE>



Subscription and Community Prospectus and Order Forms for the purchase of shares
in accordance with the terms of the Plan.

         The  recipient of an Order Form will be provided  neither fewer than 20
days  nor  more  than 45 days  from the date of  mailing,  unless  extended,  to
complete,   execute  and  return   properly   the  Order  Form  to  First  Star.
Self-addressed,  postage paid return  envelopes will accompany  these forms when
mailed.  First  Star  will  collate  the  returned  executed  Order  Forms  upon
completion of the Subscription  Offering.  Failure of any eligible subscriber to
return a properly  completed and executed Order Form within the prescribed  time
limits  shall be deemed a waiver and a release  by such  person of any rights to
purchase shares of Conversion Stock hereunder.

         The sale of all shares of Conversion Stock shall be completed within 45
days after the last day of the  Subscription  Offering  unless extended by First
Star and NSB with the approval of the FDIC and the Department.

I.       Method of Payment.

         Payment  for all  shares  of  Conversion  Stock  subscribed  for in the
Subscription  and  Community  Offerings  must be received in full by First Star,
together with properly  completed and executed Order Forms,  indicating  thereon
the number of shares being  subscribed for and such other  information as may be
required  thereon,  and, in the case of orders  submitted  at an office of First
Star, executed Forms of Certification as required by regulations, on or prior to
the expiration  date specified on the Order Forms,  unless such date is extended
by First Star and NSB.

         Payment  for all  shares  of  Conversion  Stock may be made in cash (if
delivered in person) or by check or money  order,  or, if the  subscriber  has a
Savings Account in NSB (including a certificate of deposit),  the subscriber may
authorize First Star and NSB to charge the subscriber's  Savings Account for the
purchase amount. No wired funds shall be accepted. First Star shall pay interest
at not less than the  passbook  rate on all amounts  paid in cash or by check or
money order to purchase  shares of Conversion  Stock in the  Offerings  from the
date payment is received until the Merger Conversion is completed or terminated.
Neither  First Star,  the Bank nor NSB shall  knowingly  loan funds or otherwise
extend credit to any Person for the purpose of purchasing Conversion Stock.

         If a subscriber  authorizes  First Star to charge its Savings  Account,
the funds may remain in the  subscriber's  Savings  Account and continue to earn
interest,  but may not be used by the subscriber  until all Conversion Stock has
been sold or the Merger  Conversion  is  terminated,  whichever is earlier.  The
withdrawal will be given effect only concurrently with the sale of all shares of
Conversion  Stock in the Merger  Conversion and only to the extent  necessary to
satisfy the subscription at a price equal to the purchase price.  First Star and
NSB will allow subscribers to purchase shares of Conversion Stock by withdrawing
funds  from  certificate  accounts  at  NSB  without  the  assessment  of  early
withdrawal penalties.  In the case of early withdrawal of only a portion of such
account, the certificate evidencing such account shall be canceled if the

                                      A-16

<PAGE>



remaining  balance of the account is less than the  applicable  minimum  balance
requirement.  In that event,  the  remaining  balance will earn  interest at the
passbook rate. This waiver of the early withdrawal penalty is applicable only to
withdrawals  made in connection with the purchase of Conversion  Stock under the
Plan.

         J. Undelivered, Defective or Late Order Forms, Insufficient Payment.

         In the event an Order  Form:  (i) is not  delivered  and is returned to
First Star or NSB by the United States  Postal  Service (or First Star or NSB is
unable to locate the  addressee);  (ii) is not received by First Star or NSB, or
is  received  by First  Star or NSB  after  termination  of the  date  specified
thereon;  (iii) is defectively completed or executed; or (iv) is not accompanied
by the total required  payment for the shares of Conversion Stock subscribed for
(including cases in which the subscribers'  Savings Accounts are insufficient to
cover the authorized  withdrawal  for the required  payment),  the  Subscription
Rights of the Person to whom such rights have been  granted  will not be honored
and will be treated as though such Person failed to return the  completed  Order
Form within the time period specified therein. Alternatively, First Star and NSB
may, but will not be required to, waive any  irregularity  relating to any Order
Form or require the  submission of a corrected  Order Form or the  remittance of
full payment for  subscribed  shares of  Conversion  Stock by such date as First
Star and NSB may specify. Subscription orders, once tendered, cannot be revoked.
First Star's and NSB's  interpretation  of the terms and conditions of this Plan
and acceptability of the Order Forms will be final and conclusive.

         K.       Members in Non-Qualified States or in Foreign Countries.

         First Star will make  reasonable  efforts to comply with the securities
laws of all states in the United States in which  Persons  entitled to subscribe
for Conversion Stock pursuant to the Plan reside.  However,  no such Person will
be offered or receive  any  Conversion  Stock  under this Plan who  resides in a
foreign  country or who resides in a state of the United  States with respect to
which any or all of the following apply: (i) a small number of Persons otherwise
eligible to subscribe for shares of  Conversion  Stock under this Plan reside in
such state or foreign country;  (ii) the granting of Subscription  Rights or the
offer or sale of shares of  Conversion  Stock to such Person would require First
Star or its employees to register, under the securities laws of such state, as a
broker,  dealer,  salesman  or agent or to  register  or  otherwise  qualify its
securities  for  sale  in  such  state  or  foreign  country;   and  (iii)  such
registration  or  qualification  would be  impracticable  for reasons of cost or
otherwise.  No payments  will be made in lieu of the  granting  of  Subscription
Rights to any such Person.

         L.       Sales Commissions.

         Sales  commissions  may be paid as determined by the Board of Directors
of First Star or its designees to securities  dealers  assisting  subscribers in
making  purchases of  Conversion  Stock in the  Subscription  Offering or in the
Community  Offering,  if the securities dealer is named by the subscriber on the
Order Form. In addition, a sales commission may be paid to a securities

                                      A-17

<PAGE>



dealer for advising and consulting  with respect to, or for managing the sale of
Conversion Stock in, the Subscription  Offering,  the Community  Offering or any
other offering.

IX.      Registration and Market Making.

         The First Star Common Stock will continue to be registered with the SEC
pursuant to the Securities Exchange Act of 1934, as amended following the Merger
Conversion,  and First Star hereby  undertakes  not to deregister the First Star
Common Stock for a period of one year thereafter.

         First Star shall use its best efforts to encourage  and assist  various
Market  Makers to establish  and maintain a market for First Star Common  Stock.
First  Star shall also use its best  efforts  to have  First Star  Common  Stock
quoted on the Nasdaq or listed on a national or regional securities exchange.

X.       Status of Savings Accounts and Loans Subsequent to Merger Conversion.

         All  Savings  Accounts  in NSB will  retain the same  status  after the
Merger Conversion as those accounts had prior to the Merger Conversion.  Subject
to  Paragraph  VIII.J.  hereof,  each  holder of a Savings  Account in NSB shall
retain,  without payment, a withdrawable  Savings Account or Savings Accounts in
the Bank following the Merger Conversion, equal in dollar amount and on the same
terms and conditions  (except with respect to voting and liquidation  rights) as
in effect prior to consummation of the Merger  Conversion.  All Savings Accounts
will continue to be insured by the Savings Association  Insurance Fund up to the
applicable limits of insurance coverage.  All loans shall retain the same status
after the Merger Conversion as these loans had prior to Merger Conversion.

XI.      Effect of Merger Conversion.

         Upon consummation of the Consolidation,  the corporate existence of NSB
shall cease,  and Interim shall be deemed to be a continuation of NSB, and shall
succeed  to all the  rights,  interests,  duties  and  obligations  of NSB as in
existence as of  immediately  prior to the  consummation  of the  Consolidation,
including  but not  limited  to all rights  and  interests  of NSB in and to its
assets and properties, whether real, personal or mixed.

         Upon  consummation  of  the  Merger  and  the  Merger  Conversion,  the
corporate existence of Interim shall cease, and the Bank shall be deemed to be a
continuation of Interim, and shall succeed to all the rights, interests,  duties
and  obligations  of  interim as in  existence  as of  immediately  prior to the
consummation of the Merger and the Merger Conversion,  including but not limited
to all rights  and  interests  of  Interim in and to its assets and  properties,
whether real, personal or mixed.



                                      A-18

<PAGE>



XII.     Liquidation Account.

         A.       Establishment of a Liquidation Account.

         For purposes of granting to Eligible  Account Holders and  Supplemental
         Eligible  Account Holders of NSB a limited  priority claim in the event
         of a  complete  liquidation  of the Bank  after the  completion  of the
         Merger  Conversion,  the Bank shall, at the time of the consummation of
         the Merger  Conversion,  establish a  Liquidation  Account in an amount
         equal to the net worth of NSB as reflected in the most recent statement
         of financial  condition of NSB contained in the final  Subscription and
         Community  Prospectus  or such other amount as shall be  determined  by
         applicable  regulations of the Department and the FDIC. The function of
         the liquidation account is to establish a priority on liquidation,  and
         the creation  and  maintenance  of the  liquidation  account  shall not
         operate  to  restrict  the use or  application  of any of the net worth
         accounts  of NSB,  except that the Bank shall not declare or pay a cash
         dividend  on, or  repurchase  any of, its  capital  stock if the effect
         thereof  would  cause its net  worth to be  reduced  below  the  amount
         required for the liquidation account.

         B.       Maintenance of the Liquidation Account.

         The  liquidation  account shall be maintained by the Bank subsequent to
         the Merger  Conversion for the benefit of Eligible  Account Holders and
         Supplemental  Eligible Account Holders who maintain savings accounts in
         the Bank.  Each  Eligible  Account  Holder  and  Supplemental  Eligible
         Account Holder shall, with respect to each savings account held, have a
         related  inchoate  interest  in a portion  of the  liquidation  account
         balance (the "subaccount balance").

         The  initial  subaccount  balance  for a  Savings  Account  held  by an
         Eligible  Account Holder and/or a Supplemental  Eligible Account Holder
         shall  be  determined  by  multiplying   the  opening  balance  in  the
         liquidation  account by a fraction of which the numerator is the amount
         of the  qualifying  deposit  in the  related  Savings  Account  and the
         denominator  is the total  amount  of the  qualifying  deposits  of all
         Eligible Account Holders and  Supplemental  Eligible Account Holders in
         NSB. Such initial  subaccount  balance shall not be increased but shall
         be subject to downward adjustment as provided below.

         If the deposit  balance in any Savings  Account of an Eligible  Account
         Holder or Supplemental  Eligible Account Holder to which the subaccount
         relates at the close of business on any annual closing date  subsequent
         to the Eligibility Record Date or Supplemental  Eligibility Record Date
         is less than the  lesser of (i) the  deposit  balance  in such  Savings
         Account at the close of business on any annual closing date  subsequent
         to the Eligibility  Record Date or the Supplemental  Eligibility Record
         Date,  or (ii) the amount of the  Qualifying  Deposit  in such  Savings
         Account on the Eligibility Record Date or the Supplemental  Eligibility
         Record Date, then the subaccount balance for such savings account shall
         be adjusted by reducing such subaccount balance in an amount

                                      A-19

<PAGE>



         proportionate to the reduction in such deposit balance. In the event of
         a downward adjustment, the subaccount balance shall not be subsequently
         increased,  notwithstanding  any increase in the deposit balance of the
         related Savings  Account.  If any such Savings  Account is closed,  the
         related subaccount balance shall be reduced to zero.

         C.       Distribution in the Event of Complete Liquidation

         In the event of a  complete  liquidation  of the Bank (and only in such
         event), each Eligible Account Holder and Supplemental  Eligible Account
         Holder shall be entitled to receive a liquidation distribution from the
         liquidation  account  in  the  amount  of  the  then-current   adjusted
         subaccount   balances  for  Savings   Accounts  then  held  before  any
         liquidation  distribution  may be  made  to  stockholders.  No  merger,
         consolidation,   sale  of  bulk  assets  or  similar   combination   or
         transaction  with  another  institution  insured by the FDIC,  in which
         First Star is not the surviving institution,  shall be considered to be
         a complete  liquidation for these purposes.  In such transactions,  the
         Liquidation Account shall be assumed by the surviving institution.

XIII. Interpretation and Amendment or Termination of the Plan.

         NSB's Board of Directors and First Star's Board of Directors shall have
the sole  discretion  to  interpret  and  apply  the  provisions  of the Plan to
particular facts and circumstances and to make all  determinations  necessary or
desirable  to  implement  such  provisions,  and any  and  all  interpretations,
applications and  determinations  made by such Boards of Directors in good faith
and on the  basis of such  information  and  assistance  as was then  reasonably
available  for such  purpose  shall be  conclusive  and binding upon NSB and its
depositors and subscribers in the Subscription and Community Offerings,  subject
to the authority of the FDIC and the Department.

         If deemed necessary or desirable, the Plan may be substantively amended
at any time prior to  submission  of the Plan and proxy  materials to the Voting
Depositors  by a  two-thirds  vote of Boards of Directors of NSB and First Star.
After submission of the Plan and proxy materials to the Voting  Depositors,  the
Plan may be amended by a  two-thirds  vote of the Boards of Directors of NSB and
First Star at any time prior to the Special  Meeting  and at any time  following
such Special  Meeting with the  concurrence of the FDIC and the  Department.  In
their  discretion,  the Boards of  Directors of NSB and First Star may modify or
terminate  the Plan  upon the  order of the  regulatory  authorities  without  a
resolicitation of proxies or another Special Meeting.

