FIRST STAR BANCORP INC
S-2/A, 1999-02-11
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: SUPREME INTERNATIONAL CORP, SC 13G/A, 1999-02-11
Next: SANCTUARY WOODS MULTIMEDIA CORP, 4, 1999-02-11





   
As filed with the Securities and Exchange Commission on February  ^ 10, 1999
    
                                                      Registration No. 333-64475

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

   
                         PRE-EFFECTIVE AMENDMENT NO. ^ 4
                                       TO
                                    FORM SB-2
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933
                        --------------------------------
    
                            First Star Bancorp, Inc. 
          -------------------------------------------------------------
          (Exact name of Small Business Issuer as specified in charter)

           Pennsylvania                    6035                   23-2753108    
           ------------                    ----                   ----------    
(State or other jurisdiction         (Primary SIC No.)        (I.R.S. Employer
of incorporation or                                          Identification No.)
organization)
              418 West Broad Street, Bethlehem, Pennsylvania 18018
                                 (610) 691-2233
- --------------------------------------------------------------------------------
   (Address, including zip code, and telephone number, including area code, of
          principal executive offices and principal place of business)

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

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

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

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

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

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

                         CALCULATION OF REGISTRATION FEE
- --------------------------------------------------------------------------------
Title of                            Proposed          Proposed         Amount
Each Class of         Shares         Maximum      Maximum Aggregate      of
Securities             to be     Offering Price       Offering      Registration
To Be Registered    Registered      Per Unit          Price(1)         Fee(2)
- --------------------------------------------------------------------------------
Common Stock,
$1.00 Par Value        58,840        $56.19          $3,306,250        $975.35
- --------------------------------------------------------------------------------

(1)  Estimated solely for purposes of calculating the registration fee.
(2)  Previously paid. The registrant hereby amends this  registration  statement
     on such date or dates as may be necessary to delay its effective date until
     the registrant  shall file a further  amendment which  specifically  states
     that this registration statement shall thereafter become effective


<PAGE>



in  accordance  with  Section  8(a) of the  Securities  Act of 1933 or until the
registration  statement  shall become  effective on such date as the Commission,
acting pursuant to said Section 8(a), may determine.

<PAGE>
PROSPECTUS
Up to 58,840 Shares of Common Stock
(Anticipated Maximum)

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

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

                                TERMS OF OFFERING

         An  independent  appraiser  has  estimated  the  market  value  of  the
converted  Nesquehoning  Savings Bank to be between  $2,125,000  and  $2,875,000
which establishes the number of shares to be offered.  Based on these estimates,
we are making the following offering of shares of common stock:
<TABLE>
<CAPTION>
<S>     <C>                                                  <C>
o        Estimated (Subscription) Price Per Share:            $56.19

o        Number of Shares
         Minimum/Midpoint/Maximum:                            37,818 to 44,491 to 51,165 to 58,840

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

o        Net Proceeds to First Star Bancorp, Inc.
         Minimum/Midpoint/Maximum:                            $1,775,000 to $2,150,000 to $2,525,000 to $2,956,250

o        Net Proceeds per Share                               $46.93 to $48.32 to $49.35 to $50.24
         Minimum/Maximum/Maximum:
</TABLE>

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

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

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

For information on how to subscribe,  call the Stock Information Center at (717)
________

                           Hopper Soliday & Co., Inc.
                              ______________, 1999


<PAGE>

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

                                TABLE OF CONTENTS

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


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

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

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

                 QUESTIONS AND ANSWERS ABOUT THE STOCK OFFERING
                            AND THE MERGER CONVERSION

Q:   What do I need to do now?

A:   Although you are not required to do anything, first, if you are a depositor
     of  Nesquehoning  we would  encourage  you to plan to  attend  the  special
     meeting of  depositors  of  Nesquehoning  or  complete  and mail your proxy
     approving  the  merger  conversion.  Then,  after  you  have  reviewed  the
     information relating to the offerings, if you wish to take advantage of the
     opportunity to purchase  shares of First Star Bancorp,  complete your stock
     order form and submit it together with the applicable purchase price.

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

A:   Nesquehoning  depositors  are being asked to vote upon the proposed  merger
     conversion with First Star Bancorp.

Q:   What is the Merger Conversion?

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

Q:   Why should I vote for the Merger Conversion?

