FIRST STAR BANCORP INC
S-1/A, 1999-12-09
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: COPART INC, 10-Q, 1999-12-09
Next: CHURM PETER, 4, 1999-12-09



As filed with the Securities and Exchange Commission on December 9, 1999
                                                  Registration Nos. 333-87357-01
                                                                    333-87357
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                           -------------------------
                                 AMENDMENT NO. 4
                                   TO FORM S-1
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933
                           -------------------------
                            FIRST STAR CAPITAL TRUST
                            FIRST STAR BANCORP, INC.
                           -------------------------
               (Name of Small Business Issuers in Their Charters)
         Delaware                                                  Requested
       Pennsylvania                      6035                     23-2753108
- ------------------------------     ----------------         --------------------
(States or Other Jurisdictions     (Primary SIC No.)          (I.R.S. Employer
of Incorporation or Organization)                           Identification Nos.)

  First Star Bancorp, Inc.         First Star Capital Trust
  418 West Broad Street,           c/o Bankers Trust (Delaware)
  Bethlehem, Pennsylvania 18018    1101 Centre Road, Suite 200, Trust Department
  (610) 691-2233                   Wilmington, Delaware 19805
                                   (302) 636-3301
- --------------------------------------------------------------------------------
          (Address and Telephone Number of Principal Executive Offices)

                              Mr. Joseph T. Svetik
                             Chief Executive Officer
                            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.                         Jeffrey P. Waldron, Esq.
       Gregory A. Gehlmann, Esq.                   Wesley R. Kelso, Esq.
       MALIZIA SPIDI & FISCH, PC                   STEVENS & LEE, PC
       1301 K Street, N.W., Suite 700 East         One Penn Square
       Washington, D.C. 20005                      Lancaster, Pennsylvania 17608
       (202) 434-4660                              (610) 964-1480

        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 this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(d) 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. [ ]

         The registrants  hereby amend this registration  statement on such date
or dates as may be necessary to delay its effective  date until the  registrants
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>

Information  in this  prospectus  is  subject  to  completion  or  amendment.  A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  We may not sell the securities nor may we
accept offers to buy the securities prior to the time the registration statement
becomes effective.  This prospectus does not constitute an offer to sell, or the
solicitation  of an offer to buy,  any of the  securities  to any  person in any
jurisdiction in which the offer, solicitation or sale would be unlawful.


<PAGE>
PRELIMINARY PROSPECTUS

                              SUBJECT TO COMPLETION
                PRELIMINARY PROSPECTUS DATED ^DECEMBER 10, 1999

                                Up to $12,000,000
                         First Star Capital Trust           [LOGO]
                   Adjustable Rate Trust Preferred Securities
                     fully and unconditionally guaranteed by

                            First Star Bancorp, Inc.
                        --------------------------------

First  Star  Capital  Trust is a  subsidiary  of First  Star  Bancorp,  Inc.  In
connection with this offering, the trust will:


o    sell preferred securities to the public and common securities to us,
o    use the  proceeds  from  these  sales to buy an equal  principal  amount of
     adjustable  rate junior  subordinated  debentures  due  ____________,  2029
     issued by us, and
o    distribute  the  cash  payments  it  receives  on the  junior  subordinated
     debentures to the holders of the preferred and common securities.

         The  preferred  securities  represent  interests  in the  assets of the
trust. For each preferred security that you own, you will be entitled to receive
cumulative  cash  distributions  at an initial annual interest rate equal to the
average yield on the five-year U.S.  Treasury Note Constant Maturity over the 20
business days before  ____________,  _____ plus _.__%,  payable  quarterly  with
interest  accruing from ________,  _______.  We will adjust the interest rate at
five-year intervals.

     We may defer payment of distributions at any time for periods of up to five
years.  The preferred  securities  mature on  ____________,  2029. The trust may
redeem the  preferred  securities at any time on or after  __________,  2004, or
earlier  if a  change  in the  regulatory  treatment  of the  trust  and/or  the
preferred securities occurs, or becomes likely to occur.

     There is currently  no market for the  preferred  securities  and we do not
expect an active market for the preferred securities to develop.

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

You should  carefully read the factors set forth in "Risk Factors"  beginning on
page ^9.

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

Neither the Securities and Exchange  Commission,  the Federal Deposit  Insurance
Corporation,  the Pennsylvania  Department of Banking,  nor 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.

                                       Per Preferred Security        Total
                                       ----------------------        -----
Public Offering Price                          $10.00          up to $12,000,000
Placement Agent's Fee                          ^$0.325        ^up to $390,000
Proceeds to the trust before expenses          ^$9.675        ^up to $11,610,000

         We have not  registered  the  preferred  securities  under any  state's
securities  laws,  and you may not be able to resell  the  preferred  securities
without an exemption from registration under applicable state securities laws.

         We will pay all other expenses of the offering,  which we estimate will
be approximately ^$200,000. There is no minimum purchase requirement, and Hopper
Soliday,  as placement  agent,  is not  required to sell any specific  amount of
preferred  securities  but  will  use its best  efforts  to sell  the  preferred
securities.  All funds received for the purchase of preferred securities will be
held in escrow until the offering is completed or terminated.


                                 Hopper Soliday
                    A Division of Tucker Anthony Incorporated
                The date of this prospectus is ____________, 1999


<PAGE>







                                   [MAP PAGE]


<PAGE>

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

                                     SUMMARY

         To  understand  this  offering  fully,  you  should  read  this  entire
prospectus  carefully,  including the financial  statements and the notes to the
consolidated financial statements of First Star Bancorp, Inc.

                            First Star Bancorp, Inc.

         We are a bank holding  company,  and our principal  activity is holding
all of the stock of First  Star  Savings  Bank.  The bank's  principal  business
consists of attracting  deposits from the general public and  originating  loans
secured by residential properties.

         Our bank  conducts its  operations  through its main office  located in
Bethlehem,  Pennsylvania,  and five branch offices located throughout the Lehigh
Valley in Bath, Palmer, Allentown, Nazareth and Alburtis. During the past twenty
years,  the  economy  of the  Lehigh  Valley has  shifted  from one  principally
dominated by  manufacturing  to an economy  characterized  by a diverse group of
industries  including service and distribution firms,  health care,  technology,
manufacturing  and retail firms.  Although we currently do not have any plans to
do so, we would look to add branch  locations  in  contiguous  market areas with
customer   bases  that  would  be  receptive  to  our  strategy  if   economical
opportunities become available.

         At September 30, 1999, we had total assets of $366.5 million,  deposits
of $192.0 million and total stockholders' equity of $15.7 million. From June 30,
1996 to June 30,  1999,  our  assets,  loans and  deposits  have grown at annual
compounded rates of 26.1%, 8.5%, and 18.5%, respectively. Over that same period,
our net income has grown at an annual  compounded rate of 27.2%,  and our return
on average  equity has increased  from 12.9% for fiscal 1996 to 15.9% for fiscal
1999.

         We have built our bank based on a strategy of being a low-cost provider
of savings opportunities in our market area. We believe that our customers value
competitively priced products,  and by building a culture of expense control and
efficiency,  we have been able to pass  these  savings  on to our  customers  by
providing attractive deposit rates and loan products.

         Our  principal  executive  office is located at 418 West Broad  Street,
Bethlehem, Pennsylvania. Our telephone number is (610) 691-2233.

                            First Star Capital Trust

         The trust will:

          o    issue and sell the  preferred  securities  to  purchasers  in the
               offering;

          o    issue and sell the common securities to us;

          o    use the proceeds it receives  from the sale of the  preferred and
               common securities to purchase the junior subordinated  debentures
               from us;

          o    distribute   the  cash   payments   it  receives  on  the  junior
               subordinated  debentures  to the  holders  of the  preferred  and
               common securities; and

          o    engage in other  activities that are incidental to the activities
               described above.

         The  junior  subordinated  debentures  will be the only  assets  of the
trust,  and our payments to the trust under the junior  subordinated  debentures
will be the trust's sole source of revenue.

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

                                       3
<PAGE>
- --------------------------------------------------------------------------------


                                  The Offering

The Issuer.........................     First Star Capital Trust, a Delaware
                                        business trust.


The Securities that are being
  Offered..........................     Up to 1,200,000 preferred securities.The
                                        preferred securities represent preferred
                                        interests  in the  assets of the  trust,
                                        which  will  consist  solely  of  junior
                                        subordinated debentures.

The Offering Price.................     $10 per preferred security.

Calculation of the
Interest Rate......................     The  initial   interest   rate  will  be
                                        determined on the date the  trust issues
                                        the   preferred  securities   and   will
                                        be an annual  rate equal to the  average
                                        yield on the  five  year  U.S.  Treasury
                                        Note  Constant   Maturity  over  the  20
                                        business  days  preceding  the  date  of
                                        issuance,  ___________, ____ plus _.__%.
                                        Distributions     on    the    preferred
                                        securities   will  be   payable  at  the
                                        initial interest rate for the first five
                                        years. We   will   adjust the   interest
                                        rate  on  the  five-year  anniversary of
                                        the issuance date  (________,  200_) and
                                        will be equal  to  equal to the  average
                                        yield on the  five  year  U.S.  Treasury
                                        Note  Constant   Maturity  over  the  20
                                        business days preceding  ________,  200_
                                        plus    _.__%.    On   each    five-year
                                        anniversary  date  thereafter,   we will
                                        adjust   the   interest  rate,  with  up
                                        to six different interest rates over the
                                        maximum  30 year  life of the  preferred
                                        securities.    The   property   trustee,
                                        Bankers  Trust  Company,   will  be  the
                                        calculation  agent and will use  Federal
                                        Reserve  statistical  release  H. 15, or
                                        any  successor   report  to  statistical
                                        release  H.  15  Daily  Update  as  that
                                        report may change  over time,  to gather
                                        the   yield  for  a   business   day  to
                                        calculate  the 20  business  day average
                                        yield.

The Payment of
  Distributions....................    The  distributions  will  be  cumulative,
                                       will accumulate from __________ ____, and
                                       will be  payable in arrears at the end of
                                       each   calendar    quarter,    commencing
                                       __________, 2000.

Junior Subordinated
  Debentures.......................    The trust will invest the  proceeds  from
                                       the issuance of the preferred  securities
                                       and   the   common   securities   in   an
                                       equivalent    amount   of   our    junior
                                       subordinated debentures.


Maturity...........................    The   junior   subordinated    debentures
                                       will   mature  on  ____________  __, 2029
                                       unless   we   voluntarily   shorten   the
                                       maturity  date to a date not earlier than
                                       ____________,  2004.  We will not shorten
                                       the  maturity date without prior approval
                                       if the applicable regulatory requirements
                                       at that time require us to get approval.
                                       The  trust  must  redeem  the  preferred
                                       securities when the junior  subordinated
                                       debentures  are  paid  on  the  maturity
                                       date,    or   following    any   earlier
                                       redemption  of the  junior  subordinated
                                       debentures.

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

                                       4
<PAGE>
- --------------------------------------------------------------------------------


We have the Optioin to Defer
  Interest Payments................     At any time we are not in default  under
                                        the junior subordinated  debentures,  we
                                        may defer  payments  of  interest on the
                                        junior  subordinated  debentures  for We
                                        have  the  Option  to  Defer  up  to  20
                                        consecutive  quarters,  but  not  beyond
                                        their  stated  maturity  date.  Interest
                                        Payments The trust would defer quarterly
                                        distributions     on    the    preferred
                                        securities   while   we  are   deferring
                                        payment  on  the   junior   subordinated
                                        debentures.      Deferred      quarterly
                                        distributions will accumulate additional
                                        distributions at the applicable periodic
                                        interest rate for that period compounded
                                        quarterly.

                                        During any period that we are  deferring
                                        interest payments, we may not declare or
                                        pay  any  cash   distributions   on  our
                                        capital  stock or debt  securities  that
                                        are of  equal  or  lower  rank  than the
                                        junior  subordinated  debentures.  After
                                        the end of any  period  in  which we are
                                        deferring interest payments,  if we have
                                        paid all deferred  and current  interest
                                        under    the     junior     subordinated
                                        debentures,   we  may   defer   interest
                                        payments  again.  If we  defer  interest
                                        payments,   you  will  be   required  to
                                        include deferred interest income in your
                                        gross  income  for  federal  income  tax
                                        purposes   before   you  have   received
                                        deferred interest payments.

Redemption of the Preferred
  Securities is Possible...........     The  trust  may  redeem  the   preferred
                                        securities  in  whole  or in  part if we
                                        repay    the     junior     subordinated
                                        debentures.  Subject  to any  regulatory
                                        approval    that    may    then       be
                                        necessary,  we may  redeem  the   junior
                                        subordinated  debentures  prior to their
                                        scheduled   maturity  (1)  on  or  after
                                        ___________,  2004, in whole at any time
                                        or in part from time to time,  or (2) at
                                        any  time,  in  whole,  but not in part,
                                        within 90 days after:

                                        o         the federal tax  treatment  of
                                                  the trust changes or is likely
                                                  to change;

                                        o         the trust is or becomes likely
                                                  to   be   deemed   to   be  an
                                                  investment company; or

                                        o         there  is  a  change   in  the
                                                  regulatory  capital  treatment
                                                  of the preferred securities.

                                        Upon  any   redemption   of  the  junior
                                        subordinated  debentures we will use the
                                        cash  proceeds of the  redemption to pay
                                        you  a   liquidation   amount   for  the
                                        preferred  securities.  The  liquidation
                                        amount you will  receive will be $10 per
                                        preferred  security plus any accrued and
                                        unpaid  distributions  to  the  date  of
                                        redemption.

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

                                       5
<PAGE>
- --------------------------------------------------------------------------------

How the Securities will Rank
  in Right of Payment..............     The  preferred   securities   will  rank
                                        equally  with the common  securities  of
                                        the   trust.    The   trust   will   pay
                                        distributions   on  its   preferred  and
                                        common securities pro rata.  However, if
                                        we default  by  failing to pay  interest
                                        payments  on  the  junior   subordinated
                                        debentures,     then    we   will   not
                                        receive any  distributions on the common
                                        securities     until    the   trust  has
                                        paid    all   accumulated   and   unpaid
                                        distributions     on    the    preferred
                                        securities.

                                        Our   obligations   under   the   junior
                                        subordinated  debentures  are  unsecured
                                        and   generally   will  rank  junior  in
                                        priority   to  our   senior   and  other
                                        subordinated indebtedness.  If we create
                                        any new  trusts  similar  to the  trust,
                                        then the junior subordinated  debentures
                                        will rank  equally with any other junior
                                        subordinated debentures we issue to such
                                        trusts.  We do not  presently  intend to
                                        create any additional trusts.

                                        Our obligations  under the guarantee are
                                        unsecured  and will  rank  junior to our
                                        senior     and    other     subordinated
                                        indebtedness. If we issue any guarantees
                                        in  the  future  relating  to  preferred
                                        securities  issued by new  trusts,  then
                                        the guarantee issued in this transaction
                                        will rank equally with those guarantees.

                                        Because  we are a holding  company,  the
                                        junior  subordinated  debentures and the
                                        guarantee     will     effectively    be
                                        subordinated  to all existing and future
                                        liabilities of our subsidiaries.
The Junior Subordinated
  Debentures May Be
  Distributed to You...............     We will have the right to  dissolve  the
                                        trust at any time, although   we   would
                                        need to receive  the  prior  approval of
                                        the  Federal  Reserve  to do  so.  If we
                                        dissolve the trust,  after  satisfaction
                                        of  any of the  trust's  liabilities  to
                                        creditors,  the  trust  will  distribute
                                        your  pro  rata   share  of  the  junior
                                        subordinated   debentures   to   you  in
                                        liquidation of the trust.

Our Guarantee of
  Payments.........................     We  will   fully   and   unconditionally
                                        guarantee the preferred securities based
                                        on:

                                        o         our    obligations   to   make
                                                  payments    on   the    junior
                                                  subordinated debentures;
                                        o         our   obligations   under the
                                                  guarantee agreement for the
                                                  benefit of the  holders of the
                                                  preferred securities; and
                                        o         our   obligations   under  the
                                                  trust agreement.

                                        If we do not make payments on the junior
                                        subordinated debentures,  the trust will
                                        not  have   sufficient   funds  to  make
                                        payments on the preferred securities. In
                                        that  event,  you  would  not be able to
                                        rely on
- --------------------------------------------------------------------------------
                                        6
<PAGE>
- --------------------------------------------------------------------------------
                                        the   guarantee   agreement  because  it
                                        applies only when the  trust  has  funds
                                        available  for  payment.   Instead,  you
                                        would  have  to  institute  legal action
                                        against us directly  for payment on your
                                        preferred securities.

Limited Voting Rights..............     You will have limited voting rights. You
                                        will  have   voting   rights  only  with
                                        respect to proposed changes to the terms
                                        of  the  preferred  securities  and  the
                                        exercise  of the  trust's  rights as the
                                        holder   of  the   junior   subordinated
                                        debentures.

The Use of Proceeds................     The  trust   will   invest  all  of  the
                                        proceeds  from the sale of the preferred
                                        and the common  securities in our junior
                                        subordinated  debentures.  We  intend to
                                        use the net  proceeds  from  our sale of
                                        the junior subordinated debentures:

                                        o         to make a contribution  to the
                                                  bank  to fund  its  operations
                                                  and   growth,   including   an
                                                  investment   in    back-office
                                                  systems technology designed to
                                                  further   increase   operating
                                                  efficiencies;
                                        o         to finance  growth,  which may
                                                  include   expansion   of   our
                                                  lending     and     investment
                                                  activities, one or more branch
                                                  acquisitions,  acquisitions of
                                                  other financial  institutions,
                                                  or   acquisitions   of   other
                                                  financial service  companies;
                                                  and
                                         o        for     general      corporate
                                                  purposes.  Initially,  we  may
                                                  leverage    the   capital   by
                                                  investing  in  mortgage-backed
                                                  securities  and      corporate
                                                  bonds    and   funding   these
                                                  purchases with borrowings.

Listing of the Preferred
  Securities.......................     The preferred  securities  will be a new
                                        issue  of  securities  for  which  there
                                        currently  is no market.       We expect
                                        the   preferred  securities       to  be
                                        Listing of the  Preferred  quoted on the
                                        OTC Electronic Bulletin Board,  however,
                                        the development of an Securities  active
                                        trading   market   for   the   preferred
                                        securities is unlikely.  See "Market for
                                        the Preferred Securities."

Book-entry.........................     The  trust  will  issue  the   preferred
                                        securities      in the form of  a global
                                        security  that  we   will       deposit
                                        with and       register   in the name of
                                        The Depository Trust Company,  New York,
                                        New York,  or its  nominee.  This  means
                                        that you will not receive a  certificate
                                        for your preferred securities.


ERISA Considerations...............     You   must   carefully    consider   the
                                        information   set  forth  under   "ERISA
                                        Considerations."

                                  Risk Factors

         Before purchasing the preferred  securities offered by this prospectus,
you should carefully consider the "Risk Factors" beginning on page 9.
- --------------------------------------------------------------------------------
                                       7
<PAGE>
- --------------------------------------------------------------------------------
                       SUMMARY CONSOLIDATED FINANCIAL DATA

         The   following  is  our  selected   consolidated   information.   This
information  is  only a  summary,  and you  should  read it  together  with  our
consolidated  financial  statements  and the notes  beginning  on page F-1.  The
information  at September 30, 1999 and for the three months ended  September 30,
1999 is unaudited and may not be indicative of results on an annualized basis or
for any other period.  In management's  opinion,  we have made all  adjustments,
consisting  only of normal  recurring  accruals,  that are  necessary for a fair
presentation for this period and date.

<TABLE>
<CAPTION>

                                                          At or For
                                                           the Three
                                                          Months Ended
                                                          September 30,              At or For the Years Ended June 30,
                                                    ------------------------ -------------------------------------------------------
                                                       1999            1999         1998          1997         1996        1995
                                                      ------          -----        ------        ------       -------     ------
                                                                  (Dollars in thousands, except per share data)
<S>                                                  <C>          <C>           <C>         <C>            <C>           <C>
Selected Results of Operations:
  Net interest income ..........................      $2,018         $7,684        6,630     $   5,787       $     4,472  $   4,302
  Provision for loan losses ....................          47            423          385           220               244        104
  Non-interest income ..........................        (217)           796        1,760           720               548        581
  Non-interest expenses ........................         897          3,974        3,582         4,036(2)          2,848      2,694
  Net income ...................................         561          2,566(1)     2,816         1,509             1,270      1,319
  Less preferred dividends .....................         (11)           (43)         (45)          (44)              (45)       (44)
  Net income applicable to common stockholders .         550          2,523        2,771         1,465             1,225      1,275
Per Share Data(3):
  Earnings per common share- basic .............       $1.49         $ 6.90         7.68     $    4.00       $      3.30  $    3.51
  Earnings per common share - diluted ..........        0.83           3.76         4.15          2.53              2.48       2.57
  Book value per share, fully diluted ..........       28.08          27.90        27.55         23.55             20.60      18.56
Selected Balance Sheet Data:
  Total Assets .................................    $366,492       $363,706      315,802     $ 270,899       $   181,582  $ 186,021
  Loans receivable, net(4) .....................     186,581        184,264      176,386       149,476           144,299    154,420
  Securities available for sale ................     159,253        160,438      123,759       103,271            24,696     13,038
  Total Deposits ...............................     192,039        190,148      145,096       118,662           114,266    121,747
  Advances from Federal Home Loan Bank .........     148,997        146,180      144,485       129,400            50,571     48,775
  Subordinated debentures ......................       5,480          5,480        5,480         5,480             1,480      1,480
  Total Stockholders'   Equity .................      15,661         15,476       15,113        12,015            10,570      9,112
Performance Ratios:
  Return on average assets .....................        0.61%(7)       0.74%        0.97%         0.69%             0.63%      0.76%
  Return on average equity .....................       14.20(7)       15.85        20.35         13.83             12.91      15.65
  Net interest margin ..........................        2.23(7)        2.25         2.32          2.71              2.51       2.52
  Efficiency ratio .............................       41.55(6)       46.86        42.69         50.58(5)          56.73      55.17
Asset Quality Ratios:
  Nonperforming loans to total loans ...........        0.95%          1.22%        1.91%         2.72%             2.99%      1.62%
  Allowance for loan losses to total loans .....        0.94           0.95         0.84          0.77              0.70       0.56
  Allowance for loan losses to non-performing
     loans .....................................      100.00           77.4         43.6          27.8              23.1       33.1
First Star Bancorp Capital Ratios:
  Average stockholders' equity to average assets        4.31%          4.67%        4.76%         5.02%             4.86%      4.83%
  Leverage ratio ...............................        4.80           4.72         4.93          5.22              5.75       4.90
  Tier 1 risk-based capital ratio ..............        8.13           7.92         8.88          8.81             10.34       8.80
  Total risk-based capital ratio ...............       10.93          10.89        12.85         13.74             12.80      11.06
</TABLE>

- ------------
(1)  Excluding  the write-off of $111,000,  net of income  taxes,  related to an
     attempted  merger/conversion  transaction to acquire   Nesquehoning Savings
     Bank that was  abandoned,  net  income  for  fiscal  1999  would  have been
     $2,631,000.
(2)  Includes  a  non-recurring  expense  of  $745,000  for a  one-time  deposit
     insurance premium to recapitalize the SAIF.
(3)  Adjusted for two 20% stock dividends declared during fiscal 1998.
(4)  Does not include loans  available for sale of $1,468,000  and $1,654,000 at
     June 30, 1997 and 1996.
(5)  Does not  include  the  non-recurring  expense of  $745,000  for a one-time
     deposit insurance premium to recapitalize the SAIF.
(6)  Does not include the writedown of investment securities of $358,000.
(7)  Annualized.

- --------------------------------------------------------------------------------
                                       8

<PAGE>
                                  RISK FACTORS

         An investment in the preferred  securities  involves a number of risks,
some of which  relate to the terms of the  preferred  securities  or the  junior
subordinated  debentures and others of which relate to us and our business.  You
should  carefully  review the following  information  about these risks together
with other information contained in this prospectus before deciding whether this
investment is suitable for you.

Risk Factors Relating to the Preferred Securities

Our obligations under the guarantee and under the junior subordinated debentures
will be deeply subordinated and we will pay our other debt obligations before we
pay you.

         Our  obligations  under  the  junior  subordinated  debentures  and the
guarantee are unsecured  and are  subordinate  in right of payment to all of our
existing  and  future  senior  debt,  subordinated  debt and  additional  senior
obligations,  which  totaled  $154.5  million at September  30, 1999,  excluding
$192.0  million  of  deposits.   Neither  the  indenture  governing  the  junior
subordinated  debentures,  nor the trust agreement and guarantee relating to the
preferred  securities,  limit  our  ability  to incur  additional  indebtedness,
including  indebtedness that ranks senior to the junior subordinated  debentures
and guarantee.

         The  junior   subordinated   debentures  and  the  guarantee  also  are
effectively   subordinated  to  all  existing  and  future  liabilities  of  our
subsidiary,  First Star Savings Bank. The bank will pay its creditors  before it
pays dividends to us, and the bank's creditors will generally have priority over
us  and  you  in  any  distribution  of  the  bank's  assets  in a  liquidation,
reorganization or other  transaction.  In the event that  distributions from the
bank to us are not sufficient to cover our payment  obligations under the junior
subordinated  debentures  or the  guarantee,  we may be  unable  to  make  those
payments.  See "Description of Junior Subordinated  Debentures -- Subordination"
on page 98  and  "Business  of First  Star  Savings  Bank -- Sources of Funds --
Borrowings" and "-- Subordinated Debentures" on pages 54 and 55.

If we do not make payments on the junior subordinated debentures, the trust will
not be able to make payments on the preferred  securities and the guarantee will
not apply.

         The  ability of the trust to timely pay  amounts  due on the  preferred
securities  depends  solely upon our making the  related  payments on the junior
subordinated  debentures  when  due.  If we  default  on our  obligation  to pay
principal of or interest on the junior subordinated  debentures,  the trust will
not have sufficient funds to pay distributions on, or the $10 liquidation amount
of, the preferred securities.

         In that  event,  you  would  not be able to rely on the  guarantee  for
payment  because the guarantee  applies only when the trust has funds  available
for  payment.  Instead,  you or the  property  trustee  would  have to sue us to
enforce the property trustee's rights under the indenture relating to the junior
subordinated debentures.  See "Relationship Among the Preferred Securities,  the
Junior Subordinated Debentures, and the Guarantee" on page 103.


                                       9
<PAGE>

Payments on the junior  subordinated  debentures  by us to the trust will depend
primarily on any dividends we may receive from the bank, which may be limited by
regulations and debt covenants.

         The trust will depend solely on our payments on the junior subordinated
debentures in paying amounts due on the preferred securities.  We are a separate
legal entity from the bank and do not have  significant  operations  of our own.
Therefore, we will depend primarily on any dividends we receive from the bank to
pay interest on the junior subordinated debentures to the trust. In addition, we
will  continue to use the  dividends we receive from the bank to pay interest on
our subordinated debt and dividends on our preferred stock. Regulations and debt
covenants  may limit the bank's  ability to pay  dividends.  For a more complete
discussion, see the immediately following risk information and information under
"Description of the Preferred Securities" on page 73  and "Description of Junior
Subordinated Debentures -- Subordination" on page 98.

We may defer interest payments under the junior subordinated  debentures,  which
could require you to pay taxes on interest  payments  before  receiving the cash
distribution.

         So long as we are not in default,  we may defer the payment of interest
on the  junior  subordinated  debentures  at any time  for up to 20  consecutive
quarters.  Any deferral,  however,  could not extend beyond the stated  maturity
date of the junior subordinated  debentures.  During any period in which we were
deferring  interest payments,  the trust would defer quarterly  distributions on
the preferred securities.  Deferred distributions would accumulate with interest
at the applicable  periodic  interest rate compounded  quarterly from the normal
distribution payment date.

         During each period in which we were deferring  interest  payments,  the
federal income tax laws would require you to accrue and recognize  income in the
form of original issue discount on your pro rata share of the interest  accruing
on the junior subordinated  debentures held by the trust. As a result, you would
be subject to federal  income tax on this income  before you would have received
cash distributions on the preferred securities.

         In addition, during a deferral period:

          o    you would not receive the deferred cash distributions if you sold
               the  preferred  securities  before the record date for payment of
               the  deferred  distributions,  even  if you  held  the  preferred
               securities on the last day of a quarter, and

          o    your tax basis in the preferred  securities would increase by the
               amount  of  accrued  but  unpaid  distributions.  If you sold the
               preferred securities during a deferral period, your increased tax
               basis  would  increase  the amount of any  capital  loss that you
               might  have  otherwise  realized  on the  sale.  A  capital  loss
               generally cannot offset ordinary income.


See "Description of Junior Subordinated  Debentures -- Option to Extend Interest
Payment  Period" on page 90  and "United States Federal Income Tax  Consequences
- -- Interest Income and Original Issue Discount" on page 107.


                                       10
<PAGE>

The trust may redeem preferred securities prior to maturity; you may have to pay
tax on the  proceeds  at the  time  of  redemption  and  you  may not be able to
reinvest the proceeds at the same or a higher rate of return.

         Under  the   following   circumstances,   we  may   redeem  the  junior
subordinated debentures prior to maturity:

          o    We may redeem the junior  subordinated  debentures within 90 days
               after the occurrence of the events  described in  "Description of
               Preferred  Securities  --  Redemption"  on page  76  at any  time
               during the life of the trust.
          o    In  addition,  we may redeem the junior  subordinated  debentures
               prior to maturity  at any time after  _______________,  2004,  so
               long as we have obtained any approvals from  regulatory  agencies
               that are necessary at that time.

         If we redeem the junior subordinated debentures,  the trust will redeem
the preferred  securities.  Under current federal income tax law, the redemption
of the preferred  securities  would be a taxable event to you. In addition,  you
may not be able to  reinvest  the  money you  receive  in an  investment  with a
similar  or higher  expected  rate of  return.  See  "Description  of  Preferred
Securities -- Redemption" on page 76  and "Federal  Income Tax  Consequences  --
Receipt of Junior Subordinated Debentures or Cash Upon Liquidation of the Trust"
on page 108 and "-- Sales of Preferred Securities" on page 108

We may require you to exchange your preferred securities for junior subordinated
debentures;  this may  have  adverse  tax  consequences  for you and the  junior
subordinated  debentures  may trade at a lower price than the price you paid for
the preferred securities.

         We may dissolve the trust at any time before its expiration. In such an
event,  the trustees will,  after paying the creditors of the trust,  distribute
your share of the junior subordinated debentures to you.


         We  cannot  predict  the  market  prices  for the  junior  subordinated
debentures   that  you  would  receive  upon  the   dissolution  of  the  trust.
Accordingly,   the  junior  subordinated   debentures  that  you  receive  in  a
distribution,   or  the   preferred   securities   that  you  hold  pending  the
distribution, may trade at a lower price than the price you paid to purchase the
preferred  securities.  Because you may receive junior subordinated  debentures,
you should make your decision whether to invest in the preferred securities with
regard to the junior  subordinated  debentures  as well.  You  should  carefully
review  all of the  information  regarding  the junior  subordinated  debentures
contained in this prospectus.

         Under  current  federal  income  tax  laws,  a  distribution  of junior
subordinated  debentures to you upon the dissolution of the trust would not be a
taxable event for you. If,  however,  the trust were taxable as a corporation at
the  time  of  its  dissolution,  then a  distribution  of  junior  subordinated
debentures to you may be a taxable event for you.

         See  "Description of Preferred  Securities -- Liquidation  Distribution
Upon Dissolution" on page 79 and "United States Federal Income Tax Consequences
- -- Receipt of Junior  Subordinated  Debentures or Cash Upon  Liquidation  of the
Trust" on page 108.


                                       11
<PAGE>

You will have only limited voting rights,  and we can amend the trust  agreement
without your consent.

         You will  have  limited  voting  rights  as a holder  of the  preferred
securities.  Your voting  rights will  relate  only to the  modification  of the
preferred  securities  and the  exercise of the trust's  rights as holder of the
junior subordinated debentures.  You will not usually be able to appoint, remove
or replace the property  trustee or the Delaware  trustee  because  these rights
generally reside with us as the holder of the common securities.  However, if an
event of default under the trust agreement  occurs and is continuing the holders
of at  least  a  majority  in  aggregate  liquidation  amount  of the  preferred
securities  may remove the  trustees.  Even if it would  adversely  affect  your
rights,  we, together with the property trustee and the administrators may amend
the trust agreement  without your consent to ensure that the trust will maintain
the desired  federal income tax treatment for us. See  "Description of Preferred
Securities -- Voting Rights; Amendment of Trust Agreement" on page 82.

The market price for the preferred  securities may decline after you invest, and
the development of an active trading market is unlikely.

         The preferred  securities  will be a new issue of securities  for which
there is currently no public  market.  We expect the preferred  securities to be
quoted on the OTC Bulletin Board. Although Hopper Soliday has advised us that it
intends  to make a market in the  preferred  securities,  Hopper  Soliday is not
obligated to do so and it may interrupt or discontinue any market making at any
time without notice at its sole discretion. The development of any active market
for the preferred securities is highly unlikely. Investors who require liquidity
should not purchase the  preferred  securities.  Even if an active public market
developed,  there  is no  guarantee  that the  market  price  for the  preferred
securities  would  equal or  exceed  the price  you paid in this  offering.  See
"Market for the Preferred Securities" on page 17.

         The  preferred  securities  may not  trade at a price  that  accurately
reflects  the value of accrued  but unpaid  interest  on the  underlying  junior
subordinated  debentures.  In addition to other  circumstances,  our deferral of
interest  payments on the junior  subordinated  debentures  may cause the market
price for the preferred securities to decline.

         In addition,  we have not registered the preferred securities under any
state's  securities  laws,  and you may not be  able  to  resell  the  preferred
securities  without  an  exemption  from  registration  under  applicable  state
securities laws. Accordingly, you should consult your own legal counsel prior to
reselling the preferred securities.

The  covenants  in the  indenture  and the trust  agreement  do not  protect the
holders of the preferred securities and the junior subordinated debentures.


         Neither  the  indenture,  which  sets  forth  the  terms of the  junior
subordinated debentures,  nor the trust agreement, which sets forth the terms of
the preferred  securities and the common securities,  protects holders of junior
subordinated debentures or the preferred securities,  respectively, in the event
we experience  significant adverse changes in our financial condition or results
of operations. In addition, neither the indenture nor the trust agreement limits
our ability or the ability of any subsidiary to incur  additional  indebtedness.
Therefore,   the  provisions  of  these  governing  instruments  should  not

                                       12
<PAGE>

be considered a significant factor in evaluating whether we will comply with our
obligations under the junior subordinated debentures or the guarantee.

The preferred securities are not insured.

         Neither  the  Bank  Insurance  Fund of the  Federal  Deposit  Insurance
Corporation,  the Savings  Association  Insurance  Fund of the  Federal  Deposit
Insurance  Corporation,  nor any  other  governmental  agency  has  insured  the
preferred securities.

Risk Factors Relating to First Star Bancorp, Inc. and First Star Savings Bank

Future changes in interest rates may reduce our profits.

         Our  ability  to make a  profit  largely  depends  on our net  interest
income,  which could be negatively  affected by changes in interest  rates.  Net
interest income is the difference between:

          o    the interest income we earn on our interest-earning  assets, such
               as mortgage loans and investment securities; and

          o    the interest expense we pay on our interest-bearing  liabilities,
               such as deposits and amounts we borrow.

         Most of our mortgage  loans have rates of interest  which are fixed for
the life of the loan, and we generally originate our mortgage loans for periods
of up to 30 years, while our deposit accounts have significantly shorter periods
to maturity.  Because our interest-earning  assets generally have fixed rates of
interest  and  have  longer  effective   maturities  than  our  interest-bearing
liabilities, the yield on our interest-earning assets generally will adjust more
slowly  to  changes  in  interest  rates  than the cost of our  interest-bearing
liabilities,  which are primarily time deposits.  As a result,  our net interest
income  may be reduced  when  interest  rates  increase  significantly  for long
periods of time.  In  addition,  rising  interest  rates may reduce our earnings
because  there may be a lack of customer  demand for loans.  Declining  interest
rates may also reduce our net interest income if borrowers refinance  adjustable
rate or fixed  rate  mortgage  loans at  reduced  rates or pay  these  loans off
earlier  than  expected,  and we reinvest  these funds in assets which earn us a
lower rate of interest.  See "Management's  Discussion and Analysis of Financial
Condition  and Results of  Operations  - Interest Rate Risk" on page 37.

Our allowance for loan losses may not be adequate to cover actual losses.

         Like all  financial  institutions,  we maintain an  allowance  for loan
losses to provide for loan defaults and non-performance.  Our allowance for loan
losses may not be adequate to cover  actual loan losses,  and future  provisions
for loan losses could materially and adversely affect our operating results. Our
allowance for loan losses is based on prior experience, as well as an evaluation
of the risks in the current  portfolio,  and we maintain our  allowance for loan
losses at a level  considered  adequate  by  management  to  absorb  anticipated
losses.  The amount of future  losses is  susceptible  to  changes in  economic,
operating and other conditions,  including changes in interest rates that may be
beyond our control,  and these losses may exceed  current  estimates.  State and
federal regulatory  agencies,  as an integral part of their examination process,
review our loans and  allowance  for loan losses.  We believe that our allowance
for loan  losses  is  adequate  to cover  anticipated  losses.  There  can be no
assurance,

                                       13
<PAGE>

however, that we will not further increase the allowance for loan losses or that
regulators  will not  require us to  increase  this  allowance.  Either of these
occurrences could adversely affect our earnings.

         We are more dependent upon the local economy for profitability than are
more  geographically  diversified  banks;  thus  a  decline  in  local  economic
conditions could affect our  profitability  more severely than our competitors.
Prolonged  losses could hinder our ability to make interest  payments and reduce
the value of your initial investment.

         Our  success  depends to a certain  extent  upon the  general  economic
conditions of the local markets that we serve. Unlike larger banks that are more
geographically  diversified,  we provide banking services primarily to customers
in the  markets in which we have  branches,  so any  decline  in the  economy of
Pennsylvania or the Lehigh Valley in particular  could have an adverse impact on
us. Changes in prevailing economic conditions, including declines in real estate
values and rapid changes in interest  rates may adversely  affect our financial
results,  the credit quality of our existing loan portfolio,  and our ability to
generate new loans with acceptable  yield and credit  characteristics.  Although
economic  conditions  in our market area are strong,  there can be no  assurance
that these  conditions will continue,  or that negative trends and  developments
will not adversely  affect us. See "Business of First Star Savings Bank - Market
Area" on page 46.

Changes in general  economic  conditions  and  monetary  policies may affect the
financial  institutions  industry  as a whole,  which  will not only  impact  us
directly,  but by affecting the condition of financial  institutions whose fixed
income  securities  we  hold  in  our  investment  portfolio,  could  affect  us
indirectly as well by reducing the credit quality of these holdings.

         Conditions  beyond our  control  may have a  significant  impact on our
financial condition and results of operations, including:

          o    the strength of credit demand by customers;

          o    fiscal and debt management policies of the federal government;

          o    the monetary policy of the Federal Reserve Board;

          o    the  introduction  and growth of new  investment  instruments  by
               non-bank financial competitors; and

          o    changes  in  rules  and  regulations  governing  the  payment  of
               interest on deposit accounts.

         At September 30, 1999, we held approximately $67.2 million in corporate
bonds  and both  rated and  unrated  trust  preferred  securities  of  financial
institutions  in our investment  portfolio.  To the extent the general  economic
conditions  discussed  above  affect  our  financial  condition  and  results of
operations, they may also have a broader affect on the industry as a whole. As a
result, the credit quality of these investments may deteriorate,  which may have
an impact on our financial condition and results of operations as well.


                                       14
<PAGE>


The amount of common stock held by our executive  officers and  directors  gives
them  influence  over the election of our Board of Directors  and other  matters
that  require  stockholder   approval.   This  limits  the  ability  of  outside
stockholders to influence our activities.

         Our  directors and executive  officers  beneficially  owned a total of
334,799 shares of our common stock, or 51.2% of the common stock  outstanding at
September 30, 1999, including shares issuable to this group upon the exercise of
options and  conversion  of  convertible  debentures.  See  "Principal  Security
Holders"  on page ^62.  Therefore,  if they vote  together,  our  directors  and
executive  officers  have the ability to exert  significant  influence  over the
election  of our  Board of  Directors  and  other  corporate  actions  requiring
stockholder approval, including the adoption of proposals made by stockholders.

Because we will have substantial discretion over the use of the proceeds of this
offering, you may not agree with our use of proceeds.

         We intend to use the proceeds from this offering to make a contribution
to the bank to fund its  operations  and  growth,  including  an  investment  in
back-office systems technology,  and to finance growth, possibly by expansion of
our  lending  and  investment  activities.  We may  also  use the  proceeds  for
acquisitions,  including one or more branches,  other financial  institutions or
other financial service companies.  Because we have significant  discretion over
the use of  proceeds,  it is possible  that you may not agree with the manner in
which we use the  proceeds.  There is no guarantee  that our use of the proceeds
from  the  offering  will  result  in  the  maximization  of the  return  on the
proceeds.

Future laws or regulations could hurt our profitability.

         We operate in a highly  regulated  industry.  The Federal Reserve Board
regulates us, and the FDIC and the  Pennsylvania  Department of Banking regulate
our bank.  Federal and state banking laws and regulations govern matters ranging
from the regulation of certain debt obligations,  changes in the control of bank
holding  companies,  and the  maintenance  of  adequate  capital to the  general
business operations and financial conditions of our bank, including  permissible
types,  amounts  and  terms of loans and  investments,  the  amount of  reserves
maintained against deposits, restrictions on dividends,  establishment of branch
offices and the maximum  rate of interest  that we may charge by law.  These and
other  restrictions  limit the manner in which we can conduct our  business  and
obtain financing, and could reduce our profitability.

If we do not compete  successfully  against other financial  institutions in our
market area, our profitability will be hurt.

         We operate in a competitive  environment.  In the market areas in which
we  compete,   other  savings  banks,   commercial   banks,   savings  and  loan
associations,   credit  unions,  finance  companies,   mutual  funds,  insurance
companies  and  brokerage  and  investment  banking  firms and  other  financial
intermediaries   offer  similar   services.   Many  of  these  competitors  have
substantially  greater  resources  and  lending  limits  and may  offer  certain
services that we do not  currently  provide.  In addition,  some of the non-bank
competitors  are not subject to the same extensive  regulations  that govern our
business.  Our profitability  depends on our ability to compete  successfully in
our market area.  See  "Business  of First Star Savings Bank - Market  Area^" on
page ^46.



                                       15
<PAGE>


We cannot  predict  how changes in  technology  will  affect our  business.  Our
ability to respond to such changes could impact our profitability.

         Increasingly,  advances in  technology  affect the  financial  services
market,   including  banking  services.   The  technological   advances  include
developments in:

         o        telecommunications;

         o        data processing;

         o        automation;

         o        internet-based banking;

         o        telebanking; and

         o        debit cards and so-called "smart cards."

         Our  ability  to compete  successfully  in the  future  will  depend on
whether we can anticipate and respond to technological changes. To develop these
and  other new  technologies  we will  likely  have to make  additional  capital
investments.  Although we continually invest in new technology, we cannot assure
you  that  we  will  have  sufficient  resources  or  access  to  the  necessary
proprietary technology to remain competitive in the future.

If our computer systems do not work properly with the Year 2000 date, we may not
be able to continue running our business properly.

         Rapid and accurate data processing is essential to our operations. Data
processing is also essential to most other financial institutions and many other
companies.  Computer  programs that can only distinguish the final two digits of
the year entered may read entries for the year 2000 as the year 1900 and compute
payment,  interest  or  delinquency  based on the wrong date or may be unable to
compute payment, interest or delinquency.

         Failure to resolve year 2000 issues presents the following risks to us:

          (1)  we  could  lose  customers  to  other   financial   institutions,
               resulting in a loss of revenue, if our third party service bureau
               is unable to process properly customer transactions;

          (2)  governmental  agencies,  such as the Federal Home Loan Bank,  and
               correspondent  banks  could  fail to provide  funds to us,  which
               could  materially  impair our liquidity and affect our ability to
               fund loans and deposit withdrawals;

          (3)  concern on the part of  depositors  that year 2000  issues  could
               impair access to their deposit  account  balances could result in
               our experiencing deposit outflows prior to December 31, 1999; and



                                       16
<PAGE>

          (4)  we  could  incur  increased   personnel  costs  if   we   require
               additional  staff    to   perform   functions   that  inoperative
               systems would have otherwise performed.

         A  third  party  service  bureau  provides  most of our  material  data
processing  that could be affected by this  problem.  If our third party service
bureau does not resolve this  problem,  we would likely  experience  significant
data processing delays, mistakes or failures. These delays, mistakes or failures
could  have  a  significant  adverse  impact  on  our  financial  condition  and
profitability.  In addition,  if our significant  suppliers of utilities are not
adequately  prepared  for year 2000 they may be unable to provide the  necessary
service to drive our data systems or provide sufficient  sanitary conditions for
our offices.  See "Management's  Discussion and Analysis of Financial  Condition
and Results of Operations -- Year 2000 Issue" on page ^42.

                                 USE OF PROCEEDS

         The trust will use all of the proceeds  from the sale of the  preferred
securities and common securities to purchase junior subordinated debentures from
us. We intend to use the net proceeds  from the sale of the junior  subordinated
debentures, ^which we estimate to be up to approximately $11.4 million, assuming
that the trust sells $12,000,000 of preferred securities:

          o    to make a  contribution  to the bank to fund its  operations  and
               growth, including an investment in back-office systems technology
               designed to further increase operating efficiencies;

          o    to finance growth, which may include expansion of our lending and
               investment   activities,   one  or  more   branch   acquisitions,
               acquisitions of other financial institutions,  or acquisitions of
               other financial services companies; and

          o    for general corporate purposes.

         There are no current agreements or arrangements  regarding expansion or
the ultimate  allocation of the  proceeds.  Until  opportunities  to invest the
funds in our core  business  become  available,  we may  leverage the capital by
employing an investment  strategy of purchasing  mortgage-backed  securities and
corporate bonds and funding these purchases with borrowings, in order to improve
our overall return to stockholders and help offset the cost of this capital.

                       MARKET FOR THE PREFERRED SECURITIES

         There is no existing market for the preferred securities. Following the
completion of the offering,  we anticipate that the preferred securities will be
quoted on the OTC  Bulletin  Board.  We expect that Hopper  Soliday  will make a
market in the preferred securities. Making a market may include the solicitation
of potential buyers and sellers in order to match buy and sell orders.  However,
Hopper  Soliday will not be obligated  with respect to these  efforts and it may
interrupt or discontinue any market making at any time without any notice at its
sole discretion.