         In the event that  mandatory new  regulations  pertaining to the Merger
Conversion  are adopted by the FDIC, the Department or the FRB, or any successor
agency,  prior to the  completion  of the  Merger  Conversion,  the Plan will be
amended to conform to the new mandatory  regulations without a resolicitation of
proxies or another Special Meeting. In the event that new conversion regulations
adopted by the FDIC, the Department or the FRB, or any successor  agency,  prior
to completion of the Merger Conversion contain optional provisions, the

                                      A-20

<PAGE>


Plan may be amended to utilize such optional provisions at the discretion of the
Boards of Directors of NSB and First Star without a resolicitation of proxies or
another Special Meeting.

         By adoption of the Plan, NSB's Voting  Depositors  authorize the Boards
of Directors of NSB and First Star to amend and/or  terminate the Plan under the
circumstances set forth above.

XIV.     Expenses of the Merger Conversion.

         First Star and NSB will use their best efforts to assure that  expenses
incurred in connection with the Merger Conversion shall be reasonable.

XV.      Consummation of the Merger Conversion.

         The Merger  Conversion  shall be deemed to take place and be  effective
upon the Effective Date, as described in the Agreement.

XVI.     Charter and Bylaws.

         Upon   consummation   of  the  Merger   Conversion,   the  Articles  of
Incorporation  and Bylaws of the Bank as then in effect shall continue to be the
Articles of  Incorporation  and Bylaws of the Bank as the surviving  institution
following the merger of Interim with and into the Bank.

XVII.    Conditions to Merger Conversion

         A.       The Merger Conversion is conditioned upon the following:

                  1. Prior  receipt by NSB and First Star of opinions of counsel
         or  an  accountant,   substantially  to  the  effect  that  the  Merger
         Conversion  will not  result in  certain  adverse  federal or state tax
         consequences  to NSB or First Star,  including,  but not limited to, an
         opinion  that the  Merger  Conversion  will  not  result  in a  taxable
         reorganization  of NSB  under the  Internal  Revenue  Code of 1986,  as
         amended;

                  2.  Sale  of  all  of  the  Conversion  Stock offered  in  the
Merger Conversion; and

                  3. The  completion  of the Merger  Conversion  within the time
period specified in Paragraph VIII.I. of this Plan.



                                      A-21










                                   EXHIBIT 3(i)


<PAGE>
                                                                    

                            ARTICLES OF INCORPORATION

                                       OF

                            FIRST STAR BANCORP, INC.


         Article 1. Name.  The name of the  corporation  is First Star  Bancorp,
Inc. (hereinafter referred to as the "Corporation").

         Article 2.  Registered  Office.  The address of the initial  registered
office of the Corporation in the  Commonwealth of Pennsylvania is 418 West Broad
Street, Bethlehem, Pennsylvania 18018.

         Article 3. Nature of Business. The purpose of the Corporation is to act
as a bank holding  company and to engage in any lawful act or activity for which
a corporation  may be organized  under the Business  Corporation Law of 1988, as
amended, of the Commonwealth of Pennsylvania (the "BCL").
The Corporation is incorporated under the provisions of the BCL.

         Article 4. Duration. The term of the existence of the Corporation shall
be perpetual.

         Article 5.  Capital Stock.

         A. Authorized Amount. The total number of shares of capital stock which
the Corporation has authority to issue is 12,500,000 of which 2,500,000 shall be
serial  preferred stock, no par value  (hereinafter  the "Preferred  Stock") and
10,000,000  shall be common stock,  par value $1.00 per share  (hereinafter  the
"Common  Stock").  Except to the  extent  required  by  governing  law,  rule or
regulation,  the shares of capital  stock may be issued from time to time by the
Board of Directors  without further  approval of  stockholders.  The Corporation
shall have the  authority  to purchase its capital  stock out of funds  lawfully
available therefor.

         B.  Common  Stock.  Except  as  provided  in this  Article 5 (or in any
resolution or resolutions  adopted by the Board of Directors  pursuant  hereto),
the exclusive voting power shall be vested in the Common Stock, with each holder
thereof being  entitled to one vote for each share of such Common Stock standing
in the holder's name on the books of the Corporation.  Subject to any rights and
preferences  of any class of stock  having  preference  over the  Common  Stock,
holders of Common  Stock shall be entitled to such  dividends as may be declared
by the Board of Directors out of funds  lawfully  available  therefor.  Upon any
liquidation,  dissolution  or  winding  up of the  affairs  of the  Corporation,
whether  voluntary or involuntary,  holders of Common Stock shall be entitled to
receive pro rata the remaining  assets of the  Corporation  after the holders of
any class of stock  having  preference  over the Common  Stock have been paid in
full any sums to which they may be entitled.

         C. Authority of Board to Fix Terms of Preferred Stock. A description of
each  class of  shares  and a  statement  of the  voting  rights,  designations,
preferences,   qualifications,   privileges,  limitations,  options,  conversion
rights,  and other special  rights granted to or imposed upon the shares of each
class and of the authority  vested in the Board of Directors of the  Corporation
to establish series of Preferred Stock or to determine that Preferred Stock will
be issued as a class without series and to fix and

                                        1

<PAGE>



determine the voting rights, designations,  preferences and other special rights
of the Preferred Stock as a class or of the series thereof are as follows:

         Preferred  Stock  may be issued  from  time to time as a class  without
series or in one or more series. Each series shall be designated by the Board of
Directors so as to  distinguish  the shares thereof from the shares of all other
series and classes.  The Board of Directors may by resolution  from time to time
divide shares of Preferred  Stock into series,  or determine  that the Preferred
Stock shall be issued as a class without series, fix and determine the number of
shares in a series and the terms and  conditions of the issuance of the class or
the series,  and, subject to the provisions of this Article 5, fix and determine
the  rights,  preferences,  qualifications,  privileges,  limitations  and other
special  rights,  if any, of the class (if none of such shares of the class have
been  issued) or of any series so  established,  including  but not  limited to,
voting rights (which may be limited, multiple, fractional or non-voting rights),
the rate of  dividend,  if any,  and  whether or to what  extent,  if any,  such
dividends shall be cumulative  (including the date from which dividends shall be
cumulative,  if any),  the price at and the terms and conditions on which shares
may be redeemed, if any, the preference and the amounts payable on shares in the
event of voluntary or involuntary  liquidation,  sinking fund provisions for the
redemption  or  purchase  of shares  in the event  shares of the class or of any
series are issued with sinking fund provisions,  and the terms and conditions on
which the shares of the class or of any series may be converted in the event the
shares  of the  class  or of  any  series  are  issued  with  the  privilege  of
conversion.

         The Board of Directors may, in its discretion, at any time or from time
to  time,  issue or cause to be  issued  all or any part of the  authorized  and
unissued shares of Preferred Stock for consideration of such character and value
as the Board of Directors shall from time to time fix or determine.

         D.  Repurchase  of  Shares.  The  Corporation  may,  from time to time,
pursuant to  authorization  by the board of  directors  of the  Corporation  and
without action by the stockholders,  purchase or otherwise acquire shares of any
class, bonds,  debentures,  notes, scrip,  warrants,  obligations,  evidences of
indebtedness,  or other securities of the Corporation in such manner,  upon such
terms, and in such amounts as the board of directors shall  determine;  subject,
however,  to such limitations or  restrictions,  if any, as are contained in the
express terms of any class of shares of the Corporation  outstanding at the time
of  the  purchase  or  acquisition  in  question  or as  are  imposed  by law or
regulation.

         Article  6.  Incorporator.  The name and  mailing  address  of the sole
incorporator is as follows:

                                                         Number and Class
                                                            of Shares
         Name                 Address                     Subscribed For
- ----------------        ---------------------             --------------

Joseph T. Svetik        418 West Broad Street             100 shares of
                        Bethlehem, PA  18018               Common Stock


         Article 7. Directors. The business and affairs of the Corporation shall
be managed by or under the direction of a Board of Directors.

         A. Number.  The number of directors  of the  Corporation  shall be such
number, not less than 5 nor more than 15 (exclusive of directors,  if any, to be
elected by holders of preferred stock of the Corporation, voting separately as a
class),  as shall be  provided  from time to time in or in  accordance  with the
bylaws,  provided  that no  decrease in the number of  directors  shall have the
effect of shortening the term of any incumbent  director,  and provided  further
that no action shall be taken to decrease or increase

                                        2

<PAGE>



the number of directors from time to time unless at least sixty percent (60%) of
the directors then in office shall concur in said action.

         B. Classified Board. The Board of Directors of the Corporation shall be
divided into three classes of directors which shall be designated Class I, Class
II and Class III. The members of each class shall be elected for a term of three
years and until their  successors are elected and qualified.  Such classes shall
be as nearly equal in number as the then total number of directors  constituting
the entire  board of  directors  shall  permit,  with the terms of office of all
members  of one class  expiring  each  year.  At the  first  annual  meeting  of
stockholders,  directors  in Class I shall be elected to hold  office for a term
expiring at the third succeeding annual meeting thereafter. At the second annual
meeting of  stockholders,  directors of Class II shall be elected to hold office
for a term expiring at the third  succeeding  meeting  thereafter.  At the third
annual meeting of stockholders,  directors of Class III shall be elected to hold
office for a term expiring at the third  succeeding  annual meeting  thereafter.
Thereafter, at each succeeding annual meeting, directors whose term shall expire
at any annual  meeting shall  continue to serve until such time as his successor
shall have been duly elected and shall have qualified unless his position on the
board of directors  shall have been abolished by action taken to reduce the size
of the board of directors prior to said meeting.

         Should the number of  directors  of the  Corporation  be  reduced,  the
directorship(s)  eliminated shall be allocated among classes appropriate so that
the  number  of  directors  in each  class is as  specified  in the  immediately
preceding paragraph.  The Board of Directors shall designate, by the name of the
incumbent(s), the position(s) to be abolished. Notwithstanding the foregoing, no
decrease in the number of directors shall have the effect of shortening the term
of any incumbent director.  Should the number of directors of the Corporation be
increased,  the  additional  directorships  shall be allocated  among classes as
appropriate so that the number of directors in each class is as specified in the
immediately preceding paragraph.

         Whenever  the holders of any one or more series of  preferred  stock of
the Corporation shall have the right, voting separately as a class, to elect one
or more directors of the  Corporation,  the Board of Directors  shall consist of
said  directors  so elected in  addition  to the  number of  directors  fixed as
provided above in this Article 7.  Notwithstanding the foregoing,  and except as
otherwise may be required by law, whenever the holders of any one or more series
of preferred stock of the Corporation shall have the right, voting separately as
a class,  to elect one or more  directors of the  Corporation,  the terms of the
director  or  directors  elected  by  such  holders  shall  expire  at the  next
succeeding annual meeting of stockholders.

         C. No Cumulative  Voting.  Stockholders of the Corporation shall not be
permitted to cumulate their votes for the election of directors.

         D.  Vacancies.  Except as otherwise fixed pursuant to the provisions of
Article 5 hereof relating to the rights of the holders of any class or series of
stock  having  preference  over  the  Common  Stock  as  to  dividends  or  upon
liquidation to elect directors, any vacancy occurring in the Board of Directors,
including  any  vacancy  created  by  reason  of an  increase  in the  number of
directors,  shall be filled by a majority vote of the directors  then in office,
whether or not a quorum is present,  or by a sole  remaining  director,  and any
director  so  chosen  shall  serve  until  the term of the class to which he was
appointed  shall expire and until his successor is elected and  qualified.  When
the number of directors is changed,  the Board of Directors  shall determine the
class or classes to which the increased or decreased  number of directors  shall
be appointed, provided that no decrease in the number of directors shall shorten
the term of any incumbent director.

                                       3

<PAGE>




         E. Removal.  Any director  (including  persons  elected by directors to
fill  vacancies in the Board of Directors)  may be removed from office only with
cause by an  affirmative  vote of not less than a  majority  of the total  votes
eligible to be cast by  stockholders.  Cause for removal shall exist only if the
director  whose removal is proposed has been either  declared of unsound mind by
an order of a court of  competent  jurisdiction,  convicted of a felony or of an
offense  punishable by imprisonment  for a term of more than one year by a court
of competent jurisdiction, or deemed liable by a court of competent jurisdiction
for gross negligence or misconduct in the performance of such director's  duties
to the  Corporation.  At least 30 days prior to such  meeting  of  stockholders,
written notice shall be sent to the director whose removal will be considered at
the meeting. Directors may also be removed from office in the manner provided in
Sections 1726(b) and 1726(c) of the BCL, or any successors to such sections.

         F. Nominations of Directors.  Nominations of candidates for election as
directors at any annual  meeting of  stockholders  may be made (a) by, or at the
direction  of, a majority of the Board of  Directors  or (b) by any  stockholder
entitled to vote at such annual  meeting.  Only persons  nominated in accordance
with the procedures set forth in this Article 7.F shall be eligible for election
as directors at an annual meeting.  Ballots bearing the names of all the persons
who have been  nominated  for  election  as  directors  at an annual  meeting in
accordance  with the  procedures set forth in this Article 7.F shall be provided
for use at the annual meeting.