A:   Nesquehoning  Depositors should vote for the merger conversion  because, in
     today's highly competitive banking environment,  the Nesquehoning  trustees
     believe in the event the merger  conversion is not consummated,  it will be
     difficult,  if not  impossible,  to continue to  successfully  run a small,
     single branch  savings bank.  Furthermore,  it will be difficult to compete
     effectively  (or  possibly  even  survive)  with larger  institutions  with
     greater  capital  resources  and  depth of  management  and  offering  more
     diversified financial products and services. Some of the factors considered
     by the board of trustees of Nesquehoning  were: (i) the age of its officers
     and  (ii)  the  geographic  location  and  applicable  demographics  of its
     community.  Nesquehoning's  two principal  officers:  Francis X. Koomar and
     Stephen  Koomar  are 82  and  69  years  old.  The  size  and  location  of
     Nesquehoning  makes it  unlikely  that a  successor  to  either  of the two
     managers could be attracted at a reasonable  cost.  Furthermore,  to remain
     independent,  Nesquehoning  would  have to spend a  considerable  amount of
     money on its  physical  plant  and  equipment.  For  example,  Nesquehoning
     processes all of its loans and much of its deposits  manually.  In order to
     grow  Nesquehoning  would have to automate at  significant  costs to such a
     small institution.  Finally,  Nesquehoning's  building is in need of repair
     and possibly should be replaced. Again, such expense for an institution the
     size  of  Nesquehoning  would  be  prohibitive.  Merging  with  First  Star
     eliminates these issues.

     Among the  alternatives  considered by the trustees of  Nesquehoning  was a
     standard mutual to stock  conversion.  However,  a standard mutual to stock
     conversion  would not  significantly  increase  Nesquehoning's  ability  to
     compete  or  to  survive.   A   successful   conversion   would  result  in
     Nesquehoning's  being  overcapitalized,  without the resources necessary to
     expand the range of its  financial  products  and  utilize  its  additional
     capital. An unsuccessful conversion would result

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

                                        1

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


     in  a  significant  and  perhaps   crippling  charge  to  earnings.   After
     considering all the alternatives to the merger conversion,  the Trustees of
     Nesquehoning  decided that the most desirable  alternative for Nesquehoning
     was  to  identify  and  pursue  a  combination  with  a  well  capitalized,
     conservatively  managed community  savings bank that shared  Nesquehoning's
     operating  philosophy  and  commitment  to its  community.  The Trustees of
     Nesquehoning  believe  that First Star  Savings is such a bank.  First Star
     Savings  offers a wider variety of financial  products and services as well
     as the convenience of a bank with six offices in the Pennsylvania  counties
     of Lehigh and Northampton.

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


Q.   Are there potential downside factors in a Merger Conversion?

A.   As with any investment decision,  there are potential negative factors that
     investors should consider.  For example,  Nesquehoning  depositors will not
     likely be able to take advantage of the increase in the initial stock price
     that has  occurred  in some  recent  mutual-to-stock  conversions.  You are
     strongly  urged to read the entire  document,  including the "Risk Factors"
     section beginning on page ___ of this Prospectus.

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

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

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

A:   In  addition  to the full  range of  services  and  products  that  will be
     available  to you as a First  Star  Savings  Bank  depositor,  Nesquehoning
     depositors first, as of July 31, 1997,  second, as of December 31, 1998 and
     third, as of  _____________,  1999 will be entitled to subscribe for shares
     of First Star Bancorp  common stock at a 10% discount to the market  price.
     The price, which is $56.19 was determined pursuant to the Merger Agreement.
     Additional  benefits of the merger  conversion are discussed at length in a
     proxy  statement   included  with  this  prospectus  and  provided  to  all
     depositors of  Nesquehoning  entitled to vote on the proposed  transaction.
     Such price equals the average of the last 25 average  trading days of First
     Star Bancorp's  common stock as reported on the OTC Bulletin Board prior to
     the date of this  prospectus.  The first  trade  date of the  25-day  trade
     period  was  May  7,  1998.  See  "Proforma  Combined  Condensed  Financial
     Statements."

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

A:   Nesquehoning  would not  convert  to the stock  form of  ownership  and the
     merger  would not take  place.  Furthermore,  no shares of common  stock of
     First Star  Bancorp  will be sold  pursuant to this  offering.  Because the
     factors  that  led the  Board of  Trustees  to seek an  appropriate  merger
     partner  have  not  changed,   the  Board  of  Trustees  would  necessarily
     reconsider all alternatives.

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

                                        2

<PAGE>

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

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

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

Q:   What happens if I do not vote?