         The development of an active trading market depends on the existence of
willing  buyers  and  sellers.  There is no  guarantee  that an active or liquid
public  trading  market will  develop for the  preferred  securities  or whether
continued  quotation of the preferred  securities on the OTC Bulletin Board will
be possible.  Due to the small size of the offering,  it is highly unlikely that
an active  trading
                                       17
<PAGE>

market will develop and be sustainable.  You could have difficulty  disposing of
the preferred securities,  and you should not view the preferred securities as a
short term investment. You may not be able to sell the preferred securities at a
price equal to or above the price you paid. We have not registered the preferred
securities under any state's  securities laws, and you may not be able to resell
the preferred securities without an exemption from registration under applicable
state  securities  laws. You should,  therefore,  consult your own legal counsel
prior to reselling the preferred securities.

                CONSOLIDATED RATIOS OF EARNINGS TO FIXED CHARGES

         The following table sets forth our  consolidated  ratios of earnings to
fixed charges for each of the years in the five-year  period ended June 30, 1999
and for each of the  quarterly  periods ended  September 30, 1999 and 1998.  For
purposes  of  calculating  the ratio of earnings  to fixed  charges,  we divided
consolidated  income,  before income taxes, plus fixed charges by fixed charges.
Fixed charges consist of:

          o    consolidated   interest  expense,   including   interest  on  our
               indebtedness and including or excluding interest on deposits,  as
               the case may be; and

          o    that portion of rental expense which   we   deem   representative
               of the interest factor.

<TABLE>
<CAPTION>
                                 Three Months Ended
                                   September 30,             Years Ended June 30,
                                   -------------    ---------------------------------------

                                     1999    1998    1999    1998    1997    1996    1995
                                     -----   -----   -----   -----   -----   -----   -----
<S>                                <C>     <C>     <C>     <C>     <C>     <C>     <C>
Earnings/Fixed Charges:
  Including interest
    on deposits...................   1.19x   1.20x   1.23x   1.30x   1.22x   1.22x   1.26x
  Excluding interest
    on deposits...................   1.38x   1.37x   1.45x   1.55x   1.45x   1.67x   1.66x

</TABLE>


                                       18
<PAGE>
                                 CAPITALIZATION

         The following  table presents our  consolidated  capitalization  (1) at
September 30, 1999 and (2) as adjusted to give effect to the consummation of the
offering of preferred  securities,  assuming that the trust sells $12,000,000 of
preferred securities.

<TABLE>
<CAPTION>
                                                              Actual, at
                                                           September 30, 1999     Pro Forma Consolidated
                                                         --------------------     ----------------------
                                                                   (Dollars in thousands)

<S>                                                           <C>                      <C>
Advances from Federal Home Loan Bank                             $148,997                 $148,997
Convertible subordinated debt                                       5,480                    5,480

Guaranteed preferred beneficial interests
in subordinated debt(1)                                                --                   12,000
                                                                ---------                   ------
                                                                  154,477                  166,477
                                                                ---------                  -------
STOCKHOLDERS' EQUITY:
 Preferred stock, no par value, 2,500,000
   shares authorized; 43,592 outstanding                               --                       --
 Common stock, $1.00 par value, 10,000,000
   shares authorized; 375,404 outstanding                             375                      375
Additional paid-in capital                                          8,465                    8,465
Retained earnings                                                   8,850                    8,850
Employee stock ownership plan debt                                   (100)                    (100)
Accumulated other comprehensive
   income (loss)                                                   (1,929)                  (1,929)
                                                                 --------                  -------
Total stockholders' equity                                         15,661                   15,661
                                                                 --------                  -------
Total capitalization                                            $ 170,138                 $182,138
                                                                 ========                  =======

FIRST STAR BANCORP CAPITAL
  RATIOS:
Tier 1 risk-based capital ratio                                      8.13%                   10.27%(2)
Total risk-based capital ratio                                      10.93%                   15.61%(2)
Leverage ratio                                                       4.80%                    6.20%(2)

FIRST STAR SAVINGS BANK CAPITAL
  RATIOS:
Tier 1 risk-based capital ratio                                      9.47%                   11.96%(2)
Total risk-based capital ratio                                      10.30%                   15.08%(2)
Leverage ratio                                                       5.57%                    7.18%(2)
</TABLE>


(1)  Preferred  securities  representing  beneficial  interests  in an aggregate
     principal  amount of $12,000,000 of the Junior  Subordinated  Debentures of
     First Star Bancorp.
(2)  Assumes we invest $12,000,000 of preferred securities in assets with a 100%
     risk weighting under the risk-based capital rules.


                                       19
<PAGE>
                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

         The following is our selected consolidated financial information.  This
information  is  only a  summary,  and you  should  read it  together  with  our
consolidated   financial  statements  and  notes  beginning  on  page  F-1.  The
information at September 30, 1999, and for the three months ended  September 30,
1999  and  1998  are  unaudited  and  may not be  indicative  of  results  on an
annualized basis or for any other period. In management's  opinion, we have made
all  adjustments  (consisting  only  of  normal  recurring  accruals)  that  are
necessary for a fair presentation for such periods or dates have been made.

Selected Financial Data
<TABLE>
<CAPTION>
                                                  At
                                             September 30,                         At June 30,
                                             ------------- ------------------------------------------------------------
                                                 1999         1999        1998        1997        1996        1995
                                                 ----         ----        ----        ----        ----        ----
                                                             (Dollars in thousands, except per share data)
Balance Sheet:
<S>                                           <C>         <C>         <C>         <C>         <C>         <C>
  Total assets                                 $366,492    $363,706    $315,802    $270,899    $181,582    $186,021
  Loans receivable, net                         186,581     184,264     176,386     149,476     144,299     154,420
  Securities available for sale                 159,253     160,438     123,759     103,271      24,696      13,038
  Cash and cash equivalents                       4,283       3,078       2,080       3,310       3,680       8,599
  Total deposits                                192,039     190,148     145,096     118,662     114,266     121,747
  FHLB advances                                 148,997     146,180     144,485     129,400      50,571      48,775
  Subordinated debentures                         5,480       5,480       5,480       5,480       1,480       1,480
  Total stockholders' equity                     15,661      15,476      15,113      12,015      10,570       9,112
  Book value per share, fully
    diluted(1)                                   $28.08      $27.90      $27.55      $23.55      $20.60      $18.56

Other Data

Number of:
  Loan accounts                                   3,253       3,258       3,210       3,082       3,126       3,202
  Deposit accounts                               18,976      18,616      15,967      14,436      14,079      13,341
  Offices                                             6           6           6           6           5           5
</TABLE>

- ------------------------
(1)  Adjusted for two 20% stock dividends declared during fiscal year ended June
     30, 1998.

                                       20
<PAGE>



Summary of Operations

<TABLE>
<CAPTION>
                                             Three Months
                                                Ended
                                             September 30,                       Year Ended June 30,
                                          ------------------  ----------------------------------------------------------
                                            1999      1998       1999          1998       1997         1996     1995
                                          --------  --------  ---------     ---------  ---------    ---------  ---------
                                                               (In thousands, except per share data)

<S>                                       <C>       <C>          <C>        <C>          <C>        <C>         <C>
Interest income                             $6,580    $5,952       $25,064    $21,240      $16,193    $13,379     $12,192
Interest expense                             4,562     4,164        17,380     14,610       10,406      8,907       7,890
                                             -----     -----        ------     ------       ------      -----       -----
  Net interest income                        2,018     1,788                    6,630        5,787      4,472       4,302
                                                                     7,684
Provision for loan losses                       47        98           423        385          220        244         104
                                             -----     -----        ------     ------       ------     ------      ------
  Net interest income after provision
    for loan losses                          1,971     1,690         7,261      6,245        5,567      4,228       4,198
Non-interest income                            141       160           796      1,760          720        548         581
Permanent write-down on investment
   securities                                (358)        --            --         --           --         --          --
Non-interest expenses                         897      1,001         3,974      3,582     4,036(1)      2,848       2,694
                                             -----     -----        ------     ------       ------     ------      ------

Income before income taxes                     857       849         4,083      4,423        2,251      1,928       2,085
Provision for income taxes                     296       316         1,517      1,607          742        658         766
                                             -----     -----        ------     ------       ------     ------      ------
  Net income                                   561       533         2,566(2)   2,816        1,509      1,270       1,319
                                             -----     -----        ------     ------       ------     ------      ------
Less preferred dividends                      (11)      (11)          (43)       (45)         (44)       (45)        (44)
                                             -----     -----        ------     ------       ------     ------      ------
Net income applicable to common
  stockholders                             $   550   $   522       $ 2,523  $   2,771      $ 1,465    $ 1,225     $ 1,275
                                            ======    ======        ======     ======       ======     ======      ======
Earnings per common share -- basic(3)       $ 1.49    $ 1.43       $  6.90      $7.68        $4.00      $3.30       $3.51

Earnings per common share -- diluted(3)     $ 0.83    $ 0.80       $  3.76      $4.15        $2.53      $2.48       $2.57
</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.
(2)  Excluding  the write-off of $111,000,  net of income  taxes,  related to an
     attempted merger/conversion transaction to acquire Nesquehonig Savings Bank
     that was abandoned, net income for fiscal 1999 would have been $2,631,000.
(3)  Adjusted for two 20% stock dividends declared during fiscal 1998.

                                       21
<PAGE>
Selected Financial Ratios

<TABLE>
<CAPTION>
                                                        At or For the
                                                        Three Months
                                                           Ended
                                                        September 30,                 At or For the Year Ended June 30,
                                                   ---------------------   ----------------------------------------------------
                                                       1999        1998       1999          1998    1997(2)   1996      1995
                                                       ----        ----       ----          ----    -------   ----      ----
<S>                                                <C>          <C>         <C>           <C>       <C>     <C>       <C>
      Performance Ratios:

      Return on average assets (net income
        divided by average total assets)             0.61%(6)     0.65%(6)    0.74%(1)      0.97%     0.69 %  0.63%     0.76%

      Return on average equity (net income
        divided by average equity)                  14.20(6)     13.68(6)    15.85         20.35     13.83   12.91     15.65

      Net interest rate spread                       1.98(6)      1.92(6)     1.99          2.03      2.45    2.21      2.30

      Net interest margin(3)                         2.23(6)      2.21(6)     2.25          2.32      2.71    2.51      2.52

      Efficiency ratio                              41.55(4)     51.39       46.86         42.69     50.58(5)56.73     55.17

      Asset Quality Ratios:

      Non-performing loans to total loans            0.95         1.37        1.22          1.91      2.72    2.99      1.62

      Allowance for loan losses to total             0.94         0.85        0.95          0.84      0.77    0.70      0.56
      loans

      Allowance for loan losses to
      nonperforming  loans                         100.00        62.14       77.4          43.6      27.8    23.1      33.1

      First Star Bancorp Capital Ratios:
      Average stockholders' equity to
      average assets                                 4.31         4.76        4.67          4.76      5.02    4.86      4.83

      Tier 1 risk-based capital ratio                8.13         8.54        7.92          8.88      8.81   10.34      8.80

      Total risk-based capital ratio                10.93        12.07       10.89         12.85     13.74   12.80     11.06

      Leverage ratio                                 4.80         4.46        4.72          4.93      5.22    5.75      4.90
</TABLE>
- ----------------
(1)  Such ratios include the effect of the write-off of $111,000  ($65,000 after
     income taxes) related to an attempted  merger/conversion  transaction  with
     Nesquehoning Savings Bank that was abandoned in 1999.
(2)  For 1997, return on average assets and return on average equity,  excluding
     the effect of the special  assessment to  recapitalize  the SAIF, were .90%
     and 17.99%, respectively.
(3)  Net interest income as a percentage of average interest-earning assets. (4)
     Does not include the writedown of investment securities of $358,000.
(5)  Does not  include  the  non-recurring  expense of  $745,000  for a one-time
     deposit insurance premium to recapitalize the SAIF.
(6)  Annualized.

                                       22
<PAGE>

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

General

         The intent of management's  discussion and analysis is to assist you in
understanding our financial condition and results of operations. You should read
the information in this section with our consolidated  financial  statements and
notes to the consolidated financial statements beginning on page F-1.

         Our results of operations  depend primarily on our 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
non-interest  income,  including  income from loan and deposit  account  service
charges,  gains and losses from the sale of available for sale securities and by
non-interest 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.

Financial Condition

         General.  Total  assets  increased at  September  30,  1999,  to $366.5
million from $363.7  million at June 30, 1999, an increase of $2.8  million,  or
0.8%.  Loans  receivable  increased to $186.6 million at September 30, 1999 from
$184.3  million at June 30, 1999,  an increase of $2.3 million,  or 1.2%.  Total
cash and cash  equivalents  increased to $4.3 million at September 30, 1999 from
$3.1 million at June 30, 1999, an increase of $1.2 million,  or 38.7%, due to an
increase in deposits of $1.9 million.

         Total assets  increased to $363.7 million at June 30, 1999, from $315.8
million at June 30, 1998, an increase of $47.9 million or 15.2%. The increase in
total  assets was  attributable  primarily  to an  increase  in  deposits  which
increased by $45.1 million,  or 31.1%,  to $190.2 million from $145.1 million at
June 30, 1998.  These funds were used to invest  primarily in available for sale
securities  which  increased by $36.6  million,  or 30%, to $160.4  million from
$123.8 million at June 30, 1998. Loans receivable  increased from $176.4 million
to $184.3  million,  an increase of $7.9 million,  or 4.5%.  Total cash and cash
equivalents increased to $3.1 million at June 30, 1999 from $2.1 million at June
30, 1998, an increase of $1.0 million, or 47.6%.

         Securities Available for Sale. All of our investments are classified as
"available for sale." Securities available for sale decreased slightly to $159.3
million at September  30, 1999 from $160.4  million at June 30, 1999, a decrease
of $1.1  million,  or 0.7%.  Available  for sale  securities  increased by $36.6
million,  or 30%, to $160.4 million at June 30, 1999 from $123.8 million at June
30, 1998.

         The following  table sets forth the carrying value of our  investments.
See Note 2 to our consolidated financial statements beginning on page F-1.

                                       23
<PAGE>
<TABLE>
<CAPTION>

                                               At
                                          September 30,               At June 30,
                                          -------------  -----------------------------------
                                              1999         1999          1998         1997
                                                                   (In thousands)
<S>                                       <C>          <C>           <C>          <C>
Securities Available for Sale:
U.S. Government and Federal Agencies       $  8,122     $  5,350      $ 15,763     $ 16,996
Mortgage-backed securities                   78,592       81,217        76,035       74,736
Corporate debt securities                    26,235       27,376        10,379        9,806
Trust preferred securities                   40,971       41,269        19,826           --
Marketable equity securities                  5,333        5,226         1,756        1,733
                                            -------      -------       -------      -------
Total securities available for sale        $159,253     $160,438      $123,759     $103,271
                                            =======      =======       =======      =======
</TABLE>


         The following table sets forth certain information  regarding scheduled
maturities,  carrying  values,  approximate  fair values,  and weighted  average
yields for our  investments at September 30, 1999 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 Investment
                             One Year or Less       One to Five Years    Five to Ten Years   More than Ten Years      Securities
                             ----------------       -----------------    -----------------   -------------------  ------------------
                              Carrying  Average    Carrying   Average   Carrying  Average  Carrying   Average    Carrying    Average
                                Value    Yield       Value      Yield     Value     Yield    Value     Yield      Value       Yield
                                -----    -----       -----      -----     -----     -----    -----     -----      -----       -----
                                                       (Dollars in thousands)
<S>                         <C>         <C>    <C>         <C>      <C>         <C>    <C> <C>       <C>     <C> <C>        <C>
U.S. Government and Federal
   Agencies                    $    -         -%   $ 1,964      7.50%    $ 2,011     7.30%  $  4,147      7.87%   $  8,122     7.64%
Mortgage-backed securities          -         -      2,465      6.69         946     7.10     75,181      6.16      78,592     6.19
Corporate debt securities       2,118      6.09     13,005      6.93       9,550     7.27      1,561      7.11      26,234     7.00
Trust preferred securities          -         -      1,924      5.52           -        -     39,047      7.12      40,971     7.04
Marketable equity securities        -         -                    -           -        -      5,333      5.35       5,333     5.35
                                -----               ------                ------             -------               -------
  Total investments            $2,118      6.09%   $19,358      6.80%    $12,507     7.34%  $125,269     6.32%    $159,253     6.46%
                                =====               ======                ======             =======               =======
</TABLE>

         Loans  Receivable.  Loans  receivable  increased  to $186.6  million at
September  30, 1999 from $184.3  million at June 30,  1999,  an increase of $2.3
million or 1.2%. Loans  receivable  increased to $184.3 million at June 30, 1999
from $176.4 million at June 30, 1998, an increase of $7.9 million or 4.5%.


                                       24
<PAGE>



         The  following  table sets forth  information  concerning  the types of
loans held by us, excluding loans held for sale.

<TABLE>
<CAPTION>
                            At September 30,
                         -------------------------
                                   1999
                         -------------------------
                        (Dollars in thousands)

Type of Loans:
Real Estate:
<S>                     <C>             <C>
  1-4 family                $147,743        77.44%
  Construction                 1,618         0.85
  Multi-family and
     commercial               32,696        17.14
  Commercial leases              696         0.36

Consumer Loans:
  Home equity                  6,845         3.59
  Auto loans                     303         0.16
  Other                          879         0.46
                            --------       ------

Total loans                 $190,780       100.00%
                             -------      =======
Less:
  Loans in process              (943)
  Deferred loan
     origination
     fees and costs           (1,477)
  Allowance for
    loan losses               (1,779)
                             -------
Total loans, net            $186,581
                             =======
</TABLE>

<TABLE>
<CAPTION>
                                                                  At June 30,
                      -------------------------------------------------------------------------------------------------------------
                              1999                 1998                   1997                 1996                   1995
                      --------------------- --------------------- -------------------- --------------------  ----------------------
                                             (Dollars in thousands)
<S>                   <C>       <C>        <C>           <C>       <C>        <C>      <C>         <C>       <C>         <C>
Type of Loans:
Real Estate:
  1-4 family           $147,092     78.21%  $139,864      78.04%    $123,982   81.10%   $125,418     85.40%   $126,788      78.91%
  Construction              800      0.43        110        0.06       1,231     0.80        895      0.61      12,208       7.60
  Multi-family and
     commercial          31,341     16.67     28,782       16.06      15,194     9.94      8,917      6.07       7,569       4.71
  Commercial leases         813      0.43      1,496        0.84       1,897     1.24      1,345      0.92       2,009       1.25

Consumer Loans:
  Home equity             7,059      3.75      7,905        4.41       9,349     6.12      9,071      6.18      10,735       6.68
  Auto loans                301      0.16        329        0.18         218     0.14        220      0.15         323       0.20
  Other                     656      0.35        728        0.41       1,009     0.66        983      0.67       1,042       0.65
                        -------    ------    -------     ------      -------  ------     -------    ------     -------     ------

Total loans             188,062    100.00%   179,214     100.00%     152,880  100.00%    146,849    100.00%    160,674     100.00%
                        -------   =======    -------     ======      -------  ======     -------   =======     -------    ======
Less:
  Loans in process         (605)                 (66)                   (927)               (446)               (4,180)
  Deferred loan
     origination
     fees and costs      (1,421)              (1,273)                 (1,321)             (1,090)               (1,215)
  Allowance for
    loan losses          (1,772)              (1,489)                 (1,156)             (1,014)                 (859)
                        -------              -------                 -------             -------               -------
Total loans, net       $184,264             $176,386                $149,476            $144,299              $154,420
                        =======              =======                 =======             =======               =======
</TABLE>

                                       25
<PAGE>

         The following  table  contains  information  concerning  changes in the
amount of loans held by us.
<TABLE>
<CAPTION>

                                    For the Three
                                    Months Ended                        For the Years Ended
                                      Sept. 30,                              June 30,
                                    ----------- -----------------------------------------------------
                                       1999        1999      1998       1997      1996         1995
                                    ---------   --------   --------   --------   --------   --------
                                                              (In thousands)
<S>                                <C>         <C>        <C>        <C>        <C>        <C>
Total gross loans receivable at
  beginning of period ...........   $ 188,062   $179,214   $152,880   $146,849   $160,674   $132,053
                                    ---------   --------   --------   --------   --------   --------

Loans originated:
  1 to 4 family residential .....       7,235     42,175     48,159     16,493     16,702     14,657
  Construction ..................       1,045      1,034        385      1,056        767     22,193
  Multi-family and commercial
    real estate .................       3,196     12,733     13,550      6,556      2,079      2,911
  Home equity and second
    mortgages ...................       1,507      4,211      2,733      4,522      3,662      4,766
  Other consumer ................         547        906        878      1,015        908      1,088
                                    ---------   --------   --------   --------   --------   --------
    Total loans originated ......      13,530     61,059     65,705     29,642     24,118     45,615
                                    ---------   --------   --------   --------   --------   --------

Loans securitized and repayments:
  Total loans securitized .......          --      4,028      7,034         --     10,784         --
  Loan principal repayments .....      10,812     48,183     32,337     23,611     27,159     16,994
                                    ---------   --------   --------   --------   --------   --------

  Total loans securitized and
  repayments ....................     10,812      52,211     39,371     23,611     37,943     16,994
                                    ---------   --------   --------   --------   --------   --------
  Total gross loans receivable
    at end of period ............   $ 190,780   $188,062   $179,214   $152,880   $146,849   $160,674
                                    =========   ========   ========   ========   ========   ========
</TABLE>

         The following table shows the maturity of loans (excluding  residential
mortgages of 1-4 family  residences)  outstanding as of September 30, 1999. Also
provided are the amounts due after one year  classified  according to changes in
interest rates.
<TABLE>
<CAPTION>
                                                     Due After
                                  Due Within         1 Through         Due After
                                   1 Year            5 Years            5 Years             Total
                                   ------            -------            -------             -----
                                                                        (In thousands)
<S>                                 <C>               <C>               <C>                <C>
Real Estate:
Construction                        $    -            $     -           $ 1,618            $ 1,618
Commercial Leases                      128                568                 -                696
Multi-Family and Commercial          2,316             14,217            16,163             32,696
                                     -----             ------            ------             ------
  Total                             $2,444            $14,785           $17,781            $35,010
                                     =====            =======            ======             ======
Loans Maturing After
One Year With:
  Fixed Interest Rates                                $10,696           $10,621
  Adjustable Interest Rates                             4,089             7,160
                                                       -------           ------
  Total                                               $14,785           $17,781
                                                       ======            ======
</TABLE>

         Deposits.  Deposits  increased to $192.0 million at September 30, 1999,
from $190.1  million at June 30,  1999,  an increase of $1.9 million or 1%. This
increase in deposits is concentrated  primarily in certificates of deposit which
increased by $2.5 million to $145.5 million from $143 million.

                                       26
<PAGE>
         Deposits  increased  to $190.1  million at June 30,  1999,  from $145.1
million at June 30, 1998, an increase of $45.0  million or 31.0%.  This increase
in deposits is concentrated primarily in certificates of deposit which increased
by $38.9 million to $143 million from $104.1  million,  due to our matching rate
program whereby we matched any competitors  published  interest rates on deposit
accounts.

         Regular savings, money market demand and NOW accounts constituted $46.5
million, or 24.2%, of our deposit portfolio at September 30, 1999.  Certificates
of deposit constituted $145.5 million or 75.8% of the deposit portfolio of which
$16.2 million or 8.4% of the deposit portfolio were certificates of deposit with
balances of $100,000 or more. Such deposits are offered at negotiated  rates. As
of September 30, 1999, we had $1.2 million in brokered deposits.

         At September  30, 1999 our  deposits  were  represented  by the various
types of deposit programs described below.
<TABLE>
<CAPTION>

                                                       Interest    Minimum      Balance as of         Percentage of
Category                               Term             Rate(1)     Amount    September 30, 1999     Total Deposits
- --------                               ----             -------     ------    ------------------     --------------
                                                                                (In thousands)
<S>                                  <C>                 <C>       <C>             <C>                <C>
Non-interest demand accounts           None                  0%      $ 250           $ 2,073              1.08%
NOW accounts                           None                2.10        750            13,342              6.95
Passbook and club accounts             None                2.79        100            10,875              5.66
Money market demand                    None                4.70      1,000            20,281             10.56
Certificates of Deposit:
   Fixed Term, Fixed-rate              91 Days             4.40      1,000             1,629              0.85
   Fixed Term, Fixed-rate              6-12 months         4.78      1,000            65,696             34.21
   Fixed Term, Fixed-rate              13-30 months        5.31      1,000            47,053             24.50
   Fixed Term, Fixed-rate              31-48 months        5.35      1,000             6,180              3.22
   Fixed Term, Fixed-rate              49-60 months        5.45      1,000            13,793              7.18
IRA deposits                           Various             5.45      1,000            11,117              5.79
                                                                                     -------            ------
         Total                                                                      $192,039            100.00%
                                                                                     =======            ======
</TABLE>
- -------------
(1) Interest rate offerings as of September 30, 1999.


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

<TABLE>
<CAPTION>
                     At September 30,                         At June 30,
                     ----------------         ------------------------------------------
                         1999                   1998              1997             1996
                        ---------             --------          --------         -------
                                                      (In thousands)
<S>                    <C>                   <C>               <C>              <C>
Interest Rate
   4.00% or less        $    255              $    155          $     32         $   153
   4.01-6.00%            132,091               126,547            67,255          68,062
   6.01-8.00%             13,071                16,088            36,532          16,167
   8.01% or more              51                   240               242           1,057
                         -------               -------           -------          ------
       Total            $145,468              $143,030          $104,061         $85,439
                         =======               =======           =======          ======
</TABLE>


                                       27

<PAGE>



         The  following  table sets forth the amount and  maturities of our time
deposits classified by interest rate at September 30, 1999.
<TABLE>
<CAPTION>
                                                         Amount Due
                        -----------------------------------------------------------------------------
                                                                             After
Interest Rate            Sept. 30,       Sept. 30,        Sept. 30,         Sept. 30,
                           2000            2001              2002             2003             Total
                           ----            ----              ----             ----             -----
                                                       (In thousands)
<S>                    <C>              <C>                <C>             <C>             <C>
4.00% or less           $   254          $     -            $    -           $    1          $    255
4.01-6.00%               92,354           31,785             2,633            5,319           132,091
6.01-8.00%                6,590            2,815             2,755              911            13,071
8.01 or more                 51                -                 -                -                51
                         ------           ------             -----            -----           -------
  Total                 $99,249          $34,600            $5,388           $6,231          $145,468
                         ======           ======             =====            =====           =======
</TABLE>

         The  following  table  indicates  the  amount  of our  certificates  of
deposits of $100,000 or more by time  remaining  until  maturity as of September
30, 1999.
                                         Certificates
Maturity Period                          of Deposits
- ---------------                          -----------
                                        (In thousands)

Within three months                       $ 4,278
Three through six months                    4,175
Six through twelve months                   3,521
Over twelve months                          4,238
                                           ------
                                          $16,212
                                          =======

         Borrowings.  Advances  from the  Federal  Home Loan Bank  increased  to
$148.9  million at September 30, 1999,  from $146.2 million at June 30, 1999, an
increase  of $2.7  million or 1.8%.  Advances  from the  Federal  Home Loan Bank
increased to $146.2  million at June 30, 1999,  from $144.5  million at June 30,
1998, an increase of $1.7 million or 1.2%. In addition to providing  funding for
our lending  activities,  we utilize advances from the Federal Home Loan Bank to
purchase investment  securities,  taking advantage of the spread to increase net
interest income.

                                       28

<PAGE>



         The following table sets forth the terms of our short-term Federal Home
Loan Bank advances.
<TABLE>
<CAPTION>

                                                           During the
                                                           Three Months                     During the
                                                        Ended September 30,             Year Ended June 30
                                                        -------------------  -----------------------------------------
                                                                1999           1999           1998            1997
                                                              -------         ------         ------          ------
                                                                         (Dollars in thousands)
<S>                                                          <C>             <C>            <C>             <C>
Average balance outstanding                                   $ 8,667         $5,367         $9,625          $4,833
Maximum balance at end of any month                            11,000         20,000         18,000          24,000
Balance outstanding end of period                               6,000         11,000         11,000          24,000
Weighted average rate during period                             5.56%          5.58%          5.92%           6.03%
Weighted average rate at end of period                          5.63%          5.11%          5.91%           6.26%
</TABLE>

         We also have  outstanding  $5,480,000 in subordinated  debentures.  See
"Business  of First Star  Bancorp,  Inc. and First Star Savings Bank - Source of
Funds - Subordinated Debentures."

         Stockholders'  Equity.  Stockholders' equity increased to $15.7 million
at September  30,  1999,  from $15.5  million at June 30,  1999,  an increase of
$200,000  and or 1.3%.  The increase is mainly  attributable  to net income from
operations,  which was partially  offset by a decrease in the unrealized gain on
securities available for sale.

         Stockholders'  equity increased to $15.5 million at June 30, 1999, from
$15.1 million at June 30, 1998, an increase of  approximately  $400,000 or 2.6%.
The  increase is mainly  attributable  to net income from  operations  which was
substantially  offset  by an  increase  in the  unrealized  loss  on  securities
available for sale, due to an increase in market rates of interest.

Results of Operations for the Three Months Ended September 30, 1999 and 1998

         Net Income.  Net income for the three months ended  September  30, 1999
and 1998 totaled $561,000 and $533,000  respectively,  an increase of $28,000 or
5.25%.  This increase  from  September  30, 1998 was mainly  attributable  to an
increase  of  $230,000  in net  interest  income and a decrease  of  $104,000 in
operating  expenses,  partially  offset by a permanent  write-down on investment
securities  issued by Singer Co., of $358,000,  due to the  bankruptcy of Singer
Co. See "Results of Operations for the Fiscal Years Ended June 30, 1999 and 1998
- -- Results of Operations" and "-- Other Income."

         Net Interest  Income.  Net  interest  income for the three months ended
September 30, 1999 increased by $230,000 to $2 million from $1.8 million for the
three months ended September 30, 1998.

         Total Interest  Income.  For the three months ended September 30, 1999,
total  interest  income  increased to $6.6 million from $6 million for the three
months ended  September 30, 1998.  This increase of $600,000 or 10% is primarily
due to an increase in income on  securities  of $338,000 to $2.7 million for the
three  months  ended  September  30, 1999 from $2.4 million for the three months
ended  September  30,  1998  due  to an  increase  in  the  average  balance  of
securities.


                                       29
<PAGE>
         Total  Interest  Expense.  Total  interest  expense  increased  to $4.6
million for the three months ended  September 30, 1999 from $4.2 million for the
three months ended  September 30, 1998.  The two  components  of total  interest
expense are  interest  on  deposits  and  interest  on  borrowings.  Interest on
deposits  increased by $442,000 for the three months ended September 30, 1999 to
$2.3 million from $1.9 million for the three months ended September 30, 1998 due
to increased deposits. Interest on borrowings decreased by $44,000 for the three
months ended  September 30, 1998 to $2.2 million from $2.3 million for the three
months ended September 30, 1998.

         Provision  For Loan Losses.  The  provision for loan losses was $47,000
for the three months ended  September  30, 1999,  as compared to $98,000 for the
three months ended  September 30, 1998. 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 0.94% of loans outstanding at September 30, 1999 as compared to 0.95%
of loans outstanding at June 30, 1999.

         Other Income.  During the three months ended September 30, 1999,  other
income (loss)  decreased to ($217,000)  from $160,000 for the three months ended
September 30, 1998. We recorded an impairment  loss in our securities  available
for sale portfolio of $358,000  during the three months ended September 30, 1999
due to a write-down of Singer Co. bonds  following the  bankruptcy of Singer Co.
See "Results of Operations  for the Fiscal Years Ended June 30, 1999 and 1998 --
Other Income."

         Operating  Expenses.  Total operating  expenses  decreased  $104,000 or
10.4% to $897,000 for the three months ended  September 30, 1999, as compared to
$1,001,000 for the three months ended September 30, 1998.  Management  continues
to monitor  expenses and eliminate  unnecessary  expenses,  where possible.  The
ratio of operating expense to average assets continues to be low compared to our
peer banks,  at an annualized  ratio of 1.00% and the  efficiency  ratio for the
three months ended September 30, 1999 is 41.55%.

Results of Operations for the Fiscal Years Ended June 30, 1999 and 1998

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

         Like most  savings  banks,  our  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 our assets  consist of fixed rate  loans,  increases  in
interest costs will result in a decline in our net interest income.

         Results of  Operations.  We recorded net income of  $2,566,000  for the
fiscal  year  ended  June  30,  1999,  representing  an 8.9%  decrease  from the
$2,816,000  net income  recorded  for the fiscal year ended June 30,  1998.  The
decrease from June 30, 1998, is mainly attributable to a decrease of $995,000 in
the gains  realized  on the sale of  securities  and an  increase of $392,000 in
other  expense  which was  partially  offset by an increase of $1,054,000 in net
interest income.

                                       30
<PAGE>



         Our  securities  available for sale portfolio  includes  corporate debt
securities  issued by Singer  Co.  Singer Co. is most  recognized  as a maker of
sewing machines  throughout the world.  On September 13, 1999,  Singer filed for
Chapter 11 bankruptcy protection. At September 30, 1999, we wrote the bonds down
to their estimated fair value of $95,000, resulting in a reduction in net income
for the quarter of  $222,000,  net of income tax  benefits of  $136,000.  See "-
Other Income."

         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 and
securities, and interest we pay on our interest-bearing  liabilities,  primarily
deposits and borrowings from the Federal Home Loan Bank.

         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.  Net interest income increased $1.1 million or 15.9% for the fiscal
year ended June 30, 1999.  Although the average balances increased during fiscal
1999 and 1998,  our net interest  rate spread and net interest  margin  remained
relatively stable, decreasing four and seven basis points, respectively.

         Total Interest  Income.  For the fiscal year ended June 30, 1999, total
interest  income  increased to $25.1  million from $21.2 million for fiscal year
ended  June  30,  1998.  This  increase  of $3.9  million  or 18.4% is due to an
increase  in income on loans  receivable  to $14.4  million  for the fiscal year
ended June 30, 1999 as compared to $13.2  million for the fiscal year ended June
30, 1998 and to an increase in income on investment  securities to $10.5 million
for fiscal 1999 from $7.9 million for fiscal 1998.  During the same time periods
the average  balance on loans  receivable  increased by $16.2  million to $184.1
million  for the fiscal  year ended June 30,  1999 from  $167.9  million for the
fiscal  year  ended  June  30,  1998,  and the  average  balance  on  investment
securities  increased  by $39.0  million to $157.0  million for fiscal 1999 from
$118.0 million for fiscal 1998.

         Total  Interest  Expense.  Total  interest  expense  increased to $17.4
million  for the  fiscal  year ended June 30,  1999 from $14.6  million  for the
fiscal year ended June 30, 1998. The two  components of total  interest  expense
are  interest on deposits,  which  increased by $1.8 million for the fiscal year
ended June 30, 1999 to $8.4  million from $6.6 million for the fiscal year ended
June 30, 1998 and interest on borrowings,  which increased by $1 million for the
fiscal year ended June 30, 1998 to $8.9 million from $7.9 million for the fiscal
year ended June 30, 1998.

         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.

         The  provision  for loan losses was  $423,000 for the fiscal year ended
June 30, 1999,  as compared to $385,000 for the fiscal year ended June 30, 1998.
The amount  charged to operations  and the related  balance in the allowance for
loan losses is based on periodic reviews of the portfolio by management.  At its
current  level,  the  allowance  for  loan  losses  represents  0.95%  of  loans
outstanding  at June 30, 1999 as compared to 0.84% of loans  outstanding at June
30, 1998.


                                       31
<PAGE>

         Other Income. Included in other income are loan servicing income, gains
or losses on sales of  securities  available for sale,  and other  miscellaneous
sources of operating income.

         During the fiscal year ended June 30, 1999,  other income  decreased to
$796,000 from  $1,760,000  for the fiscal year ended June 30, 1998. The decrease
was mainly  attributable  to a decrease  in the amount of gains  realized on the
sale of  securities  which was  $156,000 for the fiscal year ended June 30, 1999
and $1,151,000  for the fiscal year ended June 30, 1998.  Also included in other
income  were gains  realized  on the sale of real  estate  owned of $77,000  and
$101,000 for the fiscal years ended June 30, 1999 and 1998, respectively.

         We recorded an  impairment  loss in our  securities  available for sale
portfolio of $358,000  during the quarter  ended  September  30, 1999 due to the
bankruptcy of Singer Co. as previously  discussed.  See "- Results of Operations
for the Three Months Ended September 30, 1999 and 1998."

         Operating  Expenses.  Total operating  expenses  increased  $392,000 or
10.9% to  $3,974,000  for the fiscal  year ended June 30,  1999,  as compared to
$3,582,000 for the fiscal year ended June 30, 1998.

         The primary  component of operating  expenses was salaries and employee
benefits which increased $337,000 or 18.1% to $2,202,000 from $1,865,000 for the
fiscal year ended June 30, 1998.  Also included in 1999 was one-time  charge off
of $111,000,  net of income  taxes,  relating to the canceled  merger/conversion
with  Nesquehonig  Savings  Bank.  Management  continues  to  monitor  operating
expenses and reduce or eliminate  such  expenses  where  possible.  The ratio of
operating  expense to average  assets for fiscal  1999 and fiscal 1998 was 1.15%
and  1.23%   respectively.   Excluding   expenses   related  to  the   attempted
merger/conversion  with  Nesquehonig  Savings  Bank of  $111,000,  the  ratio of
operating expense to average assets for fiscal 1999 would be 1.12%.

Comparison  of  Operating  Results for the Fiscal  Years Ended June 30, 1998 and
1997

         Results of  Operations.  We recorded net income of  $2,816,000  for the
fiscal  year  ended  June  30,  1998,  representing  a 86.6%  increase  from the
$1,509,000  net income  recorded  for the fiscal year ended June 30,  1997.  The
increase from June 30, 1997, is mainly  attributable  to an increase of $843,000
in  net  interest  income,  an  increase  in  gains  realized  on  the  sale  of
mortgage-backed  securities  of  $804,000  and a decrease  of  $454,000 in total
operating expenses as a result of the $745,000 SAIF assessment in 1997.

         Net Interest Income.  Net interest income  increased  $843,000 or 14.6%
due to an  increase  in the  average  balances,  despite  decreases  in the  net
interest   rate  spread  and  interest   margin  of  42  and  39  basis  points,
respectively.

         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 $13.2 million for the fiscal year
ended June 30, 1998 as compared to $11.9  million for the fiscal year ended June
30, 1997 and to an increase in income on  investment  securities to $8.0 million
for fiscal 1998 from $4.4 million for fiscal 1997.  During the same time periods
the average  balance on loans  receivable  increased by $17.3  million to $167.9
million  for the fiscal  year ended June 30,  1998 from  $150.6  million for the
fiscal  year  ended

                                       32
<PAGE>

June 30, 1997,  and the average  balance on investment  securities  increased by
$54.8  million to $118.0  million for fiscal 1998 from $63.2  million for fiscal
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.  These increases are  attributable to increases
in the volume of both deposits and borrowings as described previously as well as
an increase in the cost of deposits and  borrowings due to an increase in market
rates of interest.

         Provision  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  losses  based on  periodic  reviews of the
portfolio by  management.  The  allowance for loan losses  represented  0.84% of
loans  outstanding at June 30, 1998 as compared to 0.76% of loans outstanding at
June 30,  1997.  This  increase  of $165,000  is a result of  increased  lending
activity during the fiscal year ended June 30, 1998.

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

         During the fiscal year ended June 30, 1998,  other income  increased to
$1,760,000  from $720,000 for the fiscal year ended June 30, 1997.  The increase
is mainly  attributable to increases in the amount of gains realized on the sale
of  mortgage-backed  and  investment  securities  which were  $1,151,000 for the
fiscal year ended June 30, 1998 and  $283,000 for the fiscal year ended June 30,
1997.  Also  included in other  income  were gains  realized on the sale of real
estate  owned of $101,000  and $73,000 for the fiscal  years ended June 30, 1998
and 1997,  respectively.  Loan servicing income increased by $59,000 to $285,000
for fiscal year ended June 30, 1998 from $226,000 for fiscal year ended June 30,
1997 primarily attributable to an increase in the loan volume serviced.

         Operating  Expenses.  Total operating  expenses  decreased  $454,000 or
11.3% to  $3,582,000  for the fiscal  year ended June 30,  1998,  as compared to
$4,036,000 for the fiscal year ended June 30, 1997.

         The primary  component of operating  expenses was salaries and employee
benefits which increased $276,000 or 17.3% to $1,865,000 from $1,589,000 for the
fiscal year ended June 30,  1997.  In  addition,  total  bonuses  paid to senior
executive  officers  increased  $67,000 or 137% to $116,000 from $49,000 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  $745,000  levied on  September  30,  1996  against  all SAIF  member
financial  institutions to recapitalize the SAIF fund.  Management  continues to
monitor  operating  expenses  and to reduce or  eliminate  such  expenses  where
possible.  The ratio of operating  expense to average assets for fiscal 1998 and
fiscal 1997 was 1.23% and 1.86%, respectively.

                                       33
<PAGE>
Average  Balance  Sheet.  The  following  table sets forth  certain  information
relating to our average  balance  sheet and reflects the average yield on assets
and average cost of liabilities for the periods indicated.  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>

                                                                  Three Months Ended September 30,
                                                ------------------------------------------------------------------
                                                             1999                               1998
                                                --------------------------------- --------------------------------
                                                           Interest       Average             Interest   Average
                                                Average     Income/       Yield/    Average    Income/   Yield/
                                                Balance     Expense       Cost(5)   Balance    Expense   Cost(5)
                                                -------     -------       -------   -------    -------   -------
<S>                                          <C>          <C>            <C>      <C>        <C>         <C>
         Assets                                                    (Dollars in thousands)
         Interest-earning assets:
          Loans receivable(1)                   $188,358     $3,836         8.15%    178,497    3,564       7.99%
         Investment and mortgage-backed
            securities(2)                        172,826      2,744         6.35     144,481    2,388       6.61
                                                              -----                             -----
           Total interest-earning assets         361,184      6,580         7.29%    322,978    5,952       7.37%
         Non-interest-earning assets               5,247                               4,656
                                                 -------                             -------
           Total assets                         $366,431                            $327,634
                                                 =======                             =======
         Liabilities and
         Stockholders'
         Equity
         Interest-bearing liabilities:
         NOW accounts .                         $ 14,443         93         2.58%     13,698       80       2.34%
         Passbook and club accounts               11,327         78         2.75      11,419       77       2.70
         Money market demand accounts             20,207        228         4.51      15,756      186       4.72
         Certificates of deposit                 145,212      1,924         5.30     108,495    1,538       5.67
         Short-term and
         long-term                               152,524      2,239         5.87     156,061    2,283       5.85
                                                 -------      -----                  -------    -----
         Total interest-bearing liabilities      343,713      4,562         5.31%    305,429    4,164       5.45%
                                                 -------      -----                  -------    -----

         Non-interest-bearing liabilities          6,911                               6,616
                                                   -----                               -----
           Total liabilities                     350,624                             312,045
         Stockholders' equity                     15,807                              15,589
                                                  ------                              ------
           Total liabilities and
             stockholders' equity               $366,431                            $327,634
                                                 =======                             =======
         Net interest income                                $ 2,018                           $ 1,788
                                                             ======                           =======
         Interest rate spread(3)                                            1.98%                           1.92%
                                                                            ====                            ====
         Net interest margin(4)                                             2.23%                           2.21%
                                                                            ====                            ====
         Ratio of average interest-earning
           assets to average
           interest-bearing liabilities                                   105.08%                         105.75%
                                                                          ======                          ======
</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.
(5)  Annualized.

                                       34
<PAGE>
Average  Balance  Sheet.  The  following  table sets forth  certain  information
relating to our average  balance  sheet and reflects the average yield on assets
and average cost of liabilities for the periods indicated.  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>
                                                                          Year Ended June 30,
                                   -------------------------------------------------------------------------------------------------
                                                  1999                            1998                              1997
                                   -------------------------------   ------------------------------   ------------------------------
                                                Interest   Average               Interest   Average               Interest   Average
                                     Average     Income/   Yield/     Average     Income/    Yield/    Average     Income/   Yield/
                                     Balance     Expense    Cost      Balance     Expense     Cost     Balance     Expense    Cost
                                     -------     -------    ----      -------     -------     ----     -------     -------    ----
<S>              <C>                   <C>         <C>      <C>      <C>          <C>       <C>        <C>         <C>      <C>
Assets                                                                   (Dollars in thousands)
Interest-earning assets:
 Loans receivable(1)                   $184,068    $14,358     7.80%    $167,876    $13,234     7.88%    $150,633    $11,852   7.87%
 Investment and mortgage-backed
   securities(2)                        156,991     10,706     6.82      117,985      8,006     6.78       63,217      4,341   6.87
                                      ---------     ------             ---------      -----              --------     ------
  Total interest-earning assets         341,059     25,064     7.35      285,861     21,240     7.43      213,850     16,193   7.57
Non-interest-earning assets               5,903                            4,613                            3,453
                                        -------                          -------                          -------
  Total assets                         $346,962                         $290,474                         $217,303
                                        =======                          =======                          =======
Liabilities and
  Stockholders' Equity
Interest-bearing liabilities:
NOW accounts                          $  13,832      $ 320     2.31%   $  12,823      $ 311     2.43%   $  12,552      $ 267   2.13%
Passbook and club accounts               11,369        306     2.69       10,427        283     2.71       10,029        278   2.78
Money market demand accounts             17,570        788     4.48       12,986        572     4.41        9,991        420   4.20
Certificates of deposit                 128,683      7,028     5.46       96,075      5,472     5.69       81,745      4,504   5.51
Short-term and
  long-term borrowings                  152,627      8,938     5.86      138,339      7,972     5.76       88,744      4,937   5.56
                                      ---------     ------             ---------    -------               -------     ------
Total interest-bearing liabilities      324,081     17,380     5.36%     270,650     14,610     5.40%     203,061     10,406   5.12%
                                      ---------     ------               -------     ------               -------     ------

Non-interest-bearing liabilities          6,692                            5,984                            3,328
                                        -------                            -----                          -------
  Total liabilities                     330,773                          276,634                          206,389
Stockholders' equity                     16,189                           13,840                           10,914
                                       --------                           ------                           ------
  Total liabilities and
    stockholders' equity               $346,962                         $290,474                         $217,303
                                        =======                          =======                          =======

Net interest income                                $ 7,684                         $  6,630                         $  5,787
                                                    ======                          =======                          =======
Interest rate spread(3)                                        1.99%                            2.03%                          2.45%
                                                             ======                             ====                           ====

Net interest margin(4)                                         2.25%                            2.32%                          2.71%
                                                             ======                             ====                           ====

Ratio of average interest-earning
  assets to average
  interest-bearing liabilities                               105.24%                          105.62%                        105.31%
                                                            =======                         ========                       ========

</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.