         Nominations,  other than those made by or at the direction of the Board
of  Directors,  shall be made  pursuant  to  timely  notice  in  writing  to the
Secretary of the  Corporation as set forth in this Article 7.F. To be timely,  a
stockholder's  notice  shall be  delivered  to, or mailed and  received  at, the
principal  executive  offices of the  Corporation not less than 60 days prior to
the anniversary date of the immediately preceding annual meeting of stockholders
of the Corporation;  provided, however, that with respect to the first scheduled
annual meeting,  notice by the  stockholder  must be so delivered or received no
later than the close of  business  on the tenth day  following  the day on which
notice of the date of the  scheduled  meeting  must be  delivered or received no
later  than the close of  business  on the fifth day  preceding  the date of the
meeting.  Such  stockholder's  notice shall set forth (a) as to each person whom
the  stockholder  proposes to nominate for election or re-election as a director
and as to the stockholder  giving the notice (i) the name, age, business address
and  residence  address  of  such  person,  (ii)  the  principal  occupation  or
employment of such person,  (iii) the class and number of shares of  Corporation
stock  which are  Beneficially  Owned (as  defined in Article  11.A(e))  by such
person on the date of such stockholder  notice,  and (iv) any other  information
relating to such person that is required to be  disclosed  in  solicitations  of
proxies  with  respect to  nominees  for  election  as  directors,  pursuant  to
Regulation  14A under the  Securities  Exchange  Act of 1934,  as  amended  (the
"Exchange  Act"),  including,  but not  limited to,  information  required to be
disclosed by Items 4, 5, 6 and 7 of Schedule 14A and information  which would be
required to be filed on Schedule 14B with the Securities and Exchange Commission
(or any  successors of such items or schedules);  and (b) as to the  stockholder
giving the notice (i) the name and address,  as they appear on the Corporation's
books, of such stockholder and any other  stockholders known by such stockholder
to be  supporting  such  nominees  and (ii) the  class  and  number of shares of
Corporation  stock which are Beneficially  Owned by such stockholder on the date
of such stockholder  notice and, to the extent known, by any other  stockholders
known by such  stockholder  to be  supporting  such nominees on the date of such
stockholder  notice.  At the  request  of the  Board of  Directors,  any  person
nominated by, or at the direction of, the Board for election as a director at an
annual  meeting  shall  furnish  to  the  Secretary  of  the  Corporation   that
information  required to be set forth in a  stockholder's  notice of  nomination
which pertains to the nominee.


                                        4

<PAGE>



         The Board of Directors may reject any  nomination by a stockholder  not
timely made in  accordance  with the  requirements  of this  Article 7.F. If the
Board of  Directors,  or a designated  committee  thereof,  determines  that the
information   provided   in  a   stockholder's   notice  does  not  satisfy  the
informational  requirements  of this  Article 7.F in any material  respect,  the
Secretary of the Corporation  shall notify such stockholder of the deficiency in
the notice.  The stockholder shall have an opportunity to cure the deficiency by
providing  additional  information to the Secretary  within such period of time,
not to exceed  five days  from the date such  deficiency  notice is given to the
stockholder,  as the  Board of  Directors  or such  committee  shall  reasonably
determine. If the deficiency is not cured within such period, or if the Board of
Directors  or  such  committee   reasonably   determines   that  the  additional
information  provided by the stockholder,  together with information  previously
provided,  does not satisfy the requirements of this Article 7.F in any material
respect,  then the Board of Directors may reject such stockholder's  nomination.
The Secretary of the  Corporation  shall notify a stockholder in writing whether
his  nomination  has been  made in  accordance  with the time and  informational
requirements  of this Article 7.F.  Notwithstanding  the procedures set forth in
this  paragraph,  if neither the Board of Directors nor such  committee  makes a
determination  as to the  validity  of any  nominations  by a  stockholder,  the
presiding  officer of the annual  meeting  shall  determine  and  declare at the
annual meeting  whether the nomination was made in accordance  with the terms of
this Article 7.F. If the presiding officer determines that a nomination was made
in  accordance  with the terms of this  Article  7.F, he shall so declare at the
annual meeting and ballots shall be provided for use at the meeting with respect
to such nominee.  If the presiding officer  determines that a nomination was not
made in  accordance  with the terms of this  Article 7.F, he shall so declare at
the annual meeting and the defective nomination shall be disregarded.

         Notwithstanding the foregoing, and except as otherwise required by law,
whenever the holders of any one or more series of Preferred Stock shall have the
right,  voting  separately  as a class,  to elect one or more  directors  of the
Corporation,  the provisions of this Article 7.F shall not apply with respect to
the director or directors elected by such holders of Preferred Stock.

         Article  8.  Preemptive  Rights.  No holder of any of the shares of any
class or series of stock or of  options,  warrants  or other  rights to purchase
shares of any class or series or of other  securities of the  Corporation  shall
have any preemptive right to purchase or subscribe for any unissued stock of any
class or series, or any unissued bonds, certificates of indebtedness, debentures
or other  securities  convertible into or exchangeable for stock of any class or
series or carrying any right to purchase  stock of any class or series;  but any
such unissued stock,  bonds,  certificates of indebtedness,  debentures or other
securities  convertible  into or exchangeable for stock or carrying any right to
purchase stock may be issued pursuant to resolution of the board of directors of
the Corporation to such persons, firms, corporations or associations, whether or
not holders thereof, and upon such terms as may be deemed advisable by the board
of directors in the exercise of its sole discretion.

         Article  9.  Elimination  of  Directors'  Liability.  Directors  of the
Corporation  shall have no liability to the Corporation or its  stockholders for
monetary damages for breach of fiduciary duty as a director,  provided that this
Article 9 shall not eliminate  liability of a director (i) for any breach of the
director's duty of loyalty to the  Corporation or its  stockholders if such acts
or omissions are not made in good faith or involve  intentional  misconduct or a
knowing  violation of law, or (ii) under Section  1713(b) of the BCL. If the BCL
is amended  after the  effective  date of these  Articles  of  Incorporation  to
further  eliminate  or limit  the  personal  liability  of  directors,  then the
liability of a director of the Corporation shall be eliminated or limited to the
fullest extent permitted by the BCL, as so amended.


                                        5

<PAGE>



         Any  repeal  or  modification   of  the  foregoing   paragraph  by  the
stockholders  of the  Corporation  shall  not  adversely  affect  any  right  or
protection of a director of the Corporation  existing at the time of such repeal
or modification.

         Article 10. Indemnification, etc. of Officers, Directors, Employees and
Agents.

         A. Persons.  The Corporation shall indemnify any person who was or is a
party  or is  threatened  to be  made a  party  to any  threatened,  pending  or
completed  action,  suit or proceeding,  including actions by or in the right of
the Corporation,  whether civil, criminal,  administrative or investigative,  by
reason of the fact that such person is or was a director,  officer,  employee or
agent of the Corporation, or is or was serving at the request of the Corporation
as a director,  officer, employee or agent of another corporation,  partnership,
joint venture, trust or other enterprise.

         B. Extent --  Derivative  Suits.  In case of a  threatened,  pending or
completed action or suit by or in the right of the Corporation  against a person
named in  paragraph A by reason of his holding a position  named in paragraph A,
the Corporation shall indemnify him if he satisfies the standard in paragraph C,
for expenses (including attorneys' fees) actually and reasonably incurred by him
in connection with the defense or settlement of the action or suit.

         C. Standard -- Derivative  Suits.  In case of a threatened,  pending or
completed action or suit by or in the right of the  Corporation,  a person named
in paragraph A shall be indemnified only if:

                  1.  he is successful on the merits or otherwise; or

                  2. he acted  in good  faith  in the  transaction  which is the
subject of the suit or action, and in a manner he reasonably  believed to be in,
or not opposed  to, the best  interest of the  Corporation,  including,  but not
limited  to,  the  taking  of  any  and  all  actions  in  connection  with  the
Corporation's  response to any tender  offer or any offer or proposal of another
party to engage in a  Business  Combination  (as  defined in Article 12 of these
Articles)  not  approved  by the board of  directors.  However,  he shall not be
indemnified  in respect  of any  claim,  issue or matter as to which he has been
adjudged  liable to the  Corporation  unless  (and only to the extent  that) the
court of  common  pleas  or the  court in  which  the  suit  was  brought  shall
determine,  upon application,  that despite the adjudication of liability but in
view of all the circumstances, he is fairly and reasonably entitled to indemnity
for such expenses as the court shall deem proper.

         D. Extent -- Nonderivative  Suits. In case of a threatened,  pending or
completed suit, action or proceeding (whether civil, criminal, administrative or
investigative),  other  than  a  suit  by or in the  right  of the  Corporation,
together hereafter  referred to as a nonderivative  suit, against a person named
in  paragraph A by reason of his holding a position  named in  paragraph  A, the
Corporation shall indemnify him if he satisfies the standard in paragraph E, for
amounts  actually and reasonably  incurred by him in connection with the defense
or  settlement  of the  nonderivative  suit,  including,  but not limited to (i)
expenses  (including  attorneys' fees),  (ii) amounts paid in settlement,  (iii)
judgments, and (iv) fines.

         E. Standard -- Nonderivative  Suits. In case of a nonderivative suit, a
person named in paragraph A shall be indemnified only if:

                  1.  he is successful on the merits or otherwise; or


                                        6

<PAGE>



                  2. he acted  in good  faith  in the  transaction  which is the
subject of the nonderivative  suit and in a manner he reasonably  believed to be
in, or not opposed to, the best interests of the Corporation, including, but not
limited  to,  the  taking  of  any  and  all  actions  in  connection  with  the
Corporation's  response to any tender  offer or any offer or proposal of another
party to engage in a  Business  Combination  (as  defined in Article 12 of these
Articles)  not  approved  by the board of  directors  and,  with  respect to any
criminal action or proceeding, he had no reasonable cause to believe his conduct
was  unlawful.  The  termination  of a  nonderivative  suit by judgment,  order,
settlement,  conviction,  or upon a plea of nolo  contendere  or its  equivalent
shall not, in itself, create a presumption that the person failed to satisfy the
standard of this paragraph E.2.

         F.  Determination  That Standard Has Been Met. A determination that the
standard of  paragraph  C or E has been  satisfied  may be made by a court,  or,
except as stated in paragraph C.2 (second  sentence),  the  determination may be
made by:

                  1.  the board of directors  by  a  majority  vote  of a quorum
consisting of directors of the  Corporation  who were not parties to the action,
suit or proceeding; or

                  2. independent  legal counsel  (appointed by a majority of the
disinterested  directors  of the  Corporation,  whether  or not a  quorum)  in a
written opinion; or

                  3.  the stockholders of the Corporation.

         G.  Proration.  Anyone  making a  determination  under  paragraph F may
determine  that a person has met the  standard as to some  matters but not as to
others, and may reasonably prorate amounts to be indemnified.

         H. Advancement of Expenses. Reasonable expenses incurred by a director,
officer,  employee or agent of the  Corporation in defending a civil or criminal
action,  suit  or  proceeding  described  in  Article  10.B  may be  paid by the
Corporation  in  advance  of the  final  disposition  of  such  action,  suit or
proceeding  upon  receipt of an  undertaking  by or on behalf of such  person to
repay such amount if it shall  ultimately be  determined  that the person is not
entitled to be indemnified by the Corporation.

         I. Other  Rights.  The  indemnification  and  advancement  of  expenses
provided by or pursuant to this Article 10 shall not be deemed  exclusive of any
other rights to which those seeking  indemnification  or advancement of expenses
may be entitled under any insurance or other agreement,  vote of stockholders or
directors or otherwise,  both as to actions in their official capacity and as to
actions in another capacity while holding an office,  and shall continue as to a
person who has ceased to be a  director,  officer,  employee  or agent and shall
inure to the benefit of the heirs, executors and administrators of such person.

         J.  Insurance.  The  Corporation  shall have the power to purchase  and
maintain  insurance  on behalf of any person who is or was a director,  officer,
employee or agent of the Corporation, or is or was serving at the request of the
Corporation as a director,  officer,  employee or agent of another  corporation,
partnership,  joint venture,  trust, or other enterprise,  against any liability
asserted against him and incurred by him in any such capacity, or arising out of
his  status as such,  whether  or not the  Corporation  would  have the power to
indemnify him against such liability under the provisions of this Article 10.


                                        7

<PAGE>



         K.  Security  Fund;  Indemnity  Agreements.  By  action of the Board of
Directors  (notwithstanding their interest in the transaction),  the Corporation
may  create  and fund a trust  fund or fund of any  nature,  and may enter  into
agreements with its officers, directors, employees and agents for the purpose of
securing  or  insuring  in any manner its  obligation  to  indemnify  or advance
expenses provided for in this Article 10.

         L.  Modification.  The duties of the  Corporation  to indemnify  and to
advance  expenses to any person as  provided in this  Article 10 shall be in the
nature of a  contract  between  the  Corporation  and each such  person,  and no
amendment  or repeal of any  provision  of this  Article 10, and no amendment or
termination of any trust or other fund created  pursuant to Article 10.K hereof,
shall  alter to the  detriment  of such  person the right of such  person to the
advancement of expenses or indemnification related to a claim based on an act or
failure to act which took place prior to such amendment, repeal or termination.