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

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

A:   No. First Star Bancorp's Common Stock is not frequently traded, but when it
     is traded,  it is  usually in  privately  negotiated  transactions  and not
     through a brokerage firm.  Hopper Soliday has committed,  subject to market
     conditions and other  factors,  to be a market maker in First Star's Common
     Stock.

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

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

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

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

A:   In  order  to make an  informed  decision,  you  should  read  this  entire
     document.  In addition,  if you have any questions  you should  contact the
     Stock Information Center at (717) ________.

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

                                        3

<PAGE>

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

                                     SUMMARY

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

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

      First Star Bancorp, Inc. a bank holding company, organized under the
corporation  laws of  Pennsylvania  in March,  1993.  Its principal  activity is
holding all of the stock of First Star Savings  Bank.  At September 30, 1998, we
had total  assets of  $331.6  million,  deposits  of $155.2  million,  and total
stockholders' equity of $15.1 million.

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

         First Star Savings Bank is a Pennsylvania-chartered  stock savings bank
which   was   established   in  1993  as  a  result   of  the   merger   of  two
Pennsylvania-chartered  mutual  savings  associations,  one of which  traces its
origins to 1893. First Star Bancorp's  principal business consists of attracting
deposits from the general  public and  originating  loans secured by residential
properties.  First Star Bancorp's  business is conducted through its main office
located in Bethlehem,  Pennsylvania  and five branch  offices.  See pages ___ to
___.

                            Nesquehoning Savings Bank
                            301 West Catawissa Street
                        Nesquehoning, Pennsylvania 18240
                                 (712) 669-6521

         Nesquehoning  is  a   Pennsylvania-chartered   mutual  holding  company
established  in  19____.  Nesquehoning  primarily  makes  loans  to  residential
properties  from  funds  received  through  deposits.  At  September  30,  1998,
Nesquehoning  had total assets of $16.5  million,  deposits of $14.1 million and
equity of $2.2 million.

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

         Provisions  in First  Star  Bancorp's  articles  of  incorporation  and
bylaws,  the general  corporation  code of  Pennsylvania,  and  certain  federal
regulations  may make it difficult for someone to pursue a tender offer,  change
in control or takeover  attempt which is opposed by our  management and board of
directors.
    
- --------------------------------------------------------------------------------

                                        4

<PAGE>

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

   
These  provisions  include:  restrictions  on  the  acquisition  of  First  Star
Bancorp's equity securities and limitations on voting rights; the classification
of the  terms of the  members  of the  board of  directors;  certain  provisions
relating  to  meetings  of   stockholders;   denial  of  cumulative   voting  to
stockholders  in the  election of  directors;  the  ability to issue  additional
shares of preferred stock and common stock without shareholder approval;  and 66
2/3%   shareholder  vote  requirement  for  the  approval  of  certain  business
combinations.  As a result, stockholders who might desire to participate in such
a transaction  may not have an opportunity to do so. Such  provisions  will also
render the removal of the current board of directors or management of First Star
Bancorp more difficult.  In addition, the effect of these provisions could be to
limit the trading price potential of First Star Bancorp common stock.

         The overall  effect of these  provisions:  (1) may result in First Star
Bancorp  being less  attractive to a potential  acquiror;  (2) may be to deter a
future  non-negotiated  takeover offer that a majority of the shareholders might
possibly  view to be in  their  best  interest  as the  offer  might  include  a
substantial  premium  over the market price of the First Star  Bancorp's  common
stock at that time; and (3) may result in shareholders  receiving less for their
shares than  otherwise  might be available  in the event of a takeover  attempt.
Furthermore,  these  provisions  may have the effect of  entrenching  management
against the wishes of the  shareholders.  See  "Restrictions  on  Acquisition of
First Star Bancorp, Inc." and "--Voting Control by Directors and Officers."
    

The Stock Offering

         We are  offering  between  37,818 and 51,165  shares of common stock at
$56.19 per share.  Any increase  over  $2,875,000  of First Star Bancorp  Common
Stock  shares  would  require the  approval of the  Pennsylvania  Department  of
Banking (the  "Department") and Non-Objection from the Federal Deposit Insurance
Corporation ("FDIC").

Stock Purchases

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

Subscription Rights

   
         Only ^ depositors of Nesquehoning will receive subscription rights. You
may not sell or assign your  subscription  rights.  Any transfer of subscription
rights is prohibited by law.
    