                                       35
<PAGE>
Rate/Volume Analysis

         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;  (ii)
changes in rates; (iii) changes in rate and volume.

<TABLE>
<CAPTION>
                                            Three Months Ended September 30,
                                                  1999 vs. 1998
                                                  Increase/(Decrease)
                                                       Due to
                                         ---------------------------------------
                                                               Rate/
                                           Volume    Rate      Volume    Total
                                         --------- --------- --------  ---------

<S>                                          <C>     <C>       <C>        <C>
Interest-earning assets:
  Loans receivable                           $197    $  71      $  4       $272
  Investment and mortgage-backed
      securities                              468      (94)      (18)       356
                                            -----     ----      ----        ---
     Total interest-earning assets            665      (23)      (14)       628
                                            -----      ---       ---        ---

Interest-bearing liabilities:
  NOW and money market deposits                47        7         1         55
  Savings and certificate accounts            494      (87)      (20)       387
  Short-term and long-term
      borrowings                              (52)       8         -        (44)
                                            -----      ---       ---        ---
     Total interest-bearing liabilities       489      (72)      (19)       398
                                            -----      ---       ---        ---

Increase (decrease) in net interest
     income                                  $176    $  49      $  5       $230
                                              ===     =====      ====       ===
</TABLE>

<TABLE>
<CAPTION>
                                                  Year Ended June 30,                     Year Ended June 30,
                                                  1999 vs. 1998                           1998 vs. 1997
                                                  Increase/(Decrease)                     Increase/(Decrease)
                                                       Due to                                  Due to
                                         -------------------------------------  -------------------------------------
                                                               Rate/                                 Rate/
                                         Volume     Rate      Volume    Total   Volume    Rate      Volume    Total
                                         --------- --------- -------   -------  -------- -------   --------  --------
                                                                         (In thousands)
<S>                                      <C>      <C>       <C>       <C>      <C>      <C>       <C>       <C>
Interest-earning assets:
  Loans receivable                        $1,276   $ (134)   $  (18)   $1,124   $1,357   $   15    $   10    $1,382
  Investment and mortgage-backed
      securities                           2,645       47         8     2,700    3,763      (57)      (41)    3,665
                                          ------   ------    ------    ------   ------   ------    ------    ------
     Total interest-earning assets         3,921      (87)      (10)    3,824    5,120      (42)      (31)    5,047
                                          ------   ------    ------    ------   ------   ------    ------    ------

Interest-bearing liabilities:
  NOW and money market deposits              191       28         6       225      100       83        13       196
  Savings and certificate accounts         1,812     (170)      (63)    1,579      767      174        32       973
  Short-term and long-term
      borrowings                             823      138         5       966    2,757      177       101     3,035
                                          ------   ------    ------    ------   ------   ------    ------    ------
     Total interest-bearing liabilities    2,826       (4)      (52)    2,770    3,624      434       146     4,204
                                          ------   ------    ------    ------   ------   ------    ------    ------

Increase (decrease) in net interest
     income                               $1,095   $  (83)   $   42    $1,054   $1,496   $ (476)   $ (177)   $  843
                                          ======   ======    ======    ======   ======   ======    ======    ======
</TABLE>

                                       36
<PAGE>

Interest Rate Risk

         Because the  majority of our assets and  liabilities  are  sensitive to
changes in interest rates,  our most significant form of market risk is interest
rate risk.  Our 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.

         We are  vulnerable to an increase in interest  rates to the extent that
interest-bearing    liabilities    mature   or   reprice   more   rapidly   than
interest-earning   assets.  In  the  current  market,  we  primarily   originate
long-term,  fixed rate loans secured by  single-family  residences.  Our primary
source of funds has been deposits with substantially  shorter maturities.  While
having   interest-bearing   liabilities   that  reprice  more   frequently  than
interest-earning  assets is generally beneficial to net interest income during a
period of declining interest rates, this type of an asset/liability  mismatch is
generally detrimental during periods of rising interest rates.

         Our Board of  Directors  reviews our asset and  liability  policy 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.

         To manage the interest  rate risk on our mortgage  loan  portfolio,  we
emphasize the  origination  of  adjustable-rate  loans and sell a portion of our
fixed-rate  mortgage  loan  originations.  At  June  30,  1999,  adjustable-rate
mortgage  loans totaled $58.0 million or 30.9% of our total loan  portfolio.  To
manage  interest  rate risk, we also maintain a portfolio of liquid assets which
includes  investment  securities  and  mortgage-backed  securities.  Maintaining
liquid  assets,  however,  tends to reduce  potential net income  because liquid
assets usually provide a lower yield than other  interest-earning  assets. As an
asset/liability  management  tool, we may use alternative  sources of funding if
deposit pricing in our local market area is not acceptable.

         Net Portfolio Value. We utilize various  asset/liability models to help
us monitor our sensitivity to changes in interest  rates,  notably net portfolio
value ("NPV")  analysis.  NPV is the  difference  between  incoming and outgoing
discounted cash flows from assets, liabilities, and off-balance sheet contracts.
Our  interest  rate  risk is  measured  as the  change to its NPV as a result of
hypothetical  100-400 basis point changes in market interest rates. We calculate
the NPV quarterly.  The following table presents our NPV at June 30, 1999. As of
September 30, 1999, there were no significant changes to our interest rate risk.

                                       37
<PAGE>
<TABLE>
<CAPTION>
             Changes
           in Market                                       $           %
      Interest Rates        NPV Amount                  Change   Change in NPV   NPV Ratio(1)
      --------------        ----------         ---------------- --------------- -------------
      (basis points) (Dollars in thousands)
<S>           <C>           <C>                      <C>          <C>             <C>
                +400             964                   -22,443      -95.9            0.29%
                +300           8,063                   -15,374      -65.6            2.38%
                +200          13,816                    -9,620      -41.0            3.98%
                +100          19,008                    -4,429      -18.9            5.34%
                   0          23,437                     --           --             6.44%
                -100          26,704                     3,267       13.9            7.19%
                -200          26,758                     3,321       14.2            7.10%
                -300          26,134                     2,697       11.5            6.84%
                -400          26,802                     3,365       14.4            6.89%
</TABLE>

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

         Net Interest Income. The following table presents the effect on our net
interest  income as a result of  hypothetical  100-400  basis  point  changes in
market interest rates at June 30, 1999. As of September 30, 1999,  there were no
significant changes to the hypothetical effect on our net interest income.

      Changes
     in Market               $ Change in              % Change in
   Interest Rates        Net Interest Income      Net Interest Income
   --------------        -------------------      -------------------
   (basis points)      (Dollars in thousands)
         +400                  -3,758                   -44.0
         +300                  -2,565                   -30.0
         +200                  -1,445                   -16.9
         +100                    -416                    -4.9
            0                      --                      --
         -100                    -603                    -7.1
         -200                  -1,114                   -13.0
         -300                  -1,444                   -16.9
         -400                  -1,555                   -18.2


                                       38
<PAGE>

         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.

Non-Performing Assets

         We place all loans that are 90 days or more delinquent,  or sooner,  if
the collection of principal or interest becomes doubtful, on non-accrual status.
At June 30,  1999,  our  non-performing  assets were $3.3 million as compared to
$4.5 million at June 30, 1998, a decrease of $1,200,000  or 26.7%.  The ratio of
non-performing  assets to total  assets was 0.90% at June 30,  1999  compared to
1.44% at June 30, 1998.

         At  September  30, 1999 our  non-performing  assets  were $2.8  million
compared to $3.3  million at June 30,  1999, a decrease of $489,000 or 15.0% due
to a decline in  delinquent  loans due to increased  collection  activity and an
increase  in the  transfer  of  delinquent  loans to real  estate  owned and the
increased  sale of said real  estate  owned.  The  following  table  sets  forth
information  regarding  non-performing  loans and real estate  owned,  as of the
dates  indicated.  For the quarter  ended  September  30, 1999 and for that year
ended June 30,  1999,  interest  income  that would have been  recorded on loans
accounted for on a nonaccrual  basis under the original  terms of such loans was
immaterial.

                                       39
<PAGE>
<TABLE>
<CAPTION>
                                                 At September 30,                At June 30,
                                                                    ----------------------------------
                                                1999     1999      1998       1997      1996      1995
                                                ----     ----      ----       ----      ----      ----
                                                                            (Dollars in thousands)
<S>                                          <C>       <C>       <C>       <C>       <C>       <C>
Non-performing loans:
Mortgage loans:
  1-4 family residential real estate           $1,447    $1,954    $2,645    $3,166    $3,689    $2,206
  Construction                                     --        --        --        --       106       106
  Multi-family                                     --        --       336       336        --        33
Commercial loans and leases                       315       302       334       333       333        --
Consumer loans:
  Home equity                                      16        28       100       287       174       180
  Other consumer                                   --         5        --        41        90        76
                                               ------    ------    ------    ------    ------    ------
Total non-performing loans                      1,778     2,289     3,415     4,163     4,392     2,601
Real estate owned                                 991       969     1,129       767       259       506
                                               ------    ------    ------    ------    ------    ------
Total non-performing assets                    $2,769    $3,258    $4,544    $4,930    $4,651    $3,107
                                                =====     =====     =====     =====     =====     =====

Total non-performing loans to total loans        0.95%     1.22%     1.91%     2.72%     2.99%     1.62%
Total non-performing assets to
  total assets                                   0.76%     0.90%     1.44%     1.82%     2.56%     1.67%

</TABLE>

         Real estate owned consists of properties acquired by foreclosure and is
stated at fair value less cost to sell at the date of  acquisition.  Real estate
owned  decreased to $969,000 at June 30, 1999, from $1,129,000 at June 30, 1998.
At September  30, 1999,  real estate owned was $991,000 and  consisted of twelve
single-family  dwelling units and one multi-family dwelling unit. Eight of these
properties   are  located  in  the  Pocono   Mountains   area  of   Northeastern
Pennsylvania.

Liquidity and Capital Resources

         We have 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.  The obligations
associated with the preferred securities issued in this offering will add to the
level of  liquidity  we will need to  maintain.  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.


                                       40
<PAGE>



         As a member of the Federal  Home Loan Bank  System,  we may borrow from
the  Federal  Home  Loan Bank of  Pittsburgh.  At  September  30,  1999,  we had
outstanding from the Federal Home Loan Bank of Pittsburgh advances equal to $149
million as  compared to $146.2  million at June 30,  1999 and $144.5  million in
outstanding  advances at June 30, 1998. Such borrowings,  as a percentage of our
total assets,  equaled  40.7% at September 30, 1999,  40.2% at June 30, 1999 and
45.8% at June 30, 1998. Within certain guidelines,  the policies of Federal Home
Loan Bank of Pittsburgh  are flexible with respect to the borrowing  limits of a
member  institution.  At September 30, 1999, our maximum borrowing  capacity was
approximately $203.7 million.

         At September 30, 1999, we had outstanding loan  commitments,  including
undisbursed  lines of credit of  approximately  $8.2  million.  We believe  that
normal cash flow from principal and interest payments on our loan portfolio will
be sufficient to meet these loan commitments.  No other significant  commitments
existed at September 30, 1999.

         Regulatory  Capital.  First Star Savings 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 1
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  September  30,  1999,  as  compared  to  the  minimum   regulatory   capital
requirements imposed on us by the FDIC.

                                                            Amount  Percentage
                                                            ------  ----------
                                                          (Dollars in thousands)
Leverage Ratio:
  Actual capital .......................................   $20,237       5.57%
  Regulatory requirement ...............................    14,543       4.00
                                                           -------      -----
  Excess ...............................................   $ 5,694       1.57%
                                                           =======      =====

Tier 1 Risk-Based Capital:
  Actual Capital .......................................   $20,237       9.47%
  Regulatory requirement ...............................     8,544       4.00
                                                           -------      -----
  Excess ...............................................   $11,693       5.47%
                                                           =======      =====

Total Risk-Based Capital:
  Actual Capital .......................................   $22,016      10.30%
  Regulatory requirement ...............................    17,087       8.00
                                                           -------      -----
  Excess ...............................................   $ 4,929       2.30%
                                                           =======      =====

For First Star Bancorp's capital ratios, see "Capitalization."

                                       41
<PAGE>
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 Issue

         Rapid and accurate data processing is essential to our operations. Many
computer  programs  that can only  distinguish  the final two digits of the year
entered (a common  programming  practice  in prior  years) are  expected to read
entries for the year 2000 as the year 1900 or as zero and incorrectly attempt to
compute payment, interest, delinquency and other data.

         The following  discussion of the  implications of the year 2000 problem
for us contains a number of forward-looking statements. These statements reflect
our best  current  estimates,  which were based on  numerous  assumptions  about
future events, including the continued availability of various resources,   such
as telecommunications capability, electrical power, data processing services and
programmers  and other systems  personnel,  and   representations  received from
third party service providers and other third parties. There can be no guarantee
that these estimates,  including year 2000 costs,  will be achieved,  and actual
results  could  cause our  estimates  and the  impact of the year 2000  issue to
differ  materially  from what is  described  in the  forward-looking  statements
contained in the following  discussion.  Factors that could cause actual results
to  differ  from our  expectations  of how year 2000  will  affect  us  include
uncertainties in the cost of hardware and software, the availability and cost of
programmers and other systems personnel,  inaccurate or incomplete  execution of
the phases,  ineffective  remediation of computer code, the  unpredictability of
consumer  behavior,  and whether our customers,  vendors,  competitors and other
third parties effectively address the year 2000 issues.

         Year 2000 issues expose us to a number of risks,  any one of which,  if
realized,  could  have a material  adverse  effect on our  business,  results of
operations or financial condition.  These risks include the possibility that, to
the extent certain vendors fail to adequately  address year 2000 issues,  we may
suffer  disruptions  in  important   services  on  which  we  depend,   such  as
telecommunications, electrical power and data processing. Year 2000 issues could
affect our liquidity if customer  withdrawals in  anticipation  of the year 2000
are greater than  expected or if our lenders are unable to provide us with funds
when and as needed by us. Year 2000 issues also created  additional  credit risk
to our insofar as the failure of our customers and  counterparties to adequately
address year 2000 issues could increase the likelihood  that these customers and
counterparties  become  delinquent  or  default on their  obligations  to us. In
addition to increasing  our risk exposure to problem loans,  credit losses,  and
liquidity  problems,  year 2000 issues expose us to increased risk of litigation
losses and expenses relating to the foregoing.


                                       42
<PAGE>

         We  place a high  degree  of  reliance  on  computer  systems  of third
parties,  such as customers,  suppliers,  and other  financial and  governmental
institutions. Although we are assessing the readiness of these third parties and
preparing contingency plans, there can be no guarantee that the failure of these
third  parties to modify their systems in advance of December 31, 1999 would not
have a material adverse affect on us.

         Our year 2000 plan was  presented  to our Board of  Directors  in March
1998.  The plan was  developed  using the  guidelines  outlined  in the  Federal
Financial  Institutions  Examination  Council's  "The  Effect  of  Year  2000 on
Computer Systems" and the mission critical system testing and implementation has
been  completed.  The Year 2000 Committee is  responsible  for the plan with the
Board of Directors receiving year 2000 progress reports on a quarterly basis.

         Our primary  operating  software  is through  our third  party  service
bureau,  Bisys, Inc. We have maintained ongoing contact with this vendor so that
modification  of the software for year 2000  readiness  is a top  priority.  The
modification  of  the  software  has  been   accomplished.   We  have  performed
significant  testing of the software  utilized by Bisys,  Inc.  with  successful
results.  Bisys, Inc. has represented that the software currently being utilized
for our current operations is year 2000 compliant. We have participated in proxy
testing of Bisys,  Inc. with another  financial  institution in our area.  Proxy
testing is a cooperative  effort of a number of financial  institutions that use
the same service for a third party service bureau.

         We have  contacted all other material  vendors and suppliers  regarding
their year 2000  readiness.  Each of these third parties has  delivered  written
assurance  to us that year  2000 will not be an issue or that the issue  will be
satisfactorily  resolved  prior  to the end of  1999.  Appropriate  testing,  if
possible,  and any related contingency plans would be performed in the third and
fourth  quarters  of 1999.  We have  contacted  all  significant  customers  and
non-information  technology suppliers (i.e. utility systems,  telephone systems,
etc.),  regarding their year 2000 state of readiness with significant  customers
and non-information  technology suppliers. Such parties have indicated that they
have  established  year 2000 plans and are in various stages of remediation  and
testing.  We are  unable  to test the year  2000  readiness  of our  significant
suppliers  of  utilities.  We are  relying on the  utility  companies'  internal
testing and representations to provide the required services that drive our data
systems.  We are  currently  determining  what  recourse we would have from such
parties  if they do not  resolve  the year 2000  issues.  All  software  that is
considered mission critical has been tested.

         We have mailed Year 2000  questionnaires  to all of our commercial real
estate loan customers,  and over 89% of the questionnaires were returned.  These
questionnaires  were based on  Appendix A of Guidance  Concerning  the Year 2000
Impact on Customers,  Federal Financial Institutions Examination Council (FFIEC)
Interagency  Statement,  March 17, 1998. This  questionnaire is also used in the
underwriting for new commercial  loans. Our Year 2000 Committee members reviewed
the  responses  with  the  appropriate  commercial  loan  officer  to  rate  the
customers'  risk levels  based on the type of business  and the type of loan and
collateral.   We  have  received  favorable  questionnaire  responses  from  our
borrowers.  Borrowers have  established year 2000 plans and are testing software
and contacting vendors and suppliers and plan to be ready for year 2000. Several
borrowers are real estate holding companies that have minimal risk.

                                       43
<PAGE>

         Individual mortgage loan and consumer loan customers were not contacted
as a  practical  matter;  it was  deemed to be beyond  the scope of our  testing
parameters,  because most of these are individuals  with adequate  collateral on
the loans.

         Costs will be incurred to replace  certain  non-compliant  software and
hardware.  We do not  anticipate  that direct costs for  renovating or replacing
non-compliant  hardware and software will exceed $25,000 of which  approximately
$16,000 had been  expended as of September  30, 1999.  No assurance can be given
that the year 2000 plan will be  completed  successfully  by the year  2000,  in
which event we could incur  significant  costs. If Bisys, Inc. fails to maintain
its system in a compliant state or incurs other obstacles prior to year 2000, we
would  likely  experience  significant  data  processing  delays,   mistakes  or
failures.  These delays,  mistakes or failures could have a significant  adverse
impact on our financial condition and results of operations.

         We are monitoring  Bisys,  Inc. to evaluate whether its data processing
system will fail and are being  provided with periodic  updates on the status of
testing and upgrades being made by the service bureau.  If Bisys, Inc. fails, we
will  attempt  to  locate  an  alternative  service  bureau  that is  year  2000
compliant.  If we are unsuccessful,  we will enter deposit and loan transactions
by hand in our general ledger and compute loan payments and deposit balances and
interest in our existing  computer system. We are able to do this because of our
relatively   small  number  of  loan  and  deposit  accounts  and  our  internal
bookkeeping  system.  Our computer  systems are  independently  able to generate
labels and mailings for all of our customers.  If this labor intensive  approach
is necessary,  our  management  and employees  will become much less  efficient.
However,  we  believe  that we would be able to  operate  in this  manner  for a
limited time, until our existing service bureau, or replacement  bureau, is able
to provide data processing services.  If very few financial  institution service
bureaus were operating in the year 2000, their  replacement  costs,  assuming we
could negotiate an agreement,  could be material.  We are currently  determining
what  recourse  we would have from  Bisys,  Inc. if it does not resolve the year
2000 issues.

         As part of our contingency  planning, we will increase our liquidity to
accommodate  any possible  increase in customer demand for cash during the start
of 2000.  To ensure  maximum  staffing,  employees  may not take  vacation  from
December 27, 1999 through January 14, 2000 (other than bank holidays).

         The most reasonably likely worst case scenario is that some areas where
we have branch  offices  located will  experience  blackouts if utility  service
companies are unable to provide  necessary  service to drive our data systems or
provide sufficient  sanitary  conditions to our offices.  In the event that this
would happen,  we would be unable to open the affected  branches,  and customers
would be directed to other branch  locations  and business  would be  transacted
manually.

         Successful  and timely  completion of the year 2000 project is based on
management's best estimates  derived from various  assumptions of future events,
which are  inherently  uncertain,  including  the progress and results of Bisys,
Inc., testing plans, and all vendors, suppliers and customer readiness.

         Despite the best efforts of management to address this issue,  the vast
number of external entities that have direct and indirect business relationships
with  us,  such as  customers,  vendors,  payment  system  providers  and  other
financial  institution,  makes it impossible to assure that a failure to achieve
compliance  by one or more of these  entities  would not have  material  adverse
impact on our operations.


                                       44
<PAGE>

Recent Accounting Pronouncements

         Accounting for Derivative  Instruments and Hedging Activities.  In June
1998 the  Financial  Standards  Accounting  Board issued  Statement of Financial
Accounting Standards No. 133, "Accounting for Derivative Instruments and Hedging
Activities".  This statement establishes accounting and reporting for derivative
instruments,  including certain instruments embedded in other contracts, and for
hedging  activities.  It requires that any entity  recognize all  derivatives as
either assets or liabilities in the statement of financial  position and measure
those instruments at fair value. During July 1999, the FASB issued SFAS No. 137,
which delayed the effective date of this statement for one year, to fiscal years
beginning after June 15, 2000. The adoption of this statement is not expected to
have a significant impact on the financial condition or operations of the bank.

         Mortgage Banking Activities.  In October 1998, the FASB issued SFAS No.
134,   "Accounting   for   Mortgage-Backed   Securities   Retained   after   the
Securitization   of  Mortgage  Loans  Held  for  Sale  by  a  Mortgage   Banking
Enterprise."  This  statement  became  effective for the Bank July 1, 1999.  The
adoption of this  statement did not have a  significant  impact on the financial
condition or results of operations of the Bank.

         Business Combinations.  In December 1998, the FASB issued an invitation
to  comment  on  a  document   entitled  "Methods  of  Accounting  for  Business
Combinations:   Recommendations   of  the  G4+1  for   Achieving   Convergence."
Subsequently,  in April  1999,  the FASB  tentatively  agreed to  eliminate  the
pooling-of-interests method of accounting for business combinations. In reaching
its  conclusion,  the FASB commented  that the use of two methods,  purchase and
pooling-of-interests,  makes it  difficult  for users to compare  the  financial
statements of companies engaged in business  combinations,  and that the pooling
method is inconsistent  with the general  concept of fair value  associated with
acquisitions.  Accordingly,  the FASB  concluded  that there  should be a single
method of  accounting  for all  business  combinations,  and that  method is the
purchase  method.  As a general  rule,  the purchase  method  establishes  a new
accounting basis for the assets and liabilities acquired based on fair value and
recognizes goodwill (positive or negative). Goodwill, the difference between the
purchase  price and total value of the assets and  liabilities  obtained,  is an
intangible  asset  that  must  be  amortized  over  future  periods.   Regarding
transition,  the  FASB  tentatively  concluded  that all  business  combinations
reported before final issuance of the new standard,  as well as all combinations
in process at the time the new standard is issued  should be accounted for under
APB 16 as a pooling,  if the pooling  criteria  within that standard are met. In
September 1999, the FASB issued an Exposure Draft of the new standard, "Business
Combinations  and  Intangible  Assets."  The FASB is expected to issue the final
standard by the end of 2000.

                      BUSINESS OF FIRST STAR BANCORP, INC.
                           AND FIRST STAR SAVINGS BANK

General

         First   Star   Bancorp   was   formed   in   March   10,   1993   as  a
Pennsylvania-chartered   corporation   to  be  the  holding   company  and  sole
stockholder  for  First  Star  Savings  Bank.  The  holding  company   structure
facilitates:  (i) diversification into non-banking activities, (ii) acquisitions
of other financial institutions,

                                       45
<PAGE>

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.

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

         First Star Savings Bank is a Pennsylvania-chartered  stock savings bank
which traces its origins to 1893. Our principal  business consists of attracting
deposits from the general  public and  originating  loans secured by residential
properties.  Our  business  is  conducted  through  our main  office  located in
Bethlehem, Pennsylvania and five branch offices.

         In May  1987,  we  converted  from  the  mutual  to the  stock  form of
ownership.  In December of 1989, we issued and sold shares of First Star Savings
Bank  Series  A  Convertible  Preferred  Stock  in a  private  offering  to nine
individuals,  all of whom were  directors of First Star.  On July 27,  1993,  we
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 securities.  One- to four-family  mortgage loans totaled $147.7  million,  or
77.4% of our total  loans  receivable  portfolio  at  September  30,  1999.  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 offices are located in Bath, Bethlehem, Palmer, Allentown, Nazareth
and Alburtis,  which are all located within Lehigh and Northampton Counties. Our
market area  includes the counties of Lehigh,  Northampton,  Carbon,  Bucks and,
Monroe in their entireties.  Carbon, Lehigh and Northampton Counties make 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 relatively sparsely populated, while Bucks County,
considered part of metropolitan  Philadelphia,  is densely populated,  reporting
over 544,000 residents in 1990.

         Allentown,  Bethlehem and Easton are the principal cities of the Lehigh
Valley  (Pennsylvania),  which  has an  aggregate  population  of  approximately
650,000.  During the past twenty  years,  the  economy of the Lehigh  Valley has
shifted from one principally  dominated by  manufacturing,  especially the steel
industry, to an economy characterized by a diverse group of industries including
service and distribution firms, health care, high technology,  manufacturing and
retailing  firms.  Major  employers  include Air Products and Chemicals,  Lehigh
Valley Hospital Center, Dun & Bradstreet,  Prudential Insurance Company,  Lucent
Technologies and Lehigh University.  As of June 1999, unemployment in Lehigh and
Northampton  Counties was 3.9% and 4.0%,  respectively.  An  interstate  highway
network  through  the Lehigh  Valley  benefits  the local  economy by  providing
convenient access to New York, New England and Philadelphia.

                                       46
<PAGE>

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.

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% of our loan  portfolio  is
comprised of  adjustable-rate  mortgage 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 are offered to all applicants;  however, in a relatively low
interest rate environment, borrowers may prefer a fixed-rate to ARM loans.

         Our  fixed-rate  loans  generally have terms of 10, 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 currently retain servicing
rights to those loans sold in the secondary  market. At June 30, 1999, we had no
loans specifically identified as held for sale.

         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.

                                       47
<PAGE>

         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 primarily  properties with five to ten 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/or
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
on one- to four-family  residential  property to the individuals who will be the
owners and  occupants  upon  completion  of  construction.  Upon  completion  of
construction,  such loans are  classified  as one- to  four-family  loans.  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. We invest 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."

         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 the 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 40% of the loans to one borrower limit.  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




                                       48
<PAGE>

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  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  September  30,  1999,  commitments  to cover  originations  of mortgage  and
commercial loans totaled $1.3 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 $3.3 million at September  30, 1999.  At
September  30,  1999,  each  of  our  five  largest  lending  relationships  had
outstanding loan balances of between $1.3 million and $3.0 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.

         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.

         Classified  Assets.  The  classification  policies of the  Pennsylvania
Department of Banking 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

                                       49
<PAGE>

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 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 Pennsylvania  Department of Banking 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 September  30, 1999,  we had loans  classified  as special  mention,
substandard, doubtful and loss as follows:
                                                      At
                                                 September 30,
                                                     1999
                                                     ----
                                                (In thousands)

Special mention                                      $  130
Substandard                                           1,853
Doubtful assets                                           -
Loss assets                                             238
                                                      -----
     Total                                           $2,221
                                                     ======


         Allowance  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


                                       50
<PAGE>

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  Pennsylvania  Department  of  Banking  and the  FDIC,  as part of  their
examination  process.  After  a  review  of  the  information   available,   the
Pennsylvania  Department of Banking and the FDIC might require the establishment
of an additional allowance.


                                       51
<PAGE>


         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.

<TABLE>
<CAPTION>
                                           At
                                      September 30,
                                   ------------------
                                          1999
                                   -------------------
                                               Percent
                                              of Loans
                                              to Total
                                    Amount      Loans
                                    ------      -----
                                  (Dollars in thousands)
<S>                              <C>           <C>
  At end of period allocated to:

  One- to four-family               $   830      46.66%
  Construction                            1       0.05
  Multi-family and
    commercial real estate              901      50.65
  Commercial leases                      40       2.25
  Consumer                                7       0.39
                                      -----     ------
        Total allowance              $1,779     100.00%
                                      =====     ======
</TABLE>

<TABLE>
<CAPTION>
                                                                                At June 30,

                                  -------------------------------------------------------------------------------------------------
                                         1999                  1998                 1997               1996               1995
                                  ------------------    ------------------  -----------------  ------------------- ----------------
                                            Percent              Percent              Percent            Percent            Percent
                                           of Loans             of Loans             of Loans            of Loans          of Loans
                                           to Total             to Total             to Total            to Total          to 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               $  789    44.53%   $  906      60.85%    $ 814      70.41%  $ 822       81.06%   $651     75.70%
  Construction                           -       --        --         --        --         --      16        1.58      30      3.49
  Multi-family and
    commercial real estate             928    52.37       481      32.30       234      20.24     117       11.54     130     15.12
  Commercial leases                     41     2.31        93       6.25        89       7.70      34        3.35      27      3.14
  Consumer                              14     0.79         9       0.60        19       1.65      25        2.47      22      2.55
                                     -----   ------     -----     ------     -----     ------   -----      ------     ---    ------
        Total allowance             $1,772   100.00%   $1,489     100.00%   $1,156     100.00% $1,014      100.00%   $860    100.00%
                                     =====   ======     =====     ======     =====     ======   =====      ======     ===    ======
</TABLE>
                                       52
<PAGE>

         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 September 30,                           At June 30,
                                                                 ------------------------------------------------------------
                                                   1999            1999        1998          1997          1996          1995
                                              -----------         ------     --------       -------      ---------     -------
                                                                                       (Dollars in thousands)
<S>                                             <C>            <C>         <C>            <C>          <C>          <C>
Total loans outstanding                           $186,581       $184,264    $176,386       $149,476     $144,299     $154,420
                                                   =======        =======     =======        =======      =======      =======
Average loans outstanding                         $188,358       $184,068     167,876       $150,633     $155,594     $150,989
                                                   =======        =======     =======        =======      =======      =======
Allowance balance (at beginning of period)           1,772          1,489       1,156          1,014          860          839
Provision for loan losses                               47            423         385            220          244          104
Net charge-offs:
  1-4 family residential                                20            100          44             78           79           83
  Construction                                          --             --          --             --           --           --
  Multi-family and commercial real estate               20              9          --             --           --           --
  Commercial leases                                     --             29          --             --           --           --
  Consumer                                              --              2           8             --           11           --
                                                     -----          -----    --------       --------     --------    ---------
Allowance balance (at end of period)                $1,779         $1,772   $   1,489      $   1,156    $   1,014   $      860
                                                     =====          =====    ========       ========     ========    =========
Allowance for loan losses as a percent of
  total loans outstanding                             0.94%          0.95%       0.84%          0.77%        0.70%        0.56%
Allowance for loan losses as a percent of
  non-performing loans                              100.00%          77.4%       43.6%          27.8%        23.1%        33.1%
Net loans charged off as a percent of
  average loans outstanding                           0.02%          0.08%       0.03%          0.05%        0.06%        0.05%
</TABLE>

         Real Estate Owned.  At September 30, 1999, we had 13 properties with an
aggregate  book value of $991,000 in real estate owned.  The largest real estate
owned  property had a book value of $150,000 at September 30, 1999 and consisted
of a seven unit dwelling located in Bethlehem, Pennsylvania. Of the total amount
of real estate owned,  $573,000 or 57.7% of the total  consisted of eight single
family   dwellings   located  in  the  Pocono   Mountain  area  of  Northeastern
Pennsylvania.

Investment Activities

         Investment  Securities.   We  classify  our  investment  securities  as
"available-for-sale"  or  "held-to-maturity" in accordance with SFAS No. 115. At
September 30, 1999, all investment  securities  were classified as available for
sale.  At  September  30,  1999,  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) corporate  bonds,  commercial paper and
mortgage derivative  products.  Our Board of Directors may authorize  additional
investments.

         At September  30, 1999,  our  investment  securities  portfolio 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
and a $2.0 million  investment in each of the following issuers' trust preferred
securities:  Northern Trust Corp, National Commerce Bank and Mercantile Bancorp,
Inc.

         Mortgage-Backed  Securities.  To supplement lending activities, we have
invested in residential  mortgage-backed  securities and collateralized mortgage
obligations.  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

                                       53
<PAGE>

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 September 30, 1999, 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 passthrough certificates market.

         We have not experienced any significant changes in the payment patterns
of our mortgage-backed securities portfolio in the last few years.

Sources of Funds

         We use primarily  deposits and FHLB  borrowings  as our major  external
sources  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.

         Borrowings.  Advances 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

                                       54
<PAGE>

credit program has its own interest rate (which may be fixed or adjustable)  and
range of maturities. At September 30, 1999, we could borrow up to $203.7 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 September 30, 1999, borrowings from the
FHLB of Pittsburgh totaled $149.0 million ($6.0 million of which were short-term
borrowings).

         Subordinated Debentures.  During the year ended June 30, 1992, the bank
issued  $1,590,000  of  Adjustable-Rate   Mandatorily  Convertible  Subordinated
Debentures due in the year 2002 (the "Debentures").  The Debentures were assumed
by First Star Bancorp at the time of its  formation.  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  11  to  the  consolidated  financial
statements))  of First  Star  Bancorp on  January  1,  2002,  unless  previously
converted.  The Debentures may be converted into Series A Preferred Stock at any
time,  at either  our  option or the  option of the  holder,  unless  previously
redeemed,  at a  conversion  price of one share per $9.864  principal  amount of
Debenture,  subject  to  adjustment  in certain  events.  Each share of Series A
Preferred  Stock is convertible  into one share of our common stock,  subject to
the limitations of our restated articles of incorporation.

         The Debentures are redeemable, in whole or in part, on not less than 30
days' notice at our option at par value.  The  Debentures  are  subordinated  in
right of payment to all of our present and future senior indebtedness.

         On December 31, 1996, we 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% below  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 First Star 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 by First Star Bancorp, unless previously redeemed, at a conversion
price of one share per $24.281  principal  amount of 1996 Debenture,  subject to
adjustment in certain events.  The Series B Preferred Stock is convertible  into
one share of our  common  stock,  subject  to the  limitations  of our  restated
articles of incorporation.

         The 1996  Debentures are redeemable at par value prior to maturity only
with the proceeds from the sale of common or perpetual  preferred stock,  unless
otherwise  approved by the Board of Governors of the Federal Reserve System. The
1996  Debentures are  subordinated in right of payment to all of our present and
future senior indebtedness.

         During the year ended June 30,  1992,  $110,000 of the 1992  Debentures
were converted into Series A Preferred Stock. At September 30, 1999,  $1,480,000
of  the  1992  Debentures  and  $4,000,000  of  the  1996  Debentures   remained
outstanding.

         All  Debentures are  includable as Tier 2 capital for  determining  our
compliance with regulatory capital requirements,  subject to certain limitations
(see Note 19 to the consolidated  financial  statements).  Upon conversion,  the
Debentures become Tier 1 capital.


                                       55
<PAGE>

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.

Properties

         We own three of our six offices  and lease three of them.  The net book
value of this real  property at September  30,  1999,  was  $455,614.  Our total
investment in office equipment had a net book value of $147,062 at September 30,
1999.

                               Year        Total      Book             Owned
       Address                Opened     Investment   Value          or Leased
       -------                ------     ----------   -----          ---------

MAIN OFFICE:

418 West Broad Street          1952       1,935,522    288,088          Owned
Bethlehem,  PA 18018

BRANCH OFFICES:

358 South Walnut Street        1986       80,446         9,411      Leased(1)
Bath, PA  18014

3590 Northwood Avenue          1987       153,092           --      Leased(2)
Palmer, PA  18043

14 South Main Street           1989        5,894         1,807      Leased(3)
Nazareth, PA  18064

471-497 Wabash Street          1994       211,132      138,924          Owned
Allentown, PA  18103

11 North Main Street           1997       196,660      164,446          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 2000. Option to renew for an additional one-year term.

                                       56
<PAGE>

Personnel

         At  September  30, 1999 we had 43 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:  First Star Savings and
Integrated  Financial  Corp.  Integrated  Financial  Corp.  primarily  manages a
property  acquired  at a  sheriff  sale and  holds an  investment  in a  limited
partnership.  Furthermore,  Integrated  Financial  Corp.  has one  wholly  owned
subsidiary, Integrated Abstract, Inc., which is substantially inactive.

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.

                     MANAGEMENT OF FIRST STAR BANCORP, INC.

Directors and Executive Officers

         Our Board of Directors is composed of six members,  each of whom serves
for a term of three years, with approximately one-third of the directors elected
each year.  Our 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.

<TABLE>
<CAPTION>
                                                               Shares of
                                                               Common Stock
                                                               Beneficially
                                       Year First   Current     Owned at           Percent
                       Age at June      Elected       Term      June 30,              of
Name                     30, 1999       Director    Expires     1999(1)            Class(2)
- ----                   ------------     --------    -------     -------            --------

<S>                       <C>           <C>         <C>       <C>                  <C>
Harold J. Suess             78            1964        2000        5,828(3)            1.5%
Stephen M. Szy              54            1987        2000        3,864(4)            1.0
Joseph T. Svetik            50            1987        2001      101,438(5)(6)        22.1
Paul J. Sebastian           56            1986        2001       97,574(6)(7)        21.2
Mark Parseghian, Jr.        71            1974        1999        4,190(8)            1.1
Tighe Scott                 50            1987        1999      121,905(9)           25.4
</TABLE>

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


                                       57
<PAGE>



(2)  Assumes the full  conversion of the 1992 Debentures and the 1996 Debentures
     into  Series  A and  Series  B  Preferred  Stock,  respectively,  and  full
     conversion of Series A and Series B Preferred Stock into common stock.
(3)  Includes 2,027 shares of the Series A Preferred Stock.
(4)  Includes 1,013 shares of the Series A Preferred Stock.
(5)  Includes  9,792  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 1992 Debentures and 27,799 shares of Series B Preferred Stock
     receivable upon conversion of 1996 Debentures.
(6)  Excludes 47,429 shares of common stock held by the First Star Bancorp, Inc.
     Employee Stock  Ownership Plan for which such person serves as plan trustee
     and  exercises  shared  voting  and  investment  power.  Shares  which  are
     unallocated to participating employees (47,429 shares) and shares for which
     no voting  direction is received are voted by the plan trustees as directed
     by the Board of Directors or the ESOP Committee. The individuals serving as
     plan trustees disclaim beneficial ownership of stock held under the ESOP.
(7)  Includes  14,828  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 1992 Debentures and 31,917 shares of Series B Preferred Stock
     receivable upon conversion of 1996 Debentures.
(8)  Includes  1,267  shares held by Mr.  Parseghian's  wife and 2,059 shares of
     Series B Preferred Stock receivable upon conversion of 1996 Debentures also
     held by Mr. Parseghian's wife.
(9)  Includes 19,261 shares of the Series A Preferred Stock and 64,880 shares of
     Series A Preferred Stock  receivable upon conversion of 1992 Debentures and
     19,548 shares of Series B Preferred  Stock  receivable  upon  conversion of
     1996  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:

         Joseph T. Svetik.  Mr. Svetik became  Chairman of the Board of the bank
in August 1997.  Upon its formation in 1993,  Mr.  Svetik  became  President and
Chief Executive  Officer of First Star Bancorp.  Mr. Svetik became President and
Chief  Executive  Officer of the bank in November 1990.  Prior to that date, Mr.
Svetik was Executive  Vice  President and Chief  Executive  Officer of the bank.
Prior to his  employment by the bank, Mr. Svetik was Vice  President,  Treasurer
and  Chief   Financial   Officer  of  Third  Federal   Savings  Bank,   Newtown,
Pennsylvania. Mr. Svetik is a certified public accountant.

         Paul J. Sebastian.  Mr.  Sebastian  became Senior Vice President of the
bank in  October  1989 and  Chairman  of the Board of  Directors  of First  Star
Bancorp in August 1997. From December 1986,  through August 1991, Mr.  Sebastian
was a principal in  Professional  Services  Group of America,  Inc.,  Allentown,
Pennsylvania,  which provides  financial services to individuals and businesses.
Prior to that, Mr. Sebastian had been a Registered  Representative with Shearson
Lehman  Brothers Inc. in Allentown,  Pennsylvania,  since  February  1983.  From
November 1981 to February 1983,  Mr.  Sebastian was Chief  Financial  Officer of
First  Federal  Savings  Bank,  Pottstown,  Pennsylvania.  From  August  1976 to
November  1981,  Mr.  Sebastian  was an Examiner with the Federal Home Loan Bank
Board, Pittsburgh, Pennsylvania. Mr. Sebastian is a certified public accountant.

         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 of Operations of Scotty's Fashion,  Inc. an apparel  manufacturer
located in Pen Argyl, Pennsylvania.

         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.

                                       58
<PAGE>


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

Meetings and Committees of the Board of Directors

         First Star Bancorp's Board of Directors holds regular monthly  meetings
and special  meetings  when needed.  During the fiscal year ended June 30, 1999,
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, 1999, 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, an Audit Committee and a Compensation Committee.

         The Executive Committee,  except as limited by our 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 Sebastian,
Svetik and Szy.  The  Executive  Committee  did not meet  during the fiscal year
ended June 30, 1999.

         The Audit  Committee  reviews our records and affairs to determine  our
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 our 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 our  independent  auditors.  The  current  members  of  the  Audit
Committee are Directors  Parseghian  and Szy.  During the fiscal year ended June
30, 1999, the Audit Committee met four times.

         The   Compensation   Committee  is   responsible   for   reviewing  and
establishing  compensation  for all officers and employees of First Star Bancorp
and also administers First Star Bancorp's Employee Stock  Compensation  Program.
The current  members of the  Compensation  Committee are  Directors  Parseghian,
Scott, and Suess. This Committee met twice during the fiscal year ended June 30,
1999.

         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 First Star Bancorp 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, 1999.

Director Compensation

         Each  director  is  paid  monthly.  Total  aggregate  fees  paid to the
directors for the year ended June 30, 1999 were $30,675.  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  First  Star  Savings.   During  fiscal  1999,  each
non-employee director received a cash bonus of $2,000.

                                       59
<PAGE>

Executive Compensation

         Compensation   Committee   Report  on   Executive   Compensation.   The
Compensation  Committee  met twice during the fiscal year ended June 30, 1999 to
review  compensation  paid  to the  chief  executive  officer  and  senior  vice
president  of the bank.  The  Committee  reviews  various  published  surveys of
compensation  paid  to  employees   performing  similar  duties  for  depository
institutions and their holding  companies,  with a particular focus on the level
of compensation  paid by comparable  stockholder  institutions in and around the
Bank's  market areas and the  Company's  return on average  assets and return on
average  equity  compared  to  its   competitors  of  similar  size,   including
institutions  with  total  assets of  between  $300  million  and $500  million.
Although  the  Committee  does not  specifically  set  compensation  levels  for
executive  officers  based on  whether  particular  financial  goals  have  been
achieved by the Bank, the Committee does consider the overall  profitability  of
the Bank  when  making  these  decisions.  The  Compensation  Committee  has the
following goals for compensation  programs  impacting the executive  officers of
the Company and the Bank:

          o    to  provide  motivation  for the  executive  officers  to enhance
               stockholder  value by linking  their  compensation  to the future
               value of the Company's stock;
          o    to retain  the  executive  officers  who have led the  Company to
               build  its  existing  market  franchise  and to allow the Bank to
               attract  high  quality  executive   officers  in  the  future  by
               providing total compensation  opportunities  which are consistent
               with competitive norms of the industry and the Company's level of
               performance; and
          o    to maintain reasonable fixed compensation costs by targeting base
               salaries at a competitive average.

         During the year ended June 30, 1999,  Joseph Svetik,  President and CEO
received a base salary of $180,961 in recognition of his continued leadership in
the  management of the Company and the Bank.  Additionally,  Mr. Svetik has been
previously  awarded stock options under the Employee  Stock  Compensation  Plan.
Such  awards  are   intended  to  provide   incentive  to  the   President   for
implementation  of a business  plan that will enhance  shareholder  value in the
intermediate and long term. The Committee also considers the annual compensation
paid to the presidents and chief executive  officers of publicly owned financial
institutions  nationally,  in Pennsylvania and in surrounding states with assets
of between $300 million and $500 million and the individual  job  performance of
Mr. Svetik in consideration of its annual setting of the president's salary.

         Compensation Committee:

         Mark Parseghian, Jr.
         Tighe J. Scott
         Harold J. Suess

         Summary Compensation Table. The following table sets forth the cash and
non-cash  compensation  awarded to or earned by our chief executive  officer and
senior vice president at June 30, 1999,  1998 and 1997. No other employee earned
in excess of $100,000 during the periods indicated.

                                       60
<PAGE>
<TABLE>
<CAPTION>
                                                  Annual Compensation
                                           ----------------------------------------     Stock Based
                                   Fiscal                            Other Annual      Compensation       All Other
Name and Principal Position         Year   Salary       Bonus       Compensation(1)   # of Options      Compensation
- ---------------------------         ----   ------       -----       ---------------   -------------     ------------
<S>                                <C>     <C>          <C>             <C>               <C>          <C>
Joseph T. Svetik                    1999    $180,961     $41,000          --                --           $25,640(2)
Director, President and CEO         1998     149,581      58,026          --                --            26,175(2)
                                    1997     138,870      24,450          --                --            23,370(2)


Paul J. Sebastian                   1999     174,213      41,000          --                --            25,695(3)
Director, Senior Vice President     1998     142,103      58,026          --                --            25,614(3)
                                    1997     131,927      24,450          --                --            23,391(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 $1,640, $2,175 and $870 under
     the 401(k)  Plan and First  Star  contributions  of  $24,000,  $24,000  and
     $22,500 made  pursuant to the Employee  Stock  Ownership  Plan during 1999,
     1998 and 1997, respectively.
(3)  Includes  First Star matching  contributions  of $1,695,  $1,614 and $1,652
     under the 401(k) Plan and First Star contributions of $24,000,  $24,000 and
     $21,739 made  pursuant to the Employee  Stock  Ownership  Plan during 1999,
     1998 and 1997, respectively.

         Stock Option Plans. We have established an Employee Stock  Compensation
Program  pursuant  to which stock  options  may be granted to  officers  and key
employees.  See note 10 to our consolidated  financial  statements  beginning on
page F-1. The following table sets forth information  concerning options granted
under this program.