         M. Proceedings  Initiated by Indemnified  Persons.  Notwithstanding any
other  provision  in this  Article  10, the  Corporation  shall not  indemnify a
director,  officer,  employee or agent for any liability  incurred in an action,
suit  or  proceeding  initiated  by  (which  shall  not  be  deemed  to  include
counter-claims  or affirmative  defenses) or participated in as an intervenor or
amicus curiae by the person seeking indemnification unless such initiation of or
participation in the action, suit or proceeding is authorized,  either before or
after its  commencement,  by the affirmative vote of a majority of the directors
then in office.

         N. Savings  Clause.  If this Article 10 or any portion  hereof shall be
invalidated  on any  ground by any  court of  competent  jurisdiction,  then the
Corporation shall nevertheless indemnify each director,  officer,  employee, and
agent  of  the  Corporation  as  to  costs,  charges,  and  expenses  (including
attorneys' fees), judgments,  fines, and amounts paid in settlement with respect
to any action, suit, or proceeding, whether civil, criminal,  administrative, or
investigative,  including an action by or in the right of the Corporation to the
full extent  permitted by any  applicable  portion of this Article 10 that shall
not have been invalidated and to the full extent permitted by applicable law.

         If  the  BCL  is  amended  to  permit  further  indemnification  of the
directors,   officers,  employees  and  agents  of  the  Corporation,  then  the
Corporation  shall indemnify such persons to the fullest extent permitted by the
BCL,  as so  amended.  Any  repeal  or  modification  of  this  Article  by  the
stockholders  of the  Corporation  shall  not  adversely  affect  any  right  or
protection  of a director,  officer,  employee or agent  existing at the time of
such repeal or modification.

         Article 11.  Meetings of Stockholders and Stockholder Proposals.

         A.  Definitions.

                  (a)  Acquire.  The  term  "Acquire"  includes  every  type  of
acquisition,  whether  effected  by  purchase,  exchange,  operation  of  law or
otherwise.

                  (b) Acting in Concert.  The term "Acting in Concert" means (a)
knowing participation in a joint activity or conscious parallel action towards a
common  goal  whether  or  not  pursuant  to  an  express  agreement,  or  (b) a
combination  or pooling of voting or other  interests  in the  securities  of an
issuer  for  a  common   purpose   pursuant  to  any  contract,   understanding,
relationship, agreement or other arrangement, whether written or otherwise.


                                        8

<PAGE>



                  (c)  Affiliate.  An  "Affiliate"  of, or a Person  "affiliated
with," a specified Person,  means a Person that directly,  or indirectly through
one or more  intermediaries,  controls,  or is controlled by, or is under common
control with, the Person specified.

                  (d) Associate.  The term  "Associate"  when used to indicate a
relationship with any Person means:

                           (i) Any corporation or  organization  (other than the
                  Corporation  or a  Subsidiary  of  the  Corporation),  or  any
                  subsidiary  or  parent  thereof,  of which  such  Person  is a
                  director,  officer or partner or is,  directly or  indirectly,
                  the  Beneficial  Owner of 10% or more of any  class of  equity
                  securities;

                           (ii) Any trust or other  estate in which such  Person
                  has a 10% or greater  beneficial  interest or as to which such
                  Person serves as trustee or in a similar  fiduciary  capacity,
                  provided,  however,  such term shall not include any  employee
                  stock benefit plan of the  Corporation  or a Subsidiary of the
                  Corporation  in  which  such  Person  has  a  10%  or  greater
                  beneficial  interest  or serves  as a trustee  or in a similar
                  fiduciary capacity;

                           (iii) Any  relative  or spouse of such Person (or any
                  relative of such  spouse) who has the same home as such Person
                  or who is a  director  or  officer  of  the  Corporation  or a
                  Subsidiary  of the  Corporation  (or any  subsidiary or parent
                  thereof); or

                           (iv) Any  investment  company  registered  under  the
                  Investment  Company  Act of 1940 for which such  Person or any
                  Affiliate  or Associate  of such Person  serves as  investment
                  advisor.

                  (e) Beneficial Owner (including  Beneficially Owned). A Person
shall be considered  the  "Beneficial  Owner" of any shares of stock (whether or
not owned of record):

                           (i)  With   respect  to  which  such  Person  or  any
                  Affiliate or Associate of such Person  directly or  indirectly
                  has or shares (A) voting power, including the power to vote or
                  to direct  the  voting of such  shares  of stock,  and/or  (B)
                  investment  power,  including  the power to  dispose  of or to
                  direct the disposition of such shares of stock;

                           (ii) Which such Person or any  Affiliate or Associate
                  of such  Person  has (A) the right to  acquire  (whether  such
                  right is exercisable  immediately or only after the passage of
                  time) pursuant to any agreement,  arrangement or understanding
                  or upon the exercise of conversion  rights,  exchange  rights,
                  warrants or  options,  or  otherwise,  and/or (B) the right to
                  vote pursuant to any agreement,  arrangement or  understanding
                  (whether such right is  exercisable  immediately or only after
                  the  passage  of time)  (but  shall  not be  deemed  to be the
                  beneficial  owner of any voting  shares  solely by reason of a
                  revocable   proxy   granted  for  a   particular   meeting  of
                  stockholders  pursuant to a public solicitation of proxies for
                  such meeting, with respect to shares which neither such person
                  nor any such  affiliate  is  otherwise  deemed the  beneficial
                  owner); or

                           (iii) Which are Beneficially Owned within the meaning
                  of (i) or (ii) of this  Article  11.A(e)  by any other  Person
                  with  which  such   first-mentioned   Person  or  any  of  its
                  Affiliates  or  Associates   either  (A)  has  any  agreement,
                  arrangement or understanding,

                                        9

<PAGE>



                  written or oral, with respect to acquiring, holding, voting or
                  disposing  of any  shares of stock of the  Corporation  or any
                  Subsidiary  of  the  Corporation  or  acquiring,   holding  or
                  disposing  of all or  substantially  all,  or any  Substantial
                  Part,  of the  assets  or  business  of the  Corporation  or a
                  Subsidiary  of the  Corporation,  or (B) is Acting in Concert.
                  For the purpose  only of  determining  whether a Person is the
                  Beneficial Owner of a percentage  specified in this Article 11
                  of the outstanding Voting Shares,  such shares shall be deemed
                  to include any Voting Shares which may be issuable pursuant to
                  any  agreement,  arrangement  or  understanding  or  upon  the
                  exercise of  conversion  rights,  exchange  rights,  warrants,
                  options  or  otherwise  and which are  deemed to  include  any
                  Voting Shares which may be issuable pursuant to any agreement,
                  arrangement   or   understanding   or  upon  the  exercise  of
                  conversion  rights,  exchange  rights,  warrants,  options  or
                  otherwise  and which are  deemed to be  Beneficially  Owned by
                  such  Person  pursuant  to the  foregoing  provisions  of this
                  Article 11.A(e), but shall not include any other Voting Shares
                  which may be issuable in such manner.

                           (iv)  Provided,  however,  that  (1) no  director  or
                  officer  of the  Corporation  (or any  Affiliate  of any  such
                  director or officer) shall,  solely by reason of any or all of
                  such directors or officers acting in their capacities as such,
                  be deemed,  for any purposes  hereof,  to beneficially own any
                  stock beneficially owned by any other such director or officer
                  (or any Affiliate thereof), and (2) neither any employee stock
                  ownership,  stock option or similar plan of the Corporation or
                  any  subsidiary  of the  Corporation,  nor  any  trustee  with
                  respect  thereto or any  Affiliate of such trustee  (solely by
                  reason of such capacity of such trustee), shall be deemed, for
                  any purposes hereof,  to beneficially own any stock held under
                  any such plan.

                  (f) Offer.  The term "Offer" shall mean every written offer to
         buy or  acquire,  solicitation  of an offer to  sell,  tender  offer or
         request  or  invitation  for tender of, a  security  or  interest  in a
         security for value;  provided  that the term "Offer"  shall not include
         (i) inquiries  directed solely to the management of the Corporation and
         not intended to be communicated  to stockholders  which are designed to
         elicit an indication of management's receptivity to the basic structure
         of a potential  acquisition  with  respect to the amount of cash and or
         securities, manner of acquisition and formula for determining price, or
         (ii) non-binding expressions of understanding or letters of intent with
         the management of the  Corporation  regarding the basic  structure of a
         potential  acquisition  with  respect  to the  amount  of  cash  and/or
         securities, manner of acquisition and formula for determining price.

                  (g)  Person.  The term  "Person"  shall  mean any  individual,
         partnership,  corporation,  association,  trust, group or other entity.
         When two or more  Persons act as a  partnership,  limited  partnership,
         syndicate,  association  or other group for the  purpose of  acquiring,
         holding or disposing of shares of stock, such  partnership,  syndicate,
         associate or group shall be deemed a "Person."

                  (h) Substantial Part. The term "Substantial Part" as used with
         reference to the assets of the  Corporation or of any Subsidiary  means
         assets having a value of more than 10% of the total consolidated assets
         of  the  Corporation  and  its  Subsidiaries  as  of  the  end  of  the
         Corporation's  most recent  fiscal  year  ending  prior to the time the
         determination is being made.


                                       10

<PAGE>



                  (i) Subsidiary.  "Subsidiary" means any corporation of which a
         majority  of any  class  of  equity  security  is  owned,  directly  or
         indirectly, by the Person in question.

                  (j)      Voting Shares.  "Voting Shares" shall mean shares  of
the Corporation entitled to vote generally in an election of directors.

         B. Certain Determinations With Respect to Article 11. A majority of the
directors shall have the power to determine for the purposes of this Article 11,
on the basis of  information  known to them and  acting in good  faith:  (A) the
number of Voting Shares of which any Person is the Beneficial Owner, (B) whether
a Person is an Affiliate  or  Associate of another,  (C) whether a Person has an
agreement,  arrangement or understanding with another as to the matters referred
to in the definition of "Beneficial Owner" as hereinabove  defined, and (D) such
other  matters  with  respect to which a  determination  is required  under this
Article 11.

         C. Directors,  Officers or Employees.  Directors, officers or employees
of the  Corporation or any Subsidiary  thereof shall not be deemed to be a group
with respect to their individual  acquisitions of any class of equity securities
of the Corporation solely as a result of their capacities as such.

         D.  Special   Meetings  of   Stockholders.   Special  meetings  of  the
stockholders of the Corporation may be called only by (i) the Board of Directors
pursuant to a resolution  approved by the affirmative  vote of a majority of the
directors then in office, (ii) the Chairman of the Board or (iii) the President.

         E. Action  Without a Meeting.  Notwithstanding  any other  provision of
these  Articles of  Incorporation  or the Bylaws of the  Corporation,  no action
required  to be taken or which may be taken at any annual or special  meeting of
stockholders of the Corporation may be taken without a meeting, and the power of
stockholders  to consent  in  writing,  without a meeting,  to the taking of any
action is specifically denied.

         F. Stockholder  Proposals.  At an annual meeting of stockholders,  only
such new business  shall be conducted,  and only such  proposals  shall be acted
upon,  as shall  have been  brought  before  the  annual  meeting  by, or at the
direction  of,  (a)  the  Board  of  Directors  or (b)  any  stockholder  of the
Corporation  who complies  with all the  requirements  set forth in this Article
11.F.

         Proposals, other than those made by or at the direction of the Board of
Directors,  shall be made  pursuant to timely notice in writing to the Secretary
of the Corporation as set forth in this Article 11.F. For stockholder  proposals
to be included in the Corporation's proxy materials, the stockholder must comply
with all the timing and informational requirements of Rule 14a-8 of the Exchange
Act (or any successor  regulation).  With respect to stockholder proposals to be
considered  at the  annual  meeting  of  stockholders  but not  included  in the
Corporation's proxy materials,  the stockholder's  notice shall be delivered to,
or mailed and received at, the principal  executive  offices of the  Corporation
not less than 60 days prior to the anniversary date of the immediately preceding
annual meeting of stockholders of the  Corporation.  Such  stockholder's  notice
shall set forth as to each matter the  stockholder  proposes to bring before the
annual  meeting (a) a brief  description  of the proposal  desired to be brought
before the annual  meeting and the reasons for  conducting  such business at the
annual meeting,  (b) the name and address,  as they appear on the  Corporation's
books, of the stockholder  proposing such business and, to the extent known, any
other stockholders known by such stockholder to be supporting such proposal, (c)
the class and number of shares of the Corporation  stock which are  Beneficially
Owned by the  stockholder  on the date of such  stockholder  notice  and, to the
extent known, by any other stockholders known by such

                                       11

<PAGE>



stockholder  to be  supporting  such  proposal  on the date of such  stockholder
notice,  and (d) any  financial  interest of the  stockholder  in such  proposal
(other than interests which all stockholders would have).