The Offering Range and Determination of the Price Per Share

         The  offering  range  is  based  on an  independent  appraisal  of  the
estimated  market  value  of  Nesquehoning  Savings  Bank by  Feldman  Financial
Advisors,   Inc.  an  appraisal  firm   experienced  in  appraisals  of  savings
institutions.  Feldman  Financial  Advisors,  Inc. has  estimated  that,  in its
opinion as of September 21, 1998,  and updated on January 5, 1999, the estimated
valuation range of Nesquehoning  was between  $2,125,000 and $2,875,000  (with a
midpoint  of  $2,500,000).  The  estimated  valuation  range  of the  shares  is
Nesquehoning's  estimated market value after giving effect to the sale of shares
in this offering.

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

                                       5

<PAGE>
- --------------------------------------------------------------------------------
   
         The appraisal was based both upon  Nesquehoning's  financial  condition
and operations  and upon the effect of the  additional  capital we will raise in
this offering.  The $56.19 price per share was determined  pursuant to the terms
of the Merger Agreement between First Star and Nesquehoning. Such price is a 10%
discount on the average of the  average of the last  twenty-five  (25) ^ trading
days of the  common  stock  of  First  Star  Bancorp  prior  to the date of this
Prospectus. The first trade of the 25-day trade period was May 7, 1998. See "Pro
Forma Combined Condensed Financial Statements" "-Market for First Star Bancorp's
Common Stock" and "Risk  Factors - Lack of Active Market for Common  Stock." The
independent  appraisal will be updated before we complete the Merger Conversion.
If the estimated  valuation range of Nesquehoning is either below  $2,125,000 or
above  $3,306,250,  you will be notified and will have the opportunity to modify
or cancel your order. See pages __ to __.
    

Termination of the Offering

         The  subscription  offering  will  terminate at 12:00 noon,  Bethlehem,
Pennsylvania  Time, on ___________,  1999. Any community  offering or syndicated
community  offering may terminate at any time without notice,  but no later than
______________,  2001, without approval by the Department and non-objection from
the FDIC.

Benefits to Management from the Offering

   
         Nesquehoning's  employees  will  participate  in the  offering  through
individual  purchases.  An employee stock ownership plan is expected to purchase
up to 10% of the stock sold in the offering. We also intend to implement a stock
option  plan and  reserve  for  issuance a number of shares  equal to 10% of the
shares sold in the offering,  which may benefit the President and other officers
and ^ trustees of  Nesquehoning.  The stock option plan may not be adopted until
after  the  Merger  Conversion  and  is  subject  to  stockholder  approval  and
compliance with Department and FDIC regulations.
    

Use of the Proceeds Raised from the Sale of Common Stock

         The net  proceeds  First  Star  Bancorp  receives  from the sale of its
common  stock  will be used  for  general  corporate  purposes,  including  loan
originations and investment in mortgage-backed and investment securities.  First
Star  Bancorp will also lend a portion of the net proceeds to First Star Savings
Bank's  Employee Stock  Ownership Plan to purchase up to 10% of the common stock
sold in the offering. See page ______.

Dividends

         First Star Bancorp  currently does not pay cash dividends on its common
stock. We may however,  at a later time reexamine our dividend policy,  however,
at this time, we have no plans to pay dividends in the foreseeable  future.  See
page __.

Market for the Common Stock

   
         Our common  stock is not traded on any  exchange and there is no active
or liquid trading market.  Investors should have a long-term  investment intent.
Persons  purchasing shares may not be able to sell their shares when they desire
or sell  them  at a  price  equal  to or  above  the  price  sold in the  Merger
Conversion.  Hopper Soliday, subject to market and other conditions,  intends to
make a market in First Star Bancorp's ^ common stock. See page ____.
    

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

                                        6

<PAGE>

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


Conditions to Completion of the Offering and Issuance of the Stock

   
         The stock  offering  and  merger  conversion  are  contingent  upon the
receipt of all required  regulatory  approvals,  approval by the  depositors  of
Nesquehoning,  the Federal Deposit  Insurance  Corporation and the  Pennsylvania
Department  of Banking,  and the sale of at least the minimum ^ amount of common
stock offered.  In the event these approvals are not obtain,  the offering could
be delayed or terminated.
    

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

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

                                        7

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

                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

         We  are  providing  the  following   summary   consolidated   financial
information  about  First  Star  Bancorp,  Inc.  for your  benefit.  The June 30
information  is derived from First Star  Bancorp,  Inc.'s  audited  consolidated
financial  statements.  The September 30 information was prepared internally and
is unaudited. The following information is only a summary and you should read it
in conjunction with First Star Bancorp, Inc.'s consolidated financial statements
and notes beginning on page F-1.