<TABLE>
<CAPTION>

                         Aggregated Option Exercises in Last Fiscal Year and Fiscal Year End Option Values
                         ---------------------------------------------------------------------------------
                                                                                            Value of
                             Shares                        Number of Options          In-the-money Options
                           Acquired on      Value        at Fiscal Year-End(#)        at Fiscal Year-End($)
Name                      Exercise (#)    Realized     Exercisable/Unexercisable  Exercisable/Unexercisable(3)
- ----                      ------------    --------     -------------------------  ----------------------------
<S>                        <C>          <C>                    <C>                        <C>
Joseph T.  Svetik           1,584        $94,248(1)             9,792/0                    $501,912/0
Paul J. Sebastian           1,300         78,650(2)            14,828/0                     766,302/0
</TABLE>

- --------------
(1)  Based upon the  difference  between the option  exercise price and a market
     price of $68.00 per share,  based on the  average of the high and low sales
     prices as reported on the OTC Bulletin Board on August 17, 1998
(2)  Based upon the  difference  between the option  exercise price and a market
     price of $69.00 per share,  based on the  average of the high and low sales
     prices as reported on the OTC Bulletin Board on December 17, 1998.
(3)  Based upon the  difference  between the option  exercise price and the last
     reported sales price of $61.00 per share on June 30, 1999.


         Employment Agreements.  We have entered into employment agreements with
Joseph T. Svetik and Paul J.  Sebastian.  Each  agreement has a five-year  term.
Each agreement is automatically  extended each year, provided no notice has been
given by either the bank or that employee to terminate  employment,  so that the
number of years remaining in each agreement  remains at five. The agreements are
terminable by us for "cause" as defined in the  agreements.  If we terminate the
individual  without

                                       61
<PAGE>

cause or such  person  terminates  for good  reason,  he will be entitled to two
times his salary for the  remainder  of the term of the  contract.  Salaries for
these executives are set annually by the compensation  committee of the Board of
Directors. The base salaries for the fiscal year ending June 30, 2000 for Mesrs.
Svetik and Sebastian are $220,000 and $209,000, respectively.

         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.

         Contributions to the ESOP and shares released from the suspense account
are  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  participation  in the plan.  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 First
Star Bancorp,  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  appointed  directors  Svetik and  Sebastian to
serve as ESOP  administrators  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.

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 24.6% of our total equity,  at June 30, 1999. All of
these loans were current at June 30, 1999.

                           PRINCIPAL SECURITY HOLDERS

         We know of no person or entity  other than those set forth below who is
a beneficial  owner of more than 5% of our common  stock.  The  following  table
assumes  the full  conversion  of the 1992 and  1996  Debentures  into  Series A
Preferred Stock and Series B Preferred Stock, respectively,  and full conversion
of the Series A and B Preferred  Stock into common stock.  The  following  table
sets forth,  as of June 30, 1999,  certain  information  as to those persons who
were beneficial owners of more than 5% of

                                       62
<PAGE>

our outstanding  shares of common stock and as to such stock  beneficially owned
by all of our officers and directors of as a group, as calculated from the lists
of our stockholders.
<TABLE>
<CAPTION>

Name and Address of                                    Amount and Nature of  Percent of
Beneficial Owner                                   Beneficial Ownership (1)    Class
- ----------------                                   ------------------------    -----
<S>                                                       <C>                 <C>
Neil Scott (2)(3)
315 Pennsylvania Avenue
Pen Argyl, Pennsylvania  18072                              38,411              9.4%
Amelio Scott (2)(4)
205 David Avenue
Pen Argyl, Pennsylvania  18072                              32,830              8.2%
Tighe Scott (2)(5)
Hemlock Lane Star Route
Saylorsburg, Pennsylvania  18353                           121,905             25.4%
Paul J. Sebastian (6)(7)
418 West Broad Street
Bethlehem, Pennsylvania  18018                              97,574             21.2%
Joseph T. Svetik (6)(8)
418 West Broad Street
Bethlehem, Pennsylvania  18018                             101,438             22.1%
First Star Bancorp, Inc.(9)
Employee Stock Ownership Plan
418 West Broad Street
Bethlehem, Pennsylvania  18018                              69,050             17.4%
All directors and executive officers as a group
(6 persons) (6)(10)                                        334,799             51.2%
</TABLE>

- -------------------------
(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 executive
     officers as a group held 56,520 shares of common stock at June 30, 1999.

(2)  Amelio Scott and Neil Scott are father and son, respectively.  Tighe Scott,
     a director of First Star Bancorp, is also a son of Amelio Scott.

(3)  Includes 15,206 shares of common stock issuable upon conversion of Series A
     Preferred  Stock which is issuable upon conversion of Debentures and 19,562
     shares of common stock issuable upon conversion of Series B Preferred Stock
     which is issuable upon conversion of Debentures.

                                       63
<PAGE>

(4)  Includes 24,710 shares of common stock issuable upon conversion of Series B
     Preferred Stock which is issuable upon conversion of Debentures.

(5)  Includes 84,141 shares of common stock issuable upon conversion of Series A
     Preferred Stock  (including  Debentures that are convertible  into Series A
     Preferred Stock) and 19,548 shares of common stock issuable upon conversion
     of Series B Preferred Stock (including Debentures that are convertible into
     Series B Preferred Stock).

(6)  Excludes 47,429 shares of common stock held by the First Star Bancorp, Inc.
     Employee Stock  Ownership Plan for which such person serves as plan trustee
     and  exercises  shared  voting  and  investment  power.  Shares  which  are
     unallocated to participating employees (47,429 shares) and shares for which
     no voting  direction is received are voted by the plan trustees as directed
     by the Board of Directors or the ESOP Committee. The individuals serving as
     plan trustees disclaim beneficial ownership of stock held under the ESOP.

(7)  Includes  14,828  shares of common stock which may be acquired  through the
     exercise of stock options which are immediately exercisable.  Also includes
     38,016  shares  of  common  stock  issuable  upon  conversion  of  Series A
     Preferred Stock  (including  Debentures that are convertible  into Series A
     Preferred Stock) and 31,917 shares of common stock issuable upon conversion
     of  Series  B  Preferred   Stock  which  is  issuable  upon  conversion  of
     Debentures.

(8)  Includes  9,792  shares of common  stock which may be acquired  through the
     exercise of stock options which are immediately exercisable.  Also includes
     47,139  shares  of  common  stock  issuable  upon  conversion  of  Series A
     Preferred Stock  (including  Debentures that are convertible  into Series A
     Preferred Stock) and 27,799 shares of common stock issuable upon conversion
     of  Series  B  Preferred   Stock  which  is  issuable  upon  conversion  of
     Debentures.

(9)  Includes 21,621 shares of common stock issuable upon conversion of Series B
     Preferred Stock which is issuable upon conversion of Debentures.

(10) Includes  24,620  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,  172,336 shares of
     common  stock  issuable  upon   conversion  of  Series  A  Preferred  Stock
     (including  Debentures that are convertible  into Series A Preferred Stock)
     and 81,323  shares of common stock  issuable  upon  conversion  of Series B
     Preferred Stock which is issuable upon conversion of Debentures.

                                   REGULATION

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

                                       64
<PAGE>

Regulation of First Star Savings Bank

         General. As a Pennsylvania  chartered,  SAIF-insured  savings bank, the
bank is subject to extensive  regulation  and  examination  by the  Pennsylvania
Department  of Banking,  the FDIC,  which  insures  its  deposits to the maximum
extent  permitted by law, and to a much lesser 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
Pennsylvania Department of Banking, the FDIC or the United States Congress could
have a material adverse impact on the bank and its 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 Pennsylvania Department of Banking 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  Pennsylvania  Department  of Banking.  The  Federal  Deposit
Insurance Act (the "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 is limited by the FDIA.

         The Pennsylvania  Department of Banking generally examines each savings
bank not less frequently than once every two years. The Banking Code permits the
Pennsylvania Department of Banking to accept the examinations and reports of the
FDIC  in lieu of the  Pennsylvania  Department  of  Banking's  examination.  The
present  practice  is for the  Pennsylvania  Department  of  Banking  to conduct
individual  examinations.  The Pennsylvania  Department of Banking may order any
savings bank to discontinue  any violation of law or unsafe or unsound  business
practice and may direct any trustee,  officer, attorney or employee of a savings
bank engaged in an objectionable activity,  after the Pennsylvania Department of
Banking has ordered the  activity to be  terminated,  to show cause at a hearing
before the  Pennsylvania  Department  of Banking why such  person  should not be
removed.

                                       65
<PAGE>

         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  Pennsylvania  Department  of  Banking.  Pennsylvania  law also
provides for nationwide  branching by  Pennsylvania-chartered  savings banks and
savings  and  loan  associations,  subject  to the  Pennsylvania  Department  of
Banking'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 allows the acquisition by a bank holding
company of a bank located in another state.

         Pennsylvania  has  enacted  legislation   authorizing  full  interstate
branching for state- chartered financial  institutions.  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
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. First Star Savings,  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.  As a  member  of the  SAIF,  the bank  paid an  insurance
premium  to the FDIC equal to a minimum  of 0.23% of its total  deposits  during
1996 and prior years. In 1996, the annual insurance premium for most BIF members
was lowered to $2,000.  The lower insurance premiums for BIF members placed SAIF
members at a competitive disadvantage to BIF members.

         Effective  December  31,  1996,  federal  law was  revised to mandate a
one-time  special  assessment on SAIF members such as the bank of  approximately
0.657% of  deposits  held on March 31,  1995.  Beginning  January 1,  1997,  the
deposit  insurance  assessment  for most SAIF  members  was reduced to 0.064% of
deposits on an annual  basis  through the end of 1999.  During this same period,
BIF  members  will be assessed  approximately  0.013% of  deposits.  After 1999,
assessments  for BIF and SAIF members

                                       66
<PAGE>

should be the same. It is expected that these  continuing  assessments  for both
SAIF and BIF members  will be used to repay  outstanding  Financing  Corporation
bond obligations.

         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, 1999,  the bank exceeded all  regulatory  capital
requirements and was classified as "well capitalized."

         The FDIC's capital  regulations  establish a minimum 3% Tier 1 leverage
capital requirement for the most highly-rated state-chartered, non-member banks;
other  banks  must  maintain  a minimum  Tier 1  leverage  ratio of 4%. The FDIC
defines a  highly-rated  bank as one that is not  anticipating  or  experiencing
significant  growth and has well diversified  risk,  including no undue interest
rate risk exposure,  excellent asset quality, high liquidity,  good earnings and
which the FDIC,  in general,  considers  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.

         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 1 capital are  equivalent  to those  discussed
above under the 4% 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 1 capital to total  assets  that is less than 2.0% is deemed to be
operating in an unsafe or unsound condition pursuant to Section 8(a) of the FDIA
and could be subject to potential termination of deposit insurance.

         The bank is also subject to similar Pennsylvania  Department of Banking
guidelines.  The components and requirements 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 September 30, 1999.


                                       67
<PAGE>

         Prompt Corrective  Action.  Federal banking  regulators are required to
establish five capital  categories (well  capitalized,  adequately  capitalized,
undercapitalized,     significantly     undercapitalized,     and     critically
undercapitalized)  and to take certain mandatory  supervisory  actions,  and are
authorized to take other discretionary  actions, with respect to institutions in
the three  undercapitalized  categories,  the severity of which will depend upon
the capital category in which the institution is placed.

         The  capital  levels  established  for  each of the  categories  are as
follows:

                                             Total
                                           Risk-Based      Tier 1 Risk-Based
Capital Category         Tier 1 Capital     Capital            Capital
- ----------------         --------------   -----------      ------------------
Well Capitalized          5% or more        10% or more        6% or more

Adequately
Capitalized               4% or more*       8% or more         4% or more

Undercapitalized          less than 4%      less than 8%       less than 4%

Significantly
Undercapitalized          less than 3%      less than 6%       less than 3%

Critically                2% or less
Undercapitalized        tangible equity          --                 --


- ------------
*    For institutions with the highest CAMEL rating, the required Tier 1 capital
     ratio is 3%.

         For purposes of the  regulation,  the term "tangible  equity"  includes
core capital  elements  counted as Tier 1 Capital for purposes of the risk-based
capital standards, plus the amount of outstanding cumulative perpetual preferred
stock  (including  related  surplus),  minus all intangible  assets with certain
exceptions.  A depository  institution  may be deemed to be in a  capitalization
category  that is lower than is indicated by its actual  capital  position if it
receives an unsatisfactory examination rating.

         An institution that is categorized as  undercapitalized,  significantly
undercapitalized,  or  critically  undercapitalized  is  required  to  submit an
acceptable capital restoration plan to its appropriate federal banking agency. A
bank holding  company must  guarantee that a subsidiary  depository  institution
meets  its  capital  restoration  plan,  subject  to  certain  limitations.  The
obligation of a controlling  holding company to fund a capital  restoration plan
is limited to the lesser of 5% of an undercapitalized subsidiary's assets or the
amount required to meet regulatory  capital  requirements.  An  undercapitalized
institution  is also  generally  prohibited  from  increasing  its average total
assets,  making acquisitions,  establishing any branches, or engaging in any new
line of business, except in accordance with an accepted capital restoration plan
or with the approval of the FDIC.

         At September  30, 1999,  the bank had the requisite  capital  levels to
qualify as well capitalized while First Star Bancorp was adequately  capitalized
under such measures.

         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


                                       68
<PAGE>

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. The bank received
a "satisfactory" rating in its last CRA examination in August, 1999.

         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
First Star Bancorp 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%  stockholders,  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,  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 First
Star Bancorp, Inc. - Certain Related Transactions."

         Federal  Home  Loan  Bank  System.  The bank is 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, the bank is 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 September 30, 1999,  the bank had $7.9 million in
FHLB stock, which was in compliance with this requirement.

         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,  1999,  dividends  paid by the  FHLB of
Pittsburgh to the bank totaled approximately $508,000.

         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

                                       69
<PAGE>

requirements  that are imposed by the  Pennsylvania  Department  of Banking.  At
September 30, 1999, 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 September 30, 1999.

Regulation of First Star Bancorp

         General.  First Star Bancorp,  as a bank holding company, is subject to
regulation and  supervision by the Board of Governors of the Federal Reserve and
by the Pennsylvania Department of Banking. This regulation is generally intended
to ensure that First Star Bancorp  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. First Star Bancorp will be required to
file annually a report of its operations with, and is subject to examination by,
the Federal Reserve and the Pennsylvania Department of Banking.

         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 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.  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

                                       70
<PAGE>

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 First Star Savings Bank - Regulatory Capital Requirements."

         In addition,  at the holding company level,  our  subordinated  debt is
included in Tier 2 capital,  subject to certain  limitations.  If not  converted
prior to  maturity  at the option of either  the holder or us, the  subordinated
debentures will automatically  convert at maturity into permanent  noncumulative
preferred  stock.  Upon that  conversion,  the  debentures  would  become Tier 1
capital.  We have $1,480,000 in subordinated  debentures  scheduled to mature on
January  1,  2002  and  an  additional  $4,000,000  in  subordinated  debentures
scheduled to mature on December 31, 2008.  If all of our  subordinated  debt had
been converted  into  preferred  stock at September 30, 1999, our leverage ratio
would have been  6.30%,  our Tier 1  risk-based  capital  ratio  would have been
10.66% and our total risk-based capital ratio would have been 11.48%.

         The  preferred  securities  will be  includable  as up to 25% of Tier 1
capital.  At  September  30,  1999,  approximately  $6.8  million  of  preferred
securities would have been includable in Tier 1 capital.

         Commitments  to  Affiliated  Depository  Institutions.   Under  Federal
Reserve  policy,  First  Star  Bancorp  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 First Star Bancorp will be required to
respond with any such resources available to it.

         Restrictions  Applicable to  Pennsylvania-Chartered  Holding Companies.
First Star Bancorp is subject to such regulations as the Pennsylvania Department
of Banking may from time to time prescribe.  No holding company regulations have
been issued to date.

         Recent  Developments - Financial  Modernization.  On November 12, 1999,
President Clinton signed into law the  Gramm-Leach-Bliley  Act (the "Act") which
will,  effective March 11, 2000,  permit  qualifying  bank holding  companies to
become financial  holding  companies and thereby affiliate with securities firms
and  insurance  companies and engage in other  activities  that are financial in
nature.   The  Act  defines   "financial   in  nature"  to  include   securities
underwriting,  dealing and market making; sponsoring mutual funds and investment
companies;  insurance underwriting and agency; merchant banking activities;  and
activities  that the Board has  determined to be closely  related to banking.  A
qualifying national bank also may engage,  subject to limitations on investment,
in activities that are financial in nature,  other than insurance  underwriting,
insurance company portfolio investment, real estate development, and real estate
investment, through a financial subsidiary of the bank.

                                       71
<PAGE>

                            FIRST STAR CAPITAL TRUST

         The trust is a statutory  business  trust  formed  under  Delaware  law
pursuant to:

          o    the  initial  trust  agreement,  dated  as of  August  24,  1999,
               executed by us, as depositor, and by the Delaware trustee; and

          o    the Certificate of Trust filed with the Secretary of State of the
               State of Delaware on August 24, 1999.

         The  initial  trust  agreement  will be  amended  and  restated  in its
entirety  substantially  in the form  filed as an  exhibit  to the  registration
statement of which this  prospectus  forms a part.  The trust  agreement will be
qualified as an indenture  under the Trust  Indenture  Act. The trust will issue
all of the  preferred  securities  to purchasers in the offering as described in
this  prospectus.  We will  acquire all of the common  securities  issued by the
trust, which will represent an aggregate liquidation amount equal to at least 3%
of the total capital of the trust. The common  securities will be equal in right
to payments with the preferred  securities,  except that upon the occurrence and
during  the  continuance  of an event  of  default  under  the  Trust  Agreement
resulting from a debenture event of default,  our rights as holder of the common
securities to payment in respect of distributions and payments upon liquidation,
redemption  or  otherwise  will be  subordinated  to your right to payments as a
holder of the preferred securities. See "Description of the Preferred Securities
- -- Subordination of Common Securities."

         The trust exists for the purpose of:

          o    issuing   the   preferred   securities   and  common   securities
               representing undivided beneficial interests in its assets,

          o    investing the gross proceeds of the preferred  securities and the
               common securities in the junior subordinated debentures issued by
               us, and

          o    engaging in  activities  that are  incidental  to the  activities
               described above.

         The junior subordinated debentures will be the only assets of the trust
and payments under the junior  subordinated  debentures will be the only revenue
of the  trust.  The trust has a term of 30 years,  but may  dissolve  earlier as
provided in the trust  agreement.  The address of the trust is c/o Bankers Trust
(Delaware), 1101 Centre Road, Suite 200, Trust Department,  Wilmington, Delaware
19805, and the telephone number is (302) 636-3301.

         The  trustees  and the  administrators  will conduct the affairs of the
trust.  We will  select  two  individuals  who are our  employees,  officers  or
affiliates to be the administrators of the trust. The property trustee will be a
financial  institution that is not our affiliate and will serve as institutional
trustee  under the Trust  Agreement  and as  indenture  trustee for  purposes of
compliance  with  the  Trust  Indenture  Act.  Bankers  Trust  Company,  a state
chartered trust company  organized under the laws of the State of New York, will
be the property trustee until we decide to remove or replace it. For purposes of
compliance with the provisions of the Trust Indenture Act, Bankers Trust Company
will also act as guarantee  trustee under the Guarantee and as trustee under the
Indenture.  The Delaware  trustee will be an

                                       72
<PAGE>

entity that maintains its principal  place of business in the State of Delaware.
Bankers Trust (Delaware),  a Delaware banking corporation,  will act as Delaware
trustee.

         The property trustee will hold the junior  subordinated  debentures for
the benefit of the holders of the preferred securities and the common securities
and in such  capacity  will have the power to exercise  all  rights,  powers and
privileges  under  the  indenture.  The  property  trustee  will  also  maintain
exclusive control of a segregated noninterest-bearing bank account, the property
account, to hold all payments made under the junior subordinated  debentures for
the  benefit  of  the  holders  of  the  preferred  securities  and  the  common
securities.  The  property  trustee  will make  payments  of  distributions  and
payments  on  liquidation,  redemption  and  otherwise  to  the  holders  of the
preferred  securities  and the common  securities out of funds from the property
account.  The  guarantee  trustee will hold the guarantee for the benefit of the
holders  of the  preferred  securities.  We,  as the  holder  of all the  common
securities, will have the right to appoint, remove or replace any trustee and to
increase or decrease the number of  trustees.  We will pay all fees and expenses
related to the trust and the offering of the preferred securities and the common
securities.

         Your rights as a holder of the preferred securities, including economic
rights,  rights to  information  and voting  rights,  are set forth in the trust
agreement,  the Delaware  Business  Trust Act and the Trust  Indenture  Act. See
"Description of the Preferred Securities."

         The address of the Delaware trustee is Bankers Trust  (Delaware),  1101
Centre Road, Suite 200, Trust  Department,  Wilmington,  Delaware 19805, and the
telephone number is (302) 636-3301.

         The address of the  property  trustee,  the  guarantee  trustee and the
debenture trustee is Bankers Trust Company,  Four Albany Street,  4th Floor, New
York, New York 10006, and the telephone number is (212) 250-2500.

                              ACCOUNTING TREATMENT

         For  financial  reporting  purposes,  we will  treat  the  trust as our
subsidiary.  Accordingly,  we will  include  the  accounts  of the  trust in our
consolidated financial statements. We will present the preferred securities as a
separate  category in our consolidated  statements of financial  condition under
the caption "Guaranteed  Preferred  Beneficial  Interests in Subordinated Debt,"
and we will include appropriate disclosures about the preferred securities,  the
guarantee  and  the  junior   subordinated   debentures  in  the  notes  to  our
consolidated  financial  statements.  For financial reporting purposes,  we will
record  distributions  on the preferred  securities  as interest  expense in our
consolidated statements of income.

                       DESCRIPTION OF PREFERRED SECURITIES

         The trust will issue the preferred securities and the common securities
under the trust agreement for the trust. The preferred securities will represent
preferred  undivided  beneficial  interests in the assets of the trust,  and you
will  be  entitled  a  preference  in  certain  circumstances  with  respect  to
distributions  and amounts payable on redemption or liquidation  over the common
securities, as well as other benefits as described in the trust agreement.

                                       73
<PAGE>

         This  summary  describes  the  material  provisions  of  the  preferred
securities  and the  trust  agreement.  You  should  read the form of the  trust
agreement,  which is filed as an exhibit to the registration  statement of which
this  prospectus  is a part.  Wherever  particular  defined  terms of the  trust
agreement  are  referred  to  in  this  prospectus,   those  defined  terms  are
incorporated into this prospectus by reference.  A copy of the form of the trust
agreement is also available upon request from the trustees.

General

         The preferred  securities  will be limited to  $12,000,000  liquidation
amount (as defined in the trust agreement) outstanding.  See "Underwriting." The
preferred securities will rank equally, and payments will be made pro rata, with
the common  securities  except as described  under "--  Subordination  of Common
Securities." The junior  subordinated  debentures will be registered in the name
of the trust and held by the property  trustee in trust for your benefit and the
benefit of the holders of the common  securities.  The guarantee we will execute
for the benefit of the holders of the preferred  securities will be subordinated
to most of our  other  obligations  and  liabilities.  The  guarantee  will  not
guarantee   payment  of  distributions  or  amounts  payable  on  redemption  or
liquidation of the preferred securities if the trust does not have funds on hand
available to make such payments. See "Description of Guarantee."

Distributions

         For each  preferred  security  that you own,  you will be  entitled  to
receive  cumulative cash distributions at an initial interest rate which will be
an annual rate equal to the average  yield on the five-year  U.S.  Treasury Note
Constant  Maturity  over the 20 business  days before  ____________,  _____ plus
_.__%.  The interest  rate will be adjusted at five-year  intervals to an annual
rate equal to the average  yield on the  five-year  U.S.  Treasury Note Constant
Maturity over the 20 business days before the date the interest rate is adjusted
plus _.__%. The property trustee, Bankers Trust Company, will be the calculation
agent  and will use the  average  yield for the  five-year  U.S.  Treasury  Note
Constant Maturity (expressed as a percentage per annum) as quoted in the Federal
Reserve  statistical  release H. 15 Daily Update, or any successor report to the
H. 15 Daily Update as that report may change over time.  The  calculation  agent
will,  upon the  request  of any holder of  preferred  securities,  provide  the
interest rate in effect during any period.  All  percentages  resulting from any
calculations on the preferred  securities will be rounded, if necessary,  to the
nearest one  hundred-thousandth  of a percentage point, with five one-millionths
of a percentage point rounded upward.

         Distributions  on  each  preferred  security  will  be  payable  at the
applicable  periodic  interest  rate  of the  $10  liquidation  amount,  payable
quarterly in arrears on March 31, June 30,  September 30 and December 31 of each
year, to record holders at the close of business on the 15th day of March, June,
September  and  December  (whether  or not a business  day) next  preceding  the
relevant  distribution  date. Each date on which  distributions  will be paid is
referred to as a  distribution  date in this  prospectus.  Distributions  on the
preferred  securities  will be cumulative.  Distributions  will  accumulate from
______ __, 1999. The first  distribution date for the preferred  securities will
be __________ __, 2000. The amount of distributions  payable for any period less
than a full distribution  period will be computed on the basis of a 360-day year
of twelve  30-day  months and the actual days elapsed in a partial month in such
period. Distributions payable for each full distribution period will be computed
by dividing  the annual  rate by four.  If any date on which  distributions  are
payable is not a business day, then payment will be made on the next  succeeding
day that is a  business  day  (without  any  additional  distributions  or other

                                       74
<PAGE>

payment  because of the delay),  except that,  if such business day falls in the
next  calendar  year,  the  payment  will be made on the  immediately  preceding
business day.

         So long as we are not in default,  we may defer the payment of interest
on the  junior  subordinated  debentures  at any time for one or more  extension
periods.  No extension period may exceed 20 consecutive  quarters.  No extension
period  may  extend  beyond  the  maturity  date  of  the  junior   subordinated
debentures.  As a consequence of any deferral by us, quarterly  distributions on
the  preferred  securities  will be deferred by the trust  during the  extension
period.  Distributions  to which you are  entitled  will  accumulate  additional
distributions  thereon at the  applicable  periodic  interest  rate,  compounded
quarterly  from the relevant  payment  date,  computed on the basis of a 360-day
year of twelve  30-day  months and the actual days elapsed in a partial month in
such period.  Additional distributions payable for each full distribution period
will be computed by dividing the annual rate by four.

         During  any  extension  period,  we may  not  (1)  declare  or pay  any
dividends  or  distributions  on,  or  redeem,  purchase,   acquire  or  make  a
liquidation  payment with  respect to, any of our capital  stock or (2) make any
payment of principal,  interest or premium on or repay, repurchase or redeem any
of our debt  securities  that rank  equally  in all  respects  with or junior in
interest to the junior  subordinated  debentures,  of which there are none as of
the date of this prospectus. These prohibitions, however, do not apply to:

          o    repurchases,  redemptions  or other  acquisitions  of our capital
               stock in connection with any employment contract, benefit plan or
               other similar arrangement, a dividend reinvestment or stockholder
               stock  purchase  plan or the  issuance of our  capital  stock (or
               securities  convertible  into or  exercisable  for  such  capital
               stock) as  consideration  in an acquisition  transaction  entered
               into prior to the applicable extension period;

          o    a reclassification, exchange or conversion of any class or series
               of our capital stock (or any capital  stock of our  subsidiaries)
               for any class or series of our  capital  stock or of any class or
               series of our indebtedness for any class or series of our capital
               stock;

          o    the  purchase of  fractional  interests  in shares of our capital
               stock pursuant to the  conversion or exchange  provisions of such
               capital stock or the security being converted or exchanged;

          o    any   declaration   of  a  dividend   in   connection   with  any
               stockholders'  rights plan,  or the issuance of rights,  stock or
               other  property  under  any  stockholders'  rights  plan,  or the
               redemption or repurchase of rights pursuant thereto; or

          o    any  dividend  in the form of stock,  warrants,  options or other
               rights  where  the  dividend  stock or the  stock  issuable  upon
               exercise of such  warrants,  options or other  rights is the same
               stock  as that on  which  the  dividend  is  being  paid or ranks
               equally with or junior to such stock.

         Before the end of an extension period, we may further defer the payment
of interest.  Upon the termination of an extension period and the payment of all
amounts then due, we may elect to begin a new extension period. We must give the
trustees notice of our election of an extension period at least one business day
prior  to the  earlier  of (1)  the  date  the  distributions  on the  preferred
securities  would have


                                       75
<PAGE>

been payable but for the election to begin the extension period and (2) the date
the  property  trustee is  required to give you notice of the record date or the
date the distributions are payable,  but in any event not less than one business
day prior to the record date.  The property  trustee will give you notice of our
election to begin a new extension period. Subject to the foregoing,  there is no
limitation  on the  number  of times  that we may  elect  to begin an  extension
period. See "Description of Junior  Subordinated  Debentures -- Option To Extend
Interest  Payment Period" and "United States Federal Income Tax  Consequences --
Interest Income and Original Issue Discount."

         We currently  do not intend to exercise our right to defer  payments of
interest by extending  the interest  payment  period on the junior  subordinated
debentures.

         The  revenue of the trust  available  for  distribution  to you will be
limited to payments under the junior  subordinated  debentures,  which the trust
will purchase with the proceeds of this  offering of preferred  securities.  See
"Description of Junior  Subordinated  Debentures." If we do not make payments on
the junior subordinated  debentures,  the trust will not have funds available to
pay  distributions  or other amounts  payable on the preferred  securities.  The
payment of distributions  and other amounts payable on the preferred  securities
(if and to the  extent  the  trust  has  funds  legally  available  for and cash
sufficient  to make such  payments) is  guaranteed  by us on a limited  basis as
described in this prospectus under "Description of Guarantee."

Redemption

         If we redeem the junior subordinated debentures,  the trust will redeem
a proportionate amount of the preferred and common securities. We may redeem the
junior subordinated  debentures (1) on or after _________,  2004 in whole at any
time or in part from time to time, or (2) in whole, but not in part, at any time
within 90 days  following the occurrence  and during the  continuation  of a Tax
Event,  Investment  Company  Event or Capital  Treatment  Event (each as defined
below),  in  each  case  subject  to  possible  regulatory  approval.   See  "--
Liquidation Distribution Upon Dissolution."

         "Tax Event" means the receipt by the trust of an opinion of our counsel
experienced in such matters to the effect that, as a result of any amendment to,
or change  (including  an  announced  prospective  change)  in, the laws (or any
regulations  thereunder)  of the United  States or a  political  subdivision  or
taxing  authority  thereof  or  therein,  or as a  result  of  any  official  or
administrative  pronouncement  or action or judicial  decision  interpreting  or
applying  such laws or  regulations,  which  amendment or change is effective or
which pronouncement or decision is announced on or after the date of issuance of
the preferred securities, there is more than an insubstantial risk that:

          o    the trust is, or will be within 90 days of the  delivery  of such
               opinion, subject to United States federal income tax with respect
               to  income  received  or  accrued  on  the  junior   subordinated
               debentures;

          o    interest payable by us on the junior  subordinated  debentures is
               not, or within 90 days of the  delivery of such  opinion will not
               be,  deductible  by us, in whole or in part,  for  United  States
               federal income tax purposes; or




                                       76
<PAGE>

          o    the trust is, or will be within 90 days of the  delivery  of such
               opinion,  subject to more than an  insignificant  amount of other
               taxes, duties or other governmental charges.

         See  "United  States  Federal  Income Tax  Consequences  -- Pending Tax
Litigation Affecting the Preferred  Securities" for discussion of pending United
States Tax Court  litigation that, if decided  adversely to the taxpayer,  could
give  rise  to a  Tax  Event,  which  would  permit  us  to  redeem  the  junior
subordinated debentures prior to ________________, 2004.

         If a Tax Event described in the first or third  circumstances above has
occurred and is  continuing  and the trust holds of all the junior  subordinated
debentures,  we will pay on the junior  subordinated  debentures  any additional
amounts as may be  necessary  so that the amount of  distributions  then due and
payable  by the  trust  on  the  outstanding  preferred  securities  and  common
securities of the trust will not be reduced as a result of any additional taxes,
duties and other governmental charges to which the trust has become subject as a
result of a Tax Event.

         "Investment Company Event" means the receipt by the trust of an opinion
of our counsel  experienced  in such matters to the effect that,  as a result of
the occurrence of a change in law or regulation or a written  change  (including
any announced  prospective  change) in  interpretation  or application of law or
regulation by any legislative  body,  court,  governmental  agency or regulatory
authority,  there is more than an insubstantial  risk that the trust is, or will
be,  considered an "investment  company" that is required to be registered under
the Investment Company Act of 1940, as amended (the "Investment Company Act").

         "Capital  Treatment  Event" means the  reasonable  determination  by us
that, as a result of the  occurrence  of any amendment to, or change  (including
any  announced  prospective  change)  in, the laws (or any rules or  regulations
thereunder)  of the  United  States  or any  political  subdivision  thereof  or
therein,  or as a result of any  official  or  administrative  pronouncement  or
action or judicial  decision  interpreting or applying such laws or regulations,
there is more than an  insubstantial  risk that we will not be entitled to treat
an amount equal to the liquidation amount of the preferred  securities as Tier 1
Capital (or the then equivalent thereof),  except as otherwise restricted by the
Federal Reserve,  for purposes of the risk-based capital adequacy  guidelines of
the Federal Reserve, as then in effect and applicable to us. The Federal Reserve
has  determined  that the  proceeds of certain  qualifying  securities  like the
preferred  securities will qualify as Tier 1 capital for us only up to an amount
not to exceed,  when taken together with all of our cumulative  preferred stock,
if any, 25% of our Tier 1 capital.

Redemption Procedures

         The trust will only redeem  preferred  securities  if we have  redeemed
junior subordinated  debentures.  The trust may redeem preferred securities only
in an amount equal to the funds it has on hand and legally  available to pay the
redemption  price.  The  redemption  price for each security will equal $10 plus
accumulated but unpaid  distributions  as of the redemption date and the related
amount of the premium, if any, paid by us upon the concurrent redemption of some
or all of the junior subordinated debentures.


                                       77
<PAGE>

         Unless payment of the  redemption  price is withheld or refused and not
paid either by the trust or us pursuant to the  guarantee,  additional  interest
will stop accruing on those  preferred  securities  called for redemption on the
date they are called for redemption.

         Notice of any  redemption  will be mailed to you at your  address as it
appears on the securities  register  maintained by the property trustee at least
30 days but not more  than 60 days  before  the  redemption  date.  If notice of
redemption  has been  given,  then,  in  accordance  with the  normal  operating
procedures of The Depository Trust Company  ("DTC"),  on the redemption date, to
the extent funds are  available  for payment,  the property  trustee  will,  for
preferred securities held in book-entry form:

          o    deposit   irrevocably  DTC  with  funds  sufficient  to  pay  the
               applicable redemption price; and

          o    give  DTC  irrevocable  instructions  and  authority  to pay  the
               redemption price to you.

         For  preferred  securities  not held in book-entry  form,  the property
trustee will, to the extent funds are available for payment:

          o    irrevocably  deposit  with the  paying  agent  for the  preferred
               securities  funds  sufficient  to pay the  applicable  redemption
               price; and

          o    give the paying agent  irrevocable  instructions and authority to
               pay  the  redemption   price  to  you  once  you  surrender  your
               certificates evidencing the preferred securities.

         Notwithstanding the foregoing, distributions payable on or prior to the
redemption  date for any  preferred  securities  called for  redemption  will be
payable to the holders on the relevant record dates for those distributions.

         Once notice of redemption is given and funds are deposited as required,
then all of your  rights with  respect to the  preferred  securities  called for
redemption  will cease,  except for your right to receive the redemption  price,
but without interest after the date of redemption.

         If any date  fixed for  redemption  of  preferred  securities  is not a
business day, then payment of the redemption  price payable on such date will be
made on the next day that is a  business  day  (without  any  interest  or other
payment for the delay),  except that, if the next business day falls in the next
calendar year, payment will be made on the immediately preceding business day.

         In payment of the redemption price for the preferred  securities called
for  redemption  is improperly  withheld or refused and not paid,  either by the
trust or by us pursuant to the guarantee, interest on those preferred securities
will continue to accumulate at the then  applicable  rate,  from the  redemption
date  originally  established  to the date the payment is actually made. In this
case,  the actual  payment  date will be the  redemption  date for  purposes  of
calculating the redemption price.

         If less than all the  junior  subordinated  debentures  are going to be
redeemed,  then the  aggregate  liquidation  amount of the  preferred and common
securities  to  be  redeemed  shall  be  allocated  based  upon  the  respective
liquidation  amounts of each class,  with 97% being  allocated to the  preferred
securities and 3% being allocated to the common  securities,  except in the case
of an event of default. See


                                       78
<PAGE>

"--Subordination  of Common  Securities."  The property  trustee will select the
particular  preferred securities to be redeemed not more than 60 days before the
redemption date by any method the property  trustee deems fair and  appropriate,
or, if the preferred  securities are then held in book-entry form, in accordance
with DTC's customary procedures.

Subordination of Common Securities

         Payment  of  distributions  on,  and the  redemption  price of, and the
liquidation  distribution  in respect of, the  preferred  securities  and common
securities  will  be made  on a  proportionate  basis,  based  on the  aggregate
liquidation amount of each class of securities. However, if a debenture event of
default has occurred and is  continuing as a result of any failure by us to make
an interest or principal payment on the junior subordinated debentures,  then no
payment  of  any  distribution  on,  or  redemption  price  of,  or  liquidation
distribution in respect of, the common securities may be made, unless all unpaid
amounts due on the preferred  securities have been paid in full or provided for,
as appropriate.

         If there is an event of default under the trust  agreement that results
from an event of  default  on the  junior  subordinated  debentures,  we, as the
holders of the common securities,  will have no right to act with respect to the
event of default  under the trust  agreement  until the effects of all events of
default under the trust agreement  regarding the preferred  securities have been
cured,  waived or otherwise  eliminated.  Until that time, the property  trustee
will act solely on your  behalf  and not on behalf of the  holders of the common
securities.  See "--  Events of  Default;  Notice"  and  "Description  of Junior
Subordinated Debentures -- Debenture Events of Default."

Liquidation Distribution Upon Dissolution

         We will have the right to dissolve  the trust at any time,  and,  after
paying all the  expenses and  liabilities  of the trust,  distribute  the junior
subordinated debentures to you. However, because the proceeds from the preferred
securities  offering  may be  counted  as up to 25% of our  Tier 1  capital  and
dissolution of the trust could impact our overall capital structure, we may only
dissolve the trust if we have received prior approval of the Federal Reserve, if
then required.

         Pursuant  to  the  trust  agreement,   the  trust  will  dissolve  upon
expiration of its term, on  _____________,  2034.  Early  dissolution will occur
upon the occurrence of any of the following:

          o    the bankruptcy of First Star Bancorp;

          o    the filing of a certificate of dissolution, or its equivalent, of
               First Star Bancorp;

          o    our delivery of a written  direction  to the property  trustee to
               dissolve the trust, which we may do in our discretion;

          o    the entry of a court order for the dissolution of the trust; or

          o    the redemption of all the preferred securities in connection with
               the  redemption  of all the  preferred  and common  securities as
               described under "- Redemption."




                                       79
<PAGE>

         In the event of a dissolution, after the trust pays all amounts owed to
its  creditors,  the  holders of the  preferred  and common  securities  will be
entitled to receive:

          o    junior subordinated debentures, if the dissolution does not arise
               from  redemption  of the junior  subordinated  debentures,  in an
               aggregate  principal  amount equal to the  aggregate  liquidation
               amount of the preferred and common securities; or

          o    cash, if  distribution of junior  subordinated  debentures is not
               practical or if the dissolution arises from the redemption of the
               junior subordinated debentures.

         In the event of a cash payment, you will receive an amount equal to the
liquidation  amount of the preferred  securities,  plus  accumulated  and unpaid
distributions  to the date of the liquidation  distribution.  If the liquidation
distribution can be paid only in part because the trust has insufficient  assets
available for payment,  then the holders of the preferred and common  securities
will be paid on a proportionate basis. However, if an event of default under the
junior subordinated debentures has occurred and is continuing as a result of our
failure to make  interest or principal  payments to the trust when due, you will
receive  a  liquidation  distribution  on your  preferred  securities  before we
receive   a   liquidation   distribution   on   our   common   securities.   See
"--Subordination of Common Securities."

Events of Default; Notice

         Any one of the following  events  constitutes an event of default under
the trust agreement with respect to the preferred and common securities.

          o    the  occurrence  of a event of default with respect to the junior
               subordinated  debentures (see "Description of Junior Subordinated
               Debentures -- Debenture Events of Default");

          o    default by the trust in the payment of any  distribution  when it
               becomes due and payable, and the continuation of such default for
               a period of 30 days;

          o    default by the trust in the  payment of any  redemption  price of
               any preferred security or common security when it becomes due and
               payable;

          o    default in the performance,  or breach,  in any material respect,
               of any  covenant  or  warranty  given by the  trust in the  trust
               agreement (other than a default or breach in the performance of a
               covenant or warranty  which is  addressed by either the second or
               third events of default listed above),  and the  continuation  of
               such  default or breach for a period of 60 days after the holders
               of  at  least  25%  in  aggregate   liquidation   amount  of  the
               outstanding  preferred  securities  have  given  to the  property
               trustee,  the Delaware trustee and us a written notice specifying
               such  default  or breach  and  requiring  it to be  remedied  and
               stating that such notice is a "Notice of Default" under the trust
               agreement; or

          o    the  occurrence of  bankruptcy or insolvency  with respect to the
               property  trustee if a  successor  property  trustee has not been
               appointed within 90 days of the bankruptcy or insolvency.


                                       80
<PAGE>

         Within five business days after the  occurrence of any event of default
actually  known to the  property  trustee,  the property  trustee will  transmit
notice of the event of default to you, to us, and to the administrators,  unless
the event of default has been cured or waived. Along with the administrators, we
are required to file annual  certificates  with the property  trustee  declaring
whether  or not we and  they  are in  compliance  with  all the  conditions  and
covenants applicable to us and to them under the trust agreement.

Removal of Trustees; Appointment of Successors

         The holders of at least a majority in aggregate  liquidation  amount of
the  outstanding  preferred  securities  may remove the property  trustee or the
Delaware trustee for cause or, if an event of default with respect to the junior
subordinated  debentures has occurred and is continuing,  with or without cause.
If a trustee is removed by the holders of the outstanding  preferred securities,
the  successor  may be  appointed  by the  holders of at least 25% in  aggregate
liquidation amount of preferred  securities.  If a trustee resigns, such trustee
will  appoint its  successor.  If a trustee  fails to appoint a  successor,  the
holders  of at least 25% in  aggregate  liquidation  amount  of the  outstanding
preferred  securities  may  appoint a  successor.  If a  successor  has not been
appointed,  we, any holder of  preferred  securities,  or the other  trustee may
petition a court in the State of Delaware to appoint a successor.  Any successor
Delaware  trustee must meet the  applicable  requirements  of Delaware  law. Any
successor  property trustee must be a national or  state-chartered  bank that at
the time of appointment has:

          o    securities rated in one of the three highest rating categories by
               a nationally recognized statistical rating organization; and

          o    capital and surplus of at least $50,000,000.

         No  resignation  or  removal  of a  trustee  and  no  appointment  of a
successor  trustee will be effective  until the successor  trustee  delivers its
written acceptance of the appointment.

Merger or Consolidation of Trustees

         Any entity into which the property  trustee or the Delaware trustee may
be merged or  converted  or with  which it may be  consolidated,  or any  entity
resulting from any merger, conversion or consolidation to which the trustee is a
party,  or any entity  succeeding to all or  substantially  all of the corporate
trust  business of the trustee,  will be the successor of that trustee under the
trust agreement, provided that entity is otherwise qualified and eligible.

Mergers, Consolidations, Amalgamations or Replacements of the Trust

         The trust may, at our request and with the consent of the holders of at
least a majority in aggregate  liquidation  amount of the outstanding  preferred
securities,  merge with or into, consolidate,  amalgamate,  or be replaced by or
convey, transfer or lease its properties and assets substantially as an entirety
to a trust organized as such under the laws of any state, so long as:

          o    the successor entity (1) expressly assumes all the obligations of
               the  trust  with  respect  to  the  preferred  securities


                                       81
<PAGE>

               or (2) substitutes for the preferred  securities other securities
               having  substantially the same terms as the preferred  securities
               so long as the  substitute  preferred  securities  have  the same
               priority   as  the   preferred   securities   with   respect   to
               distributions  and  payments  upon  liquidation,  redemption  and
               otherwise;

          o    a trustee of the successor entity, possessing the same powers and
               duties as the property  trustee,  is appointed to hold the junior
               subordinated debentures;

          o    the merger, consolidation, amalgamation, replacement, conveyance,
               transfer  or  lease  does  not  cause  the  preferred  securities
               (including any substitute preferred  securities) to be downgraded
               by any nationally recognized statistical rating organization,  if
               then rated;

          o    the merger, consolidation, amalgamation, replacement, conveyance,
               transfer  or  lease  does  not   adversely   affect  the  rights,
               preferences  and  privileges  of the  holders  of  the  preferred
               securities (including any substitute preferred securities) in any
               material respect;

          o    the  successor  entity has a purpose  substantially  identical to
               that of the trust;

          o    prior to such merger, consolidation,  amalgamation,  replacement,
               conveyance,  transfer or lease, the trust has received an opinion
               from  independent  counsel  experienced  in these  matters to the
               effect   that  (1)  the  merger,   consolidation,   amalgamation,
               replacement,  conveyance,  transfer  or lease does not  adversely
               affect your  rights,  preference  and  privileges  as a holder of
               preferred   securities   (including  any   substitute   preferred
               securities)  in any  material  respect,  and  (2)  following  the
               merger,  consolidation,   amalgamation,  replacement,  conveyance
               transfer  or lease,  neither the trust nor the  successor  entity
               will be required to register as an  investment  company under the
               Investment Company Act; and

          o    we or any  permitted  successor  or  assignee  own all the common
               securities of the successor  entity and guarantee the obligations
               of the successor  entity under the successor  securities at least
               to the extent provided by the guarantee.

         Notwithstanding  the  foregoing,  the  trust may not,  except  with the
consent of all holders of the  preferred  securities,  consolidate,  amalgamate,
merge  with or  into,  or be  replaced  by or  convey,  transfer  or  lease  its
properties  and assets  substantially  as an  entirety  to, any other  entity or
permit  any  other  entity to  consolidate,  amalgamate,  merge  with or into or
replace it if such consolidation, amalgamation, merger, replacement, conveyance,
transfer or lease would cause the trust or the successor entity to be taxable as
a corporation for United States federal income tax purposes.

Voting Rights; Amendment of Trust Agreement

         Except as provided below and under "--Removal of Trustees;  Appointment
of Successors"  and  "Description of Guarantee -- Amendments and Assignment" and
as otherwise  required by law and the trust  agreement,  you will have no voting
rights.