         The Board of Directors may reject any  stockholder  proposal not timely
made in  accordance  with  the  terms  of this  Article  11.F.  If the  Board of
Directors,  or a designated  committee thereof,  determines that the information
provided  in  a  stockholder's   notice  does  not  satisfy  the   informational
requirements of this Article 11.F in any material respect,  the Secretary of the
Corporation  shall  promptly  notify such  stockholder  of the deficiency in the
notice.  The  stockholder  shall have an  opportunity  to cure the deficiency by
providing  additional  information to the Secretary  within such period of time,
not to exceed  five days  from the date such  deficiency  notice is given to the
stockholder,  as the  Board of  Directors  or such  committee  shall  reasonably
determine. If the deficiency is not cured within such period, or if the Board of
Directors or such committee determines that the additional  information provided
by the stockholder,  together with  information  previously  provided,  does not
satisfy the requirements of this Article 11.F in any material respect,  then the
Board of Directors may reject such stockholder's  proposal. The Secretary of the
Corporation  shall notify a stockholder in writing whether his proposal has been
made in accordance with the time and informational  requirements of this Article
11.F. Notwithstanding the procedures set forth in this paragraph, if neither the
Board of Directors nor such committee makes a  determination  as to the validity
of any stockholder  proposal,  the presiding officer of the annual meeting shall
determine and declare at the annual meeting whether the stockholder proposal was
made in accordance with the terms of this Article 11.F. If the presiding officer
determines that a stockholder  proposal was made in accordance with the terms of
this Article 11.F,  he shall so declare at the annual  meeting and ballots shall
be provided  for use at the meeting with  respect to any such  proposal.  If the
presiding  officer  determines  that a  stockholder  proposal  was  not  made in
accordance  with the terms of this  Article  11.F,  he shall so  declare  at the
annual  meeting  and any such  proposal  shall not be acted  upon at the  annual
meeting.

         This  provision  shall not prevent the  consideration  and  approval or
disapproval  at  the  annual  meeting  of  report  of  officers,  directors  and
committees of the Board of Directors,  but in connection  with such reports,  no
new business shall be acted upon at such annual meeting unless stated, filed and
received as herein provided.

         Article 12.  Approval of Business Combinations.

         A. General Requirement.  The definitions and other provisions set forth
in Articles  11.A,  11.B and 11.C are also  applicable  to this  Article 12. The
affirmative  vote of the  holders  of not less  than  sixty  six and two  thirds
percent (66 2/3%) of the outstanding shares of "Voting Shares" shall be required
for the approval or authorization  of any "Business  Combination" as defined and
set forth below:

                  1. Any merger,  consolidation,  share  exchange or division of
the  Corporation  or any  Subsidiary  of the  Corporation  with or into  (i) any
Interested  Shareholder (as  hereinafter  defined),  or (ii) with,  involving or
resulting  in any  other  corporation  (whether  or  not  itself  an  Interested
Shareholder of the  Corporation)  which is, or after the merger,  consolidation,
share exchange or division would be, an Affiliate or Associate of the Interested
Shareholder;

                  2. A sale,  lease,  exchange,  mortgage,  pledge,  transfer or
other  disposition (in one transaction or series of transactions) to or with the
Interested  Shareholders  or any  Affiliate  or  Associate  of  such  Interested
Shareholder of assets of the  Corporation  or any Subsidiary of the  Corporation
(i) having an aggregate  Market Value (as  hereinafter  defined) equal to 10% or
more of the aggregate Market

                                       12

<PAGE>



Value of all the assets, determined on a consolidated basis, of the Corporation;
(ii) having an  aggregate  Market  Value  equal to 10% or more of the  aggregate
Market Value of all outstanding shares of the Corporation; or (iii) representing
10% or more of the earning  power or net income,  determined  on a  consolidated
basis, of the Corporation.

                  3.  The  issuance  or  transfer  by  the  Corporation  or  any
Subsidiary of the Corporation (in one or a series of transactions) of any shares
of the Corporation or any Subsidiary of the  Corporation  which has an aggregate
Market  Value  equal  to 5% or more of the  aggregate  Market  Value  of all the
outstanding  shares of the  Corporation  to the  Interested  Shareholder  or any
Affiliate or Associate of such  Interested  Shareholder  except  pursuant to the
exercise of option rights to purchase  shares,  or pursuant to the conversion of
securities having conversion rights, offered, or a dividend or distribution paid
or made, pro rata to all shareholders of the Corporation.

                  4. The  adoption at any time of any plan or  proposal  for the
liquidation or dissolution  of the  Corporation  proposed by, or pursuant to any
agreement,  arrangement or understanding with the Interested  Shareholder or any
Affiliate or Associate of such Interested Shareholder.

                  5.  A  reclassification  of  securities  (including,   without
limitation,  any split of shares,  dividend of shares, or other  distribution of
shares  in  respect  of  shares,   or  any   reverse   split  of   shares),   or
recapitalization  of the  Corporation,  or any  merger or  consolidation  of the
Corporation  with any Subsidiary of the  Corporation,  or any other  transaction
(whether or not with or into or otherwise involving the Interested Shareholder),
proposed by, or pursuant to any agreement, arrangement or understanding (whether
or not in  writing)  with,  the  Interested  Shareholder  or  any  Affiliate  or
Associate  of the  Interested  Shareholder,  which has the  effect,  directly or
indirectly,  of increasing the proportionate  share of the outstanding shares of
any class or series of Voting  Shares  or  securities  convertible  into  Voting
Shares  of the  Corporation  or any  Subsidiary  of the  Corporation  which  is,
directly or indirectly,  owned by the Interested Shareholder or any Affiliate or
Associate  of the  Interested  Shareholder,  except  as a result  of  immaterial
changes due to fractional share adjustments.

         The  affirmative  vote required by this Article 12 shall be in addition
to the vote of the  holders  of any class or series of stock of the  Corporation
otherwise   required  by  law,  by  any  other  Article  of  these  Articles  of
Incorporation,  as the same may be amended from time to time, by any  resolution
of the Board of  Directors  providing  for the  issuance of a class or series of
stock, or by any agreement  between the Corporation and any national  securities
exchange.

         B.       Certain Definitions.

                  1. "Share  Acquisition  Date" means with respect to any Person
and the  Corporation,  the date  that such  person  first  became an  Interested
Shareholder of the Corporation.

                  2. The "Market  Value" of the common stock of the  Corporation
shall be the highest  closing  sale price during the 30-day  period  immediately
preceding the date in question of the share on the  composite  tape for New York
Stock Exchange-listed  shares, or, if the shares are not quoted on the composite
tape or if the shares are not listed on the exchange,  on the  principal  United
States  securities  exchange  registered  under the  exchange  act on which such
shares are listed,  or, if the shares are not listed on any such  exchange,  the
highest  closing  bid  quotation  with  respect to the shares  during the 30-day
period preceding the date in question on the National  Association of Securities
Dealers,  Inc.  Automated  Quotations System or any system then in use or, if no
quotations are available, the fair market value on

                                       13

<PAGE>



the date in question of the shares as  determined  by the Board of  Directors of
the  Corporation  in good  faith.  In the case of  property  other  than cash or
shares,  the fair  market  value of the  property  on the  date in  question  as
determined by the Board of Directors of the Corporation in good faith.

                  3. The term "Interested  Shareholder," means any Person (other
than the Corporation or any Subsidiary of the Corporation) that:

                  (i) Is the Beneficial Owner, directly or indirectly, of shares
entitling  that Person to cast at least 20% of the Voting  Shares (as defined in
Article 11.A);

                  (ii) Is an Affiliate or  Associate of the  Corporation  and at
any time within the five-year period  immediately  prior to the date in question
was the  Beneficial  Owner,  directly or  indirectly,  of shares  entitling that
Person to cast at least 20% of the Voting Shares.

         Exception  - For the  purpose  of  determining  whether  a Person is an
Interested Shareholder:

                  (1) The number of votes that would be  entitled  to be cast in
an election of directors of the  Corporation  shall be  calculated  by including
shares deemed to be beneficially owned by the Person through  application of the
definition  of  "Beneficial  Owner" in Article  11.A,  but  excluding  any other
unissued  shares of such  Corporation  which  may be  issuable  pursuant  to any
agreement,  arrangement  or  understanding,  or upon  exercise of  conversion or
option rights or otherwise; and

                  (2) There shall be excluded from the  Beneficial  Ownership of
the Interested Shareholder any:

                  (i) Shares  which were  acquired  pursuant  to a stock  split,
stock dividend,  reclassification  or similar  recapitalization  with respect to
shares  described  under this paragraph that have been held  continuously  since
their issuance by the  Corporation by the natural Person or entity that acquired
them from the Corporation.

         C.  Exceptions.  The provisions of this Article 12 shall not apply to a
Business  Combination  which is approved by  two-thirds  of those members of the
Board of  Directors  who were  directors  prior to the time when the  Interested
Shareholder became an Interested Shareholder (the "Continuing  Directors").  The
provisions of this Article 12 also shall not apply to a Business Combination:

                  (1) Approved by the affirmative  vote of the holders of shares
entitling  such  holders to cast a majority  of the votes that all  shareholders
would be entitled to cast in an election of  directors of the  Corporation,  not
including any Voting Shares beneficially owned by the Interested  Shareholder or
any Affiliate or Associate of such Interested  Shareholder,  at a meeting called
for such purpose no earlier than three months after the  Interested  Shareholder
became,  and if at the time of the meeting the  Interested  Shareholder  is, the
Beneficial  Owner,  directly or indirectly,  of shares  entitling the Interested
Shareholder  to cast at least sixty six and two thirds  percent (66 2/3%) of the
votes  that  all  shareholders  would  be  entitled  to cast in an  election  of
directors of the Corporation,  and if the Business Combination satisfies all the
conditions of Article 13 herein; or

                  (2)     Approved by the affirmative vote of all of the holders
of all of the outstanding common shares.


                                       14

<PAGE>



                  (3) Approved by the affirmative  vote of the holders of shares
entitling  such  holders to cast a majority  of the votes that all  shareholders
would be entitled to cast in an election of  directors of the  Corporation,  not
including any Voting Shares beneficially owned by the Interested  Shareholder or
any Affiliate or Associate of the  Interested  Shareholder,  at a meeting called
for such purpose no earlier than five years after the  Interested  Shareholder's
Share Acquisition Date.

                  (4)  Approved  at a  shareholders'  meeting  called  for  such
purpose no earlier  than five years  after the  Interested  Shareholder's  Share
Acquisition Date that meets all of the conditions of Article 13 herein.

         D. Additional  Provisions.  Nothing contained in this Article 12, shall
be construed to relieve an Interested  Shareholder from any fiduciary obligation
imposed by law. In addition,  nothing contained in this Article 12 shall prevent
any  shareholder of the Corporation  from objecting to any Business  Combination
and  from  demanding  any  appraisal  rights  which  may be  available  to  such
shareholder.

         E.  Notwithstanding  Article 14 or any  provisions of these Articles of
Incorporation  or the Bylaws of the Corporation  (and  notwithstanding  the fact
that  a  lesser   percentage  may  be  specified  by  laws,  these  Articles  of
Incorporation  or the Bylaws of the  Corporation),  the affirmative  vote of the
holders  of at  least  sixty  six  and  two  thirds  percent  (66  2/3%)  of the
outstanding  shares  entitled to vote  thereon  (and,  if any class or series is
entitled to vote thereon  separately,  the affirmative vote of the holders of at
least sixty six and two thirds (66 2/3%) of the outstanding  shares of each such
class or series)  shall be required to amend or repeal this  Article 12 or adopt
any provisions inconsistent with this Article.


         Article 13.  Fair Price Requirements

         A.  General  Requirement.  No  "Business  Combination"  (as  defined in
Article 12) shall be effected  unless all of the  following  conditions,  to the
extent applicable, are fulfilled.

         1. The  aggregate  amount  of the cash and the  Market  Value as of the
Consummation  Date (as defined  herein) of  consideration  other than cash to be
received per share by holders of outstanding common shares of the Corporation in
the Business Combination is at least equal to the higher of: (i) the highest per
share price paid by the Interested  Shareholder  at a time when the  shareholder
was the  Beneficial  Owner,  directly or  indirectly,  of shares  entitling that
Person to cast at least 5% of the Voting  Shares  for any  common  shares of the
same class or series  acquired  by it within the  five-year  period  immediately
prior to the  Announcement  Date (as hereinafter  defined) or the transaction in
which the Interested Shareholder became an Interested Shareholder;  whichever is
higher;  plus, in either case,  interest  compounded  annually from the earliest
date on which the  highest  per-share  acquisition  price was paid  through  the
Consummation  Date at the rate of one-year  United States  treasury  obligations
from time to time in effect;  less the  aggregate  amount of any cash  dividends
paid,  and the Market Value of any dividends paid other than in cash, per common
share since such earliest  date,  up to the amount of the interest,  or (ii) the
Market  Value per  common  share on the  Announcement  Date with  respect to the
Business Combination or on the Interested  Shareholder's Share Acquisition Date,
whichever is higher;  plus interest  compounded  annually from such date through
the Consummation Date at the rate of one-year United States treasury obligations
from time to time in effect;  less the  aggregate  amount of any cash  dividends
paid,  and the Market Value of any dividends paid other than in cash, per common
share since such date, up to the amount of the interest.