Selected Financial Data

<TABLE>
<CAPTION>
                                                                At
                                                            September 30,                At June 30,
                                                        -------------      ------------------------------------
                                                                1998                 1998               1997              1996
                                                                ----                 ----               ----              ----
                                                                               (Dollars in Thousands)
<S>                                                           <C>                <C>                <C>               <C>     
Total Amount of:
  Assets..........................................              $331,643           $316,102           $270,899          $181,582
  Loans receivable, net(1)........................               179,322            175,298            149,476           144,299
  Mortgage-backed securities available
    for sale......................................                77,617             76,035             74,736            19,417
  Investment securities available for sale........                59,189             47,724             28,535             5,279
  Cash and cash equivalents.......................                 1,266              2,242              3,310             3,680
  Deposits........................................               155,236            145,096            118,662           114,266
  FHLB advances...................................               150,647            144,485            129,400            50,571
  Subordinated debentures.........................                 5,480              5,480              5,480             1,480
  Stockholders' equity............................                15,987             15,113             12,015            10,570

Other Data

Number of:
  Real estate loans outstanding...................                 3,155              2,928              2,812             2,738
  Deposit accounts................................                16,564             15,922             14,394            14,102
  Offices.........................................                     6                  6                  6                 5
  Tangible book value per share, fully
    diluted(2)....................................                $27.48             $26.79             $22.93            $21.08

</TABLE>

- ------------------------
(1)  Does not include loans available for sale of $0, $1,388,000, $1,468,000 and
     $1,654,000, respectively.
(2)  Adjusted for two 20% stock dividends declared during fiscal year ended June
     30, 1998.

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

                                        8

<PAGE>

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




Summary of Operations

<TABLE>
<CAPTION>
                                                              For the
                                                         Three Months Ended
                                                            September 30,                   Year Ended June 30,
                                                        --------------------   -----------------------------------
                                                         1998        1997         1998        1997        1996
                                                        --------   ---------   ----------   ----------  ----------
                                                                  (Dollars in Thousands)

<S>                                                     <C>         <C>          <C>          <C>         <C>    
Interest income......................................    $ 5,952     $ 5,174      $21,240      $16,193     $13,379
Interest expense.....................................      4,165       3,446       14,610       10,406       8,907
                                                          ------      ------       ------       ------       -----
  Net interest income................................      1,787       1,728        6,630        5,787       4,472
Provision for loan losses............................         97          90          385          220         244
                                                         -------     -------       ------       ------       -----
  Net interest income after provision
    for loan losses..................................      1,690       1,638        6,245        5,567       4,228
Non-interest income..................................        159         458        1,759          720         548
 Non-interest expenses...............................      1,001         881        3,581        4,036(1)    2,848
                                                          ------      ------       ------       ------       -----
 Income before income taxes..........................        848       1,217        4,423        2,251       1,928
                                                                                   ------       ------      ------
 Provision for income taxes..........................        316         447        1,607          741         658
                                                          ------      ------       ------       ------      ------
  Net income.........................................        533         770        2,816        1,510       1,270
                                                                                   ------       ------      ------
Less preferred dividends.............................        (11)        (11)         (45)         (44)        (45)
                                                         -------     -------      -------      -------     -------
Net income applicable to common
  stockholders.......................................   $    521    $    758     $  2,771     $  1,465    $  1,225
                                                        ========    ========     ========      =======    ========

Earnings per common share -- basic...................   $   0.70    $   1.02     $   5.05     $   3.55    $   3.02

Earnings per common share -- assuming
  full dilution......................................   $   0.68    $   1.00     $   4.90     $   3.44    $   2.94

  Dividend payout ratio (2)..........................      2.06%       2.85%        2.70%        5.69%       6.80%

</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)  Includes dividends paid on Series A Preferred Stock.