         We, the property  trustee and the  administrators,  may amend the trust
agreement without your consent in order to:


                                       82
<PAGE>

          o    cure any  ambiguity,  correct or supplement any provisions in the
               trust  agreement  that  may  be   inconsistent   with  any  other
               provision,  or to make  any  other  provisions  with  respect  to
               matters or questions arising under the trust agreement,  provided
               that any such amendment does not adversely affect in any material
               respect your interests; or

          o    modify, eliminate or add to any provisions of the trust agreement
               as may be  necessary to ensure that the trust will not be taxable
               as a corporation for United States federal income tax purposes at
               any time that any preferred or common  securities are outstanding
               or to ensure  that the trust will not be  required to register as
               an "investment company" under the Investment Company Act.

         With the  consent of holders of not less than a majority  in  aggregate
liquidation amount of the preferred securities, we, the property trustee and the
administrators  may amend any  provision  of the trust  agreement so long as the
trustees  have received an opinion of counsel that the amendment or the exercise
of any power granted to the trustees by the amendment will not:

          o    affect the trust's status as a grantor trust exempt from taxation
               for United States federal income tax purposes; or

          o    the  trust's  exemption  from status as an  "investment  company"
               under the Investment Company Act.

         However,  without the consent of each holder of preferred securities or
common securities affected thereby, the trust agreement may not be amended to:

          o    change the amount or timing of any  distribution on the preferred
               and common securities or otherwise adversely affect the amount of
               any distribution  required to be made in respect of the preferred
               and common securities as of a specified date; or

          o    restrict  your  right  or our  right  as the  holders  of  common
               securities to institute  suit for the  enforcement of any payment
               on or after such date.

         So long as any junior  subordinated  debentures  are held by the trust,
the property trustee will not:

          o    direct the time,  method and place of conducting  any  proceeding
               for any remedy available to the debenture trustee, or execute any
               trust or power conferred on the property  trustee with respect to
               the junior subordinated debentures;

          o    waive any past default that is waivable under the indenture;

          o    exercise  any right to  rescind or annul a  declaration  that the
               principal of all the junior subordinated  debentures shall be due
               and payable; or

          o    consent to any  amendment,  modification  or  termination  of the
               indenture  or the  junior  subordinated  debentures,  where  such
               consent shall be required,  without, in each case,  obtaining the
               prior approval of the holders of at least a majority in aggregate
               liquidation

                                       83
<PAGE>

               amount of the outstanding preferred securities,  or, if a consent
               under the  indenture  would require the consent of each holder of
               junior subordinated  debentures affected thereby, no such consent
               will be given by the property  trustee  without the prior consent
               of each holder of the preferred securities.

         The property trustee may not revoke any action previously authorized or
approved  by a vote  of  the  holders  of the  preferred  securities  except  by
subsequent vote of the holders of the preferred securities. The property trustee
will notify you of any notice of default with respect to the junior subordinated
debentures.  In addition to obtaining your approval as described  above,  before
taking any of the actions  listed  above,  the  property  trustee will obtain an
opinion of counsel experienced in such matters to the effect that the trust will
not be taxable as a corporation for United States federal income tax purposes on
account of such action.

         Any required  approval of holders of preferred  securities may be given
at a meeting of holders of  preferred  securities  convened  for such purpose or
pursuant to written  consent.  The  property  trustee will cause a notice of any
meeting at which you are entitled to vote, or of any matter upon which action by
your written  consent is to be taken, to be given to you in the manner set forth
in the trust agreement.

         Your  vote or  consent  will  not be  required  to  redeem  and  cancel
preferred securities.

         If we or  any of  our  affiliates  or  the  trustees  or  any of  their
affiliates own any preferred securities,  those preferred securities will not be
treated as outstanding for purposes of the votes or consents described above.

Expenses and Taxes

         In the indenture, we have agreed to pay:

          o    all debts and obligations of the trust (other than  distributions
               on the preferred and common securities);

          o    any and all taxes and all costs and expenses with respect thereto
               (other than United States  withholding  taxes) to which the trust
               might become subject; and

          o    all costs and  expenses  of the  trust,  including  the costs and
               expenses of:

               1)   the trustees, and

               2)   the organization and operation of the trust.

         Our payment obligations under the indenture are for the benefit of, and
shall be  enforceable  by, any creditor of the trust to whom any of these debts,
obligations,  costs, expenses and taxes are owed. Any creditor may enforce these
obligations  directly  against us, and we have  irrevocably  waived any right or
remedy to require  that any  creditor  take any action  against the trust or any
other person before proceeding  against us. We have also agreed in the indenture
to execute any  additional  agreements  as may be necessary or desirable to give
full effect to the foregoing.


                                       84
<PAGE>

Book Entry, Delivery and Form

         DTC will act as securities depository for the preferred securities. The
trust  will  issue one or more  fully  registered  global  preferred  securities
certificates in the name of Cede & Co. (DTC's nominee).  These certificates will
represent the total  aggregate  number of preferred  securities.  The trust will
deposit these  certificates with DTC or a custodian  appointed by DTC. The trust
will  not  issue  certificates  to you for the  preferred  securities  that  you
purchase, unless DTC's services are discontinued.

         Ownership of beneficial  interests in a global security  deposited with
DTC is limited to  participants  that have accounts with DTC.  Access to the DTC
system is also available to indirect  participants,  such as securities  brokers
and dealers, banks and trust companies, that may hold interests through a direct
participant.  Upon the  issuance  of the global  security,  DTC will  credit the
accounts  of direct  participants  with their  respective  amounts of  preferred
securities  represented by the global security by its book-entry  system. If you
purchase  preferred  securities within the DTC system, the purchase must be made
by or through a direct  participant.  You, as the actual owner of the  preferred
securities,  are the "beneficial owner." Your beneficial ownership interest will
be recorded on the direct or indirect  participant's  records, and DTC will have
no knowledge of your individual ownership.

         You will not receive written  confirmation  from DTC of your purchases.
The direct or indirect  participant  through whom you  purchased  the  preferred
securities  should  send you  written  confirmations  providing  details of your
transactions,  as well as periodic statements of your holdings. The participants
are responsible for keeping  accurate account of the holdings of their customers
like you.

         Transfers of ownership  interests in the preferred  securities  will be
accomplished by entries made on the books of participants acting on your behalf.

         The laws of some  states  may  require  that  specified  purchasers  of
securities take physical  delivery of the securities in definitive  form.  These
laws may  impair the  ability to  transfer  beneficial  interests  in the global
certificate representing the preferred securities.

         Conveyance  of  notices  and  other  communications  by DTC  to  direct
participants,  by direct  participants  to indirect  participants  and by direct
participants  and indirect  participants to you will be governed by arrangements
among them, and any statutory or regulatory  requirements  that may be in effect
from time to time.

         Redemption  notices  will  be sent to  DTC.  If  less  than  all of the
preferred   securities  are  being   redeemed,   DTC  will  reduce  each  direct
participant's   holdings  of  preferred   securities  in  accordance   with  its
procedures.

         In those cases where a vote by the holders of the preferred  securities
is required,  neither DTC nor Cede & Co. will itself consent or vote.  Under its
usual  procedures,  DTC  would  mail an  omnibus  proxy to the  trust as soon as
possible  after  the  record  date.  The  omnibus  proxy  assigns  Cede &  Co.'s
consenting or voting rights to those direct  participants  to whose accounts the
preferred  securities are credited on the record date, which are identified in a
listing attached to the omnibus proxy.

                                       85
<PAGE>

         The trust will make distribution  payments on the preferred  securities
directly to DTC.  DTC's practice is to credit direct  participants'  accounts on
the relevant payment date in accordance with their respective  holdings shown on
DTC's records, unless DTC has reason to believe that it will not receive payment
on such payment date.

         Payments  by  participants  (whether  direct  participants  or indirect
participants) to beneficial owners will be governed by standing instructions and
customary  practices,  as is the case with  securities  held for the  account of
customers in bearer form or registered in "street  name." These payments will be
the  responsibility  of the  participant and not of DTC, the trust or First Star
Bancorp.

         As the beneficial owner in a global preferred  securities  certificate,
you will not be entitled to receive physical  delivery of preferred  securities.
You will not be  considered  an owner or a holder  under  the  trust  agreement.
Instead,  DTC will be  considered  the sole  owner or  holder  of the  preferred
securities.  Accordingly, you must rely on the procedures of DTC and, if you are
not a direct participant,  on the procedures of the indirect participant through
which you own your interest,  to exercise any of your rights under the preferred
securities.

         DTC may  discontinue  providing its services as  securities  depositary
with respect to the preferred securities at any time by giving written notice to
the property trustee,  the Delaware trustee and us that it is no longer willing,
or no longer able, to provide its services. In the event that we are not able to
obtain a  successor  securities  depositary  within 90 days,  we will  print and
deliver  preferred  securities  certificates.   In  addition,  we  may,  at  our
discretion,  decide to  discontinue  the  book-entry  system with respect to the
preferred securities.  In that event, we will print and deliver certificates for
the preferred securities to you.

         DTC has advised the trust and us as follows:

          o    DTC is a limited  purpose trust company  organized under the laws
               of the State of New  York,  a member of the  Federal  Reserve,  a
               "clearing   corporation"   within  the  meaning  of  the  Uniform
               Commercial Code and a "clearing  agency"  registered  pursuant to
               the provisions of Section 17A of the Exchange Act;

          o    DTC was created to hold  securities for its  participants  and to
               facilitate   the   clearance   and   settlement   of   securities
               transactions  between  participants through electronic book entry
               changes to accounts of its participants,  thereby eliminating the
               need for physical movement of certificates;

          o    participants  include  securities  brokers and  dealers  (such as
               Hopper Soliday), banks, trust companies and clearing corporations
               and may include certain other organizations;

          o    certain  participants (or their  representatives),  together with
               other entities, own DTC; and

          o    indirect  access to the DTC system is available to others such as
               banks,  brokers,  dealers and trust companies that clear through,
               or maintain a custodial relationship with, a participant,  either
               directly or indirectly.


                                       86
<PAGE>

Same-Day Settlement and Payment

         Settlement for the preferred  securities will be made by Hopper Soliday
in immediately available funds.

         Secondary  trading in  preferred  securities  of  corporate  issuers is
generally settled in clearinghouse or next-day funds. In contrast, the preferred
securities will trade in DTC's Same-Day Funds Settlement  System,  and secondary
market trading  activity in the preferred  securities will therefore be required
by DTC to settle in immediately available funds. No assurance can be given as to
the effect,  if any, of settlement  in  immediately  available  funds on trading
activity in the preferred securities.

Payment and Paying Agency

         Payments in respect of the  preferred  securities  will be made to DTC,
which will credit the relevant  accounts at DTC on the  applicable  distribution
dates or, if the preferred securities are not held by DTC, such payments will be
made by check mailed to the holder  entitled  thereto at such address as appears
on the securities  register for the preferred and common securities.  The paying
agent will initially be the property  trustee and any co-paying  agent chosen by
the property trustee and acceptable to the administrators. The paying agent will
be  permitted  to resign as paying  agent  upon 30 days'  written  notice to the
property  trustee and the  administrators.  If the property trustee is no longer
the paying agent, the property trustee will appoint a successor (which must be a
bank or trust company  reasonably  acceptable to the  administrators)  to act as
paying agent.

Registrar and Transfer Agent

         The property  trustee will act as registrar and transfer  agent for the
preferred securities.

         Registration  of  transfers of  preferred  securities  will be effected
without charge by or on behalf of the trust, but only upon payment of any tax or
other  governmental  charges that may be imposed in connection with any transfer
or  exchange.  The  trust  will  not be  required  to  register  or  cause to be
registered  the  transfer  of  the  preferred  securities  after  the  preferred
securities have been called for redemption.

Obligations and Duties of the Property Trustee

         The property trustee,  other than during the occurrence and continuance
of an  event  of  default,  undertakes  to  perform  only  such  duties  as  are
specifically  set forth in the trust agreement and, after such event of default,
must  exercise  the same  degree  of care and skill as a  prudent  person  would
exercise  or use in the  conduct  of his or her  own  affairs.  Subject  to this
provision,  the property  trustee is under no  obligation to exercise any of the
powers vested in it by the trust  agreement at your request unless it is offered
reasonable  indemnity against the costs,  expenses and liabilities that it might
incur.

         For  information  concerning  the  relationships  between the  property
trustee  and  us,  see  "Description  of  Junior   Subordinated   Debentures  --
Information Concerning the Debenture Trustee."

                                       87
<PAGE>

Miscellaneous

         The administrators and the property trustee are authorized and directed
to conduct the affairs of and to operate the trust in such a way that:

          o    the  junior  subordinated  debentures  will  be  treated  as  our
               indebtedness for United States federal income tax purposes, and

          o    the trust will not be;

               a)   required to register as an  "investment  company"  under the
                    Investment Company Act; or

               b)   taxable as a corporation  for United States  federal  income
                    tax purposes.

         To achieve these purposes,  the  administrators,  the property trustee,
and we, as holders of the common  securities,  are authorized to take any action
that they and we determine to be necessary or desirable  for such  purposes,  as
long as such action does not materially  adversely  affect your interests and is
not  inconsistent  with  applicable  law, the  certificate of trust or the trust
agreement.

         You will not have preemptive or similar rights.

         The trust may not borrow money, issue debt or mortgage or pledge any of
its assets.

         Subject to applicable law, including, without limitation, United States
federal  securities  laws, we or our affiliates may at any time and from time to
time purchase outstanding  preferred securities by tender, in the open market or
by private agreement, and may resell such securities.

Governing Law

         The trust  agreement  will be governed by and  construed in  accordance
with the laws of the State of Delaware.

                  DESCRIPTION OF JUNIOR SUBORDINATED DEBENTURES

         The junior  subordinated  debentures will be issued under the indenture
between Bankers Trust Company, the debenture trustee, and us. The following is a
summary  of  the  material  terms  and  provisions  of the  junior  subordinated
debentures.  You  should  read  the  form of the  indenture  that is filed as an
exhibit  to the  registration  statement  of which  this  prospectus  is a part.
Whenever  particular  defined terms of the indenture (as amended or supplemented
from time to time) are referred to in this  prospectus,  those defined terms are
incorporated into this prospectus by reference.  A copy of the form of indenture
is available from the debenture trustee upon request.


                                       88
<PAGE>

General

         The trust will  invest the  proceeds of the  issuance of the  preferred
securities,   together  with  the  consideration  paid  by  us  for  the  common
securities,  in the  junior  subordinated  debentures  issued by us.  The junior
subordinated debentures are subordinated, unsecured debt under the indenture and
will bear  interest,  accruing  from  ___________  __, 1999,  at the  applicable
periodic  interest rate of the principal  amount thereof,  payable  quarterly in
arrears  on March  31,  June 30,  September  30 and  December  31 of each  year,
commencing  ___________  __,  1999,  to the  person in whose  name  each  junior
subordinated debenture is registered at the close of business on the 15th day of
March,  June,  September  or  December  (whether  or not a  business  day)  next
preceding  such  interest  payment  date.  It is  anticipated  that,  until  the
liquidation,  (if any), of the trust, each junior subordinated debenture will be
registered  in the name of the trust and held by the  property  trustee in trust
for you and us, as the holders of the common securities.

         The amount of interest payable for any period less than a full interest
period will be computed on the basis of a 360-day year of twelve  30-day  months
and the actual days  elapsed in a partial  month in such  period.  The amount of
interest  payable for any full interest  period will be computed by dividing the
annual  rate by four.  If any date on which  interest  is  payable to the junior
subordinated  debentures  is not a business  day,  then  payment of the interest
payable on such date will be made on the next business day (without any interest
or other  payment in respect of any such  delay),  or, if the next  business day
falls in the next calendar  year,  such payment will be made on the  immediately
preceding business day.

         Accrued  interest that is not paid on the applicable  interest  payment
date  will  bear  additional  interest  on the  amount  thereof  (to the  extent
permitted by law) at the applicable periodic interest rate, compounded quarterly
and  computed  on the basis of a 360-day  year of twelve  30-day  months and the
actual days elapsed in a partial month in such period.  The amount of additional
interest  payable for any full interest  period will be computed by dividing the
annual rate by four.

         The  term  "interest"  as  used  herein  includes   quarterly  interest
payments,  interest on quarterly  interest  payments not paid on the  applicable
interest  payment date and, if  applicable,  any  additional  sums we pay on the
junior  subordinated   debentures  following  a  Tax  Event  (as  defined  under
"Description  of Preferred  Securities --  Redemption")  that may be required so
that  distributions  payable by the trust will not be reduced by any  additional
taxes, duties or other governmental changes resulting from such Tax Event.

         The junior subordinated debentures will mature on _____________,  2029,
subject to our right to shorten  the  maturity  date at any time to any date not
earlier  than  ___________,  2004,  if we have  received  prior  approval of the
Federal  Reserve,  if then  required  under  applicable  capital  guidelines  or
policies of the Federal  Reserve.  In the event we elect to shorten the maturity
of the junior  subordinated  debentures,  we will give notice to the  registered
holders of the junior  subordinated  debentures,  the debenture  trustee and the
trust at least 90 days before the new maturity date.  The property  trustee will
give  you  notice  of  the  shortening  of the  stated  maturity  of the  junior
subordinated  debentures  at least 30 but not more than 60 days  before  the new
maturity date.

         The junior  subordinated  debentures  will be  unsecured  and will rank
junior and be subordinate in right of payment to all of our senior indebtedness,
including  the  outstanding  subordinated  debentures.  The junior  subordinated
debentures  will not be subject to a sinking fund.  The indenture does not limit
our

                                       89
<PAGE>

ability to incur or issue other  secured or  unsecured  debt,  including  senior
indebtedness,  whether under the junior subordinated  debentures or any existing
or other  indenture  that we may enter into in the future or otherwise.  See "--
Subordination."

Option to Extend Interest Payment Period

         So long as we are not in default,  we may defer the payment of interest
on the junior  subordinated  debentures  at any time for one or more  "extension
periods." No extension period may exceed 20 consecutive  quarters.  No extension
period  may  extend  beyond  the  maturity  date  of  the  junior   subordinated
debentures.  During  any  extension  period  we have the  right to make  partial
payments of interest on any interest  payment  date.  At the end of an extension
period, we will pay all interest then accrued and unpaid, together with interest
on that amount,  compounded quarterly, at the applicable periodic interest rate.
During an  extension  period,  interest  will  continue to accrue and holders of
junior  subordinated  debentures  (or holders of preferred  securities)  will be
required  to accrue  interest  income  for  United  States  federal  income  tax
purposes.  See "United States Federal Income Tax Consequences  --Interest Income
and Original Issue Discount."

         During any extension period, we may not:

          o    make any payment of principal of or interest or premium,  if any,
               on or repay, repurchase or redeem any of our debt securities that
               rank  equally in all  respects  with or junior in interest to the
               junior subordinated debentures, or

          o    declare  or pay any  dividends  or  distributions  on, or redeem,
               purchase,  acquire or make a liquidation payment with respect to,
               any of our capital stock, except that we may:

               (a)  repurchase,  redeem or make other  acquisitions of shares of
                    our capital stock in connectionwith any employment contract,
                    benefit plan or other  similar  arrangement  with or for the
                    benefit of any one or more employees,  officers directors or
                    consultants,  in connection with a dividend  reinvestment or
                    stockholder  stock  purchase plan or in connection  with the
                    issuance of our  capital  stock (or  securities  convertible
                    into or exercisable for such capital stock) as consideration
                    in an  acquisition  transaction  entered  into  prior to the
                    applicable extension period;

               (b)  take  any   necessary   action   in   connection   with  any
                    reclassification,  exchange  or  conversionof  any  class or
                    series  of our  capital  stock  (or any  capital  stock of a
                    subsidiary  of  ours)  or of  any  class  or  series  of our
                    indebtedness for any class or series of our capital stock;

               (c)  purchase fractional interests in shares of our capital stock
                    pursuant to the  conversion  or exchange  provisions of such
                    capital stock or the security being converted or exchanged;

               (d)  declare a  dividend  in  connection  with any  stockholders'
                    rights plan, or issue

                                       90
<PAGE>

                    rights,  stock or other  property  under  any  stockholders'
                    rights  plan,  or  redeem  or  repurchase   rights  pursuant
                    thereto; and

               (e)  declare a dividend in the form of stock warrants, options or
                    other rights where the dividend  stock or the stock issuable
                    upon exercise of such  warrants,  options or other rights is
                    the same stock as that on which the  dividend  is being paid
                    or ranks equally with or junior to such stock.

         Before the  termination of any extension  period,  we may further defer
the  payment  of  interest,  provided  that no  extension  period  may exceed 20
consecutive  quarters  or  extend  beyond  the  stated  maturity  of the  junior
subordinated  debentures.  Upon the termination of any extension  period and the
payment of all amounts  then due, we may elect to begin a new  extension  period
subject to the above  conditions.  No interest will be due and payable during an
extension  period,  except  at its  end.  As  long  as the  junior  subordinated
debentures are held by the trust, we will give the property trustee notice of an
extension  period at least one business day prior to the earlier of (1) the date
a distribution on the preferred  securities  would have been payable but for our
election to begin an extension  period and (2) the date the property  trustee is
required to give you notice of the record date or the date such  distribution is
payable,  but in any event not less than one  business  day prior to such record
date.  The property  trustee will give you notice of our election to begin a new
extension  period.  There is no  limitation  on the  number of times that we may
elect to begin an extension period.

Redemption

         We have the right,  after  receipt  of prior  approval  of the  Federal
Reserve,  if  approval  is then  required,  to redeem  the  junior  subordinated
debentures prior to maturity at our option:

          o    on or after  _________________,  2004, in whole at any time or in
               part from time to time, or

          o    in whole,  but not in part, at any time within 90 days  following
               the  occurrence  and  during  the  continuation  of a Tax  Event,
               Investment  Company  Event or Capital  Treatment  Event  (each as
               defined   under   "Description   of   Preferred   Securities   --
               Redemption").

         In either case, the  redemption  price will equal 100% of the principal
amount of the junior  subordinated  debentures to be redeemed,  plus accrued and
unpaid interest, to the date of redemption (including any additional interest on
any  additional  sums we pay  following  a Tax Event as  described  below  under
"--Additional  Sums").  The proceeds of any redemption will be used by the trust
to redeem a proportionate amount of the preferred securities.

Additional Sums

         We have  covenanted  in the  indenture  that, if and for so long as the
trust is the  holder  of all  junior  subordinated  debentures  and the trust is
required to pay any additional taxes, duties or other governmental  charges as a
result of a Tax Event, we will pay as additional sums on the junior subordinated
debentures such amounts as may be required so that the distributions  payable by
the trust will not be reduced as a

                                       91
<PAGE>

result of any such additional taxes, duties or other governmental  charges.  See
"Description of Preferred Securities -- Redemption."

Registration, Denomination and Transfer

         The junior subordinated  debentures will initially be registered in the
name of the trust. If the junior subordinated  debentures are distributed to you
in connection  with the  involuntary or voluntary  dissolution or liquidation of
the trust,  they will be issued in the form of one or more global  certificates.
In that event, we expect that the depositary arrangements for and payment on the
junior  subordinated  debentures  will be  substantially  identical  to those in
effect for the preferred securities. See "Description of Preferred Securities --
Book Entry, Delivery and Form."

         If DTC is at any time unwilling or unable to continue as depositary and
we do not  appoint a  successor  depositary  within 90 days of receipt of notice
from DTC to such effect, we will cause the junior subordinated  debentures to be
issued in definitive form to you. In that event,  principal and interest will be
payable, the transfer of the junior subordinated debentures will be registerable
without service charge upon payment of any taxes and other governmental charges,
and  the  junior  subordinated   debentures  will  be  exchangeable  for  junior
subordinated  debentures of other  authorized  denominations of a like aggregate
principal  amount, at the corporate trust office of the debenture trustee in New
York,  New York,  or at the  offices of any paying  agent or  transfer  agent we
appoint. We may also, at our option, make payment of interest by check mailed to
the address of the persons  entitled  to payment  under the junior  subordinated
debentures.  A holder of $1 million  or more in  aggregate  principal  amount of
junior subordinated debentures, however, may receive payments of interest (other
than interest  payable at the stated  maturity) by wire transfer of  immediately
available funds upon written request to the debenture  trustee not later than 15
calendar days prior to the date on which the interest is payable.

         In the event of any redemption,  neither we, nor the debenture trustee,
will be required to:

          o    issue,  register the transfer of or exchange junior  subordinated
               debentures  during a period  beginning at the opening of business
               15 days before the day of selection for  redemption of the junior
               subordinated debentures to be redeemed and ending at the close of
               business  on  the  day  of  mailing  of the  relevant  notice  of
               redemption; or

          o    transfer  or  exchange  any  junior  subordinated  debentures  so
               selected  for  redemption,  except,  in the  case  of any  junior
               subordinated  debentures  being  redeemed in part, any portion of
               the debenture not to be redeemed.

         Any monies deposited with the debenture trustee or any paying agent, or
then held by us in trust,  for the payment of the principal of (and premium,  if
any) or interest on any junior  subordinated  debenture and remaining  unclaimed
for two years after this principal (and premium,  if any) or interest has become
due and payable  shall,  at our request,  be repaid to us and the holder of such
junior  subordinated  debenture shall  thereafter  look, as a general  unsecured
creditor, only to us for payment thereof.


                                       92
<PAGE>

Restrictions on Payments; Covenants of the Company

         We have covenanted that if at any time:

o    we  have  actual  knowledge  of any  event  of  default  under  the  junior
     subordinated debentures that we have not taken reasonable steps to cure;

o    we are in default with respect to our payment of any obligations  under the
     guarantee,  if the  junior  subordinated  debentures  are then  held by the
     trust, or

o    we have given notice of our  election of an  extension  period and have not
     rescinded such notice, or the extension  period, or any extension  thereof,
     is continuing,

then we will not:

     o    make any payment of principal of or interest or premium, if any, on or
          repay,  repurchase  or  redeem  any of our debt  securities  that rank
          equally in all  respects  with,  or junior in interest  to, the junior
          subordinated debentures; or

     o    declare or pay any dividends or distributions on, or redeem, purchase,
          acquire,  or make a  liquidation  payment  with respect to, any of our
          capital stock, except that we may:

          (a)  repurchase,  redeem or make other  acquisitions  of shares of our
               capital stock in connectionwith any employment contract,  benefit
               plan or other similar  arrangement with or for the benefit of any
               one or more employees,  officers,  directors or  consultants,  in
               connection  with a dividend  reinvestment  or  stockholder  stock
               purchase plan or in  connection  with the issuance of our capital
               stock (or securities  convertible  into or  exercisable  for such
               capital stock) as  consideration  in an  acquisition  transaction
               entered into prior to the  applicable  extension  period or other
               event referred to below;

          (b)  take   any   necessary    action   in    connection    with   any
               reclassification, exchange or conversionof any class or series of
               our capital  stock (or any  capital  stock of any  subsidiary  of
               ours)  for any class or  series  of our  capital  stock or of any
               class or  series of our  indebtedness  for any class or series of
               our capital stock;

          (c)  purchase  fractional  interests  in shares of our  capital  stock
               pursuant to the conversion or exchange provisions of such capital
               stock or the security being converted or exchanged;

          (d)  declare a dividend in connection  with any  stockholders'  rights
               plan,  or  issue  rights,  stock  or  other  property  under  any
               stockholders'   rights  plan,  or  redeem  or  repurchase  rights
               pursuant thereto; or


                                       93
<PAGE>

          (e)  declare a  dividend  in the form of stock,  warrants,  options or
               other rights where the dividend  stock or the stock issuable upon
               exercise of such  warrants,  options or other  rights is the same
               stock  as that on  which  the  dividend  is  being  paid or ranks
               equally with or junior to such stock.

         We have covenanted in the indenture:

          o    to continue to hold,  directly or indirectly,  100% of the common
               securities,  provided that certain  successors may succeed to our
               ownership of the common securities;

          o    as holder of the common securities, not to voluntarily terminate,
               windup or liquidate the trust, other than:

               (a)  in connection  with a  distribution  of junior  subordinated
                    debentures  to the holders of the  preferred  securities  in
                    liquidation of the trust; or

               (b)  in  connection  with  certain  mergers,   consolidations  or
                    amalgamations permitted by the trust agreement; and

          o    to  use  reasonable  efforts,   consistent  with  the  terms  and
               provisions of the trust agreement, to cause the trust to continue
               not to be taxable as a  corporation  for  United  States  federal
               income tax purposes.

Modification of Indenture

         From  time to time,  we and the  debenture  trustee  may,  without  the
consent of any of the holders of the outstanding junior subordinated debentures,
amend, waive or supplement the provisions of the indenture to:

          o    evidence our succession to another corporation or association and
               the  assumption  by  that   corporation  or  association  of  our
               obligations under the junior subordinated debentures;

          o    add  further  covenants,   restrictions  or  conditions  for  the
               protection of holders of the junior subordinated debentures;

          o    cure ambiguities or correct the junior subordinated debentures in
               the case of defects or inconsistencies in the provisions thereof,
               so long as any cure or correction  does not adversely  affect the
               interest of the holders of the junior subordinated  debentures in
               any material respect;

          o    change  the  terms  of  the  junior  subordinated  debentures  to
               facilitate the issuance of the junior subordinated  debentures in
               certificated or other definitive form;

          o    evidence or provide for the appointment of a successor  debenture
               trustee; or

          o    qualify,  or maintain the  qualification  of, the indenture under
               the Trust Indenture Act.

                                       94
<PAGE>

               We and the debenture trustee,  with the consent of the holders of
               not less  than a  majority  in  principal  amount  of the  junior
               subordinated  debentures,  may modify the  indenture  in a manner
               affecting  the rights of the  holders of the junior  subordinated
               debentures.  However,  the  consent  of  all  holders  of  junior
               subordinated debenture is required to:

          o    change the stated maturity of, or any installment of interest on,
               the  junior  subordinated  debentures,  or reduce  the  principal
               amount  thereof,  the rate of  interest  thereon  or any  premium
               payable  upon the  redemption  thereof,  or  change  the place of
               payment  where,  or the  currency  in which,  any such  amount is
               payable,   or  impair  the  right  to  institute   suit  for  the
               enforcement of any payment on junior subordinated debentures; or

          o    reduce the percentage of principal amount of junior  subordinated
               debentures which would be required to consent to any modification
               of, or waiver of rights under, the indenture.

         Furthermore,  so  long  as  any  of  the  preferred  securities  remain
outstanding,  no  modification  may be made that  adversely  affects  you in any
material  respect,  and no termination of the indenture may occur, and no waiver
of any event of default or compliance  with any covenant under the indenture may
be effective, without the prior consent of the holders of at least a majority of
the aggregate  liquidation amount of the outstanding preferred securities unless
and until the  principal of (and  premium,  if any, on) the junior  subordinated
debentures  and all accrued and unpaid  interest  thereon have been paid in full
and certain other conditions are satisfied.

Debenture Events of Default

         Any one or more of the following  described  events with respect to the
junior subordinated  debentures that has occurred and is continuing is an "event
of default" with respect to the junior subordinated debentures:

          o    failure to pay any interest on the junior subordinated debentures
               when due and  continuance of this default for a period of 30 days
               (subject  to the  deferral  of any  due  date  in the  case of an
               extension period); or

          o    failure to pay any principal of or premium, if any, on the junior
               subordinated debentures when due; or

          o    failure to observe or perform certain other  covenants  contained
               in the indenture for 90 days after written notice of such failure
               to us from the  debenture  trustee or the holders of at least 25%
               in  aggregate  outstanding  principal  amount of the  outstanding
               junior subordinated debentures; or

          o    the occurrence of the  appointment of a receiver or other similar
               official in any  liquidation,  insolvency  or similar  proceeding
               with respect to us or all or  substantially  all of our property;
               or a court or other  governmental  agency shall enter a decree or
               order  appointing a receiver or similar  official and such decree
               or order shall remain unstayed and  undischarged  for a period of
               60 days.


                                       95
<PAGE>

         As  described in  "Description  of  Preferred  Securities  -- Events of
Default; Notice," the occurrence of an event of default in respect of the junior
subordinated  debentures  will also constitute an event of default in respect of
the preferred securities.

         The holders of at least a majority  in  aggregate  principal  amount of
outstanding  junior  subordinated  debentures have the right to direct the time,
method and place of conducting any  proceeding  for any remedy  available to the
debenture trustee.  The debenture trustee or the holders of not less than 25% in
aggregate  principal amount of outstanding  junior  subordinated  debentures may
declare the principal due and payable immediately upon a event of default,  and,
should the debenture trustee or such holders of junior  subordinated  debentures
fail  to make  such  declaration,  the  holders  of at  least  25% in  aggregate
liquidation  amount of the  outstanding  preferred  securities  shall  have such
right.  The holders of a majority in aggregate  principal  amount of outstanding
junior subordinated  debentures may annul such declaration and waive the default
if all  defaults  (other  than  the  non-payment  of  the  principal  of  junior
subordinated  debentures which has become due solely by such  acceleration) have
been cured and a sum sufficient to pay all matured  installments of interest and
principal  due  otherwise  than by  acceleration  has  been  deposited  with the
debenture trustee.  Should the holders of junior subordinated debentures fail to
annul such  declaration  and waive such  default,  the  holders of a majority in
aggregate  liquidation amount of the outstanding preferred securities shall have
such right.

         The holders of at least a majority in aggregate principal amount of the
outstanding junior  subordinated  debentures  affected thereby may, on behalf of
the holders of all the junior subordinated  debentures,  waive any past default,
except a default in the payment of principal  (or  premium,  if any) or interest
(unless  this  default  has been cured and a sum  sufficient  to pay all matured
installments  of interest and  principal  (and premium on, if any) due otherwise
than by acceleration has been deposited with the debenture trustee) or a default
in  respect of a covenant  or  provision  which  under the  indenture  cannot be
modified or amended without the consent of the holder of each outstanding junior
subordinated  debenture affected by the default.  See "-- Modification of Junior
Subordinated  Indenture."  We are required to give an annual  certificate to the
debenture  trustee  declaring  whether or not we are in compliance  with all the
conditions and covenants applicable to us under the indenture.

         If an event of default occurs and is continuing,  the property  trustee
will have the right to declare the  principal  of and the interest on the junior
subordinated  debentures,  and any other amounts payable under the indenture, to
be due and payable and to enforce its other rights as a creditor with respect to
the junior subordinated debentures.

Enforcement Rights by Holders of Preferred Securities

         If an  event of  default  on the  junior  subordinated  debentures  has
occurred and is  continuing  because of our failure to pay interest or principal
on the junior subordinated debentures when due, you may institute a legal action
against us for  enforcement of payment to you of the principal of or interest on
the  junior  subordinated  debentures  in  an  amount  equal  to  the  aggregate
liquidation  amount of the preferred  securities  you hold. We may not amend the
indenture to remove your right to bring this direct  legal  action  without your
prior written consent. We will have the right under the indenture to set-off any
payment we make to you in connection with such a legal action.


                                       96
<PAGE>

         You will not be able to exercise directly any remedies available to the
holders  of the  junior  subordinated  debentures  except  as  described  in the
preceding  paragraph.  See  "Description  of Preferred  Securities  -- Events of
Default; Notice."

Consolidation, Merger, Sale of Assets and Other Transactions

         We may not  consolidate  with or merge into any other entity or convey,
transfer or lease our properties and assets  substantially as an entirety to any
entity, and no entity may consolidate with or merge into us or convey,  transfer
or lease its properties and assets substantially as an entirety to us, unless:

          o    the  successor  entity is organized  under the laws of the United
               States  or any  state  or the  District  of  Columbia,  and  such
               successor entity expressly  assumes our obligations in respect of
               the  junior  subordinated  debentures;  provided,  however,  that
               nothing in the indenture shall be deemed to restrict or prohibit,
               and no  supplemental  indenture  shall be required in the case of
               the merger of a bank (as  defined  below) with and into a bank or
               us, the  consolidation of banks into a bank or us, or the sale or
               other  disposition of all or  substantially  all of the assets of
               any bank to another  bank or us, if, in any such case in which we
               are not the surviving,  resulting or acquiring  entity,  we would
               own,  directly  or  indirectly,   at  least  80%  of  the  voting
               securities  of  the  bank  (and  of any  other  bank  any  voting
               securities of which are owned, directly indirectly, by such bank)
               surviving  such  merger,  resulting  from such  consolidation  or
               acquiring such assets;

          o    immediately after giving effect thereto, no event of default with
               respect  to the  junior  subordinated  debentures,  and no  event
               which, after notice or lapse of time or both, would constitute an
               event  of  default  with  respect  to  the  junior   subordinated
               debentures, has occurred and is continuing; and

          o    certain  other  conditions  as  prescribed  in the  indenture are
               satisfied.

         For purposes of the first  bullet  point  above,  the term "bank" means
each of:

          o    any banking  subsidiary of ours the consolidated  assets of which
               constitute  20%  or  more  of our  consolidated  assets  and  our
               consolidated subsidiaries;

          o    any other banking  subsidiary  designated as a bank pursuant to a
               board  resolution  and  set  forth  in an  officers'  certificate
               delivered to the trustee; and

          o    any  subsidiary of ours that owns,  directly or  indirectly,  any
               voting  securities,  or options,  warrants or rights to subscribe
               for or purchase  voting  securities,  of any bank under the first
               and  second  bullet  points  above  and in the case of all  three
               bullet   points   their   respective   successors   (whether   by
               consolidation,  merger, conversion, transfer of substantially all
               their  assets  and  business  or  otherwise)  so long as any such
               successor is a banking  subsidiary  (in the case of the first and
               second  bullet  point) or a subsidiary  (in the case of the third
               bullet point) of ours.


                                       97
<PAGE>

         The  provisions  of the  indenture  do not give  holders  of the junior
subordinated  debentures  protection if we are involved in a highly leveraged or
other  transaction that may adversely affect holders of the junior  subordinated
debentures.

Satisfaction and Discharge

         The indenture  will cease to be of further effect and we will deemed to
have satisfied and discharged the indenture when:

          o    all junior  subordinated  debentures not previously  delivered to
               the debenture  trustee for  cancellation  (1) have become due and
               payable,  or (2)  will  become  due  and  payable  at the  stated
               maturity within one year;

          o    we deposit or cause to be deposited  with the  debenture  trustee
               funds, in trust,  for the purpose and in an amount  sufficient to
               pay  and  discharge  the  entire   indebtedness   on  the  junior
               subordinated debentures not previously delivered to the debenture
               trustee for cancellation, for the principal (and premium, if any)
               and interest to the date of the deposit or to the stated maturity
               or redemption date; and

          o    we have paid all other sums payable by us under the indenture and
               we have delivered applicable  certificates and opinions affirming
               our compliance with all of our obligations.

Subordination

         The junior  subordinated  debentures  will be subordinate and junior in
right of payment, to the extent set forth in the indenture, to all of our senior
indebtedness (as defined below). We may not make payment of principal, including
redemption payments, or interest on the junior subordinated debentures if:

          o    any amount due on our  senior  indebtedness  is not paid when due
               and the default has not been cured or waived; or

          o    the  maturity  of  any  of  our  senior   indebtedness  has  been
               accelerated  because of a default  and the  acceleration  has not
               been rescinded.

         As used herein, "senior indebtedness" means, whether recourse is to all
or a portion of our assets and whether or not contingent:

          o    every obligation of ours for money borrowed;

          o    every obligation of ours evidenced by bonds, debentures, notes or
               other  similar  instrument,  including  obligations  incurred  in
               connection   with  the   acquisition   of  property,   assets  or
               businesses;

          o    every reimbursement obligation of ours with respect to letters of
               credit,  bankers' acceptance or similar facilities issued for our
               account;

                                       98
<PAGE>

          o    every  obligation  of ours  issued  or  assumed  as the  deferred
               purchase  price of  property  or services  (but  excluding  trade
               accounts payable or accrued  liabilities  arising in the ordinary
               course of business);

          o    every capital lease obligation of ours;

          o    every obligation of ours for claims (as defined in Section 101(4)
               of the United  States  Bankruptcy  Code of 1978,  as  amended) in
               respect of derivative  products such as interest foreign exchange
               rate contracts, commodity contracts and similar arrangements; and

          o    every  obligation of the type referred to above of another person
               and all  dividends  of another  person the  payment of which,  in
               either case,  we have  guaranteed or are  responsible  or liable,
               directly or indirectly, as obligor or otherwise.

         However, senior indebtedness shall not include any of the following:

          o    any obligations  which, by their terms,  are expressly  stated to
               rank  equally in right of payment  with,  to not be  superior  in
               right of payment to, the junior subordinated debentures;

          o    any of our senior  indebtedness  which when  incurred and without
               respect  to any  election  under  Section  1111(b)  of the United
               States Bankruptcy Code of 1978, as amended,  was without recourse
               to us;

          o    any indebtedness of ours to any of our subsidiaries;

          o    indebtedness to executive officers or directors, or

          o    any  indebtedness  in  respect of debt  securities  issued to any
               trust,  or a trustee of such trust,  partnership  or other entity
               affiliated  with  us  that  is a  financing  entity  of  ours  in
               connection  with  the  issuance  by  such  financing   entity  of
               securities that are similar to the preferred securities.

         As of September 30, 1999,  our senior  indebtedness  was  approximately
^$154.5 million,  excluding ^$192.0 million of deposits. All senior indebtedness
(including  any interest  thereon  accruing after the  commencement  of any such
proceedings)  must  first be paid in full  before any  payment or  distribution,
whether  in  cash,  securities  or  other  property,  can be made on the  junior
subordinated debentures in the event of:

          o    certain events of bankruptcy, dissolution or liquidation of us or
               another holder of the common securities;

          o    any proceeding for our liquidation,  dissolution or other winding
               up, voluntary or involuntary, whether or not involving insolvency
               or bankrupt proceedings;

          o    any assignment by us for the benefit of creditors; or


                                       99
<PAGE>

          o    any other marshaling of our assets.

         In that  event,  any payment or  distribution  on account of the junior
subordinated  debentures,  whether in cash,  securities or other property,  that
would otherwise (but for the subordination provisions) be payable or deliverable
in respect of the junior  subordinated  debentures  will be paid directly to the
holders of senior  indebtedness  in accordance with the priorities then existing
until all senior indebtedness (including any interest thereon accruing after the
commencement of any such proceedings) has been paid in full.

         In the event of any proceeding  described above,  after payment in full
of all sums owed on our senior indebtedness,  the holders of junior subordinated
debentures,  together with the holders of our  obligations  that rank equal with
the  junior  subordinated  debentures,  will be  entitled  to be paid  from  our
remaining  assets.  This  payment  will be made  before  any  payment  or  other
distribution, whether in cash, property or otherwise, will be made on account of
any  capital  stock or  obligations  ranking  junior to the junior  subordinated
debentures and such other obligations.  If payment or distribution on account of
the junior  subordinated  debentures  of any  character or security,  whether in
cash,  securities  or other  property,  is  received by any holder of any junior
subordinated debentures in contravention of the procedures described above, such
payment or  distribution  or security  will be received in trust for the benefit
of, and must be paid over or delivered  and  transferred  to, the holders of our
senior  indebtedness to the extent necessary to pay all such senior indebtedness
in full.

         The  subordination  of the  junior  subordinated  debentures  will  not
prevent  the  occurrence  of any event of  default  on the  junior  subordinated
debentures.

         The indenture  places no limitation on the amount of additional  senior
indebtedness  that we may incur. We expect from time to time to incur additional
senior indebtedness.

Information Concerning the Debenture Trustee

         The debenture trustee,  outside of the occurrence and continuation of a
default in the  performance  of our  obligations  under the junior  subordinated
debentures, is under no obligation to exercise any of the powers vested in it at
the  request of any holder of junior  subordinated  debentures,  unless  offered
reasonable indemnity by such holder against the costs,  expenses and liabilities
that it might incur. The debenture trustee is not required to expend or risk its
own funds or otherwise incur personal financial  liability in the performance of
its duties if the  debenture  trustee  reasonably  believes  that  repayment  or
adequate indemnity is not reasonably assured to it.

         Bankers Trust Company,  the debenture  trustee,  may serve from time to
time as  trustee  under  other  indentures  or trust  agreements  with us or our
subsidiaries relating to other issues of our securities. In addition, we as well
as certain of our affiliates may have other banking  relationships  with Bankers
Trust Company and its affiliates.

Governing Law

         The indenture and the junior  subordinated  debentures will be governed
by and construed in accordance with the laws of the State of New York.


                                      100
<PAGE>

                            DESCRIPTION OF GUARANTEE


     We will execute and deliver the guarantee in  connection  with the issuance
of preferred  securities  by the trust for your  benefit.  Bankers Trust Company
will act as guarantee trustee under the guarantee.  The following is  a  summary
of the material terms and provisions of the guarantee.  You should read the form
of the guarantee,  which is filed as an exhibit to the registration statement of
which this  prospectus  is a part.  A copy of the form of guarantee is available
upon request from the guarantee trustee.


General

         We will  irrevocably  agree to pay in full on a subordinated  basis, to
the extent set forth in the  guarantee,  the  guarantee  payments,  as described
below, to you, as and when due,  regardless of any defense,  right of set-off or
counterclaim  that the  trust  may have or  assert  other  than the  defense  of
payment. The following payments with respect to the preferred securities, to the
extent not paid by or on behalf of the trust, will be subject to the guarantee:

          o    any accrued and unpaid distributions  required to be paid on such
               preferred  securities,  to the extent that the trust has funds on
               hand available therefor at such time;

          o    the  redemption  price with respect to any  preferred  securities
               called for redemption,  to the extent that the trust has funds on
               hand available for its payment at such time; and

          o    upon a voluntary or involuntary dissolution, termination, winding
               up or  liquidation  of the trust (unless the junior  subordinated
               debentures are distributed to you), the lessor of:

               (a)  the aggregate of the liquidation  amount and all accumulated
                    and  unpaid  distributions  to the date of  payment,  to the
                    extent that the trust has funds on hand  available for their
                    payment; and

               (b)  the amount of assets of the trust  remaining  available  for
                    distribution to you on liquidation of the trust.

         Our  obligation  to make a guarantee  payment may be  satisfied  by our
direct payment to you or by causing the trust to pay these amounts to you.

         The  guarantee  will  be  an  irrevocable  guarantee  of  payment  on a
subordinated  basis of the trust's  obligations under the preferred  securities,
but will apply only to the extent  that the trust has funds  sufficient  to make
such payments, and is not a guarantee of collection.

         If we do not make payments on the junior  subordinated  debentures held
by the trust,  the trust will not be able to pay any amounts  payable in respect
of the preferred  securities and will not have funds legally available for these
payments.  The guarantee will rank subordinate and junior in right of payment to
all of our senior indebtedness. See " -- Status of the Guarantee." The guarantee
does not limit our ability to incur or issue other  secured or  unsecured  debt,
including  senior  indebtedness,  whether  under  the  indenture  or  any  other
indenture  that we may  enter  into in the  future or  otherwise.