                                       15

<PAGE>




         2. The  aggregate  amount  of the cash and the  Market  Value as of the
Consummation  Date of consideration  other than cash to be received per share by
holders  of  outstanding  shares of any class or series of  shares,  other  than
common  shares,  of the  Corporation  is at least  equal to the  highest  of the
following (whether or not the Interested Shareholder has previously acquired any
shares of such class or series of shares):  (i) the highest per-share price paid
by the Interested  Shareholder at a time when the shareholder was the Beneficial
Owner directly or indirectly,  of shares  entitling that Person to cast at least
5% of the  Voting  Shares  for any  shares  of such  class or  series  of shares
acquired by it within the five-year period immediately prior to the Announcement
Date;  or  the  transaction  in  which  the  Interested  Shareholder  became  an
Interested  Shareholder;  whichever is higher:  plus,  in either case,  interest
compounded  annually  from the  earliest  date on which  the  highest  per-share
acquisition  price  was  paid  through  the  Consummation  Date at the  rate for
one-year United States treasury  obligations  from time to time in effect;  less
the aggregate  amount of any cash  dividends  paid,  and the Market Value of any
dividends  paid other than in cash,  per share of such class or series of shares
since such earliest date, up to the amount of the interest;  or (ii) the highest
preferential  amount  per share to which the  holders of shares of such class or
series  of  shares  are  entitled  in the  event of any  voluntary  liquidation,
dissolution or winding up of the  Corporation,  plus the aggregate amount of any
dividends declared or due as to which such holders are entitled prior to payment
of  dividends  on some other  class or series of shares  (unless  the  aggregate
amount of the dividends is included in such preferential  amount),  or (iii) the
Market  Value  per share of such  class or series of shares on the  Announcement
Date with respect to the Business Combination or on the Interested Shareholder's
Share Acquisition Date,  whichever is higher;  plus interest compounded annually
from such date through the  Consummation  Date at the rate for  one-year  United
States  treasury  obligations  from time to time in effect;  less the  aggregate
amount of any cash  dividends  paid and the Market Value of any  dividends  paid
other than in cash, per share of such class or series of shares since such date,
up to the amount of the interest.

         3. The consideration to be received by holders of a particular class or
series of outstanding shares (including common shares) of the Corporation in the
Business  Combination  is  in  cash  or in  the  same  form  as  the  Interested
Shareholder  has used to acquire the  largest  number of shares of such class or
series of shares  previously  acquired  by it,  and the  consideration  shall be
distributed promptly.

         4.  The  holders  of all  outstanding  shares  of the  Corporation  not
beneficially  owned  by the  Interested  Shareholder  immediately  prior  to the
consummation of the Business Combination are entitled to receive in the Business
Combination  cash or other  consideration  for such  shares in  compliance  with
paragraphs (1), (2) and (3).

         5. After the Interested  Shareholder's Share Acquisition Date and prior
to  the  Consummation  Date  with  respect  to  the  Business  Combination,  the
Interested  Shareholder  has not become the  Beneficial  Owner of any additional
Voting Shares of such Corporation  except:  (i) as part of the transaction which
resulted in such Interested Shareholder becoming an Interested Shareholder; (ii)
by  virtue  of  proportionate   splits  of  shares,  share  dividends  or  other
distributions  of shares  in  respect  of shares  not  constituting  a  Business
Combination  as defined  in Article  11;  (iii)  through a Business  Combination
meeting all of the  conditions of section  2555(1),  (2), (3) or (4) of the BCL;
(iv) through  purchase by the Interested  Shareholder at any price which, if the
price  had  been  paid in an  otherwise  permissible  Business  Combination  the
Announcement Date and Consummation Date of which were the date of such purchase,
would have  satisfied the  requirements  of paragraphs  (1), (2) and (3); or (v)
through  purchase  required by and pursuant to the provisions of, and at no less
than the fair value (including interest to the date of payment) as determined by
a court-appointed appraiser under BCL section 2547 (relating to valuation

                                       16

<PAGE>



procedures)  or, if such fair value was not then so determined,  then at a price
that would satisfy the conditions in subparagraph (4).

         The  conditions  imposed by this Article 13 shall be in addition to all
other conditions (including,  without limitation, the vote of the holders of any
class or series of stock of the  Corporation)  otherwise  imposed by law, by any
other Article of these Articles of Incorporation, by any resolution of the Board
of Directors providing for the issuance of a class or series of stock, or by any
agreement between the Corporation and any national securities exchange.

         B.  Certain  Definitions.  For the  purpose  of this  Article  13,  the
definitions of  "Beneficial  Owner,"  "Business  Combination,"  "Market  Value,"
"Principal  Shareholder,"  "Share  Acquisition  Date,"  "Substantial  Part," and
"Voting Shares," set forth in Articles 11 and 12 will apply to this Article 13.

                  1. The term "Announcement Date," when used in reference to any
Business  Combination,  shall mean the date of the first public  announcement of
the final definitive proposal for such Business Combination.

                  2. The term "Consummation  Date" when used with respect to any
Business Combination,  the date of consummation of the Business Combination, or,
in the case of a Business  Combination as to which a shareholder  vote is taken,
the later of the  business day prior to the vote or 20 days prior to the date of
consummation of such Business Combination.

         C. Additional Provisions. Nothing contained in this Article 13 shall be
construed to relieve an Interested  Shareholder  from any  fiduciary  obligation
imposed by law. In addition,  nothing contained in this Article 13 shall prevent
any shareholders of the Corporation  from objecting to any Business  Combination
and  from  demanding  any  appraisal  rights  which  may be  available  to  such
shareholders.

                  3. Notwithstanding Article 14 or any other provisions of these
Articles of Incorporation or the Bylaws of the Corporation (and  notwithstanding
the fact that a lesser  percentage  may be specified by law,  these  Articles of
Incorporation  or the Bylaws of the  Corporation),  the affirmative  vote of the
holders  of at  least  sixty  six  and  two  thirds  percent  (66  2/3%)  of the
outstanding  shares  entitled to vote  thereon  (and,  if any class or series is
entitled to vote thereon  separately,  the affirmative vote of the holders of at
least sixty six and two thirds  percent (66 2/3%) of the  outstanding  shares of
each such class or  series)  shall be  required  to amend or repeal or adopt any
provisions inconsistent with this Article.

         Article 14.  Amendment of Articles and Bylaws.

         A. Articles. The Corporation reserves the right to amend, alter, change
or repeal any provision  contained in these  Articles of  Incorporation,  in the
manner  now or  hereafter  prescribed  by law,  and all  rights  conferred  upon
stockholders  herein are  granted  subject to this  reservation.  No  amendment,
addition,  alteration, change or repeal of these Articles of Incorporation shall
be made unless it is first approved by the Board of Directors of the Corporation
pursuant to a resolution  adopted by the  affirmative  vote of a majority of the
directors  then in  office,  and  thereafter  is  approved  by the  holders of a
majority (except as provided below) of the shares of the Corporation entitled to
vote generally in an election of directors,  voting  together as a single class,
as well as such additional vote of the Preferred Stock as may be required by the
provisions of any series thereof.  Notwithstanding  anything  contained in these
Articles of Incorporation  to the contrary,  the affirmative vote of the holders
of at least  sixty six and two  thirds  percent  (66 2/3%) of the  shares of the
Corporation entitled to vote generally in an election of directors,

                                       17

<PAGE>


voting  together  as a  single  class,  as well as such  additional  vote of the
Preferred  Stock as may be required  by the  provisions  of any series  thereof,
shall be  required  to amend,  adopt,  alter,  change or  repeal  any  provision
inconsistent with Articles 7, 8, 9, 10, 11, 12, 13 and 14.

         B. Bylaws.  The Board of Directors or  stockholders  may adopt,  alter,
amend or repeal  the  Bylaws  of the  Corporation.  Such  action by the Board of
Directors shall require the affirmative vote of a majority of the directors then
in office at any  regular or special  meeting  of the Board of  Directors.  Such
action by the stockholders  shall require the affirmative vote of the holders of
a majority of the shares of the  Corporation  entitled to vote  generally  in an
election  of  directors,  voting  together  as a single  class,  as well as such
additional  vote of the Preferred  Stock as may be required by the provisions of
any series  thereof,  provided  that the  affirmative  vote of the holders of at
least  sixty  six  and  two  thirds  percent  (66  2/3%)  of the  shares  of the
Corporation  entitled to vote  generally  in an election  of  directors,  voting
together as a single  class,  as well as such  additional  vote of the Preferred
Stock as may be  required  by the  provisions  of any series  thereof,  shall be
required to amend,  adopt,  alter,  change or repeal any provision  inconsistent
with Sections 2.3, 4.1, 4.2, 4.4 and 4.5 of the Bylaws and Articles VIII, IX and
XIII of the Bylaws.

         Article 15. Control Share  Acquisitions.  Subchapter G,  "Control-Share
Acquisitions," of Chapter 25 of the BCL shall not apply to the Corporation.

         Article 16. Disgorgement by Certain Controlling  Shareholders Following
Attempts to Acquire Control.  Subchapter H, "Disgorgement by Certain Controlling
Shareholders  Following  Attempts to Acquire  Control," of Chapter 25 of the BCL
shall not apply to the Corporation.


         IN WITNESS  WHEREOF,  said First Star  Bancorp,  Inc.  has caused these
Articles of  Incorporation to be signed by Joseph T. Svetik,  its  Incorporator,
this the 10th day of March, 1993.


                                                  FIRST STAR BANCORP, INC.


                                                  /s/ Joseph T. Svetik
                                                  ------------------------------
                                                  Joseph T. Svetik, Incorporator




                                       18








                                   EXHIBIT 3(ii)


<PAGE>
                                     BYLAWS

                                       OF

                            FIRST STAR BANCORP, INC.



                               ARTICLE I. OFFICES

         1.1 Registered  Office and Registered  Agent. The registered  office of
First Star Bancorp, Inc. ("Corporation") shall be located in the Commonwealth of
Pennsylvania  at such  place as may be fixed  from  time to time by the Board of
Directors  upon  filing  of such  notices  as may be  required  by law,  and the
registered  agent shall have a business  office  identical with such  registered
office.

         1.2 Other  Offices.  The  Corporation  may have other offices within or
outside the Commonwealth of Pennsylvania at such place or places as the Board of
Directors may from time to time determine.

                        ARTICLE II. STOCKHOLDERS' MEETING

         2.1 Meeting Place.  All meetings of the  stockholders  shall be held at
the  principal  place of  business  of the  Corporation,  or at such other place
within or without the Commonwealth of Pennsylvania as shall be determined by the
Board of Directors and stated in the notice of such meeting.

         2.2 Annual Meeting Time. The annual meeting of the stockholders for the
election of  directors  and for the  transaction  of such other  business as may
properly  come before the meeting  shall be held each year on such date and time
as may be  determined by the Board of Directors and stated in the notice of such
meeting.

         2.3 Organization and Conduct. Each meeting of the stockholders shall be
presided over by the Chairman of the Board,  or in his absence by the President,
or if neither the Chairman nor the President is present,  by any Vice President.
The Secretary,  or in his absence a temporary Secretary,  shall act as secretary
of each meeting of the  stockholders.  In the absence of the  Secretary  and any
temporary Secretary,  the chairman of the meeting may appoint any person present
to  act as  secretary  of the  meeting.  The  chairman  of  any  meeting  of the
stockholders,  unless  prescribed  by law or  regulation  or unless the Board of
Directors has otherwise  determined,  shall  determine the order of the business
and the  procedure at the meeting,  including  such  regulation of the manner of
voting and the conduct of discussions  as shall be deemed  appropriate by him in
his sole discretion.

         2.4  Notice.

                  (a)  Notice of the time and  place of the  annual  meeting  of
stockholders shall be given by delivering  personally or by mailing a written or
printed  notice of the same, at least 10 days and not more than 60 days prior to
the meeting,  to each  stockholder  of record  entitled to vote at such meeting.
When any stockholders'  meeting,  either annual or special,  is adjourned for 30
days or more,  or if a new  record  date is fixed for an  adjourned  meeting  of
stockholders,  notice of the adjourned  meeting shall be given as in the case of
an original  meeting.  It shall not be  necessary to give any notice of the time
and place of any meeting  adjourned  for less than 30 days or of the business to
be transacted thereat (unless a new

                                        1

<PAGE>



record date is fixed  therefor),  other than an  announcement  at the meeting at
which such adjournment is taken.

                  (b) At least 10 days  and not more  than 60 days  prior to the
meeting,  a written or printed notice of each special  meeting of  stockholders,
stating the place, day and hour of such meeting, and the purpose or purposes for
which the meeting is called,  shall be either delivered  personally or mailed to
each stockholder of record entitled to vote at such meeting.

         2.5  Voting  Record.   At  least  five  days  before  each  meeting  of
stockholders,  a complete  record of the  stockholders  entitled to vote at such
meeting,  or any adjournment  thereof,  shall be made,  arranged in alphabetical
order, with the address of and number of shares held by each, which record shall
be kept on file at the registered office of the Corporation and shall be subject
to inspection by any  stockholder at any time during usual business  hours.  The
record  shall  be kept  open at the  time  and  place  of such  meeting  for the
inspection by any stockholder.

         2.6 Quorum. Except as otherwise required by law:

                  (a) A quorum at any annual or special  meeting of stockholders
shall  consist of  stockholders  representing,  either in person or by proxy,  a
majority of the outstanding capital stock of the Corporation entitled to vote at
such meeting.

                  (b) The votes of a majority in  interest  of those  present at
any properly  called meeting or adjourned  meeting of  stockholders,  at which a
quorum as defined above is present, shall be sufficient to transact business.

         2.7  Voting of Shares.

                  (a) Except as  otherwise  provided  in these  Bylaws or to the
extent that  voting  rights of the shares of any class or classes are limited or
denied by the  Articles  of  Incorporation,  each  stockholder,  on each  matter
submitted to a vote at a meeting of  stockholders,  shall have one vote for each
share of capital stock registered in his name on the books of the Corporation.