                                      101
<PAGE>

Status of the Guarantee

         The guarantee will  constitute  our unsecured  obligation and will rank
subordinate and junior in right of payment to all of our senior  indebtedness in
the same manner as the junior subordinated debentures.

         The  guarantee  will  constitute  a  guarantee  of  payment  and not of
collection.  This  means  that  the  guarantee  trustee  may  institute  a legal
proceeding  directly against us as the guarantor to enforce its rights under the
guarantee without first instituting a legal proceeding  against any other person
or  entity.  The  guarantee  will not be  discharged  except by  payment  of the
guarantee  payments in full to the extent not paid by the trust or  distribution
of  the  junior  subordinated   debentures  to  the  holders  of  the  preferred
securities.

Amendments and Assignment

         Except for changes which do not materially adversely affect your rights
(in which case no consent will be  required),  the  guarantee may not be amended
without  the prior  approval  of the  holders  of a  majority  of the  aggregate
liquidation  amount  of the  outstanding  preferred  securities.  The  manner of
obtaining  any such  approval  is set  forth  under  "Description  of  Preferred
Securities -- Voting Rights;  Amendment of Trust  Agreement." All guarantees and
agreements  contained  in the  guarantee  shall  bind our  successors,  assigns,
receivers, trustees and representatives and shall inure to your benefit.

Events of Default

         An  event of  default  under  the  guarantee  will  occur if we fail to
perform  any of our  payment or other  obligations  under the  guarantee,  or to
perform  any  non-payment   obligation  if  such  non-payment   default  remains
unremedied  for 30 days.  The holders of not less than a majority  in  aggregate
liquidation  amount of the  outstanding  preferred  securities have the right to
direct the time,  method and place of conducting  any  proceeding for any remedy
available to the guarantee  trustee in respect of the guarantee or to direct the
exercise of any trust or power  conferred  upon the guarantee  trustee under the
guarantee.

         You may  institute a legal  proceeding  directly  against us to enforce
your rights under the  guarantee  without first  instituting a legal  proceeding
against the trust, the guarantee trustee or any other person or entity.

         We are required,  as guarantor,  to give an annual  certificate  to the
guarantee  trustee  declaring  whether or not we are in compliance  with all the
conditions and covenants applicable to us under the guarantee.

Information Concerning the Guarantee Trustee

         The guarantee trustee, other than during the occurrence and continuance
of a default by us in performance  of the guarantee,  undertakes to perform only
such  duties as are  specifically  set  forth in the  guarantee  and,  after the
occurrence of an event of default with respect to the  guarantee,  must exercise
the same degree of care and skill as a prudent  person would  exercise or use in
the conduct of his or her own affairs.  Subject to this provision, the guarantee
trustee is under no  obligation  to exercise  any of the

                                      102
<PAGE>

powers vested in it at your request,  unless it is offered reasonable  indemnity
by such holder against the costs,  expenses and liabilities that it might incur.
For  information  concerning our  relationship  with Bankers Trust  Company,  as
guarantee   trustee,   see  "Description  of  Junior   Subordinated   Debentures
- --Information Concerning the Debenture Trustee.

Termination of the Guarantee

         The guarantee will terminate and be of no further force and effect upon
full payment of the  redemption  price of the  preferred  securities,  upon full
payment of the amounts  payable with respect to the  preferred  securities  upon
liquidation of the trust, or upon distribution of junior subordinated debentures
to you and the other holders of the preferred  securities in exchange for all of
the preferred securities. The guarantee will continue to be effective or will be
reinstated,  as the case may be, if at any time you must restore  payment of any
sums paid to you under the preferred securities or the guarantee.

Governing Law

         The guarantee will be governed by and construed in accordance  with the
laws of the State of New York.

         RELATIONSHIP AMONG THE PREFERRED SECURITIES, THE JUNIOR
                   SUBORDINATED DEBENTURES, AND THE GUARANTEE

Full and Unconditional Guarantee

         We have  irrevocably  guaranteed,  on a  subordinate  basis  all of the
trust's obligations under the preferred securities to the extent set forth under
"Description  of Guarantee."  Taken together,  our obligations  under the junior
subordinated  debentures,  the indenture,  the trust agreement and the guarantee
provide, in the aggregate,  a full,  irrevocable and unconditional  guarantee of
payments of distributions and other amounts due on the preferred securities.  No
single document  standing alone or operating in conjunction  with fewer than all
the other documents  constitutes the guarantee.  Only the combined  operation of
these   documents  has  the  effect  of  providing  a  full,   irrevocable   and
unconditional  guarantee of the trust's  obligations in respect of the preferred
securities.

         If  and to the  extent  that  we do not  make  payments  on the  junior
subordinated  debentures,  the  trust  will  not  have  sufficient  funds to pay
distributions  or other amounts due on the preferred  securities.  The guarantee
does not  cover  payment  of  amounts  payable  with  respect  to the  preferred
securities when the trust does not have sufficient funds to pay such amounts. In
that event,  your remedy is to institute a legal proceeding  directly against us
for  enforcement  of our  payment  obligations  under  the  junior  subordinated
debentures  having a principal  amount  equal to the  liquidation  amount of the
preferred securities you hold. See "Description of Junior Subordinated Debenture
- -- Enforcement Rights by Holders of Preferred Securities."

         Our  obligations  under  the  junior  subordinated  debentures  and the
guarantee  are  subordinate  and  junior  in  right  of  payment  to all  senior
indebtedness.

                                      103
<PAGE>

Sufficiency of Payments

         As long as we make the payments on the junior  subordinated  debentures
when they are due, the trust should have funds sufficient to cover distributions
and other payments distributable on the preferred securities, primarily because:

          o    the  aggregate   principal  amount  of  the  junior  subordinated
               debentures  will  be  equal  to the sum of the  aggregate  stated
               liquidation  amount  of  the  preferred   securities  and  common
               securities;

          o    the interest  rate and interest  and other  payment  dates on the
               junior subordinated  debentures will match the distribution rate,
               distribution  dates and  other  payment  dates for the  preferred
               securities;

          o    we will pay any and all costs,  expenses and  liabilities  of the
               trust  except the trust's  obligations  to you and the holders of
               the common securities; and

          o    the trust  agreement  further  provides  that the trust  will not
               engage in any activity  that is not  consistent  with the limited
               purposes of the trust.

         Notwithstanding  anything to the contrary in the indenture, we have the
right to  set-off  any  payment we are  otherwise  required  to make  thereunder
against and to the extent we have  previously  made, or are  concurrently on the
date of such payment making, a payment under the guarantee.

Enforcement Rights of Holders of Preferred Securities

         You may  institute a legal  proceeding  directly  against us to enforce
your rights under the  guarantee  without first  instituting a legal  proceeding
against the  guarantee  trustee,  the trust or any other  person or entity.  See
"Description of Guarantee."

         A default  or event of  default  under any of our  senior  indebtedness
would not  constitute a default or event of default in respect of the  preferred
securities.  However, in the event of payment defaults under, or acceleration of
our senior indebtedness,  the subordination  provisions of the indenture provide
that no payments  may be made in respect of the junior  subordinated  debentures
until such senior  indebtedness  has been paid in full or any payment default on
senior  indebtedness  has been  cured or  waived.  See  "Description  of  Junior
Subordinated Debentures -- Subordination."

Limited Purpose of Trust

         The  preferred  securities  represent  preferred  undivided  beneficial
interests in the assets of the trust,  and the trust exists for the sole purpose
of issuing the  preferred  securities  and common  securities  and investing the
proceeds from their issuance in the junior subordinated  debentures. A principal
difference between your rights as a holder of preferred  securities and a holder
of a junior  subordinated  debenture  is that a holder of a junior  subordinated
debenture  is  entitled  to  receive  from us  payments  on junior  subordinated
debentures  held,  while you are  entitled  to  receive  distributions  or other
amounts

                                      104
<PAGE>

distributable  with respect to the preferred  securities from the trust (or from
us under the Guarantee)  only if and to the extent the trust has funds available
for the payment of such distributions.

Rights Upon Dissolution

         Upon any voluntary or involuntary  dissolution of the trust, other than
any such  dissolution  involving  the  distribution  of the junior  subordinated
debentures,  after  satisfaction  of  liabilities  to  creditors of the trust as
required by applicable law, you will be entitled to receive,  out of assets held
by the  trust,  the  liquidation  distribution  in  cash.  See  "Description  of
Preferred  Securities -- Liquidation  Distribution Upon  Dissolution." If we are
voluntarily or  involuntarily  liquidated or declare  bankruptcy,  the trust, as
registered  holder  of  the  junior   subordinated   debentures,   will  be  our
subordinated  creditor,  subordinated  and junior in right of payment to all our
senior  indebtedness  as set forth in the  indenture,  but  entitled  to receive
payment in full of all amounts  payable with respect to the junior  subordinated
debentures  before any of our stockholders  receive  payments or  distributions.
Since we are the  guarantor  under  the  guarantee  and have  agreed  under  the
indenture to pay all costs,  expenses and  liabilities  of the trust (other than
the trust's obligations to you and the holders of the common  securities),  your
position as a holder of the preferred securities and the position of a holder of
such  junior  subordinated  debentures  relative to other  creditors  and to our
stockholders  in the event of our  liquidation  or bankruptcy are expected to be
substantially the same.

                  UNITED STATES FEDERAL INCOME TAX CONSEQUENCES

General


     The following  discussion  describes the United States  federal  income tax
consequences that may be relevant to the purchase,  ownership and disposition of
the preferred securities by beneficial owners ("Owners").

         The  preferred  securities  and  payments on the  preferred  securities
generally  are  subject to  taxation.  Therefore,  you should  consider  the tax
consequences  of owning and receiving  payments on the  preferred  securities as
they specifically relate to you before acquiring them.

         The  following  discussion  is  general  and  may  not  apply  to  your
particular circumstances for any of the following (or other) reasons:

          o    This  discussion is based on federal tax laws in effect as of the
               date of this  prospectus  which are all  subject to change at any
               time.  Changes to any of these laws may be applied  retroactively
               which  may  cause the tax  consequences  to become  substantially
               different from the consequences described below.

          o    This discussion  only refers to preferred  securities you acquire
               at original  issuance at the original  offering price and hold as
               capital assets (within the meaning of federal tax law). We do not
               discuss  all of the tax  consequences  that  may be  relevant  to
               Owners who are subject to special  rules,  such as banks,  thrift
               institutions, real estate investment trusts, regulated investment
               companies, insurance companies, brokers and dealers in securities
               or   currencies,    certain   securities   traders,    tax-exempt
               organizations  and certain  other

                                      105
<PAGE>

               financial institutions. This discussion also does not discuss tax
               consequences  that  may be  relevant  to an Owner in light of the
               Owner's  particular  circumstances,  such as an Owner  holding  a
               preferred  security  as  a  position  in  a  straddle,   hedging,
               conversion or other integrated investment.

          o    This discussion does not address:
               (a)  The income tax consequences to stockholders in, partners of,
                    or beneficiaries of, a holder of preferred securities;
               (b)  the United States  alternative  minimum tax  consequences of
                    purchasing, owning and disposing of preferred securities; or
               (c)  any state,  local or foreign tax consequences of purchasing,
                    owning, holding or disposing of preferred securities.

         The  authorities  on which  this  discussion  is based are  subject  to
various interpretations,  and the opinions of Tax Counsel are not binding on the
Internal Revenue Service (the "IRS") or the courts, either of which could take a
contrary position. Moreover, no rulings have been or will be sought from the IRS
with respect to the transaction described herein.  Accordingly, we cannot assure
you that the IRS will not challenge the opinion expressed herein or that a court
would not rule in favor of the IRS.

         You must consult your own tax advisors  regarding the tax  consequences
to you of purchasing,  owning, holding, or disposing of the preferred securities
because the following discussion may not apply to you.

U.S. Holders

         In General. For purposes of the following  discussion,  a "U.S. Holder"
means:

          o    a citizen or individual resident of the United States;

          o    a corporation or partnership created or organized in or under the
               laws of the United States or any political subdivision thereof;

          o    an estate the income of which is  includible  in its gross income
               for U.S.  federal  income  tax  purposes  without  regard  to its
               source; or

          o    a trust if a court  within the United  States is able to exercise
               primary  supervision  over its  administration  and at least  one
               United States person has the authority to control all substantial
               decisions of the trust.

     Characterization  of  the  Trust.  Under  current  law  and  assuming  full
compliance  with the terms of the trust  agreement  by all the  parties,  in the
opinion of Malizia Spidi & Fisch, PC,  Washington,  D.C., in its capacity as our
special tax counsel ("Tax Counsel"), and based on our representations, facts and
assumptions  set forth in this  prospectus,  the trust will be  classified  as a
grantor trust for federal  income tax purposes.  Accordingly,  for United States
federal  income tax  purposes,  if you, as a U.S.  Holder,  purchase a preferred
security you will be considered the owner of an undivided interest in the junior
subordinated debentures owned by the trust, and you will be required to

                                      106
<PAGE>

include  all income or gain  recognized  for United  States  federal  income tax
purposes  with respect to your share of the junior  subordinated  debentures  on
your income tax return.

     Characterization of the Junior Subordinated  Debentures.  We intend to take
the position that, under current law, the junior subordinated debentures are our
debt for United States federal income tax purposes. We, along with the trust and
you (by acceptance of a beneficial  interest in a preferred  security)  agree to
treat the junior  subordinated  debentures as debt of First Star Bancorp and the
preferred  securities  as evidence  of a  beneficial  ownership  interest in the
trust. We cannot assure you,  however,  that our position will not be challenged
by the IRS or,  if  challenged,  that a  challenge  will not be  successful.  In
connection with the issuance of the junior subordinated debentures,  Tax Counsel
is of the opinion that, under current law, based upon our  representations,  and
the facts and assumptions set forth in this prospectus,  the junior subordinated
debentures will be classified as indebtedness  for United States federal income
tax  purposes.  The  remainder  of  this  discussion  assumes  that  the  junior
subordinated debentures will be classified as our debt for United States federal
income tax purposes.


         Interest  Income and Original  Issue  Discount.  Under the terms of the
junior  subordinated  debentures,  we have  the  ability  to defer  payments  of
interest from time to time by extending the interest payment period for a period
not exceeding 20 consecutive  quarterly periods,  but not beyond the maturity of
the junior  subordinated  debentures.  Treasury  Regulations  provide  that debt
instruments  like the  junior  subordinated  debentures  will not be  considered
issued with  original  issue  discount  ("OID")  even if their  issuer can defer
payments of interest if the likelihood of any deferral is "remote."

     We have  concluded,  and this discussion  assumes,  that, as of the date of
this  prospectus,  the  likelihood  of our  deferring  payments  of  interest is
"remote"  within  the  meaning  of  the  applicable  Treasury  regulations.  Our
conclusion  is based in part on the  fact  that  exercising  that  option  would
prevent us from declaring  dividends on our preferred and common stock and would
prevent us from making any payments  with respect to debt  securities  that rank
equally with or junior to the junior  subordinated  debentures.  Therefore,  the
junior  subordinated  debentures  should not be  treated  as issued  with OID by
reason of our deferral option.  Rather,  you will be taxed on stated interest on
the junior subordinated debentures when it is paid or accrued in accordance with
your  method of  accounting  for income tax  purposes.  In  connection  with the
issuance of the junior  subordinated  debentures,  Tax Counsel is of the opinion
that,  under  current  law,  based upon our  representations,  and the facts and
assumptions set forth in this  prospectus,  the junior  subordinated  debentures
will not be issued  with OID.  However,  the  relevant  United  States  Treasury
regulations  regarding  OID have not yet been  addressed in any rulings or other
interpretations  by the  IRS,  and it is  possible  that the IRS  could  take a
contrary position to our interpretation of the Treasury regulations.  If the IRS
were to assert  successfully that the stated interest on the junior subordinated
debentures  was OID  regardless  of  whether  we  exercise  our  option to defer
payments of interest on such  debentures,  all holders of  preferred  securities
would be required to include such stated  interest in income on a daily economic
accrual basis as described below.

         If we exercise  our option to defer  payments of  interest,  the junior
subordinated  debentures  would be  treated as  redeemed  and  reissued  for OID
purposes. The sum of the remaining interest payments (and any insignificant OID)
on the junior  subordinated  debentures  would thereafter be treated as OID. The
OID would  accrue,  and be  includible  in your taxable  income,  on an economic
accrual basis  (regardless of your method of accounting for income tax purposes)
over the remaining  term of the junior  subordinated

                                      107
<PAGE>

debentures  (including any period of interest  deferral),  without regard to the
timing  of  payments  under  the  junior  subordinated  debentures.   Subsequent
distributions of interest on the junior subordinated  debentures generally would
not be  taxable.  The  amount  of OID that  would  accrue  in any  period  would
generally  equal the amount of interest that accrued on the junior  subordinated
debentures in that period at the stated interest rate. Consequently,  during any
period of interest deferral,  you will include OID in gross income in advance of
the receipt of cash,  and if you dispose of a  preferred  security  prior to the
record date for payment of distributions on the junior  subordinated  debentures
following that period,  you will be subject to income tax on OID accrued through
the date of disposition  (and not previously  included in income),  but you will
not receive cash from the trust with respect to the OID.

         Characterization of Income. ^In the opinion of Tax Counsel and based on
our representatives, facts and assumptions set forth in this prospectus, because
the income  underlying the preferred  securities  will not be  characterized  as
dividends  for  income  tax  purposes,  if you  are a  corporate  holder  of the
preferred securities you will not be entitled to a dividends-received  deduction
for any income you recognize with respect to the preferred securities.

         Receipt of Junior  Subordinated  Debentures or Cash Upon Liquidation of
the Trust. Under certain circumstances  described above (See "Description of the
Preferred Securities -- Liquidation  Distribution Upon Dissolution"),  the trust
may  distribute the junior  subordinated  debentures to you in exchange for your
preferred  securities and in  liquidation of the trust.   ^In the opinion of Tax
Counsel and based on our  representatives,  facts and  assumptions  set forth in
this prospectus,  except as discussed below, such a distribution  would not be a
taxable event for United States federal income tax purposes,  and you would have
an aggregate  adjusted basis in the junior  subordinated  debentures you receive
for United States federal  income tax purposes equal to your aggregate  adjusted
basis in your  preferred  securities.  For  United  States  federal  income  tax
purposes,  your holding period in the junior subordinated debentures you receive
in such a  liquidation  of the trust would  include the period  during which you
held the preferred  securities.  If, however,  the relevant event is a Tax Event
that  results  in  the  trust  being  treated  as an  association  taxable  as a
corporation, the distribution would likely constitute a taxable event to you for
United States federal income tax purposes.

         Under certain  circumstances  described herein (see "Description of the
Preferred  Securities"),  we may redeem junior subordinated  debentures for cash
and  distribute  the proceeds of such  redemption  to you in  redemption of your
preferred  securities.  Such a  redemption  would be taxable  for United  States
federal income tax purposes,  and you would recognize gain or loss as if you had
sold the preferred  securities for cash. See "-- Sales of Preferred  Securities"
below.

         Sales of Preferred Securities. ^In the opinion of Tax Counsel and based
on our representatives,  facts and assumptions set forth in this prospectus,  if
you sell preferred  securities,  you will generally recognize gain or loss equal
to the difference  between your adjusted  basis in the preferred  securities and
the amount  realized on the sale of such  preferred  securities.  Your  adjusted
basis in the preferred  securities generally will be the initial purchase price,
increased by OID  previously  included (or currently  includible)  in your gross
income to the date of  disposition,  and  decreased by payments  received on the
preferred  securities  (other than any  interest  received  with  respect to the
period  prior  to the  effective  date we first  exercise  our  option  to defer
payments of interest).  Any such gain or loss  generally will be capital gain or
loss,  and generally  will be a long-term  capital gain or loss if you have held
the preferred  securities as a capital asset for more than one year prior to the
date of disposition.



                                      108
<PAGE>
         If you dispose of your  preferred  securities  between record dates for
payments of distributions  thereon,  you will be required to include accrued but
unpaid interest (or OID) on the junior subordinated  debentures through the date
of  disposition  in your taxable  income for United  States  federal  income tax
purposes  (notwithstanding  that you may  receive a  separate  payment  from the
purchaser with respect to accrued interest). You may deduct that amount from the
sales proceeds received (including the separate payment, if any, with respect to
accrued  interest) for the preferred  securities (or as to OID only, to add such
amount to your  adjusted tax basis in the preferred  securities).  To the extent
the selling  price is less than your  adjusted  tax basis  (which  will  include
accrued but unpaid OID if any),  you will  recognize a capital loss.  Subject to
certain limited exceptions,  capital losses cannot be applied to offset ordinary
income for United States federal income tax purposes.

Tax Litigation Regarding the Preferred Securities

         In 1998,  Enron Corp.  filed a petition in the United  States Tax Court
contesting  the IRS's  disallowance  of  interest  deductions  that Enron  Corp.
claimed  in  respect  of  securities  issued in 1993 and 1994 that are,  in some
respects,  similar to the preferred  securities.  (Enron Corp. v.  Commissioner,
Docket No.  6149-98,  filed April 1, 1998).  The Enron Corp. case was settled on
October 1, 1999.  The  settlement  allowed  Enron  Corp.'s  interest  deductions
related to the securities  issued in 1993 and 1994.  The Enron Corp.  settlement
may not be relied upon by any other  taxpayers and as a result the IRS may still
choose to disallow interest deductions related to the preferred  securities.  An
IRS disallowance of interest deductions related to the preferred  securities may
cause  a Tax  Event,  which  would  give  us the  right  to  redeem  the  junior
subordinated  debentures.  See "Description of Junior Subordinated Debentures --
Redemption" and "Description of Preferred Securities -- Liquidation Distribution
Upon Dissolution."

Non-U.S. Holders

         The following discussion applies to you if you are not a U.S. Holder as
described above.

         Payments to you, as a non-U.S.  Holder,  on a preferred  security  will
generally not be subject to withholding of income tax, provided that:

          o    you did not (directly or indirectly,  actually or constructively)
               own 10% or more of the total combined voting power of all classes
               of our stock entitled to vote;

          o    you are not a controlled  foreign  corporation that is related to
               us through stock ownership; and

          o    either (a) you certify to the trust or its agent under  penalties
               of perjury,  that you are not a U.S. Holder and provide your name
               and address, or (b) a securities clearing  organization,  bank or
               other financial  institution that holds customers'  securities in
               the  ordinary  course  of its  trade or  business,  and holds the
               preferred  security in such  capacity,  certifies to the trust or
               its agent,  under penalties of perjury,  that it requires and has
               received  such  a  statement   from  you  or  another   financial
               institution  between  it and you in the chain of  ownership,  and
               furnishes the trust or its agent with a copy of the statement.




                                      109
<PAGE>
         As discussed  above,  it is possible  that changes in the law affecting
the federal income tax consequences of the junior subordinated  debentures could
adversely   affect  our  ability  to  deduct  interest  payable  on  the  junior
subordinated  debentures.  Changes  in the  law  could  also  cause  the  junior
subordinated  debentures to be  classified as our equity  (rather than our debt)
for United  States  federal  income tax  purposes.  This might  cause the income
derived  from  the  junior  subordinated   debentures  to  be  characterized  as
dividends,  generally subject to a 30% income tax (on a withholding  basis) when
paid to you if you are not a U.S.  Holder,  rather  than as interest  which,  as
discussed  above,  generally  is exempt from income tax in the hands of a person
who is not a U.S. Holder.  However,  according to new Treasury  Regulations that
become  effective  January 1, 2001,  the 30% income tax  withholding  may not be
required if certain requirements are met.

         A non-U.S.  Holder  will  generally  not be subject to  withholding  of
income  tax on any  gain  realized  upon  the  sale or  other  disposition  of a
preferred security.

         If you hold the  preferred  securities  in  connection  with the active
conduct of a United States trade or business,  you will  generally be subject to
income tax on all income and gains recognized with respect to your proportionate
share of the junior subordinated debentures.

Information Reporting

         In general,  information reporting  requirements will apply to payments
made on, and  proceeds  from the sale of,  the  preferred  securities  held by a
noncorporate  U.S. Holder within the United States.  In addition,  payments made
on, and payments of the proceeds from the sale of, the  preferred  securities to
or through  the United  States  office of a broker  are  subject to  information
reporting  unless you certify as to your  non-U.S.  Holder  status or  otherwise
establish an exemption from information  reporting and backup  withholding.  See
"--Backup  Withholding."  Taxable  income  on  the  preferred  securities  for a
calendar year should be reported to U.S. Holders on the appropriate forms by the
following January 31st.

Backup Withholding

         Payments  made  on,  and  proceeds  from the  sale  of,  the  preferred
securities may be subject to a "backup" withholding tax of 31% unless you comply
with certain identification or exemption requirements. Any amounts withheld will
generally be allowed as a credit against your income tax liability, or refunded,
provided the required information is provided to the IRS.

     The preceding  discussion does not address the consequences to any specific
person of the purchase,  ownership and disposition of the preferred  securities.
You  must  contact  your  own tax  advisor  to  determine  your  particular  tax
consequences.

                              ERISA CONSIDERATIONS

         With respect to individual  retirement  accounts  ("IRAs") and employee
benefit plans that are subject to the Employee Retirement Income Security Act of
1974, as amended  ("ERISA"),  we may be considered a "party in interest"  within
the meaning of ERISA or a  "disqualified  person"  within the meaning of Section
4975  of  the  Code.  If we  are  considered  to be a  party  in  interest  or a
disqualified  person,  an  employee  benefit  plan  or IRA  that  purchases  the
preferred  securities  could be subject to excise

                                       110
<PAGE>
taxes and, in the case of an IRA,  could be  disqualified.  Any pension or other
employee  benefit  plan,  fiduciary  or IRA holder that  wishes to purchase  the
preferred securities should consult with legal counsel.

                                  UNDERWRITING

Hopper  Soliday  proposes to offer the preferred  securities  to  institutional
investors at the public offering price of $10.00 per preferred security.  Hopper
Soliday may offer the  preferred  securities  to selected  dealers at the public
offering price less a concession of up to $0.___ per preferred  security.  These
dealers may reallow a discount not in excess of $0.__ per preferred  security to
other  brokers  and  dealers.  After  the  initial  offering  of  the  preferred
securities,  Hopper Soliday may change the offering price, concession,  discount
and other selling terms.


Payment Method

     The subscription  price for the preferred  securities,  equal to $10.00 per
preferred security,  must be paid by wire transfer or by check payable to "First
Star Capital Trust" upon execution of the Subscription Agreement.  Wire transfer
instructions  are set forth in the  Subscription  Agreement,  included with this
prospectus.


Termination of the Offering


     The  trust is  offering,  pursuant  to the terms of the  agency  agreement,
preferred securities up to an aggregate liquidation amount of $12,000,000.  This
offering  is not  contingent  upon the sale of a  minimum  amount  of  preferred
securities.  Hopper Soliday,  as placement agent, is acting as the trust's agent
in placing the preferred  securities on a best-efforts  basis. The offering will
terminate on the earlier of (i) the  acceptance by us of  subscriptions  for the
preferred securities, which acceptance may be for less than the full $12,000,000
of preferred  securities offered, or (ii) , 1999 or such later date on or before
____________  __, 1999 to which we and the trust may extend the offering without
further notice to the investors.  We may also terminate the offering at any time
in our  discretion  without  accepting any  subscriptions.  Upon the sale of the
securities offered hereby,  proceeds will be released to the trust and preferred
securities will be issued to investors.

Closing Procedure

         Two business  days prior to the  termination  date of the  offering,  a
notice of termination date will be transmitted to each subscriber via facsimile.
Payment for the  preferred  securities  must be received by the escrow  agent by
2:00  P.M.,   E.S.T.  on  the  business  day  prior  to  the  termination  date.
Confirmation of receipt of payment will be transmitted promptly via facsimile to
each subscriber.  The termination date will also be considered the issuance date
of the preferred  securities and interest on the preferred securities will start
accruing on such date.

Escrow Arrangement

     Pending any closing of the offering,  all funds  relating to  subscriptions
for preferred securities will placed in an escrow account with Bankers Trust, as
escrow agent. Upon issuance of the preferred securities,  these funds (excluding
interest on these funds, as described below) will be transferred to the trust.

     Funds held in escrow will be  deposited  by Bankers  Trust in money  market
accounts.  Upon issuance of the  preferred  securities,  the  earnings,  if any,
generated  on those funds will be  distributed  to such  investors on a pro rata
basis according to the respective  number of days between the date of deposit of
their payments into escrow and the date of issuance of the preferred securities.
Funds received by Bankers Trust after 2:00 P.M., E.S.T. on any business day will
not earn interest for that day. If an

                                      111
<PAGE>

investor's  subscription  is not accepted or if the offering is not  consummated
for any reason,  any funds held in escrow will be returned to investors  and the
earnings,  if any,  generated on funds returned to investors will be distributed
to such investors on a pro rata basis according to the respective number of days
between the date of deposit of their payments into escrow and the date of return
of such payments.

Compensation of Placement Agent

     In view of the fact that proceeds from the sale of the preferred securities
will be used by the trust to purchase  subordinated  debentures issued by us, we
will pay sales commissions to Hopper Soliday,  as placement agent equal to 3.25%
of the offering price of all preferred securities sold in the offering (equal to
^$0.325 per preferred  security) or $390,000 in the aggregate if all $12,000,000
of preferred  securities  offered  hereby are sold. We have also agreed to pay a
financial  advisory  fee of $25,000  upon  completion  of the offering to Hopper
Soliday as compensation for the cost of due diligence and pricing advice.

Relationship with the Placement Agent

     Pursuant to an agency agreement among us, the trust and Hopper Soliday,  as
placement  agent,  we and the trust  have  agreed to  indemnify  Hopper  Soliday
against certain liabilities,  including  liabilities under the Securities Act of
1933, as amended.

         Hopper  Soliday  may in the future  perform  various  services  for us,
including investment banking services, for which it may receive customary fees.

                              LEGAL AND TAX MATTERS

     The validity of the Guarantee and the Junior  Subordinated  Debentures will
be passed upon by Malizia Spidi & Fisch, PC, Washington,  D.C., counsel to First
Star Bancorp,  which will also issue the tax opinion. The validity of the agency
agreement will be passed upon for Hopper  Soliday,  a division of Tucker Anthony
Incorporated, by Stevens & Lee, PC, Reading,  Pennsylvania.  The validity of the
preferred securities, the enforceability of the trust agreement and the creation
of the trust,  as each of these issues  relates to Delaware  law, will be passed
upon by Richards, Layton & Finger,  P.A.,Wilmington,  Delaware, special Delaware
counsel  to First Star  Bancorp  and the trust.  Malizia  Spidi & Fisch,  PC and
Stevens & Lee,  PC will rely on the opinion of  Richards,  Layton & Finger as to
those  matters  of  Delaware  law  relating  to the  validity  of the  preferred
securities, the enforceability of the trust agreement and the creation of trust.

                                     EXPERTS

         The consolidated  financial statements of First Star Bancorp,  Inc. and
subsidiaries as of June 30, 1999 and 1998 and for each of the three years in the
period ended June 30, 1999,  appearing in this  prospectus  have been audited by
Beard &  Company,  Inc.,  independent  auditors,  as set  forth in their  report
thereon which appears  elsewhere,  and are included in reliance upon such report
given upon the authority of such firm as experts in accounting and auditing.


                                      112
<PAGE>


                         CHANGE IN INDEPENDENT AUDITORS

         On March 23, 1999, our Board of Directors  unanimously  determined that
it would discontinue the engagement of Deloitte & Touche, LLP as our independent
auditors and determined  that we would engage Beard & Company,  Inc.,  Certified
Public Accountants, Allentown, Pennsylvania, as our auditors for the fiscal year
ending  June 30,  1999.  Beard &  Company,  Inc.  was also  engaged to audit our
financial statements for the fiscal years ended June 30, 1998 and 1997.

         For the fiscal  years  ended June 30, 1998 and 1997  through  March 23,
1999, there were no  disagreements or reportable  events with Deloitte & Touche,
LLP as to any matters of accounting principles or practices, financial statement
disclosure, or auditing scope or procedure. The report of Deloitte & Touche, LLP
on the financial  statements  for the fiscal years ended June 30, 1998 and 1997,
the last two fiscal years audited by Deloitte & Touche,  LLP, did not contain an
adverse  opinion or  disclaimer  and was not modified as to  uncertainty,  audit
scope or accounting  principles.  We have been advised by Deloitte & Touche, LLP
that  they  have  withdrawn  their  reports  on  our  1998  and  1997  financial
statements.

                       REPORTS OF FIRST STAR BANCORP, INC.

         We intend to file with the SEC annual  reports  containing  our audited
consolidated  financial  statements  and  quarterly  reports fo rthe first three
quarters of each fiscal year containing unaudited financial information. We will
make copies of these reports available to any holder of the preferred securities
who makes an oral or written  request for such reports to the Secretary of First
Star Bancorp at our executive office. Prior to this offering, we have not been a
reporting company with the SEC.

                   WHERE YOU CAN OBTAIN ADDITIONAL INFORMATION

         We have filed with the SEC a  registration  statement on Form S-1 under
the Securities Act of 1933, as amended, with respect to the preferred securities
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 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 S-1 are,  of  necessity,  brief
descriptions and are not necessarily complete;  each such statement is qualified
by reference to such contract or document.

         A copy of the  articles  and bylaws of each of First Star  Bancorp  and
First Star Savings may be obtained  promptly and without  charge from First Star
Savings by contacting Ruth Doncsecz,  Secretary,  First Star Bancorp,  Inc., 418
West Broad Street, Bethlehem, Pennsylvania 18018 at (610) 691-2333.



                                      113
<PAGE>

                            First Star Bancorp, Inc.

                   Index to Consolidated Financial Statements
<TABLE>
<CAPTION>
<S>                                                                                 <C>
                                                                                      Page

Independent Auditor's Report ......................................................... F-1

Consolidated Balance Sheets as of June 30, 1999 and 1998 ............................. F-2

Consolidated Statements of Income for the Years Ended June 30, 1999 , 1998 and 1997... F-3

Consolidated Statements of Stockholders' Equity for the Years
            Ended June 30, 1999, 1998 and 1997 ....................................... F-4

Consolidated Statements of Cash Flows for the Years Ended June 30, 1999,
            1998 and 1997 ............................................................ F-5

Notes to Consolidated Financial Statements ........................................... F-7

Unaudited Consolidated Balance Sheets as of September 30, 1999 and June 30, 1999 ..... S-1

UnauditedConsolidated  Statements of Income for the Three Months Ended September
         30, 1999 and 1998 ........................................................... S-2

Unaudited Consolidated Statements of Stockholders' Equity for the
         Three Months Ended September 30, 1999 and 1998 .............................. S-3

Unaudited Consolidated Statements of Cash Flows for the
         Three Months Ended September 30, 1999 and 1998 .............................. S-4

Notes to Unaudited Consolidated Financial Statements ................................. S-7
</TABLE>


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


                                      114
<PAGE>


                          INDEPENDENT AUDITOR'S REPORT




To the Board of Trustees
First Star Bancorp, Inc.
Bethlehem, Pennsylvania


              We have audited the  accompanying  consolidated  balance sheets of
First Star Bancorp,  Inc. and its subsidiaries as of June 30, 1999 and 1998, and
the related  consolidated  statements of income,  stockholders'  equity and cash
flows for each of the three  years in the  period  ended  June 30,  1999.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these 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, the consolidated  financial statements referred to
above present fairly, in all material respects,  the financial position of First
Star Bancorp,  Inc. and its  subsidiaries  as of June 30, 1999 and 1998, and the
results of their  operations and their cash flows for each of the three years in
the period ended June 30, 1999 in conformity with generally accepted  accounting
principles.




                                                /s/BEARD & COMPANY, INC.




Allentown, Pennsylvania
November 12, 1999



                                      F-1
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
June 30,                                                                                       1999              1998
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                         (In Thousands, Except Share Data)
<S>                                                                                     <C>               <C>
              ASSETS

Cash and due from banks                                                                  $          1,352  $         1,222
Interest-bearing demand deposits                                                                    1,726              858
                                                                                        ------------------------------------
              Cash and cash equivalents                                                             3,078            2,080
Securities available for sale                                                                     160,438          123,759
Loans receivable, net of allowance for loan losses
     1999 $ 1,772; 1998 $ 1,489                                                                   184,264          176,386
Bank premises and equipment, net                                                                      599              687
Foreclosed real estate                                                                                969            1,129
Accrued interest receivable                                                                         2,567            2,404
Federal Home Loan Bank stock, at cost                                                               7,935            7,378
Deferred income taxes                                                                               1,625               23
Cash surrender value of life insurance                                                              1,710            1,583
Prepaid expenses and other assets                                                                     521              373
                                                                                        ------------------------------------

              Total assets                                                               $        363,706  $       315,802
                                                                                        ====================================

     LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
     Deposits                                                                            $        190,148  $       145,096
     Advances from Federal Home Loan Bank                                                         146,180          144,485
     Convertible subordinated debentures                                                            5,480            5,480
     Other borrowed funds                                                                             594              647
     Advances by borrowers for taxes and insurance                                                  3,418            3,168
     Accrued interest payable                                                                         801              785
     Accrued expenses and other liabilities                                                         1,609            1,028
                                                                                        ------------------------------------

              Total liabilities                                                                   348,230          300,689
                                                                                        ------------------------------------

Stockholders' equity:
     Convertible preferred stock, no par value; authorized 2,500,000
         shares; issued and outstanding 43,592 shares                                                   -                -
     Common stock, par value $ 1 per share; authorized 10,000,000
         shares; issued and outstanding 1999 375,404 shares; 1998
         372,084 shares                                                                               375              372
     Surplus                                                                                        8,465            8,451
     Retained earnings                                                                              8,300            5,777
     Employee Stock Ownership Plan debt                                                              (200)            (300)
     Accumulated other comprehensive income (loss)                                                 (1,464)             813
                                                                                        ------------------------------------

              Total stockholders' equity                                                           15,476           15,113
                                                                                        ------------------------------------

              Total liabilities and stockholders' equity                                 $        363,706  $       315,802
                                                                                        ====================================

</TABLE>

See Notes to Consolidated Financial Statements.


                                      F-2
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
Years Ended June 30,                                                         1999              1998             1997
- ----------------------------------------------------------------------------------------------------------------------------
                                                                              (In Thousands, Except Per Share Data)
<S>                                                                    <C>              <C>               <C>
Interest income:
     Loans receivable, including fees                                   $        14,358  $         13,234  $        11,852
     Securities                                                                  10,535             7,881            4,180
     Other                                                                          171               125              161
                                                                       -----------------------------------------------------

              Total interest income                                              25,064            21,240           16,193
                                                                       -----------------------------------------------------

Interest expense:
     Deposits                                                                     8,442             6,638            5,469
     Borrowings                                                                   8,892             7,935            4,920
     Other                                                                           46                37               17
                                                                       -----------------------------------------------------

              Total interest expense                                             17,380            14,610           10,406
                                                                       -----------------------------------------------------

              Net interest income                                                 7,684             6,630            5,787

Provision for loan losses                                                           423               385              220
                                                                       -----------------------------------------------------

              Net interest income after provision for loan losses                 7,261             6,245            5,567
                                                                       -----------------------------------------------------

Other income:
     Service fees                                                                   316               285              226
     Realized gain on sale of:
         Securities                                                                 156             1,151              283
         Foreclosed real estate                                                      77               101               73
     Other                                                                          247               223              138
                                                                       -----------------------------------------------------

              Total other income                                                    796             1,760              720
                                                                       -----------------------------------------------------

Other expenses:
     Salaries and employee benefits                                               2,202             1,865            1,589
     Occupancy and equipment                                                        424               470              406
     Federal deposit insurance premium                                               89                78              107
     SAIF assessment                                                                  -                 -              745
     Data processing costs                                                          173               144              113
     Professional fees                                                              204               216              212
     Terminated merger costs                                                        111                 -                -
     Advertising                                                                    103               121              138
     Other                                                                          668               688              726
                                                                       -----------------------------------------------------

              Total other expenses                                                3,974             3,582            4,036
                                                                       -----------------------------------------------------

              Income before income taxes                                          4,083             4,423            2,251

Income taxes                                                                      1,517             1,607              742
                                                                       -----------------------------------------------------

              Net income                                                          2,566             2,816            1,509

Dividends on preferred stock                                                        (43)              (45)             (44)
                                                                       -----------------------------------------------------

              Net income applicable to common stockholders              $         2,523  $          2,771  $         1,465
                                                                       =====================================================

Basic earnings per share                                                $         6.90   $          7.68   $         4.00
                                                                       =====================================================

Diluted earnings per share                                              $         3.76   $          4.15   $         2.53
                                                                       =====================================================
</TABLE>

See Notes to Consolidated Financial Statements.

                                      F-3
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Years Ended June 30, 1999, 1998 and 1997 (In Thousands)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                           Employee      Accumulated
                                                                                             Stock          Other
                                   Preferred      Common                     Retained      Ownership    Comprehensive
                                     Stock         Stock       Surplus       Earnings      Plan Debt    Income (Loss)      Total
                                ----------------------------------------------------------------------------------------------------

<S>                             <C>           <C>           <C>           <C>           <C>            <C>            <C>
Balance, July 1, 1996            $          -  $        258  $     3,061   $     7,117   $          -   $        134   $    10,570
                                                                                                                       -------------
    Comprehensive income:
       Net income                           -             -            -         1,509              -              -         1,509
       Change in net unrealized
          gains (losses) on
          securities available
          for sale                          -             -            -             -              -            421           421
                                                                                                                       -------------

          Total comprehensive
              income                                                                                                         1,930
                                                                                                                       -------------

    Issuance of ESOP debt                   -             -            -             -           (400)             -          (400)
    Cash dividends paid:
       Preferred stock                      -             -            -           (44)             -              -           (44)
       Common stock                         -             -            -           (41)             -              -           (41)
                                ----------------------------------------------------------------------------------------------------

Balance, June 30, 1997                      -           258        3,061         8,541           (400)           555        12,015
                                                                                                                       -------------
    Comprehensive income:
       Net income                           -             -            -         2,816              -              -         2,816
       Change in net unrealized
          gains (losses) on
          securities available
          for sale                          -             -            -             -              -            258           258
                                                                                                                       -------------

          Total comprehensive
              income                                                                                                         3,074
                                                                                                                       -------------

    Stock dividends                         -           114        5,390        (5,504)             -              -             -
    Repayment of ESOP debt                  -             -            -             -            100              -           100
    Cash dividends paid:
       Preferred stock                      -             -            -           (45)             -              -           (45)
       Common stock                         -             -            -           (31)             -              -           (31)
                                ----------------------------------------------------------------------------------------------------

Balance, June 30, 1998                      -           372        8,451         5,777           (300)           813        15,113
                                                                                                                       -------------
    Comprehensive income:
       Net income                           -             -            -         2,566              -              -         2,566
       Change in net unrealized
          gains (losses) on
          securities available
          for sale                          -             -            -             -              -         (2,277)       (2,277)
                                                                                                                       -------------

          Total comprehensive
              income                                                                                                           289
                                                                                                                       -------------

    Exercise of stock options               -             3           14             -              -              -            17
    Repayment of ESOP debt                  -             -            -             -            100              -           100
    Cash dividends paid on
       preferred stock                      -             -            -           (43)             -              -           (43)
                                ----------------------------------------------------------------------------------------------------

Balance, June 30, 1999           $          -  $        375  $     8,465   $     8,300   $       (200)  $     (1,464)  $    15,476
                                ====================================================================================================
</TABLE>

See Notes to Consolidated Financial Statements.

                                      F-4

<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
Years Ended June 30,                                                            1999            1998             1997
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                           (In Thousands)
<S>                                                                       <C>             <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES
     Net income                                                            $      2,566    $        2,816   $       1,509
     Adjustments to reconcile net income to net cash
         provided by operating activities:
         Provision for loan losses                                                  423               385             220
         Provision for depreciation and amortization                                130               110             152
         Net gain on foreclosed real estate                                         (77)             (101)            (73)
         Net realized gains on sales of securities                                 (156)           (1,151)           (283)
         Net accretion of securities premiums and discounts                        (865)             (696)           (122)
         Deferred income taxes                                                     (189)               35             (35)
         Change in assets and liabilities:
              (Increase) decrease in:
                  Accrued interest receivable                                      (163)              272          (1,256)
                  Prepaid expenses and other assets                                (148)             (122)            145
              Increase in:
                  Accrued expenses and other liabilities                            581                68             (21)
                  Accrued interest payable                                           16               125             387
                                                                          --------------------------------------------------

              Net cash provided by operating activities                           2,118             1,741             623
                                                                          --------------------------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES
     Purchase of securities available for sale                                  (84,872)          (84,680)       (101,538)
     Proceeds from sale of securities available for sale                         12,034            37,271          15,517
     Proceeds from maturities of and principal repayments on
         securities available for sale                                           37,518            36,204           8,466
     Net increase in Federal Home Loan Bank stock                                  (557)             (408)         (4,441)
     Proceeds from the sale of foreclosed real estate                               942             1,236           2,017
     Net (increase) in loans                                                    (13,034)          (34,758)         (7,263)
     Purchases of bank premises and equipment                                       (42)              (69)           (229)
     (Increase) decrease in cash surrender value of life insurance
     policies                                                                      (127)              197            (143)
                                                                          --------------------------------------------------

              Net cash used in investing activities                             (48,138)          (45,007)        (87,614)
                                                                          --------------------------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES
     Net increase in deposits                                                    45,052            26,434           4,396
     Issuance of ESOP debt                                                            -                 -            (400)
     Repayment of ESOP debt                                                         100               100               -
     Proceeds from Federal Home Loan Bank advances                               63,654           159,788         313,893
     Repayment of Federal Home Loan Bank advances                               (61,959)         (144,703)       (235,065)
     Proceeds from the issuance subordinated debentures                               -                 -           4,000
     Repayment of other borrowed money                                              (53)              (25)            (82)
     Increase in advances from borrowers for taxes and insurance                    250               518             (36)
     Proceeds from the exercise of stock options                                     17                 -               -
     Dividends paid                                                                 (43)              (76)            (85)
                                                                          --------------------------------------------------

              Net cash provided by financing activities                          47,018            42,036          86,621
                                                                          --------------------------------------------------

              Net increase (decrease) in cash and cash equivalents                  998            (1,230)           (370)

Cash and cash equivalents:
     Beginning                                                                    2,080             3,310           3,680
                                                                          --------------------------------------------------

     Ending                                                                $      3,078    $        2,080   $       3,310
                                                                          ==================================================

</TABLE>

                                      F-5
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
Years Ended June 30,                                                                1999           1998           1997
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                             (In Thousands)

<S>                                                                           <C>             <C>           <C>
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
     Cash payments for:
         Interest on deposits, advances and other borrowed money               $     17,364    $    14,485   $     10,019
                                                                              ==============================================

         Income taxes                                                          $      1,079    $     1,721   $        653
                                                                              ==============================================

SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND
     FINANCING ACTIVITIES
     Loans swapped for mortgage-backed securities                              $      4,028    $     7,034   $          -
                                                                              ==============================================

     Transfer of loans to foreclosed real estate                               $        705    $     1,497   $      2,452
                                                                              ==============================================

</TABLE>

See Notes to Consolidated Financial Statements.

                                      F-6


<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




1
- --------------------------------------------------------------------------------
SIGNIFICANT ACCOUNTING POLICIES

         Nature of operations:
              First Star  Bancorp,  Inc. (the  "Company") 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.

         Principles of consolidation:
              The consolidated  financial  statements of the Company include the
              accounts  of  the  Bank  and  Integrated  Financial   Corporation,
              wholly-owned  subsidiaries of the Company, and Integrated Abstract
              Incorporated,  a wholly-owned  subsidiary of Integrated  Financial
              Corporation.  All intercompany transactions and balances have been
              eliminated in consolidation.

         Estimates:
              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 the disclosure of contingent  assets
              and  liabilities  at  the  date  of  the  consolidated   financial
              statements  and the  reported  amounts of  revenues  and  expenses
              during the  reporting  period.  Actual  results  could differ from
              those estimates.

         Presentation of cash flows:
              For purposes of reporting  cash flows,  cash and cash  equivalents
              include cash on hand,  amounts due from banks and interest bearing
              demand deposits.

         Securities:
              Securities  classified as available for sale are those  securities
              that the Company intends to hold for an indefinite  period of time
              but not  necessarily to maturity.  Any decision to sell a security
              classified  as  available  for sale  would  be  based  on  various
              factors, including significant movement in interest rates, changes
              in maturity mix of the Company's assets and liabilities, liquidity
              needs,   regulatory  capital   considerations  and  other  similar
              factors.  Securities available for sale are carried at fair value.
              Unrealized  gains or losses are reported as increases or decreases
              in other  comprehensive  income,  net of the related  deferred tax
              effect.  Realized gains or losses,  determined on the basis of the
              cost of the specific  securities  sold,  are included in earnings.
              Premiums and discounts are recognized in interest income using the
              interest method over the period to maturity.



                                      F-7
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




1
- --------------------------------------------------------------------------------
SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         Securities (continued):
              Management  determines  the  appropriate  classification  of  debt
              securities  at  the  time  of  purchase  and   re-evaluates   such
              designation as of each balance sheet date.

              Federal law requires a member institution of the Federal Home Loan
              Bank System to hold stock of its  district  Federal Home Loan Bank
              according  to a  predetermined  formula.  The stock is  carried at
              cost.

         Loans receivable:
              Loans  receivable  that  management  has the intent and ability to
              hold for the  foreseeable  future or until  maturity or payoff are
              stated at their outstanding unpaid principal  balances,  net of an
              allowance for loan losses and any deferred fees.  Interest  income
              is accrued on the unpaid principal balance.  Loan origination fees
              are  deferred  and  recognized  as  an  adjustment  of  the  yield
              (interest  income) of the related loans.  The Company is generally
              amortizing these amounts over the contractual life of the loan.

              A loan is generally  considered  impaired  when it is probable the
              Company will be unable to collect all  contractual  principal  and
              interest  payments  due in  accordance  with the terms of the loan
              agreement.  Loans which are deemed to be impaired  are reported at
              the present  value of  expected  future cash flows using the loans
              effective interest rate, or as a practical expedient,  at the fair
              value of the collateral if the loan is collateral dependent.

              The  accrual  of  interest  is  generally  discontinued  when  the
              contractual  payment of  principal  or interest has become 90 days
              past  due  or   management   has  serious   doubts  about  further
              collectibility  of principal or interest,  even though the loan is
              currently performing. A loan may remain on accrual status if it is
              in the  process of  collection  and is either  guaranteed  or well
              secured.  When a loan  is  placed  on  nonaccrual  status,  unpaid
              interest  credited to income in the current  year is reversed  and
              unpaid  interest  accrued in prior  years is charged  against  the
              allowance for loan losses.  Interest  received on nonaccrual loans
              generally  is either  applied  against  principal  or  reported as
              interest  income,  according  to  management's  judgment as to the
              collectibility  of  principal.  Generally,  loans are  restored to
              accrual  status  when  the  obligation  is  brought  current,  has
              performed  in  accordance  with  the   contractual   terms  for  a
              reasonable  period of time and the ultimate  collectibility of the
              total contractual principal and interest is no longer in doubt.



                                      F-8
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




1
- --------------------------------------------------------------------------------
SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         Allowance for loan losses:
              The allowance for loan losses is  established  through  provisions
              for  loan  losses  charged  against  income.  Loans  deemed  to be
              uncollectible  are charged  against the allowance for loan losses,
              and subsequent recoveries, if any, are credited to the allowance.

              The allowance for loan losses is maintained at a level  considered
              adequate to provide for losses that can be reasonably anticipated.
              Management's  periodic evaluation of the adequacy of the allowance
              is based on the  Company's  past loan loss  experience,  known and
              inherent  risks  in the  portfolio,  adverse  situations  that may
              affect the borrower's ability to repay, the estimated value of any
              underlying collateral,  composition of the loan portfolio, current
              economic conditions and other relevant factors. This evaluation is
              inherently  subjective as it requires material  estimates that may
              be susceptible to significant change.

         Bank premises and equipment:
              Bank premises and  equipment  are stated at cost less  accumulated
              depreciation. Depreciation is computed on the straight-line method
              over the assets' estimated useful lives.

         Cash surrender value of life insurance:
              The Bank is the beneficiary of insurance  policies on the lives of
              certain officers of the Bank.

         Foreclosed real estate:
              Foreclosed real estate is comprised of property acquired through a
              foreclosure   proceeding  or  acceptance  of  a  deed-in-lieu   of
              foreclosure.  Foreclosed  assets  initially  are  recorded at fair
              value, net of estimated selling costs, at the date of foreclosure,
              establishing a new cost basis. After  foreclosure,  valuations are
              periodically performed by management and the assets are carried at
              the lower of cost or fair  value  minus  estimated  costs to sell.
              Revenues and expenses from operations and changes in the valuation
              allowance are included in other expenses.

         Advertising costs:
              The  Company   follows  the  policy  of  charging   the  costs  of
              advertising to expense as incurred.



                                      F-9
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




1
- --------------------------------------------------------------------------------
SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         Income taxes:
              Deferred income taxes are provided on the liability method whereby
              deferred  tax  assets  are  recognized  for  deductible  temporary
              differences  and  deferred  tax  liabilities  are  recognized  for
              taxable  temporary  differences.  Temporary  differences  are  the
              differences between the reported amounts of assets and liabilities
              and  their  tax  basis.  Deferred  tax  assets  are  reduced  by a
              valuation allowance when, in the opinion of management, it is more
              likely than not that some  portion of the deferred tax assets will
              not be realized.  Deferred tax assets and liabilities are adjusted
              for the  effects  of  changes in tax laws and rates on the date of
              enactment.

         Off-balance sheet financial instruments:
              In the ordinary  course of business,  the Company has entered into
              off-balance sheet financial instruments  consisting of commitments
              to extend credit and letters of credit. Such financial instruments
              are recorded in the balance sheet when they are funded.

         Earnings per common share:
              Basic  earnings per share  represents  income  available to common
              stockholders  divided  by the  weighted-average  number  of common
              shares  outstanding  during the period,  excluding  unearned  ESOP
              shares.  Diluted  earnings per share  reflects  additional  common
              shares  that would have been  outstanding  if  dilutive  potential
              common shares had been issued, as well as any adjustment to income
              that would  result from the  assumed  issuance.  Potential  common
              shares  that may be issued by the  Company  relate to  convertible
              subordinated   debentures,   convertible   preferred   stock   and
              outstanding  stock  options.  Potential  common shares that may be
              issued related to stock options are determined  using the treasury
              stock  method.  Per  share  amounts  have  been  adjusted  to give
              retroactive  effect to stock dividends  declared in the year ended
              June 30, 1998.

         Segment reporting:
              The Company acts as an independent  community  financial  services
              provider,  and offers  traditional  banking and related  financial
              services to individual, business and government customers. Through
              its branch and automated teller machine network, the Bank offers a
              full array of commercial and retail financial services,  including
              the taking of time,  savings  and demand  deposits;  the making of
              commercial,  consumer and  mortgage  loans;  and the  providing of
              other financial services.

              Management does not separately  allocate  expenses,  including the
              cost of funding loan  demand,  between the  commercial  and retail
              operations of the Company. As such, discrete financial information
              is not available and segment reporting would not be meaningful.

         Reclassifications:
              Certain  amounts in prior period  financial  statements  have been
              reclassified  to conform  with the  presentation  used in the 1999
              financial statements. These reclassifications had no effect on net
              income.

                                      F-10
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




1
- --------------------------------------------------------------------------------
SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         New accounting standard:
               The Financial  Accounting  Standards  Board issued  Statement No.
               133,   "Accounting   for  Derivative   Instruments   and  Hedging
               Activities",  in June 1998.  The Company is required to adopt the
               Statement on July 1, 2001,  as amended by Statement  No. 137. The
               adoption of the  Statement is not expected to have a  significant
               impact on the financial condition or results of operations of the
               Company.


2
- --------------------------------------------------------------------------------
SECURITIES

         The amortized cost and approximate  fair value of securities  available
         for sale as of June 30, 1999 and 1998 are summarized as follows:
<TABLE>
<CAPTION>
                                                                               Gross            Gross
                                                             Amortized       Unrealized      Unrealized         Fair
                                                                Cost           Gains           Losses           Value
                                                          -----------------------------------------------------------------
                                                                                   (In Thousands)
<S>                                                       <C>             <C>             <C>             <C>
              Available for sale securities:
                  June 30, 1999:
                   U.S. Government
                     corporations and
                     agencies securities                   $       5,530   $          17   $        (197)  $       5,350
                   State and municipal
                     securities                                      936               -             (12)            924
                   Mortgage-backed securities                     81,816             440          (1,039)         81,217
                   Corporate securities                           27,345              81            (974)         26,452
                     Trust preferred securities                   42,075             172            (978)         41,269
                     Marketable equity securities                  5,217             138            (129)          5,226
                                                          -----------------------------------------------------------------

                                                           $     162,919   $         848   $      (3,329)  $     160,438
                                                          =================================================================
</TABLE>


                                      F-11

<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




2
- --------------------------------------------------------------------------------
SECURITIES (CONTINUED)
<TABLE>
<CAPTION>
                                                                               Gross            Gross
                                                             Amortized       Unrealized      Unrealized         Fair
                                                                Cost           Gains           Losses           Value
                                                          -----------------------------------------------------------------
                                                                                   (In Thousands)
<S>                                                       <C>             <C>             <C>             <C>
              Available for sale securities:
                  June 30, 1998:
                   U.S. Government
                     corporations and
                     agencies securities                   $      15,710   $         137   $         (84)  $      15,763
                   State and municipal
                     securities                                       15               -               -              15
                   Mortgage-backed securities                     75,067             980             (12)         76,035
                     Corporate securities                         10,427             161            (224)         10,364
                     Trust preferred securities                   19,826               -               -          19,826
                     Marketable equity securities                  1,505             251               -           1,756
                                                          -----------------------------------------------------------------

                                                           $     122,550   $       1,529   $        (320)  $     123,759
                                                          =================================================================
</TABLE>

         The amortized cost and fair value of securities as of June 30, 1999, by
         contractual  maturity,  are shown below. Expected maturities may differ
         from  contractual  maturities  because the  securities may be called or
         prepaid with or without any penalties.
<TABLE>
<CAPTION>
                                                                                                 Available For Sale
                                                                                          ----------------------------------
                                                                                              Amortized          Fair
                                                                                                Cost            Value
                                                                                          ----------------------------------
                                                                                                   (In Thousands)

<S>                                                                                       <C>              <C>
               Due in one year or less                                                     $        2,368   $       2,365
               Due after one year through five years                                               16,049          15,464
               Due after five years through ten years                                              11,196          10,839
               Due after ten years                                                                 46,273          45,327
                                                                                          ----------------------------------
                                                                                                   75,886          73,995
               Mortgage-backed securities                                                          81,816          81,217
               Marketable equity securities                                                         5,217           5,226
                                                                                          ----------------------------------

                                                                                           $      162,919   $     160,438
                                                                                          ==================================
</TABLE>



                                      F-12
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




2
- --------------------------------------------------------------------------------
SECURITIES (CONTINUED)

         Gross  gains of $ 156,000  and gross  losses of $ -0- were  realized on
         sales of securities  in the year ended June 30, 1999.  Gross gains of $
         1,151,000  and  gross  losses  of $  -0-  were  realized  on  sales  of
         securities  in the year ended June 30,  1998.  Gross gains of $ 283,000
         and gross losses of $ -0- were  realized on sales of  securities in the
         year ended June 30, 1997.

         Securities  with  a  carrying value of  $ 33,633,000  at June 30,  1999
         were pledged to secure advances from the Federal Home Loan Bank.


3
- --------------------------------------------------------------------------------
LOANS RECEIVABLE

         The composition of net loans receivable at June 30, 1999 and 1998 is as
         follows:

<TABLE>
<CAPTION>
                                                                                               1999             1998
                                                                                        ------------------------------------
                                                                                                  (In Thousands)

<S>                                                                                     <C>               <C>
              First mortgage residential loans                                           $        153,089  $       149,286
              Construction loans                                                                      800              110
              Commercial leases purchased                                                             813            1,496
              Consumer loans                                                                          656              728
              Home equity loans                                                                     7,059            7,905
              Automobile loans                                                                        301              329
              Commercial real estate loans                                                         25,344           19,360
                                                                                        ------------------------------------

                            Total loans                                                           188,062          179,214
                                                                                        ------------------------------------

              Less:
                   Loans in process                                                                  (605)             (66)
                   Unearned net loan fees and origination costs                                    (1,421)          (1,273)
                   Allowance for loan losses                                                       (1,772)          (1,489)
                                                                                        ------------------------------------

                                                                                                   (3,798)          (2,828)
                                                                                        ------------------------------------

                            Net loans                                                    $        184,264  $       176,386
                                                                                        ====================================
</TABLE>



                                      F-13
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




3
- --------------------------------------------------------------------------------
LOANS RECEIVABLE (CONTINUED)

         The following  table presents  changes in the allowance for loan losses
         for the years ended June 30:
<TABLE>
<CAPTION>
                                                                                  1999           1998           1997
                                                                             -----------------------------------------------
                                                                                            (In Thousands)

<S>                                                                           <C>            <C>            <C>
              Balance, beginning                                               $      1,489   $      1,156   $      1,014
                   Provision for loan losses                                            423            385            220
                   Charge-offs                                                         (143)           (57)           (82)
                   Recoveries                                                             3              5              4
                                                                             -----------------------------------------------

              Balance, ending                                                  $      1,772   $      1,489   $      1,156
                                                                             ===============================================
</TABLE>

         At June 30, 1999,  1998 and 1997,  as a result of loan sales and swaps,
         the Bank was servicing  loans for others  amounting to  approximately $
         31,584,000,  $ 33,802,000  and $  33,974,000,  respectively.  Servicing
         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. Custodial
         escrow  balances  maintained  in  connection  with the  foregoing  loan
         servicing and included in advances by borrowers for taxes and insurance
         were  approximately  $ 578,000 and $ 602,000 at June 30, 1999 and 1998,
         respectively.

         Nonperforming   loans  (which  include  loans  in  excess  of  90  days
         delinquent) at June 30, 1999, 1998 and 1997 amounted to approximately $
         2,289,000, $ 3,415,000 and $ 4,163,000,  respectively.  The reserve for
         delinquent interest on loans totaled $ 217,000, $ 320,000 and $ 313,000
         at June 30, 1999, 1998 and 1997, respectively.  Revenue that would have
         been earned if nonperforming loans were accruing interest  approximated
         $ 116,000,  $ 217,000 and $ 177,000 for the years ended June 30,  1999,
         1998 and 1997, respectively. None of these loans at June 30, 1999, 1998
         and 1997 are considered impaired.



                                      F-14

<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




4
- --------------------------------------------------------------------------------
BANK PREMISES AND EQUIPMENT

         The components of bank premises and equipment at June 30, 1999 and 1998
         are as follows:
<TABLE>
<CAPTION>
                                                                                                  1999           1998
                                                                                             -------------------------------
                                                                                                     (In Thousands)

<S>                                                                                          <C>            <C>
              Land and buildings                                                              $        963   $        961
              Furniture, fixtures and equipment                                                      1,379          1,339
              Leasehold improvements                                                                   241            241
                                                                                             -------------------------------
                                                                                                     2,583          2,541
              Less accumulated depreciation                                                          1,984          1,854
                                                                                             -------------------------------

                                                                                              $        599   $        687
                                                                                             ===============================
</TABLE>


5
- --------------------------------------------------------------------------------
DEPOSITS

         Deposits  and their  respective  effective  rate of  interest  at  June
         30,  1999 and 1998  consist of the following major classifications:
<TABLE>
<CAPTION>
                                                            1999                                     1998
                                         ----------------------------------------------------------------------------------
                                                                        Effective                               Effective
                                                                         Rate Of                                 Rate Of
                                              Amount         Percent     Interest      Amount        Percent    Interest
                                         ----------------------------------------------------------------------------------
                                                                  (Dollars In Thousands)

<S>                                       <C>               <C>       <C>          <C>              <C>        <C>
         Non-interest bearing checking    $       1,871        1.0  %        -  %   $      1,524       1.0   %       -  %
         NOW accounts                            14,089        7.4        2.37            12,691       8.8        2.12
         Money market accounts                   19,592       10.3        4.41            15,352      10.6        4.22
         Passbook and club accounts              11,566        6.1        2.73            11,468       7.9        2.72
         Certificates of deposit                143,030       75.2        5.34           104,061      71.7        5.83
                                         -------------------------------           -----------------------------

                   Total deposits         $     190,148      100.0  %               $    145,096     100.0   %
                                         ===============================           =============================

         Weighted average cost                   4.81 %                                   5.05 %
                                         ==================                        ================
</TABLE>

         The  aggregate  amount  of  certificates  of  deposit  with  a  minimum
         denomination  of  $  100,000  was  approximately  $  18,484,000  and  $
         15,840,000 at June 30, 1999 and 1998, respectively.

         At June 30, 1999 and 1998,  the Bank had  included in  certificates  of
         deposit  approximately  $  1,318,000  and $ 689,000,  respectively,  in
         brokered deposits.


                                      F-15
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




5
- --------------------------------------------------------------------------------
DEPOSITS (CONTINUED)

         The scheduled  maturities of  certificates  of deposit for fiscal years
         subsequent to June 30, 1999 are as follows (in thousands):
<TABLE>
<CAPTION>
                                                                                               Amount           Percent
                                                                                         -----------------------------------

<S>           <C>                                                                         <C>                 <C>
              2000                                                                         $        110,168      77.0  %
              2001                                                                                   21,818      15.3
              2002                                                                                    3,439       2.4
              2003 - 2004                                                                             6,791       4.7
              Thereafter                                                                                814       0.6
                                                                                         -----------------------------------

                                                                                           $        143,030     100.0  %
                                                                                         ===================================
</TABLE>

         A summary of interest expense on deposits is as follows:
<TABLE>
<CAPTION>
                                                                                          Years Ended June 30,
                                                                                  1999            1998           1997
                                                                            ------------------------------------------------
                                                                                            (In Thousands)

<S>                                                                         <C>             <C>             <C>
              NOW                                                            $         320   $         311   $        267
              Money market demand                                                      788             572            420
              Passbook and club                                                        306             283            278
              Certificates of deposit                                                7,028           5,472          4,504
                                                                            ------------------------------------------------

                                                                             $       8,442   $       6,638   $      5,469
                                                                            ================================================

</TABLE>



                                      F-16
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




6
- --------------------------------------------------------------------------------
OTHER BORROWED FUNDS AND LONG-TERM DEBT

         Federal  Home Loan Bank  advances at June 30, 1999 and 1998  consist of
         short-term  and  long-term  borrowings.  The following  table  provides
         information on short-term  borrowings for the years ended June 30, 1999
         and 1998 (in thousands):
<TABLE>
<CAPTION>
                                                                                               1999             1998
                                                                                        ------------------------------------

<S>                                                                                    <C>               <C>
              Average balance outstanding                                                $        5,367    $        9,625
              Maximum balance at end of any month                                                20,000            18,000
              Balance outstanding at end of year                                                 11,000            11,000
              Weighted average interest rate during the year                                       5.58 %            5.92 %
              Interest rate at end of year                                                         5.11 %            5.91 %
</TABLE>

         Long-term  advances at June 30, 1999 and 1998 consist of the  following
(in thousands):
<TABLE>
<CAPTION>
                                                                      1999                              1998
                                                       ---------------------------------------------------------------------
                        Maturity                             Amount            Rate            Amount            Rate
              ------------------------------           ---------------------------------------------------------------------

<S>         <C>                                        <C>                   <C>         <C>                   <C>
              0-12 months                                $          7,325      5.90  %     $         16,936      5.64  %
              13-24 months                                          6,000      5.93                   7,328      5.90
              25-36 months                                         42,500      5.79                   6,000      5.93
              37-48 months                                         45,000      5.70                  42,500      5.79
              49-60 months                                         12,000      5.19                  45,000      5.68
              Over 60 months                                       22,355      6.03                  15,721      6.44
                                                       --------------------              --------------------

                            Total                        $        135,180      5.76  %     $        133,485      5.82  %
                                                       =====================================================================
</TABLE>

         Included in above are three  convertible notes which total $ 42,500,000
         where the Federal Home Loan Bank has the option to convert the notes at
         a rate equal to the three month  libor plus .03 on a  quarterly  basis.
         Also,  included is a $  30,000,000  convertible  note where the Federal
         Home Loan Bank has the option to convert  to a  three-month  libor rate
         plus .03 if the three-month libor exceeds 6.5%. If converted,  the Bank
         may prepay these notes without penalty.

         The  advances  are  secured  by  qualifying  assets  of the Bank  which
         includes the Federal Home Loan Bank stock,  mortgage-backed  securities
         and first mortgage  loans.  The Bank has a maximum  borrowing  capacity
         with the Federal  Home Loan Bank of  approximately  $  202,200,000,  of
         which $ 146,180,000 was outstanding at June 30, 1999.



                                      F-17
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




7
- --------------------------------------------------------------------------------
SUBORDINATED DEBENTURES

         During the year ended June 30,  1992,  the Bank issued $  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 Company.  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  11))  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 $ 9.864 principal  amount of Debenture  subject to adjustment
         in certain  events.  During the year ended June 30,  1992, $ 110,000 of
         the Debentures were converted to the Series A Preferred Stock.

         The  Debentures are redeemable in whole or in part, on not less than 30
         days'  notice at the option of the Company at par. The  Debentures  are
         subordinated  in right of payment  to all  present  and  future  Senior
         Indebtedness of the Company.

         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   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 $ 24.281  principal  amount of
         1996 Debenture subject to adjustment in certain events.

         The 1996  Debentures  are  redeemable at par value prior to maturity by
         the Company only with the proceeds from the sale of common or perpetual
         preferred stock, unless otherwise approved by the Board of Governors of
         the Federal  Reserve System.  The 1996  Debentures are  subordinated in
         right of payment to all present and future Senior  Indebtedness  of the
         Company.



                                      F-18
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




7
- --------------------------------------------------------------------------------
SUBORDINATED DEBENTURES (CONTINUED)

         At June 30, 1999 and 1998,  $ 1,480,000  of the 1992  Debentures  and $
         4,000,000 of the 1996 Debentures remain outstanding.  Substantially all
         of the  subordinated  debentures  are  held by  related  parties  which
         includes directors,  executive officers, principal stockholders,  their
         immediate families and affiliated companies.

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


8
- --------------------------------------------------------------------------------
OTHER BORROWED MONEY

         On December 31, 1987,  the Bank entered into an agreement to transfer $
         2,016,000 of loans with a weighted  average  interest  rate of 8.07% to
         another institution subject to certain recourse provisions. At June 30,
         1999 and 1998, these loans had outstanding  balances of $ 594,000 and $
         647,000,  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.


9
- --------------------------------------------------------------------------------
COMPREHENSIVE INCOME (LOSS)

         The Bank adopted SFAS No. 130, "Reporting  Comprehensive Income", as of
         July 1, 1998.  Accounting  principles generally require that recognized
         revenue, expenses, gains and losses be included in net income. Although
         certain changes in assets and liabilities, such as unrealized gains and
         losses on  available  for sale  securities,  are reported as a separate
         component of the equity section of the balance sheet, such items, along
         with net income,  are components of comprehensive  income. The adoption
         of SFAS No. 130 had no effect on the Bank's net income or stockholders'
         equity.



                                      F-19
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




9
- --------------------------------------------------------------------------------
COMPREHENSIVE INCOME (LOSS) (CONTINUED)

         The  components  of other  comprehensive  income (loss) and related tax
         effects  for the  years  ended  June  30,  1999,  1998  and 1997 are as
         follows:
<TABLE>
<CAPTION>

                                                                                1999            1998             1997
                                                                          --------------------------------------------------
                                                                                           (In Thousands)
<S>                                                                       <C>              <C>             <C>
              Unrealized holding gains (losses) on available for
                   sale securities                                         $      (3,534)   $       1,541   $         898
              Less reclassification adjustment for gains included
                   in net income                                                     156            1,151             283
                                                                          --------------------------------------------------

              Net unrealized gains (losses)                                       (3,690)             390             615
              Tax effect                                                          (1,413)             132             194
                                                                          --------------------------------------------------

                            Net of tax amount                              $      (2,277)   $         258   $         421
                                                                          ==================================================
</TABLE>


10
- --------------------------------------------------------------------------------
STOCK OPTION PLANS

         The  Company  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 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 Company.

         A summary of options  activity,  adjusted for stock dividends,  for the
         years ended June 30, 1999, 1998 and 1997 is as follows:
<TABLE>
<CAPTION>
                                                                                             Exercise Price
                                                                              ----------------------------------------------
                                                                                    $ 9.47         $ 5.37          Total
                                                                              ----------------------------------------------

<S>                                                                                 <C>          <C>            <C>
              Options outstanding, June 30, 1996, 1997 and 1998                        3,744        25,146         28,890
                   Options exercised                                                       -        (3,319)        (3,319)
                                                                              ----------------------------------------------

              Options outstanding, June 30, 1999                                       3,744        21,827         25,571
                                                                              ==============================================
</TABLE>

         All options  were  exercisable  at June 30,  1999,  1998 and 1997.  The
         weighted average  contractual  life of stock options  outstanding as of
         June 30, 1999 is 2.3 years.  The weighted  average exercise price as of
         June 30, 1999 is $ 5.97.


                                      F-20
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




11
- --------------------------------------------------------------------------------
ISSUANCE OF PREFERRED STOCK

         In December  1989,  the Company  issued  32,440  shares,  of  Permanent
         Noncumulative Preferred Stock, Series A, for $ 9.864 per share pursuant
         to the restated  articles of incorporation of the Company,  as adjusted
         for stock dividends. During the year ended June 30, 1992, an additional
         11,152 shares,  as adjusted for stock dividends,  of Series A Preferred
         Stock were issued upon the conversion of subordinated debentures.  Each
         share of Preferred Stock is convertible into 1 share of common stock of
         the  Company  subject  to the  limitations  of the  Company's  restated
         articles of incorporation. The dividend pay rate for Series A Preferred
         Stock is 2% over the prime rate adjusted monthly. The dividend pay rate
         for  Series B  Preferred  Stock is 1% under  the prime  rate,  adjusted
         monthly.


12
- --------------------------------------------------------------------------------
LEASE COMMITMENTS AND TOTAL RENTAL EXPENSE

         The Bank leases office space for certain branch offices. Future minimum
         lease  payments  by year  and in the  aggregate,  under  noncancellable
         operating  leases with initial or remaining  terms of one year or more,
         consisted of the following at June 30, 1999 (in thousands):

              2000                                       $        72
              2001                                                66
              2002                                                48
              2003                                                48
              2004                                                48
              Thereafter                                         192
                                                        ---------------

                                                         $       474
                                                        ===============

          The total rental expense  included in the statements of income for the
          years ended  June 30,  1999,  1998 and 1997 is  $72,000,  $71,000  and
          $70,000, respectively.

                                      F-21


<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




13
- --------------------------------------------------------------------------------
EMPLOYEE BENEFIT PLANS

         The Bank has an Employee Stock Ownership Plan ("ESOP") which covers all
         employees  who  have met  certain  eligibility  requirements.  The Plan
         requires the Bank to make a 15% contribution annually based on eligible
         participants'  compensation.  The Bank's contribution to the ESOP was $
         172,000,  $ 152,000 and $ 149,000  for the years  ended June 30,  1999,
         1998 and 1997, respectively.

         The ESOP borrowed $ 400,000 on December 31, 1996 from the Company.  The
         debt,  which has a balance of $ 200,000  and $ 300,000 at June 30, 1999
         and 1998, respectively, accrues interest at prime plus 1% and is due on
         July 1, 2000.  As of June 30,  1999 and 1998,  the ESOP held 47,429 and
         47,417  shares of the  Company's  common  stock  and $  525,000  of the
         Company's subordinated debentures due December 31, 2008 as described in
         Note 7. In the event a  terminated  Plan  participant  desires  to sell
         their shares of the Bank's stock, or for certain employees who elect to
         diversify  their  account  balances,  the  Company  may be  required to
         purchase the shares from the participant at their fair market value.

         The loan obligation of the ESOP is considered unearned employee benefit
         expense  and, as such,  is recorded  as a  reduction  of the  Company's
         stockholders'  equity.  The Bank's  contribution to the ESOP is used to
         repay the loan principal and interest.

         The  Bank  has a  401(k)  savings  plan  (the  "401(k)  Plan")  for all
         qualified  employees.  Employees  can  contribute  up to  5%  of  their
         compensation   and  the   Company   provides   discretionary   matching
         contributions.  The  Company's  contribution  to the 401(k)  Plan was $
         9,000, $ 12,000 and $ 7,000 for the years ended June 30, 1999, 1998 and
         1997, respectively.



                                      F-22
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




14
- --------------------------------------------------------------------------------
INCOME TAXES

         The components of income tax expense for the years ended June 30, 1999,
1998 and 1997 are as follows:
<TABLE>
<CAPTION>

                                                                                    1999           1998           1997
                                                                              ----------------------------------------------
                                                                                             (In Thousands)
<S>                                                                            <C>            <C>            <C>
              Federal:
                   Current                                                      $      1,429   $      1,240   $       600
                   Deferred                                                             (189)            35           (35)
                                                                              ----------------------------------------------

                                                                                       1,240          1,275           565
              State, current                                                             277            332           177
                                                                              ----------------------------------------------

                                                                                $      1,517   $      1,607   $       742
                                                                              ==============================================
</TABLE>

         The  provision  for income  taxes  includes $ 64,000,  $ 472,000 and $
         116,000 in 1999, 1998 and 1997, respectively,  of income taxes related
         to gains on sales of securities.

         A  reconciliation  of the statutory  income tax at a rate of 34% to the
         income tax expense included in the statements of income is as follows:
<TABLE>
<CAPTION>
                                                                   Years Ended June 30,
                                                       1999                1998              1997
                                               -------------------------------------------------------------
                                                            % Of                % Of               % Of
                                                           Pretax               Pretax             Pretax
                                                 Amount    Income     Amount    Income    Amount   Income
                                               -------------------------------------------------------------
                                                                          (Dollars In Thousands)

<S>                                            <C>         <C>      <C>         <C>     <C>        <C>
              Tax at statutory rate             $ 1,388     34.0 %   $ 1,504     34.0 %  $   765    34.0 %
              State income taxes (net of
                   federal tax benefit)             183      4.5         219      5.0        117     5.2
              Other                                 (54)    (1.3)       (116)    (2.7)      (140)   (6.3)
                                               -------------------------------------------------------------

                                                $ 1,517     37.2 %   $ 1,607     36.3 %  $   742    32.9 %
                                               ==============================================================
</TABLE>



                                      F-23
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




14
- --------------------------------------------------------------------------------
INCOME TAXES (CONTINUED)

         The net deferred tax asset consisted of the following  components as of
         June 30, 1999 and 1998:
<TABLE>
<CAPTION>
                                                                                                   1999          1998
                                                                                               -----------------------------
                                                                                                      (In Thousands)
<S>                                                                                            <C>           <C>
              Deferred tax assets:
                   Bank premises and equipment                                                  $        57   $        54
                   Deferred loan fees                                                                   160           216
                   Deferred compensation                                                                104            79
                   Allowance for loan losses                                                            357           210
                   Unrealized losses on securities available for sale                                 1,017             -
                                                                                               -----------------------------

                                                                                                      1,695           559
                                                                                               -----------------------------

              Deferred tax liabilities:
                   Unrealized gains on securities available for sale                                      -          (396)
                   Other                                                                                (70)         (140)
                                                                                               -----------------------------

                                                                                                        (70)         (536)
                                                                                               -----------------------------

                            Net deferred tax asset                                              $     1,625   $        23
                                                                                               =============================
</TABLE>

         Retained  earnings  include $ 636,000  at June 30,  1999 and 1998,  for
         which no provision for federal income tax has been made.  These amounts
         represent  deductions for bad debt reserves for tax purposes which were
         only  allowed to savings  institutions  which met certain  definitional
         tests prescribed by the Internal Revenue Code of 1986, as amended.  The
         Small Business Job  Protection  Act of 1996  eliminates the special bad
         debt deduction  granted solely to thrifts.  Under the terms of the Act,
         there would be no  recapture  of the  pre-1988  (base  year)  reserves.
         However,  these pre-1988  reserves would be subject to recapture  under
         the rules of the  Internal  Revenue Code if the Bank itself pays a cash
         dividend  in excess of earnings and  profits,  or  liquidates.  The Act
         also  provides for the recapture of deductions arising from "applicable
         excess  reserve"  defined  as the total amount of reserve over the base
         year  reserve.  The Bank's total reserve  exceeds the base year reserve
         and  deferred taxes have been provided for this excess.



                                      F-24
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




15
- --------------------------------------------------------------------------------
EARNINGS PER SHARE

         The following  table sets forth the  computations  of basic and diluted
earnings per share:
<TABLE>
<CAPTION>
                                                                                     Year Ended June 30, 1999
                                                                        ----------------------------------------------------
                                                                                                                  Per
                                                                             Income             Shares           Share
                                                                           (Numerator)      (Denominator)        Amount
                                                                        ----------------------------------------------------
                                                                           (Dollars In Thousands, Except Per Share Data)
<S>                                                                     <C>                      <C>         <C>
              Basic earnings per share:
                   Net income applicable to common
                       stockholders                                      $       2,523            365,904     $     6.90
                                                                                                             ===============

              Effect of dilutive securities:
                   Stock options                                                     -             24,282
                   Convertible preferred stock                                      43             43,592
                   Convertible subordinated debentures                             252            314,772
                                                                        --------------------------------------

              Diluted earnings per share:
                   Net income applicable to common stock-
                       holders and assumed conversions                   $       2,818            748,550     $     3.76
                                                                        ====================================================
</TABLE>


<TABLE>
<CAPTION>

                                                                                     Year Ended June 30, 1998
                                                                        ----------------------------------------------------
                                                                                                                  Per
                                                                             Income             Shares           Share
                                                                           (Numerator)      (Denominator)        Amount
                                                                        ----------------------------------------------------
                                                                           (Dollars In Thousands, Except Per Share Data)

<S>                                                                     <C>                      <C>         <C>
              Basic earnings per share:
                   Net income applicable to common
                       stockholders                                      $       2,771            360,656     $     7.68
                                                                                                             ===============

              Effect of dilutive securities:
                   Stock options                                                     -             24,733
                   Convertible preferred stock                                      45             43,592
                   Convertible subordinated debentures                             268            314,772
                                                                        --------------------------------------

              Diluted earnings per share:
                   Net income applicable to common stock-
                       holders and assumed conversions                   $       3,084            743,753     $     4.15
                                                                        ====================================================
</TABLE>



                                      F-25
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




15
- --------------------------------------------------------------------------------
EARNINGS PER SHARE (CONTINUED)
<TABLE>
<CAPTION>
                                                                                     Year Ended June 30, 1997
                                                                        ----------------------------------------------------
                                                                                                                  Per
                                                                             Income             Shares           Share
                                                                           (Numerator)      (Denominator)        Amount
                                                                        ----------------------------------------------------
                                                                           (Dollars In Thousands, Except Per Share Data)

<S>                                                                     <C>                      <C>         <C>
              Basic earnings per share:
                   Net income applicable to common
                       stockholders                                      $       1,465            366,371     $     4.00
                                                                                                             ===============

              Effect of dilutive securities:
                   Stock options                                                     -             24,020
                   Convertible preferred stock                                      44             43,592
                   Convertible subordinated debentures                             178            232,404
                                                                        --------------------------------------

              Diluted earnings per share:
                   Net income applicable to common stock-
                       holders and assumed conversions                   $       1,687            666,387     $     2.53
                                                                        ====================================================
</TABLE>


16
- --------------------------------------------------------------------------------
TRANSACTIONS WITH EXECUTIVE OFFICERS, DIRECTORS AND PRINCIPAL
STOCKHOLDERS

         The Bank has had,  and may be expected  to have in the future,  banking
         transactions  in  the  ordinary  course  of  business  with  directors,
         executive officers,  principal  stockholders,  their immediate families
         and affiliated companies (commonly referred to as related parties),  on
         the same  terms  including  interest  rates  and  collateral,  as those
         prevailing at the time for comparable transactions with others. At June
         30, 1999 and 1998,  these  persons were  indebted to the Bank for loans
         totaling $ 3,506,000  and $  2,767,000,  respectively.  During the year
         ended June 30, 1999, $ 1,298,000 of new loans were made and  repayments
         totaled $ 559,000.



                                      F-26

<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




17
- --------------------------------------------------------------------------------
FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

         The Bank is a party to financial  instruments  with  off-balance  sheet
         risk in the normal  course of business to meet the  financing  needs of
         its  customers.  These  financial  instruments  include  commitments to
         extend  credit and letters of credit.  Those  instruments  involve,  to
         varying  degrees,  elements  of credit  risk in  excess  of the  amount
         recognized in the balance sheets.

         The Bank's  exposure to credit loss in the event of  nonperformance  by
         the other party to the financial  instrument for  commitments to extend
         credit and letters of credit is represented by the  contractual  amount
         of those instruments.  The Bank uses the same credit policies in making
         commitments and conditional obligations as it does for on-balance sheet
         instruments.

         A summary of the Bank's  financial  instrument  commitments at June 30,
         1999 and 1998 is as follows:
<TABLE>
<CAPTION>
                                                                                                  1999           1998
                                                                                             -------------------------------
                                                                                                     (In Thousands)

<S>                                                                                          <C>            <C>
              Commitments to grant loans                                                      $      6,743   $      3,546
              Unfunded commitments under lines of credit                                             5,357          5,671
              Outstanding letters of credit                                                            733            497
</TABLE>

         Commitments  to extend  credit are  agreements to lend to a customer as
         long as there  is no  violation  of any  condition  established  in the
         contract.  Since many of the commitments are expected to expire without
         being  drawn  upon,  the total  commitment  amounts do not  necessarily
         represent future cash  requirements.  Commitments  generally have fixed
         expiration dates or other  termination  clauses and may require payment
         of a fee. The Bank evaluates  each  customer's  credit  worthiness on a
         case-by-case  basis.  The  amount  of  collateral  obtained,  if deemed
         necessary  by  the  Bank  upon   extension  of  credit,   is  based  on
         management's  credit  evaluation.  Collateral held varies, but includes
         principally residential or commercial real estate.

         Outstanding  letters  of credit  written  are  conditional  commitments
         issued by the Bank to  guarantee  the  performance  of a customer  to a
         third party.  The credit risk involved in issuing  letters of credit is
         essentially   the  same  as  that  involved  in  extending  other  loan
         commitments.




                                      F-27
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




18
- --------------------------------------------------------------------------------
CONCENTRATION OF CREDIT RISK

         The Bank grants  loans to  customers  primarily  located in the eastern
         part of the State of Pennsylvania.  The concentration of credit by type
         of loan is set  forth in Note 3.  Although  the Bank has a  diversified
         loan  portfolio,  its  debtors'  ability to honor  their  contracts  is
         influenced by the region's  economy.  The Bank also has a concentration
         in  corporate   bonds  and  both  rated  and  unrated  trust  preferred
         securities of financial  institutions in their investment  portfolio in
         Note 2. To the extent  general  economic  conditions  effect  financial
         institutions, they may impact the credit quality of these investments.


19
- --------------------------------------------------------------------------------
REGULATORY MATTERS

         The  Company  and the Bank are  subject to various  regulatory  capital
         requirements  administered by the federal banking agencies.  Failure to
         meet minimum capital  requirements can initiate  certain  mandatory and
         possibly  additional  discretionary  actions  by  regulators  that,  if
         undertaken,  could  have a  direct  material  effect  on the  Company's
         consolidated  financial  statements.  Under capital adequacy guidelines
         and the regulatory  framework for prompt corrective action, the Company
         must  meet  specific  capital  guidelines  that  involve   quantitative
         measures of the Company's assets,  liabilities and certain  off-balance
         sheet items as calculated under regulatory  accounting  practices.  The
         Company'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 Company to  maintain  minimum  amounts and ratios
         (set  forth  below)  of total  and Tier 1 capital  (as  defined  in the
         regulations) to risk-weighted  assets, and of Tier 1 capital to average
         assets.  Management  believes,  as of June 30,  1999,  that the Company
         meets all capital adequacy requirements to which it is subject.

         As of June 30,  1999,  the most  recent  notification  from the Federal
         Deposit Insurance Corporation  categorized the Bank as well capitalized
         under the regulatory  framework for prompt corrective action. There are
         no  conditions  or  events  since  that  notification  that  management
         believes have changed the Bank's category.



                                      F-28
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




19
- --------------------------------------------------------------------------------
REGULATORY MATTERS (CONTINUED)

         The Bank's actual capital  amounts and ratios at June 30, 1999 and 1998
         and the  minimum  amounts  and ratios  required  for  capital  adequacy
         purposes and to be well capitalized  under the prompt corrective action
         provisions are as follows:
<TABLE>
<CAPTION>
                                                                                                          To Be Well
                                                                                   For Capital         Capitalized Under
                                                                                    Adequacy           Prompt Corrective
                                                              Actual                Purposes           Action Provisions
                                                      ----------------------------------------------------------------------
                                                           Amount     Ratio       Amount    Ratio       Amount     Ratio
                                                      ----------------------------------------------------------------------
                                                                          (Dollar Amounts In Thousands)
<S>                                                   <C>           <C>      <C>           <C>      <C>          <C>
         As of June 30, 1999:
             Total capital (to risk weighted assets)  $    21,522    10.18 %  $  =>16,914   =>8.0 %  $  =>21,143   =>10.0%
             Tier I capital (to risk weighted assets)      19,750     9.34       => 8,457   =>4.0       =>12,686   => 6.0
             Tier I capital (to average assets)            19,750     5.54       =>14,265   =>4.0       =>17,831   => 5.0

         As of June 30, 1998:
             Total capital (to risk weighted assets)  $    18,943    12.05 %  $  =>12,577   =>8.0 %  $  =>15,721   =>10.0%
             Tier I capital (to risk weighted assets)      17,454    11.10       => 6,288   =>4.0       => 9,432   => 6.0
             Tier I capital (to average assets)            17,454     5.95       =>11,740   =>4.0       =>14,675   => 5.0
</TABLE>

         The Company's total risk-based  capital,  Tier 1 risk-based capital and
         leverage  capital ratios are 10.89%,  7.92% and 4.72%,  respectively at
         June 30, 1999 and  12.85%,  8.88% and 4.93%,  respectively  at June 30,
         1998.

         Under  Pennsylvania  banking  law,  the  Bank  is  subject  to  certain
         restrictions  on the amount of  dividends  that it may declare  without
         prior regulatory  approval.  At June 30, 1999, $ 14,992,000 of retained
         earnings  were  available  for  dividends   without  prior   regulatory
         approval,  subject to the  regulatory  capital  requirements  discussed
         above.



                                      F-29
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




20
- --------------------------------------------------------------------------------
FAIR VALUE OF FINANCIAL INSTRUMENTS

         Management  uses its best judgment in estimating  the fair value of the
         Company's financial instruments; however, there are inherent weaknesses
         in any estimation technique. Therefore, for substantially all financial
         instruments,  the  fair  value  estimates  herein  are not  necessarily
         indicative  of the amounts the Company  could have  realized in a sales
         transaction  on the dates  indicated.  The estimated fair value amounts
         have been measured as of their  respective year ends, and have not been
         reevaluated  or updated  for  purposes  of these  financial  statements
         subsequent to those  respective  dates.  As such,  the  estimated  fair
         values of these  financial  instruments  subsequent  to the  respective
         reporting dates may be different than the amounts reported at each year
         end.

         The following  information  should not be interpreted as an estimate of
         the fair value of the entire Company since a fair value  calculation is
         only provided for a limited portion of the Company's  assets.  Due to a
         wide range of valuation  techniques and the degree of subjectivity used
         in making the estimates,  comparisons between the Company's disclosures
         and  those of other  companies  may not be  meaningful.  The  following
         methods and  assumptions  were used to estimate  the fair values of the
         Company's financial instruments at June 30, 1999 and 1998:

              Cash and cash equivalents:
                  The carrying amounts of cash and cash equivalents  approximate
                  their fair value.

              Securities:
                  Fair values for  securities are based on quoted market prices,
                  where  available.  If quoted market prices are not  available,
                  fair values are based on quoted  market  prices of  comparable
                  securities.

              Loans receivable:
                  For  variable-rate  loans that  reprice  frequently  and which
                  entail no significant  changes in credit risk, fair values are
                  based on carrying  values.  The fair value of fixed rate loans
                  are estimated using discounted cash flow analyses, at interest
                  rates  currently  offered  for  loans  with  similar  terms to
                  borrowers of similar credit quality.

              Accrued interest receivable:
                  The   carrying   amount   of   accrued   interest   receivable
                  approximates fair value.

              Deposit liabilities:
                  Fair values for demand deposits,  savings accounts and certain
                  money market deposits are, by definition,  equal to the amount
                  payable  on  demand  at the  reporting  date.  Fair  values of
                  fixed-maturity  certificates  of deposit are estimated using a
                  discounted cash flow  calculation  that applies interest rates
                  currently  being offered on similar  instruments  with similar
                  maturities.