                  (b)  Directors  are to be elected by a plurality of votes cast
by the shares entitled to vote in the election at a meeting at which a quorum is
present.  Stockholders  shall not be permitted  to cumulate  their votes for the
election of directors. If, at any meeting of the stockholders,  due to a vacancy
or  vacancies  or  otherwise,  directors  of more than one class of the Board of
Directors  are to be  elected,  each  class of  directors  to be  elected at the
meeting shall be elected in a separate election by a plurality vote.

         2.8 Closing of Transfer  Books and Fixing Record Date.  For the purpose
of determining  stockholders  entitled to notice of or to vote at any meeting of
stockholders,  or any adjournment thereof, or entitled to receive payment of any
dividend, the Board of Directors may provide that the stock transfer books shall
be closed for a stated period not to exceed 60 days,  except with respect to the
payment of dividends for which the stated  period shall not exceed 30 days,  nor
be less than 10 days  preceding  such meeting or payment date, and in such case,
written or printed  notice  thereof  shall be mailed at least 10 days before the
closing  thereof to each  stockholder of record at the address  appearing on the
records of the  Corporation or supplied by such  stockholder to the  Corporation
for the purpose of notice.  In lieu of closing  the stock  transfer  books,  the
Board of Directors may fix in advance a record date for any such

                                        2

<PAGE>



determination  of  stockholders,  such date to be not more than 60 days,  except
with  respect to the payment of  dividends  for which the date shall not be more
than 50 days,  and,  in case of meeting of  stockholders,  not less than 10 days
prior to the date on which the particular action requiring such determination of
stockholders is to be taken.

         2.9  Proxies.  A  stockholder  may vote  either  in  person or by proxy
executed in writing by the stockholder, or his duly authorized attorney-in-fact.
No proxy shall be valid after 11 months from the date of its  execution,  unless
otherwise provided in the proxy.

         2.10 Voting of Shares in the Name of Two or More Persons.  Where shares
are held jointly or as tenants in common by two or more  persons as  fiduciaries
or  otherwise,  if only one or more of such  persons  is present in person or by
proxy,  all of the shares  standing in the names of such persons shall be deemed
to be represented  for the purpose of  determining a quorum and the  Corporation
shall  accept as the vote of all such shares the votes cast by him or a majority
of them and if in any case such  persons are equally  divided upon the manner of
voting the shares held by them, the vote of such shares shall be divided equally
among such persons,  without prejudice to the rights of such joint owners or the
beneficial  owners  thereof among  themselves,  except that, if there shall have
been  filed  with the  Secretary  of the  Corporation  a copy,  certified  by an
attorney-at-law to be correct,  of the relevant portions of the agreements under
which such  shares are held or the  instrument  by which the trust or estate was
created  or the  decree  of  court  appointing  them,  or of a  decree  of court
directing the voting of such shares, the persons specified as having such voting
power in the latest such  document  so filed,  and only such  persons,  shall be
entitled to vote such shares but only in accordance therewith.

         2.11 Voting of Shares by Certain  Holders.  Shares standing in the name
of another corporation may be voted by an officer,  agent or proxy as the bylaws
of such corporation may prescribe,  or, in the absence of such provision, as the
Board  of  Directors  of  such  corporation  may  determine.  Shares  held by an
administrator,  executor, guardian or conservator may be voted by him, either in
person or by proxy,  without a transfer  of such  shares  into his name.  Shares
standing  in the name of a trustee  may be voted by him,  either in person or by
proxy.  Shares  standing in the name of a receiver may be voted by such receiver
without the transfer thereof into his name if authority to do so is contained in
an  appropriate  order of the  court or other  public  authority  by which  such
receiver was appointed. A stockholder whose shares are pledged shall be entitled
to vote such shares until the shares have been  transferred into the name of the
pledgee or nominee,  and  thereafter the pledgee or nominee shall be entitled to
vote the shares so transferred.

         2.12  Inspectors.  For  each  meeting  of  stockholders,  the  Board of
Directors may appoint one or more inspectors of election. If for any meeting the
inspector(s)  appointed by the Board of Directors  shall be unable to act or the
Board of Directors  shall fail to appoint any inspector,  one or more inspectors
may be appointed at the meeting by the chairman  thereof.  Such inspectors shall
conduct the voting in each  election of directors  and, as directed by the Board
of Directors or the chairman of the meeting,  the voting on each matter voted on
at such  meeting,  and after the  voting  shall make a  certificate  of the vote
taken.
Inspectors need not be stockholders.

         2.13 Action By Shareholders Without a Meeting. No action required to be
taken or which may be taken at any annual or special  meeting of stockholders of
the Corporation may be taken without a meeting as set forth in the Corporation's
Articles of  Incorporation,  which provisions are  incorporated  herein with the
same effect as if they were set forth herein.


                                        3

<PAGE>



                           ARTICLE III. CAPITAL STOCK

         3.1  Certificates.  Certificates  of stock shall be issued in numerical
order,  and each  stockholder  shall be entitled to a certificate  signed by the
President or a Vice  President,  and the Secretary or the Treasurer,  and may be
sealed with the seal of the Corporation or a facsimile  thereof.  The signatures
of such  officers may be  facsimiles if the  certificate  is manually  signed on
behalf of a  transfer  agent,  or  registered  by a  registrar,  other  than the
Corporation  itself or an  employee  of the  Corporation.  If an officer who has
signed or whose facsimile signature has been placed upon such certificate ceases
to be an officer  before  the  certificate  is  issued,  it may be issued by the
Corporation with the same effect as if the person were an officer on the date of
issue. Each certificate of stock shall state:

                  (a) that the Corporation is incorporated under the laws of the
Commonwealth of Pennsylvania;

                  (b)  the name of the person to whom issued;

                  (c) the number and class of shares and the  designation of the
series, if any, which such certificate represents; and

                  (d)  the  par  value  of  each  share   represented   by  such
certificate, or a statement that such shares are without par value.

         3.2  Transfers.

                  (a)  Transfers  of stock  shall be made  only  upon the  stock
transfer  books  of the  Corporation,  kept  at  the  registered  office  of the
Corporation  or at its  principal  place of  business,  or at the  office of its
transfer  agent or  registrar,  and before a new  certificate  is issued the old
certificate shall be surrendered for  cancellation.  The Board of Directors may,
by resolution,  open a share register in any state of the United States, and may
employ  an agent or agents to keep such  register,  and to record  transfers  of
shares therein.

                  (b) Shares of stock  shall be  transferred  by delivery of the
certificates  therefor,  accompanied  either by an  assignment in writing on the
back of the certificate or an assignment separate from the certificate,  or by a
written power of attorney to sell,  assign and transfer the same,  signed by the
holder of said certificate. No shares of stock shall be transferred on the books
of the  Corporation  until  the  outstanding  certificates  therefor  have  been
surrendered to the Corporation.

         3.3 Registered Owner.  Registered  stockholders shall be treated by the
Corporation  as the holders in fact of the stock  standing  in their  respective
names and the Corporation shall not be bound to recognize any equitable or other
claim to or  interest in any share on the part of any other  person,  whether or
not it shall have express or other notice thereof,  except as expressly provided
below or by the laws of the Commonwealth of Pennsylvania. The Board of Directors
may adopt by resolution a procedure whereby a stockholder of the Corporation may
certify  in  writing  to the  Corporation  that all or a portion  of the  shares
registered  in the  name of such  stockholder  are  held  for the  account  of a
specified person or persons. The resolution shall set forth:

                  (a)  The classification of stockholder who may certify;


                                        4

<PAGE>



                  (b) The purpose or purposes for which the certification may be
made;

                  (c) The form of certification  and information to be contained
therein;

                  (d) If the  certification  is with respect to a record date or
closing of the stock  transfer  books,  the date within which the  certification
must be received by the Corporation; and

                  (e) Such other provisions with respect to the procedure as are
deemed necessary or desirable.

         Upon receipt by the Corporation of a  certification  complying with the
above requirements,  the persons specified in the certification shall be deemed,
for the purpose or purposes set forth in the certification, to be the holders of
record of the number of shares specified in place of the stockholder  making the
certification.

         3.4  Mutilated,  Lost  or  Destroyed  Certificates.   In  case  of  any
mutilation,  loss or  destruction of any  certificate  of stock,  another may be
issued  in its  place  upon  receipt  of  proof  of  such  mutilation,  loss  or
destruction.  The Board of Directors may impose  conditions on such issuance and
may require the giving of a satisfactory bond or indemnity to the Corporation in
such sum as they might  determine,  or establish  such other  procedures as they
deem necessary.

         3.5 Fractional Shares or Scrip. The Corporation may (a) issue fractions
of a share which shall entitle the holder to exercise voting rights,  to receive
dividends thereon, and to participate in any of the assets of the Corporation in
the  event  of  liquidation;  (b)  arrange  for the  disposition  of  fractional
interests by those entitled thereto; (c) pay in cash the fair value of fractions
of a share as of the time  when  those  entitled  to  receive  such  shares  are
determined;  or (d) issue scrip in registered or bearer form which shall entitle
to holder to receive a  certificate  for a full share upon the surrender of such
scrip aggregating a full share.

         3.6 Shares of Another  Corporation.  Shares owned by the Corporation in
another corporation, domestic or foreign, may be voted by such officer, agent or
proxy as the  Board of  Directors  may  determine  or,  in the  absence  of such
determination, by the President of the Corporation.

                         ARTICLE IV. BOARD OF DIRECTORS

         4.1 Number and Powers. The management of all the affairs,  property and
interest of the Corporation  shall be vested in a Board of Directors.  The Board
of Directors  shall be divided  into three  classes as nearly equal in number as
possible.  The  initial  Board of  Directors  shall  consist of 8  persons.  The
classification  and  term  of  the  directors  shall  be as  set  forth  in  the
Corporation's  Articles of  Incorporation,  which  provisions  are  incorporated
herein with the same effect as if they were set forth herein. Directors need not
be stockholders or residents of the Commonwealth of Pennsylvania. In addition to
the powers and authorities  expressly  conferred upon it by these Bylaws and the
Articles of  Incorporation,  the Board of Directors may exercise all such powers
of the  Corporation and do all such lawful acts and things as are not by statute
or by the Articles of  Incorporation  or by these Bylaws directed or required to
be exercised or done by the stockholders.


                                        5

<PAGE>



         4.2  Change  of  Number.  The  number of  directors  may at any time be
increased  or  decreased  by a vote of  two-thirds  of the  Board of  Directors,
provided that no decrease  shall have the effect of  shortening  the term of any
incumbent  director  except  as  provided  in  Sections  4.4 and 4.5  hereunder.
Notwithstanding  anything to the contrary  contained  within these  Bylaws,  the
number of directors may neither be less than five nor more than 15.

         4.3  Resignation.  Any  director  may  resign at any time by  sending a
written  notice  of such  resignation  to the  home  office  of the  Corporation
addressed to the Chairman or the President.  Unless otherwise specified therein,
such  resignation  shall take effect upon receipt thereof by the Chairman or the
President.  More than three  consecutive  absences from regular  meetings of the
Board of  Directors,  unless  excused by  resolution  of the Board of Directors,
shall automatically constitute a resignation, effective when such resignation is
accepted by the Board of Directors.

         4.4 Vacancies.  All vacancies in the Board of Directors shall be filled
in the manner provided in the  Corporation's  Articles of  Incorporation,  which
provisions  are  incorporated  herein  with the same  effect as if they were set
forth herein.

         4.5  Removal  of  Directors.  Directors  may be  removed  in the manner
provided in the Corporation's  Articles of  Incorporation,  which provisions are
incorporated herein with the same effect as if they were set forth herein.

         4.6 Regular Meetings. Regular meetings of the Board of Directors or any
committee  thereof may be held without notice at the principal place of business
of the  Corporation  or at such other place or places,  either within or without
the Commonwealth of  Pennsylvania,  as the Board of Directors or such committee,
as the case may be, may from time to time  designate.  The annual meeting of the
Board  of  Directors  shall  be  held  without  notice   immediately  after  the
adjournment of the annual meeting of stockholders.

         4.7  Special Meetings.

                  (a) Special  meetings of the Board of Directors  may be called
at any time by the Chairman, President or by a majority of the authorized number
of directors,  to be held at the principal  place of business of the Corporation
or at such  other  place or places as the Board of  Directors  or the  person or
persons  calling  such  meeting may from time to time  designate.  Notice of all
special  meetings of the Board of Directors  shall be given to each  director by
ten days' service of the same by telegram, by letter, or personally. Such notice
need neither  specify the business to be transacted  at, nor the purpose of, the
meeting.

                  (b)  Special  meetings of any  committee  may be called at any
time by such person or persons and with such  notice as shall be  specified  for
such  committee  by  the  Board  of  Directors,   or  in  the  absence  of  such
specification,  in the manner and with the notice required for special  meetings
of the Board of Directors.

         4.8 Quorum.  A majority of the Board of Directors shall be necessary at
all meetings to constitute a quorum for the transaction of business.



                                        6

<PAGE>



         4.9  Waiver of Notice.  Attendance  of a  director  at a meeting  shall
constitute a waiver of notice of such meeting,  except where a director  attends
for the express purpose of objecting to the transaction of any business  because
the meeting is not lawfully called or convened. A waiver of notice signed by the
director or directors,  whether before or after the time stated for the meeting,
shall be equivalent to the giving of notice.

         4.10 Registering Dissent. A director who is present at a meeting of the
Board of  Directors  at which  action on a  corporate  matter is taken  shall be
presumed to have  assented  to such action  unless his dissent is entered in the
minutes of the  meeting,  or unless he files his written  dissent to such action
with the person  acting as the secretary of the meeting  before the  adjournment
thereof,  or unless he delivers  his dissent in writing to the  Secretary of the
Corporation  immediately  after the  adjournment  of the meeting.  Such right to
dissent shall not apply to a director who voted in favor of such action.

         4.11  Executive,  Audit  and  Other  Committees.  Standing  or  special
committees  may be appointed by the Board of Directors  from its own number from
time to time,  and the  Board of  Directors  may from time to time  invest  such
committees with such powers as it may see fit, subject to such conditions as may
be  prescribed  by  the  Board.  An  Executive  Committee  may be  appointed  by
resolution  passed by a majority of the full Board of  Directors.  It shall have
and exercise all of the authority of the Board of Directors, except in reference
to  amending  the  Articles  of  Incorporation,  adopting  a plan of  merger  or
consolidation, recommending the sale, lease or exchange or other dispositions of
all or  substantially  all the property and assets of the Corporation  otherwise
than in the usual and  regular  course of  business,  recommending  a  voluntary
dissolution  or a  revocation  thereof,  or  amending  these  Bylaws.  An  Audit
Committee  shall be  appointed  by  resolution  passed by a majority of the full
Board  of  Directors,  and at  least a  majority  of the  members  of the  Audit
Committee shall be directors who are not also officers of the  Corporation.  The
Audit  Committee  shall  review the records and  affairs of the  Corporation  to
determine its financial  condition,  shall review the  Corporation's  systems of
internal control with management and the Corporation's  independent auditors and
shall monitor the Corporation's  adherence in accounting and financial reporting
to generally accepted accounting principles, as well as such other duties as may
be assigned to it by the Board of  Directors.  All  committees  appointed by the
Board of  Directors  shall keep  regular  minutes of the  transactions  of their
meetings  and shall cause them to be recorded in books kept for that  purpose in
the office of the  Corporation.  The designation of any such committee,  and the
delegation of authority  thereto,  shall not relieve the Board of Directors,  or
any member thereof, of any responsibility imposed by law.

         4.12 Remuneration. The Board of Directors, by the affirmative vote of a
majority of the  directors  then in office,  and  irrespective  of any  personal
interest of any of its members, shall have the authority to establish reasonable
compensation  of all  directors  for services to the  Corporation  as directors,
officers,  or  otherwise,  or to  delegate  such  authority  to any  appropriate
committee;  provided,  that  nothing  herein  contained  shall be  construed  to
preclude any director  from serving the  Corporation  in any other  capacity and
receiving compensation  therefor.  Members of standing or special committees may
be allowed like compensation for attending committee meetings.

         4.13 Action by  Directors  Without a Meeting.  Any action  which may be
taken at a meeting of the  directors,  or of a committee  thereof,  may be taken
without a meeting if a consent in writing,  setting forth the action so taken or
to be taken,  shall be signed by all of the directors,  or all of the members of
the committee,  as the case may be. Such consent shall have the same effect as a
unanimous vote.


                                        7

<PAGE>



         4.14 Action of Directors by Communications  Equipment. Any action which
may be taken at a meeting of directors,  or of a committee thereof, may be taken
by means of a conference telephone or similar communications  equipment by means
of which all  persons  participating  in the  meeting can hear each other at the
same time.

                               ARTICLE V. OFFICERS

         5.1 Designations. The officers of the Corporation shall be the Chairman
of the Board,  a President,  a Secretary  and a Treasurer,  as well as such Vice
Presidents   (including   Executive  and  Senior  Vice  Presidents),   Assistant
Secretaries  and Assistant  Treasurers as the Board may designate,  who shall be
elected for one year by the  directors at their first  meeting  after the annual
meeting of  stockholders,  and who shall hold office until their  successors are
elected and  qualify.  Any two or more  offices may be held by the same  person,
except that the offices of President  and  Secretary may not be held by the same
person.

         5.2 Powers and Duties.  The officers of the Corporation shall have such
authority  and perform  such duties as the Board of  Directors  may from time to
time authorize or determine. In the absence of action by the Board of Directors,
the  officers  shall have such powers and duties as  generally  pertain to their
respective offices.

         5.3  Delegation.  In the case of  absence  or  inability  to act of any
officer of the  Corporation  and of any person  herein  authorized to act in his
place,  the Board of  Directors  may from time to time  delegate  the  powers or
duties of such officer to any other officer or any director or other person whom
it may select.

         5.4  Vacancies.  Vacancies in any office  arising from any cause may be
filled by the Board of Directors at any regular or special meeting of the Board.

         5.5 Other  Officers.  Directors  may appoint  such other  officers  and
agents as it shall deem necessary or expedient, who shall hold their offices for
such terms and shall  exercise  such powers and perform  such duties as shall be
determined from time to time by the Board of Directors.

         5.7 Term - Removal.  The officers of the Corporation  shall hold office
until their  successors are chosen and qualify.  Any officer or agent elected or
appointed by the Board of Directors may be removed at any time,  with or without
cause,  by the  affirmative  vote of a majority of the whole Board of Directors,
but such removal shall be without  prejudice to the contractual  rights, if any,
of the person so removed.

                      ARTICLE VI. FISCAL YEAR; ANNUAL AUDIT

         The fiscal year of the Corporation shall end on the 30th day of June of
each year. The Corporation  shall be subject to an annual audit as of the end of
its fiscal year by independent public  accountants  appointed by and responsible
to the Board of Directors.  The appointment of such accountants shall be subject
to annual ratification by the stockholders.


                                        8

<PAGE>



                        ARTICLE VII. DIVIDEND AND FINANCE

         7.1 Dividends.  Dividends may be declared by the Board of Directors and
paid by the Corporation out of the unreserved and unrestricted earned surplus of
the Corporation,  or out of the unrestricted capital surplus of the Corporation,
subject  to  the  conditions  and  limitations   imposed  by  the  laws  of  the
Commonwealth  of  Pennsylvania.  The stock  transfer books may be closed for the
payment of dividends  during such  periods of not in excess of 50 days,  as from
time to time may be fixed by the Board of  Directors.  The  Board of  Directors,
however,  without closing the books of the  Corporation,  may declare  dividends
payable  only to the holders of record at the close of business on any  business
day not more than 50 days prior to the date on which the dividend is paid.

         7.2. Reserves.  Before making any distribution of earned surplus, there
may be set aside out of the earned surplus of the  Corporation  such sum or sums
as the directors from time to time in their absolute  discretion  deem expedient
as a reserve fund to meet  contingencies,  or for equalizing  dividends,  or for
maintaining  any  property of the  Corporation,  or for any other  purpose.  Any
earned surplus of any year not  distributed as dividends shall be deemed to have
thus been set apart until otherwise disposed of by the Board of Directors.

         7.3  Depositories.  The monies of the Corporation shall be deposited in
the name of the  Corporation  in such  bank or banks or trust  company  or trust
companies as the Board of Directors shall designate, and shall be drawn out only
by check or other order for payment of money  signed by such persons and in such
manner as may be determined by resolution of the Board of Directors.

                  ARTICLE VIII. PERSONAL LIABILITY OF DIRECTORS

         A  director  of the  Corporation  shall not be  personally  liable  for
monetary  damages for any action taken, or any failure to take any action,  as a
director to the extent set forth in the Corporation's Articles of Incorporation,
which  provisions are  incorporated  herein with the same effect as if they were
set forth herein.

                        ARTICLE IX. BUSINESS COMBINATIONS

         The  affirmative  vote  of the  holders  of not  less  than  80% of the
outstanding  shares of "Voting  Shares"  shall be required  for the  approval of
certain "Business  Combination," as those terms are defined and as such approval
is set forth in the  Articles  of  Incorporation  of the  Corporation  which are
incorporated  herein  with the full  force and  effect as if they were set forth
herein.

                               ARTICLE X. NOTICES

         Except  as  may  otherwise  be  required  by  law,  any  notice  to any
stockholder or director may be delivered  personally or by mail. If mailed,  the
notice  shall be deemed to have been  delivered  when  deposited  in the  United
States mail, addressed to the addressee at his last known address in the records
of the Corporation, with postage thereon prepaid.

                                ARTICLE XI. SEAL

         The corporate  seal of the  Corporation  shall be in such form and bear
such  inscription as may be adopted by resolution of the Board of Directors,  or
by usage of the officers on behalf of the Corporation.

                                        9

<PAGE>



                         ARTICLE XII. BOOKS AND RECORDS

         The  Corporation  shall keep correct and complete  books and records of
account and shall keep minutes and  proceedings of meetings of its  stockholders
and Board of Directors;  and it shall keep at its registered office or principal
place of business, or at the office of its transfer agent or registrar, a record
of its stockholders,  giving the names and addresses of all stockholders and the
number and class of the shares held by each. Any books,  records and minutes may
be in written  form or any other form  capable of being  converted  into written
form within a reasonable time.

                            ARTICLE XIII. AMENDMENTS

         These Bylaws may be altered,  amended or repealed  only as set forth in
the Corporation's  Articles of Incorporation,  which provisions are incorporated
herein with the same effect as if they were set forth herein.



                                       10







                                   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


                                                     WRITER'S DIRECT DIAL NUMBER
                                                            (202) 434-4660

September 28, 1998

Board of Directors
First Star Bancorp, Inc.
418 West Broad Street
Bethlehem, Pennsylvania  18018

Ladies and Gentlemen:

         Reference  is made to the  registration  statement  on Form  SB-2  (the
"Registration   Statement")   being  filed  by  First  Star  Bancorp,   Inc.,  a
Pennsylvania  corporation  (the  "Company")  with the  Securities  and  Exchange
Commission for the purpose of  registering  under the Securities Act of 1933, as
amended (the  "Securities  Act"),  68,594 shares of the Company's  common stock,
$1.00 par value per share,  to be issued or reserved for issuance in  connection
with  the  mutual  to  stock   conversion  of  Nesquehoning   Savings  Bank  and
simultaneous  merger  with and into  First Star  Savings  Bank,  a wholly  owned
subsidiary  of the  Company  (the  "Merger  Conversion"),  as  described  in the
Registration Statement.

         In this regard,  we have  examined the  Articles of  Incorporation  and
Bylaws of the Company,  resolutions of the Board of Directors, the Agreement and
Plan of Reorganization  and such other documents and matters of law as we deemed
relevant  for the  purpose of  rendering  this  opinion.  Based  solely upon the
foregoing  and  relying  upon the  Company as to the  accuracy  of the facts and
documents  (without  independent  verification),  we are of the opinion that the
Common  Stock,  when  issued in  accordance  with the terms of the  Registration
Statement, will be legally issued, fully paid and non-assessable.

         We  consent  to the  filing of this  opinion  only as an exhibit to the
Registration Statement and to the reference to our firm under the caption "Legal
Matters" in the Prospectus  forming a part of the Registration  Statement.  This
opinion may not be used for any other purposes  without our written  permission.
In giving this  consent,  we do not thereby admit that we are in the category of
persons whose consent is required under Section 7 of the Securities Act.

                                         Very truly yours,


                                         /s/Malizia, Spidi, Sloane & Fisch, P.C.
                                         Malizia, Spidi, Sloane & Fisch, P.C.

<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
     THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL  INFORMATION  DERIVED FROM THE
     REGISTRATION  STATEMENT  ON FORM SB-2 AND IS  QUALIFIED  IN ITS ENTIRETY BY
     REFERENCE TO SUCH FINANCIAL INFORMATION.
</LEGEND>



<MULTIPLIER>                                   1000
       
<S>                                            <C>
<PERIOD-TYPE>                                  YEAR
<FISCAL-YEAR-END>                              JUN-30-1998
<PERIOD-END>                                   JUN-30-1998
<CASH>                                           1,385
<INT-BEARING-DEPOSITS>                             857
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    123,759
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                        178,125
<ALLOWANCE>                                      1,489
<TOTAL-ASSETS>                                 316,102
<DEPOSITS>                                     145,096
<SHORT-TERM>                                    27,935
<LIABILITIES-OTHER>                                647
<LONG-TERM>                                    121,930
                                0
                                         27
<COMMON>                                           372
<OTHER-SE>                                      15,113
<TOTAL-LIABILITIES-AND-EQUITY>                 316,102
<INTEREST-LOAN>                                 13,234
<INTEREST-INVEST>                                8,006
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                21,236
<INTEREST-DEPOSIT>                               6,638
<INTEREST-EXPENSE>                              14,610
<INTEREST-INCOME-NET>                            6,630
<LOAN-LOSSES>                                      385
<SECURITIES-GAINS>                                  63
<EXPENSE-OTHER>                                  3,581
<INCOME-PRETAX>                                  4,423
<INCOME-PRE-EXTRAORDINARY>                       4,423
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,607
<EPS-PRIMARY>                                     5.04
<EPS-DILUTED>                                     4.90
<YIELD-ACTUAL>                                    7.59
<LOANS-NON>                                      3,082
<LOANS-PAST>                                     3,082
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                    236
<ALLOWANCE-OPEN>                                 1,156
<CHARGE-OFFS>                                       52 
<RECOVERIES>                                         0    
<ALLOWANCE-CLOSE>                                1,489
<ALLOWANCE-DOMESTIC>                             1,489
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        


</TABLE>


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