                                      F-30
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




20
- --------------------------------------------------------------------------------
FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)

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

              Accrued interest payable:
                  The carrying amount of accrued interest  payable  approximates
                  fair value.

              Off-balance sheet instruments:
                  Fair value of  commitments  to extend  credit  and  letters of
                  credit are estimated using the fees currently charged to enter
                  into similar  agreements,  taking into account market interest
                  rates,  the remaining  terms and present credit  worthiness of
                  the counterparties.

          The estimated  fair values of the Company's  financial  instruments at
          June 30, 1999 and 1998 were as follows:
<TABLE>
<CAPTION>
                                                                          1999                            1998
                                                            ----------------------------------------------------------------
                                                                Carrying        Estimated         Carrying     Estimated
                                                                 Amount         Fair Value         Amount      Fair Value
                                                            ----------------------------------------------------------------
                                                                                    (In Thousands)
<S>                                                         <C>             <C>              <C>            <C>
         Assets:
              Cash and cash equivalents                      $       3,078   $        3,078   $       2,080  $      2,080
              Securities available for sale                        160,438          160,438         123,759       123,759
              Loans receivable                                     184,264          178,212         176,386       181,977
              Federal Home Loan Bank stock                           7,935            7,935           7,378         7,378
              Accrued interest receivable                            2,567            2,567           2,404         2,404

         Liabilities:
              Non-interest bearing checking                          1,871            1,871           1,524         1,524
              NOW accounts                                          14,089           14,089          12,691        12,691
              Money market demand accounts                          19,592           19,592          15,352        15,352
              Passbook and club accounts                            11,566           11,566          11,468        11,468
              Certificates of deposit                              143,030          144,337         104,061       104,741
              Advances from Federal Home Loan Bank                 146,180          142,616         144,485       145,412
              Subordinated debentures                                5,480            5,480           5,480         5,480
              Other borrowed funds                                     594              594             647           647
              Accrued interest payable                                 801              801             785           785

         Off-balance sheet financial instruments                         -                -               -             -

</TABLE>


                                      F-31
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




21
- --------------------------------------------------------------------------------
FIRST STAR BANCORP, INC. (PARENT COMPANY ONLY) FINANCIAL
INFORMATION
<TABLE>
<CAPTION>
         Balance Sheets
                                                                                                      June 30,
                                                                                                 1999             1998
                                                                                         -----------------------------------
                                                                                                   (In Thousands)

<S>                                                                                      <C>               <C>
                       ASSETS

         Cash on deposit in bank subsidiary                                               $           140   $           14
         Interest bearing deposit with another institution                                             23               97
         Securities available for sale                                                              1,932            1,572
         Loans receivable, net                                                                        358              379
         Investment in subsidiaries                                                                18,474           18,349
         Other assets                                                                                 324              300
                                                                                         -----------------------------------

                                                                                          $        21,251   $       20,711
                                                                                         ===================================
                  LIABILITIES AND STOCKHOLDERS' EQUITY

              LIABILITIES

         Accrued expenses and other liabilities                                           $            38   $           37
         Intercompany payables                                                                        257               81
         Subordinated debentures                                                                    5,480            5,480
                                                                                         -----------------------------------

                       Total liabilities                                                            5,775            5,598

         STOCKHOLDERS' EQUITY                                                                      15,476           15,113
                                                                                         -----------------------------------

                                                                                          $        21,251   $       20,711
                                                                                         ===================================
</TABLE>


                                      F-32
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




21
- --------------------------------------------------------------------------------
FIRST STAR BANCORP, INC. (PARENT COMPANY ONLY) FINANCIAL
INFORMATION (CONTINUED)
<TABLE>
<CAPTION>

         Statements of Income
                                                                                        Year Ended June 30,
                                                                               1999             1998             1997
                                                                        ----------------------------------------------------
                                                                                          (In Thousands)
<S>                                                                     <C>               <C>              <C>
         Income:
              Dividends from bank subsidiary                             $           300   $           300  $          300
              Interest income                                                        141               169             113
              Rental income, intercompany                                             88                88              65
              Gain on sale of securities                                               4                63               -
                                                                        ----------------------------------------------------

                                                                                     533               620             478
                                                                        ----------------------------------------------------

         Expenses:
              Interest                                                               227               455             301
              Other                                                                   29                27              22
                                                                        ----------------------------------------------------

                                                                                     256               482             323
                                                                        ----------------------------------------------------

                       Income before income taxes                                    277               138             155

         Income tax expense                                                          111                55              62
                                                                        ----------------------------------------------------

                                                                                     166                83              93

         Equity in undistributed earnings of subsidiaries                          2,400             2,733           1,416
                                                                        ----------------------------------------------------

                       Net income                                        $         2,566   $         2,816  $        1,509
                                                                        ====================================================

</TABLE>


                                      F-33
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




21
- --------------------------------------------------------------------------------
FIRST STAR BANCORP, INC. (PARENT COMPANY ONLY) FINANCIAL
INFORMATION (CONTINUED)
<TABLE>
<CAPTION>
         Statements of Cash Flows
                                                                                        Year Ended June 30,
                                                                              1999              1998             1997
                                                                        ----------------------------------------------------
                                                                                          (In Thousands)
<S>                                                                     <C>               <C>              <C>
         CASH FLOWS FROM OPERATING ACTIVITIES
              Net income                                                 $        2,566    $         2,816  $        1,509
              Adjustments to reconcile net income to net cash
                  provided by operating activities:
                  Undistributed earnings of subsidiaries                         (2,400)            (2,733)         (1,416)
                  Net realized gain on sale of securities                            (4)               (63)              -
                  Other, net                                                        264                118            (113)
                                                                        ----------------------------------------------------

                       Net cash provided by operating activities                    426                138             (20)
                                                                        ----------------------------------------------------

         CASH FLOWS FROM INVESTING ACTIVITIES
              Proceeds from the sale of securities available for sale                44                120               -
              Purchase of securities available for sale                            (513)            (1,460)             (6)
              Net (increase) decrease in loans                                        -              1,465          (1,844)
              Capital contribution to First Star Savings Bank                        21               (400)         (1,450)
                                                                        ----------------------------------------------------

                       Net cash used in investing activities                       (448)              (275)         (3,300)
                                                                        ----------------------------------------------------

         CASH FLOWS FROM FINANCING ACTIVITIES
              Proceeds from the issuance of subordinated
                  debentures                                                          -                  -           4,000

              Stock options exercised                                                17                  -               -
              Issuance of ESOP debt                                                   -                  -            (400)
              Repayment of ESOP debt                                                100                100               -
              Cash dividends paid                                                   (43)               (76)            (85)
                                                                        ----------------------------------------------------

                       Net cash provided by financing activities                     74                 24           3,515
                                                                        ----------------------------------------------------

                       Increase (decrease) in cash and cash equivalents              52               (113)            195

         Cash and cash equivalents:
              Beginning                                                             111                224              29
                                                                        ----------------------------------------------------

              Ending                                                     $          163    $           111  $          224
                                                                        ====================================================

</TABLE>

                                      F-34
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




22
- --------------------------------------------------------------------------------
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 $ 745,000 during the year ended June 30,
         1997.


23
- --------------------------------------------------------------------------------
TERMINATED MERGER

         On  August  19,  1998,  the  Company  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.  In 1999,  the  pending  merger  failed  to  obtain
         regulatory   approval  and  the  merger   agreement   was   terminated.
         Accordingly,  costs  incurred  related to the merger of $ 111,000  were
         expensed in the year ended June 30, 1999.


24
- --------------------------------------------------------------------------------
CONTINGENCIES

         The Company is involved in various claims and lawsuits,  arising in the
         normal  course of  business.  Management  believes  that any  financial
         responsibility  that may be incurred in  settlement  of such claims and
         lawsuits would not be material to the Company's financial position.


25
- --------------------------------------------------------------------------------
SUBSEQUENT EVENT

         The  Company's   securities   available  for  sale  portfolio  includes
         corporate debt  securities  issued by Singer Co. On September 13, 1999,
         Singer Co. filed for Chapter 11 bankruptcy protection. At September 30,
         1999, the Company wrote the bonds down to their estimated fair value of
         $ 95,000,  resulting in a reduction in net income for the quarter ended
         September  30,  1999 of $  222,000,  net of income  tax  benefits  of $
         136,000.


                                      F-35


<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (UNAUDITED)

<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------------------------------------------
                                                                                           September 30,       June 30,
                                                                                                1999             1999
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                         (In Thousands, Except Share Data)
              ASSETS
<S>                                                                                     <C>               <C>
Cash and due from banks                                                                  $          1,639  $         1,352
Interest-bearing demand deposits                                                                    2,644            1,726
                                                                                        ------------------------------------
              Cash and cash equivalents                                                             4,283            3,078
Securities available for sale                                                                     159,253          160,438
Loans receivable, net of allowance for loan losses
     September 30, 1999 $ 1,779; June 30, 1999 $ 1,772                                            186,581          184,264
Bank premises and equipment, net                                                                      602              599
Foreclosed real estate                                                                                991              969
Accrued interest receivable                                                                         2,728            2,567
Federal Home Loan Bank stock, at cost                                                               7,935            7,935
Deferred income taxes                                                                               1,998            1,625
Cash surrender value of life insurance                                                              1,728            1,710
Prepaid expenses and other assets                                                                     393              521
                                                                                        ------------------------------------

              Total assets                                                               $        366,492  $       363,706
                                                                                        ====================================

     LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
     Deposits                                                                            $        192,039  $       190,148
     Advances from Federal Home Loan Bank                                                         148,997          146,180
     Convertible subordinated debentures                                                            5,480            5,480
     Other borrowed funds                                                                             588              594
     Advances by borrowers for taxes and insurance                                                  1,379            3,418
     Accrued interest payable                                                                         721              801
     Accrued expenses and other liabilities                                                         1,627            1,609
                                                                                        ------------------------------------

              Total liabilities                                                                   350,831          348,230
                                                                                        ------------------------------------

Stockholders' equity:
     Convertible preferred stock, no par value; authorized 2,500,000 shares;
          issued and outstanding 43,592 shares                                                          -                -
     Common stock, par value $ 1 per share; authorized 10,000,000 shares;
          issued and outstanding 375,404 shares                                                       375              375
     Surplus                                                                                        8,465            8,465
     Retained earnings                                                                              8,850            8,300
     Employee Stock Ownership Plan debt                                                              (100)            (200)
     Accumulated other comprehensive income (loss)                                                 (1,929)          (1,464)
                                                                                        ------------------------------------

              Total stockholders' equity                                                           15,661           15,476
                                                                                        ------------------------------------

              Total liabilities and stockholders' equity                                 $        366,492  $       363,706
                                                                                        ====================================
</TABLE>


See Notes to Consolidated Financial Statements (Unaudited).

                                      S-1
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
Three Months Ended September 30,                                                                1999             1998
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                       (In Thousands, Except Per Share Data)
<S>                                                                                     <C>               <C>
Interest income:
     Loans receivable, including fees                                                    $          3,836  $         3,564
     Securities                                                                                     2,694            2,356
     Other                                                                                             50               32
                                                                                        ------------------------------------

              Total interest income                                                                 6,580            5,952
                                                                                        ------------------------------------

Interest expense:
     Deposits                                                                                       2,323            1,881
     Borrowings                                                                                     2,239            2,283
                                                                                        ------------------------------------

              Total interest expense                                                                4,562            4,164
                                                                                        ------------------------------------

              Net interest income                                                                   2,018            1,788

Provision for loan losses                                                                              47               98
                                                                                        ------------------------------------

              Net interest income after provision for loan losses                                   1,971            1,690
                                                                                        ------------------------------------

Other income:
     Service fees                                                                                      64               73
     Write-down of investment securities                                                             (358)               -
     Realized gain (loss) on sale of foreclosed real estate                                            12               (4)
     Other                                                                                             65               91
                                                                                        ------------------------------------

              Total other income (loss)                                                              (217)             160
                                                                                        ------------------------------------

Other expenses:
     Salaries and employee benefits                                                                   506              572
     Occupancy and equipment                                                                          106              129
     Federal deposit insurance premium                                                                 28               20
     Data processing costs                                                                             40               40
     Professional fees                                                                                 24               44
     Advertising                                                                                       22               29
     Other                                                                                            171              167
                                                                                        ------------------------------------

              Total other expenses                                                                    897            1,001
                                                                                        ------------------------------------

              Income before income taxes                                                              857              849

Income taxes                                                                                          296              316
                                                                                        ------------------------------------

              Net income                                                                              561              533

Dividends on preferred stock                                                                          (11)             (11)
                                                                                        ------------------------------------

              Net income applicable to common stockholders                               $            550  $           522
                                                                                        ====================================

Basic earnings per share                                                                 $          1.49   $         1.43
                                                                                        ====================================

Diluted earnings per share                                                               $          0.83   $         0.80
                                                                                        ====================================
</TABLE>

See Notes to Consolidated Financial Statements (Unaudited).

                                      S-2
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (UNAUDITED)
<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
Three Months Ended September 30, 1998  (In Thousands)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                           Employee      Accumulated
                                                                                             Stock          Other          Total
                                   Preferred      Common                     Retained      Ownership    Comprehensive  Stockholders'
                                     Stock         Stock       Surplus       Earnings      Plan Debt    Income (Loss)      Equity
                                ----------------------------------------------------------------------------------------------------

<S>                            <C>             <C>           <C>          <C>            <C>            <C>            <C>
Balance, June 30, 1998           $          -  $        372  $     8,451  $     5,777    $       (300)  $        813   $    15,113
                                                                                                                       -------------
    Comprehensive income:
       Net income                           -             -            -          533               -              -           533
       Change in net unrealized
          gains (losses) on
          securities available
          for sale                          -             -            -            -               -            353           353
                                                                                                                       -------------

          Total comprehensive
              income                                                                                                           886
                                                                                                                       -------------

    Repayment of ESOP debt                  -             -            -            -               -              -             -
    Cash dividends paid on
       preferred stock                      -             -            -          (11)              -              -           (11)
                                ----------------------------------------------------------------------------------------------------

Balance, September 30, 1998      $          -  $        372  $     8,451  $     6,299    $       (300)  $      1,166   $    15,988
                                ====================================================================================================
</TABLE>
<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
Three Months Ended September 30, 1999  (In Thousands)
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                           Employee      Accumulated
                                                                                             Stock          Other          Total
                                   Preferred      Common                     Retained      Ownership    Comprehensive  Stockholders'
                                     Stock         Stock       Surplus       Earnings      Plan Debt    Income (Loss)      Equity
                                ----------------------------------------------------------------------------------------------------

<S>                             <C>            <C>           <C>          <C>            <C>            <C>            <C>
Balance, June 30, 1999           $          -  $        375  $     8,465  $     8,300    $       (200)  $     (1,464)  $    15,476
                                                                                                                       -------------
    Comprehensive income:
       Net income                           -             -            -          561               -              -           561
       Change in net unrealized
          gains (losses) on
          securities available
          for sale                          -             -            -            -               -           (465)         (465)
                                                                                                                       -------------

          Total comprehensive
              income                                                                                                            96
                                                                                                                       -------------

    Repayment of ESOP debt                  -             -            -            -             100              -           100
    Cash dividends paid on
       preferred stock                      -             -            -          (11)              -              -           (11)
                                ----------------------------------------------------------------------------------------------------

Balance, September 30, 1999      $          -  $        375  $     8,465  $     8,850    $       (100)  $     (1,929)  $    15,661
                                ====================================================================================================
</TABLE>


See Notes to Consolidated Financial Statements (Unaudited).

                                      S-3
<PAGE>

FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
Three Months Ended September 30,                                                                 1999            1998
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                    (In Thousands)

<S>                                                                                         <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES
     Net income                                                                              $        561   $         533
     Adjustments to reconcile net income to net cash
         provided by operating activities:
         Provision for loan losses                                                                     47              98
         Provision for depreciation and amortization                                                   35              33
         Net (gain) loss on foreclosed real estate                                                    (12)              4
         Write-down of investment securities                                                          358               -
         Net accretion of securities premiums and discounts                                          (148)           (117)
         Deferred income taxes                                                                          -              23
         Change in assets and liabilities:
              (Increase) decrease in:
                  Accrued interest receivable                                                        (161)           (361)
                  Prepaid expenses and other assets                                                   128             179
              Increase (decrease) in:
                  Accrued expenses and other liabilities                                               18             423
                  Accrued interest payable                                                            (80)             94
                                                                                            --------------------------------

              Net cash provided by operating activities                                               746             909
                                                                                            --------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES
     Purchase of securities available for sale                                                     (4,787)        (22,967)
     Proceeds from maturities of and principal repayments on
         securities available for sale                                                              4,924          10,343
     Net (increase) in Federal Home Loan Bank stock                                                     -            (181)
     Proceeds from the sale of foreclosed real estate                                                 398             123
     Net (increase) in loans                                                                       (2,772)         (3,293)
     Purchases of bank premises and equipment                                                         (38)             (2)
     (Increase) in cash surrender value of life insurance policies                                    (18)            (28)
                                                                                            --------------------------------

              Net cash used in investing activities                                                (2,293)        (16,005)
                                                                                            --------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES
     Net increase in deposits                                                                       1,891           9,928
     Repayment of ESOP debt                                                                           100               -
     Proceeds from Federal Home Loan Bank advances                                                 10,021          20,500
     Repayment of Federal Home Loan Bank advances                                                  (7,204)        (14,338)
     Repayment of other borrowed money                                                                 (6)             (6)
     Decrease in advances from borrowers for taxes and insurance                                   (2,039)         (1,791)
     Dividends paid                                                                                   (11)            (11)
                                                                                            --------------------------------

              Net cash provided by financing activities                                             2,752          14,282
                                                                                            --------------------------------

              Net increase (decrease) in cash and cash equivalents                                  1,205            (814)

Cash and cash equivalents:
     Beginning                                                                                      3,078           2,080
                                                                                            --------------------------------

     Ending                                                                                  $      4,283   $       1,266
                                                                                            ================================
</TABLE>
                                      S-4
<PAGE>

FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (CONTINUED)
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
Three Months Ended September 30,                                                                    1999          1998
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                      (In Thousands)

<S>                                                                                            <C>           <C>
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
     Cash payments for:
         Interest on deposits, advances and other borrowed money                                $     4,642   $     4,070
                                                                                               =============================

         Income taxes                                                                           $       348   $         -
                                                                                               =============================

SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND FINANCING ACTIVITIES
     Transfer of loans to foreclosed real estate                                                $       408   $       259
                                                                                               =============================

</TABLE>

See Notes to Consolidated Financial Statements (Unaudited).

                                      S-5
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1
- --------------------------------------------------------------------------------
BASIS OF PRESENTATION

     The unaudited  consolidated financial statements of the Company include the
     accounts of the Bank and  Integrated  Financial  Corporation,  wholly-owned
     subsidiaries  of the  Company,  and  Integrated  Abstract  Incorporated,  a
     wholly-owned   subsidiary  of   Integrated   Financial   Corporation.   All
     intercompany   transactions   and   balances   have  been   eliminated   in
     consolidation. The accompanying unaudited consolidated financial statements
     have  been  prepared  in  accordance  with  generally  accepted  accounting
     principles  for interim  financial  information.  Accordingly,  they do not
     include all of the information and footnotes required by generally accepted
     accounting principles for complete financial statements.  In the opinion of
     management, all adjustments considered necessary for fair presentation have
     been  included.  Operating  results  for  the  three  months  period  ended
     September 30, 1999 are not  necessarily  indicative of the results that may
     be expected for the year ended June 30, 2000.

2
- --------------------------------------------------------------------------------
EARNINGS PER SHARE

     The  following  table  sets  forth the  computations  of basic and  diluted
     earnings per share:
<TABLE>
<CAPTION>
                                                                           Three Months Ended September 30, 1999
                                                                   ------------------------------------------------------
                                                                                                              Per
                                                                        Income             Shares            Share
                                                                      (Numerator)      (Denominator)         Amount
                                                                   ------------------------------------------------------
                                                                       (Dollars In Thousands, Except Per Share Data)
<S>                                                                <C>                      <C>         <C>
              Basic earnings per share:
                   Net income applicable to common
                       stockholders                                 $         550            369,690     $     1.49
                                                                                                        =================

              Effect of dilutive securities:
                   Stock options                                                -             22,795
                   Convertible preferred stock                                 11             43,592
                   Convertible subordinated debentures                         63            314,772
                                                                   --------------------------------------

              Diluted earnings per share:
                   Net income applicable to common stock-
                       holders and assumed conversions              $         624            750,849     $      .83
                                                                   ======================================================
</TABLE>
                                      S-6
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

2
- --------------------------------------------------------------------------------
EARNINGS PER SHARE (CONTINUED)

     The  following  table  sets  forth the  computations  of basic and  diluted
     earnings per share:
<TABLE>
<CAPTION>

                                                                               Three Months Ended September 30, 1998
                                                                        ----------------------------------------------------
                                                                                                                  Per
                                                                             Income             Shares           Share
                                                                           (Numerator)      (Denominator)        Amount
                                                                        ----------------------------------------------------
                                                                           (Dollars In Thousands, Except Per Share Data)
<S>                                                                     <C>                      <C>         <C>
              Basic earnings per share:
                   Net income applicable to common
                       stockholders                                      $         522            364,475     $     1.43
                                                                                                             ===============

              Effect of dilutive securities:
                   Stock options                                                     -             25,539
                   Convertible preferred stock                                      11             43,592
                   Convertible subordinated debentures                              67            314,772
                                                                        --------------------------------------

              Diluted earnings per share:
                   Net income applicable to common stock-
                       holders and assumed conversions                   $         600            748,378     $      .80
                                                                        ====================================================

</TABLE>

3
- --------------------------------------------------------------------------------
COMPREHENSIVE INCOME (LOSS)

     The components of other comprehensive income (loss) and related tax effects
     for the three months ended September 30, 1999 and 1998 are as follows:
<TABLE>
<CAPTION>
                                                                                            Three  Months Ended September 30,
                                                                                          ---------------------------------------
                                                                                                      1999               1998
                                                                                          ---------------------------------------
                                                                                                      (In Thousands)

<S>                                                                                        <C>             <C>
              Unrealized holding gains (losses) on available for sale securities            $        (897)  $         533
              Less reclassification adjustment for gains (losses) included in
              net income                                                                             (358)              -
                                                                                          ---------------------------------------

              Net unrealized gains (losses)                                                          (539)            533
              Tax effect                                                                               74            (180)
                                                                                          ---------------------------------------

                            Net of tax amount                                               $        (465)  $         353
                                                                                          =======================================
</TABLE>

                                      S-7
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


4
- --------------------------------------------------------------------------------
WRITEDOWN OF INVESTMENT SECURITIES

     The Company's  securities  available for sale portfolio  includes corporate
     debt  securities  issued by Singer Co. On September  13,  1999,  Singer Co.
     filed for Chapter 11  bankruptcy  protection.  At September  30, 1999,  the
     Company  wrote the bonds down to their  estimated  fair  value of  $95,000,
     resulting in a reduction in net income for the quarter ended  September 30,
     1999 of $222,000, net of income tax benefits of $136,000.




5
- --------------------------------------------------------------------------------
NEW ACCOUNTING STANDARDS

     The  Financial   Accounting  Standards  Board  issued  Statement  No.  133,
     "Accounting  for Derivative  Instruments and Hedging  Activities",  in June
     1998.  The Statement  establishes  accounting  and reporting  standards for
     derivative  instruments  and  for  hedging  activities.  In  addition,  the
     transition  provisions  of this  Statement  allow the Company to reclassify
     held to maturity securities to an available-for-sale classification. During
     1999, the Financial  Accounting Standards Board deferred the effective date
     of  Statement  No. 133.  The Company is required to adopt the  Statement on
     July 1, 2001.  The  adoption  of the  Statement  is not  expected to have a
     significant  impact on the financial  condition or results of operations of
     the Company.

     In  October  1998,   the  FASB  issued  SFAS  NO.  134,   "Accounting   for
     Mortgage-Backed  Securities  Retained after the  Securitization of Mortgage
     Loans  Held for Sale by a  Mortgage  Banking  Enterprise."  This  statement
     became  effective for the Bank July 1, 1999. The adoption of this statement
     did not have a significant impact on the financial  condition or results of
     operations of the Bank.



                                      S-8


<PAGE>

<TABLE>
<CAPTION>

<S>    <C>
          =================================================                     =================================================
          You should rely only on the information contained
          in this prospectus or that to which we have
          referred you. We have not authorized  anyone to
          provide you with  information  that is different.
          This prospectus does not constitute an offer to sell                                     [Logo]
          or the solicitation of an offer to buy,  any of the
          securities offered  hereby to any person in any
          jurisdiction  in which the offer or solicitation would
          be unlawful. You should not assume that the
          information provided by this prospectus is
          accurate as of any date after the date of this
          prospectus.                                                                          Up to $12,000,000

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

                       TABLE OF CONTENTS
                                                            Page                            First Star Capital Trust
           Summary ........................................
           The Offering ...................................
           Summary Consolidated Financial Data ............                               Adjustable Rate Trust Preferred
           Risk Factors ...................................                                       Securities
           Use of Proceeds ................................
           Market for the Preferred Securities ............
           Consolidated Ratios of Earnings to Fixed
             Charges ......................................
           Capitalization .................................                          ^fully and unconditionally guaranteed by
           Selected Consolidated Financial and Other Data
           Management's Discussion and Analysis of                                           First Star Bancorp, Inc.
           Financial Condition and Results of Operation ...
           Business of First Star Bancorp, Inc.
             and First Star Savings Bank ..................                                    -----------------
           Management of First Star Bancorp, Inc...........                                       PROSPECTUS
           Principal Security Holders .....................                                    -----------------
           Regulation .....................................
           First Star Capital Trust .......................
           Accounting Treatment ...........................
           Description of Preferred Securities ............
           Description of Junior Subordinated Debentures ..
           Description of Guarantee .......................                                    ^HOPPER SOLIDAY
           Relationship Among the Preferred Securities,                                    A Division of Tucker Anthony
             the Junior Subordinated Debentures and the                                          Incorporated
             Guarantee ....................................
           United States Federal Income Tax Consequences ..                                   __________ __, 1999
           ERISA Considerations ...........................
           Underwriting ...................................
           Legal and Tax Matters ..........................
           Experts ........................................
           Change in Independent Auditors..................
           Reports of First Star Bancorp ..................
           Where You Can ^ Obtain Additional Information ..
           Index to Consolidated Financial Statements .....

           Until  the  later of  ____________________, ^2000,  or
           90 days after commencement of the offering of
           preferred  securities,  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.


          =================================================                     =================================================
</TABLE>

<PAGE>


                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 27. Exhibits:

              The  financial  statements  and  exhibits  filed  as  part of this
Registration Statement are as follows:
<TABLE>
<CAPTION>

        <S>   <C>
          (a)  List of Exhibits:

          1    Form of Agency Agreement*
         ^1.2  Form of Selected Dealer Agreement
          3(i) Articles of Incorporation of First Star Bancorp, Inc.**
          3(ii) Bylaws of First Star Bancorp, Inc.**
          4.1  Form of Junior Subordinated Indenture*
          4.2  Form of Junior Subordinated  Debenture  Certificate  (included in
               Exhibit 4.1)*
          4.3  Trust Agreement*
          4.4  Form of Amended and Restated Trust Agreement*
          4.5  Form of Preferred Security (included in Exhibit 4.4)*
          4.6  Form of Guarantee Agreement*
          5.1  Opinion of Richards, Layton & Finger, P.A.*
          5.2  Opinion of Malizia Spidi & Fisch, PC*
          8    Tax Opinion of Malizia Spidi & Fisch, PC
          10.1 Form of  Employment  Agreement  of Joseph T.  Svetik  and Paul J.
               Sebastian*
          10.2 Form of Escrow Agreement^*
          12.1 Statement regarding computation of ratios*
          16   Letter of Deloitte & Touche, LLP^*
          23.1 Consent of Beard & Company, Inc.*
          23.2 Consent of Richards, Layton & Finger, P.A. (included in Exhibit
               5.1)*
          23.3 Consent of Malizia  Spidi & Fisch,  PC (contained in its opinions
               filed as Exhibits 5.2 and 8)
          24   Power of Attorney (reference is made to the signature page)*
          25   Statement of Eligibility  under the Trust  Indenture Act of 1939,
               as amended, of Bankers Trust Company, as trustee under the Junior
               Subordinated Indenture,  the Amended and Restated Trust Agreement
               and the Guarantee Agreement relating to First Star Capital Trust^*
          27   Financial Data Schedule***
          99   Subscription Agreement^*

          (b)  Financial Statements Schedules****

          *    Previously filed
          **   Incorporated by reference to the identically numbered exhibits to
               the Registration Statement on Form SB-2 filed with the Commission
               on September 28, 1998.
          ***  Electronic filing only
          **** All schedules  are omitted  because the required  information  is
               either  not  applicable  or  is  included  in  the   consolidated
               financial statements or related notes included in the prospectus.


</TABLE>

<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 S-1 and  authorized  this  registration
statement  to be  signed  on  its  behalf  by  the  undersigned,  in  Bethlehem,
Pennsylvania, on Decemer ^9, 1999.

                                        FIRST STAR BANCORP, INC.



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


         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 December ^9, 1999.

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


/s/ Harold J. Suess*                                          /s/ Stephen M. Szy*
- -----------------------------------------------               ----------------------------------
Harold J. Suess                                               Stephen M. Szy
Director                                                      Director


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

</TABLE>
- ---------------
* Signed pursuant to a Power of Attorney.


<PAGE>

                                   SIGNATURES

         Pursuant to the  requirements of the Securities Act of 1933, First Star
Capital Trust certifies that it has reasonable  grounds to believe that it meets
all of the  requirements  for  filing  on  Form  S-1 and has  duly  caused  this
registration statement to be signed on its behalf by the undersigned,  thereunto
duly authorized, in Wilmington, Delaware on December ^9, 1999.


                                  FIRST STAR CAPITAL TRUST



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



                                  By:      /s/Paul J. Sebastian
                                           -------------------------------------
                                           Paul J. Sebastian
                                           (Duly Authorized Representative)





                                  EXHIBIT 1.2
<PAGE>


                             FIRSTSTAR BANCORP, INC.

                             FIRSTSTAR CAPITAL TRUST

           Maximum of $12,000,000 Adjustable Rate Preferred Securities
               (Liquidation Amount $10.00 per Preferred Security)

                           SELECTED DEALERS AGREEMENT
                           --------------------------


                                                               December __, 1999


Ladies and Gentlemen:

1.  We  (the  "Underwriter"),  are  offering  for  sale  an  aggregate  of up to
$12,000,000 aggregate liquidation amount of Adjustable Rate Preferred Securities
(the  "Securities")  of First Star Capital  Trust (the  "Trust"),  which we have
agreed to place on behalf of the Trust. The Securities and the terms under which
they  are to be  offered  for  sale by the  Underwriter  are  more  particularly
described in the Prospectus.

2. The  Securities  are to be offered to the  public by the  Underwriter  at the
price per  security set forth on the cover page of the  Prospectus  (the "Public
Offering Price"),  in accordance with the terms of offering thereof set forth in
the Prospectus.

3. The Underwriter is offering,  subject to the terms and conditions  hereof,  a
portion of the Securities for sale to certain  dealers who are actually  engaged
in the investment banking or securities  business and who are either (i) members
in good standing of the National  Association of Securities  Dealers,  Inc. (the
"NASD") or (ii) dealers with their principal  places of business located outside
the United States,  its  territories  and its  possessions and not registered as
brokers or dealers under the  Securities  Exchange Act of 1934 (the "1934 Act"),
who have agreed not to make any sales of  Securities  within the United  States,
its  territories or its  possessions or to persons who are nationals  thereof or
residents  therein  (such  dealers who shall agree to  purchase  the  Securities
hereunder being herein called "Selected Dealers"), at the Public Offering Price,
less a selling  concession  of not in excess of  $_______________  per  security
payable as hereinafter provided, out of which concession an amount not exceeding
$_________________  per security may be reallowed by Selected Dealers to members
of the NASD or foreign dealers qualified as aforesaid. The Selected Dealers have
agreed to comply with all

                                       1
<PAGE>

applicable  rules of the NASD,  including the provisions of the Conduct Rules of
the NASD,  and, if any such  dealer is a foreign  dealer and not a member of the
NASD,   such  Selected  Dealer  also  has  agreed  to  comply  with  the  NASD's
Interpretation with Respect to Free-Riding and Withholding, to comply, as though
it were a member of the NASD, with the provisions of such Conduct Rules,  and to
comply  with  such  rules  as they  apply to  non-member  foreign  dealers.  The
Underwriter  may be included among the Selected  Dealers.  The  Underwriter  has
agreed that, during the term of this Agreement, it will be governed by the terms
and  conditions  hereof  whether or not such  Underwriter  is included among the
Selected Dealers.

4. The  Underwriter  shall  have  full  authority  to take  such  action  as the
Underwriter  may deem  advisable  in respect of all  matters  pertaining  to the
public offering of the Securities.

5. If you desire to purchase  any of the  Securities,  your  application  should
reach us promptly by  telephone  or telegraph at our office at 1703 Oregon Pike,
Lancaster, Pennsylvania 17601-4201. We reserve the right to reject subscriptions
in whole or in part, to make allotments and to close the  subscription  books at
any time  without  notice.  The  Securities  allotted to you will be  confirmed,
subject to the terms and conditions of this Agreement.

6. The  privilege of  subscribing  for the  Securities is extended to you by the
Underwriter only to the extent as it may lawfully sell the Securities to dealers
in your state or other jurisdiction.

7. Any  Securities  purchased  by you under the terms of this  Agreement  may be
immediately  reoffered  to the public in  accordance  with the terms of offering
thereof set forth herein and in the  Prospectus,  subject to the  securities  or
Blue Sky laws of the various states or other jurisdictions.

         You agree to pay us on demand, for our account,  an amount equal to the
Selected  Dealer  concession  as to any  Securities  purchased by you  hereunder
which,  prior to the termination of this paragraph,  we may purchase or contract
to  purchase  for our  account  and,  in  addition,  we may  charge you with any
broker's  commission  and transfer tax paid in connection  with such purchase or
contract to purchase.  Any shares of  Securities  delivered on such  repurchases
need not be the identical shares originally purchased.

         You agree to advise us from time to time,  upon request,  of the amount
of the Securities purchased by you hereunder and remaining unsold at the time of
such request, and, if in our opinion any such Securities shall be needed to make
delivery  of the  Securities  sold or  over-allotted  for our  account you will,
forthwith upon our request,  grant to us for our account the right,  exercisable
promptly  after receipt of

                                       2
<PAGE>

notice from you that such right has been  granted,  to  purchase,  at the Public
Offering  Price less the  selling  concession  or such part  thereof as we shall
determine,  such  amount  of said  Securities  owned by you as shall  have  been
specified in our request.

         No expenses  shall be charged to Selected  Dealers.  A single  transfer
tax, if payable, upon the sale of the Securities by the Underwriters to you will
be paid when such shares of Securities are delivered to you. However,  you shall
pay any  transfer  tax on  sales of  Securities  by you and you  shall  pay your
proportionate  share of any  transfer  tax (other than the single  transfer  tax
described  above)  in the  event  that any such tax  shall  from time to time be
assessed against you and other Selected Dealers as a group or otherwise.

         Neither you nor any other person is or has been  authorized to give any
information  or to make any  representation  in connection  with the sale of the
Securities other than as contained in the Prospectus.

8. The first three  paragraphs of Section 7 hereof will  terminate when we shall
have  determined  that the public  offering of the Securities has been completed
and upon telegraphic notice to you of such termination,  but, if not theretofore
terminated,  they will  terminate at the close of business on the 30th  calendar
day after the date hereof;  provided,  however,  that we shall have the right to
extend  such  provisions  for a further  period or  periods,  not  exceeding  30
calendar days in the aggregate, upon telegraphic notice to you.

9. For the purpose of  stabilizing  the market in the  Securities,  we have been
authorized  (a) to make  purchases  and  sales of the  Securities  and any other
securities  of the  Company in the open market or  otherwise,  for long or short
account, (b) in arranging for sales of the Securities,  to over-allot and (c) to
cover any short  position or liquidate any long position  incurred in connection
with such  stabilization.  Except as  permitted by us, you will not, at any time
prior to the  completion  of  distribution  of the  Securities  pursuant to this
Agreement,  bid for,  purchase,  sell or attempt to induce others to purchase or
sell,  directly or indirectly,  any Securities or any security of the same class
and  series,  or any  right to  purchase  any such  security  other  than (i) as
provided  for  in  this  Agreement  or  the  Agency  Agreement  relating  to the
Securities  or (ii)  purchases  or sales by you of any  Securities  as broker on
unsolicited orders for the account of others.

         You  further  agree at all  times to  comply  with  the  provisions  of
Regulation  M of the  Securities  and  Exchange  Commission  applicable  to this
offering.

10. On becoming a Selected  Dealer,  and in offering and selling the Securities,
you agree to comply with all the applicable  requirements  of the

                                       3
<PAGE>

Securities  Act of 1933,  as amended  (the "1933  Act"),  and the 1934 Act.  You
confirm  that you are  familiar  with Rule 15c2-8 under the 1934 Act relating to
the  distribution  of preliminary  and final  prospectuses  for securities of an
issuer  (whether or not the issuer is subject to the reporting  requirements  of
Section 13 or 15(d) of the 1934 Act) and confirm that you have complied and will
comply  therewith.  You confirm also that you are familiar with Release No. 4968
of the Securities and Exchange  Commission  under the 1933 Act and that you have
complied with the requirements therein relating to the distribution of copies of
the Preliminary Prospectus relating to the Securities.

         We hereby  confirm  that we will make  available  to you such number of
copies of the  Prospectus  (as amended or  supplemented)  as you may  reasonably
request for the  purposes  contemplated  by the 1933 Act or the 1934 Act, or the
rules and regulations thereunder.

11.  You  acknowledge  and  agree  that  the  Securities  may be  sold  only  to
"accredited  investors"  as such term is  defined  in Rule 501 of  Regulation  D
promulgated pursuant to the 1933 Act. You further understand that the Securities
have not been qualified for sale in any state or other jurisdictions under their
respective  securities  or blue sky laws and you must rely on an exemption  from
such qualification.  We do not assume any obligation or responsibility as to the
right of any  Selected  Dealer  to sell  the  Securities  in any  state or other
jurisdiction or as to the eligibility of the Securities for sale therein.

12. No Selected  Dealer is authorized to act as our agent or otherwise to act on
our behalf in offering or selling the  Securities  to the public or otherwise or
to furnish any information or make any representation except as contained in the
Prospectus.

13.  Nothing  will  constitute  the  Selected  Dealers an  association  or other
separate  entity  or  partners  with us,  or with  each  other,  but you will be
responsible for your share of any liability or expense based on any claim to the
contrary.  We shall not be under any liability for or in respect of the value of
the  Securities  or the  validity or form  thereof,  or for or in respect of the
delivery of the Securities, or for the performance by anyone of any agreement on
its part, or for the  qualification of the Securities for sale under the laws of
any  jurisdiction  or their  exemption  from  such  qualification,  or for or in
respect of any other matter relating to this Agreement,  except for lack of good
faith and for  obligations  expressly  assumed by us in this  Agreement;  and no
obligation on our part shall be implied herefrom. The foregoing provisions shall
not be deemed a waiver of any liability imposed under the 1933 Act.

                                       4
<PAGE>

14. Payment for the Securities sold to you hereunder is to be made at the Public
Offering Price less the  above-mentioned  selling concession at such time and on
such date as we may advise,  at the office of Hopper Soliday,  1703 Oregon Pike,
Lancaster,  Pennsylvania,  by wire transfer of immediately  available  funds, to
Hopper  Soliday,   Account  No.   ________________,   against  delivery  of  the
Securities. If you are a member of, or clear through a member of, The Depository
Trust  Company  ("DTC"),  we may, in our  discretion,  deliver  your  Securities
through the facilities of DTC.

         Any  notice  from us to you shall be deemed to have been duly  given if
mailed, delivered or telecopied to you at the address to which this Agreement is
mailed.  Notices  to us should be  addressed  and mailed or  delivered  to us at
Hopper Soliday, 1703 Oregon Pike, Lancaster, Pennsylvania 17601-4201, Attention:
Eugene Bodo; Telephone Number: (717) 560-3042; Telecopy Number: (717) 560-3760

         This  Agreement  shall be governed by and construed in accordance  with
the laws of the Commonwealth of Pennsylvania.

         Please  confirm  your  agreement  hereto by signing and  returning  the
confirmation  accompanying  this  letter at once to us at Hopper  Soliday,  1703
Oregon Pike, Lancaster, Pennsylvania 17601-4201, Attention: Eric G. Hoerner. The
enclosed duplicate copy will evidence the Agreement between us.

                       Very truly yours,

                       HOPPER SOLIDAY, a Division of Tucker Anthony Incorporated


                       By:
                           -----------------------------------------------------




                                       5
<PAGE>

Agreed to and accepted:

[Name of Firm)


By:                                          Date:
   --------------------------                      -----------------------------


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


       [title}


                                       6








                                    EXHIBIT 8


<PAGE>
                            MALIZIA SPIDI & FISCH, PC
                                ATTORNEYS AT LAW

1301 K STREET, N.W.                                             637 KENNARD ROAD
SUITE 700 EAST                                 STATE COLLEGE, PENNSYLVANIA 16801
WASHINGTON, D.C.  20005                                           (814) 466-6625
(202) 434-4660                                         FACSIMILE: (814) 466-6703
FACSIMILE: (202) 434-4661


December ^8, 1999

Board of Directors
First Star Bancorp, Inc.
418 West Broad Street
Bethlehem, Pennsylvania  18018

Dear Board Members:

         We have acted as special tax counsel to First Star  Bancorp,  Inc. (the
"Company") and to First Star Capital Trust (the "Trust") in connection  with the
registration statement of the Company and the Trust on Form S-1, for the Company
and the Trust, respectively),  as amended ("Registration Statement"), of which a
prospectus ("Prospectus") is a part, filed by the Company and the Trust with the
United States  Securities  and Exchange  Commission  under the Securities Act of
1933, as amended. This opinion is furnished pursuant to the requirements of Item
601(b)(8) of Regulation S-1.

         For the purposes of rendering this opinion, we have reviewed and relied
upon the  Registration  Statement and such other documents and instruments as we
deemed  necessary  for the  rendering of this  opinion.  In our  examination  of
relevant  documents,  we have assumed the  genuineness  of all  signatures,  the
authenticity  of all documents  submitted to us as originals,  the conformity to
original documents of all documents  submitted to us as copies, the authenticity
of such copies and the accuracy and  completeness of all corporate  records made
available to us by the Company and the Trust.

         Based  solely  upon  our  review  of such  documents  and  the  Officer
Affidavit attached to this opinion, and upon such information as the Company has
provided  to us (which we have not  attempted  to  verify in any  respect),  and
reliance  upon such  documents  and  information,  subject  to the  limitations,
qualifications,  and assumptions  set forth herein,  our opinion is set forth in
the   Prospectus   under  the  caption   "United   States   Federal  Income  Tax
Consequences."

         Our  opinion is limited to the  federal  income tax  matters  described
above and does not address any other federal  income tax  considerations  or any
state, local, foreign, or other tax considerations. If any of the information on
which we have relied is  incorrect,  or if changes in the  relevant  facts occur
after the date hereof,  our opinion  could be affected  thereby.  Moreover,  our
opinion is based on the Internal  Revenue Code of 1986,  as amended,  applicable

<PAGE>
Board of Directors
First Star Bancorp, Inc.

December ^8, 1999

Page 2



Treasury  regulations  promulgated  thereunder,  and  Internal  Revenue  Service
rulings,  procedures,  and other  pronouncements  published by the United States
Internal Revenue Service.  These authorities are all subject to change, and such
change may be made with retroactive effect. We can give no assurance that, after
such change, our opinion would not be different.  We undertake no responsibility
to update or supplement our opinion. This opinion is not binding on the Internal
Revenue Service,  and there can be no assurance,  and none is hereby given, that
the Internal Revenue Service will not take a position contrary to one or more of
the positions  reflected in the foregoing  opinion,  or that our opinion will be
upheld by the courts if challenged by the Internal Revenue Service.

         We hereby  consent to the  filing of this  opinion as an exhibit to the
Registration Statement. We also consent to the use of our name in the Prospectus
under the captions  "United States Federal Income Tax  Consequences"  and "Legal
and Tax Matters." In giving such 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 of 1933, as amended.

                                            Sincerely,


                                            /s/Malizia Spidi & Fisch, PC
                                            ------------------------------------
                                            MALIZIA SPIDI & FISCH, PC











<TABLE> <S> <C>


<ARTICLE>                                            9

<LEGEND>
     THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL  INFORMATION  DERIVED FROM THE
     REGISTRATION  STATEMENT  ON FORM S-1 AND IS  QUALIFIED  IN ITS  ENTIRETY BY
     REFERENCE TO SUCH FINANCIAL INFORMATION.
</LEGEND>

<CIK>                                          0000900625
<NAME>                                         FIRST STAR BANCORP INC
<MULTIPLIER>                                   1000

<S>                                            <C>
<PERIOD-TYPE>                                  3-MOS
<FISCAL-YEAR-END>                              JUN-30-2000
<PERIOD-END>                                   SEP-30-1999
<CASH>                                           1,639
<INT-BEARING-DEPOSITS>                           2,644
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    159,253
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                        188,360
<ALLOWANCE>                                      1,779
<TOTAL-ASSETS>                                 366,492
<DEPOSITS>                                     192,039
<SHORT-TERM>                                     6,000
<LIABILITIES-OTHER>                              3,727
<LONG-TERM>                                    149,065
                                0
                                          0
<COMMON>                                           375
<OTHER-SE>                                      15,286
<TOTAL-LIABILITIES-AND-EQUITY>                 366,492
<INTEREST-LOAN>                                  3,836
<INTEREST-INVEST>                                2,694
<INTEREST-OTHER>                                    50
<INTEREST-TOTAL>                                 6,580
<INTEREST-DEPOSIT>                               2,323
<INTEREST-EXPENSE>                               4,562
<INTEREST-INCOME-NET>                            2,018
<LOAN-LOSSES>                                       47
<SECURITIES-GAINS>                                (358)
<EXPENSE-OTHER>                                    897
<INCOME-PRETAX>                                    857
<INCOME-PRE-EXTRAORDINARY>                         561
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       561
<EPS-BASIC>                                     1.49
<EPS-DILUTED>                                      .83
<YIELD-ACTUAL>                                    2.23
<LOANS-NON>                                      1,778
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 1,772
<CHARGE-OFFS>                                       40
<RECOVERIES>                                         0
<ALLOWANCE-CLOSE>                                1,779
<ALLOWANCE-DOMESTIC>                             1,779
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0



</TABLE>


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