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

                                        9

<PAGE>

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


Key Operating Ratios

<TABLE>
<CAPTION>
                                                               At or for the
                                                            Three Months Ended                  At or For the Year Ended
                                                               September 30,                            June 30,
                                                       -----------------------------   ------------------------------------------
                                                          1998(1)         1997(1)          1998          1997(2)         1996
                                                       -------------   -------------   ------------   ------------   ------------
<S>                                                         <C>             <C>            <C>            <C>            <C>  
Return on average assets (net income
  divided by average total assets)..................            .66%           1.13%           .96%           .67%           .69%

Return on average equity (net income
  divided by average equity)........................          13.75           23.68          20.76          13.37          12.91

Average stockholders' equity to average
  assets ratio......................................           4.77            4.77           4.62           4.99           5.35

Equity to assets at period end......................           4.82            4.78           4.78           4.44           5.82

Net interest rate spread............................           2.08            2.27           2.09           2.33           2.57

Net yield on average interest-earnings
  assets(3).........................................           7.56            7.66           7.59           7.71           7.72

Non-performing loans to total assets................            .75            1.57            .98           1.41           2.24

Average interest-earning assets to average
  interest-bearing liabilities......................         104.70          104.92         105.28         104.95         104.81

Net interest income after provision for loan
  losses, to total other expenses...................         168.83          185.93         174.39         137.93         148.46

Non-performing loans to total loans.................           1.38            2.70           1.76           2.56           2.81


</TABLE>
- --------------
(1)  Annualized, where appropriate.
(2)  For 1997, return on average assets and return on average equity,  excluding
     the effect of the special assessment to recapitalize the SAIF (see footnote
     1 on page 8), were .88% and 17.21%, respectively.
(3)  Net interest income as a percentage of average interest-earning assets.

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

                                       10

<PAGE>



   
                          ^ ^ ^ ^ ^ ^ ^ ^ RISK FACTORS
    

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

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

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

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

Lack of Active Market for Common Stock

         First Star  Bancorp's  common  stock is not traded on any  exchange and
there is no established public trading market. To our knowledge, trading to date
has been  extremely  limited.  An active  trading  market may not  develop or be
maintained.  If an active  market does not develop,  you may not be able to sell
your  shares  promptly  or at a price  equal to or above  the price you paid for
them. See "Market for the Common Stock."

Extensive Governmental Regulation of the Financial Institution Industry

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

                                       11

<PAGE>




Possible Decline in the Market for, or Price of Common Stock After the Offering

   
         First Star  Bancorp's  common stock is being offered to ^  Nesquehoning
depositors at a 10% discount to the market price is  determined  pursuant to the
merger agreement between First Star and Nesquehoning, and the purchase price may
be less  than the  market  price  of our  common  stock  on the date the  merger
conversion is completed.  Therefore  purchasers  may be inclined to  immediately
sell their shares of stock purchased in the merger conversion,  purchased at the
discounted  price, in order to attempt to realize any such profit.  In addition,
Nesquehoning  depositors  will  not  likely  be able to  take  advantage  of the
increase  in  the  initial   stock  price  that  has  occurred  in  some  recent
mutual-to-stock  conversions.  Furthermore,  it is  possible  that the  receipt,
exercise,  or lapse of  subscription  rights  may  result in tax  liability  for
certain  depositors.  In such case,  depositors may also be inclined to sell our
common  stock to  realize  sufficient  cash to pay the tax  liability  resulting
therefrom.  Any such sales,  depending on the volume and timing, could cause the
market  price  of our  common  stock  to  decline.  You  should  consider  these
possibilities  in  determining  whether to purchase our stock and, the timing of
any   sale  of  such   stock.   See   "Market   Information"   and  the   Merger
Conversion--Stock  Pricing and Number of Shares to be Issued^" and "--Effects of
the Merger  Conversion  on  Depositors  and  Borrowers of  Nesquehoning  Savings
Bank--Certain Federal Income Tax Consequences."
    

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

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

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

   
         Provisions  in First  Star  Bancorp's  articles  of  incorporation  and
bylaws,  the general  corporation  code of  Pennsylvania,  and  certain  federal
regulations  may make it difficult for someone to pursue a tender offer,  change
in control or takeover  attempt which is opposed by our  management and board of
directors.  These provisions  include:  restrictions on the acquisition of First
Star  Bancorp's  equity  securities  and  limitations  on  voting  rights;   the
classification  of the terms of the members of the board of  directors;  certain
provisions relating to meetings of stockholders;  denial of cumulative voting to
stockholders  in the  election of  directors;  the  ability to issue  additional
shares of preferred stock and common stock without shareholder  approval;  and ^
66 2/3%  shareholder  vote  requirement  for the  approval  of certain  business
combinations.  As a result, stockholders who might desire to participate in such
a transaction  may not have an opportunity to do so. Such  provisions  will also
render the removal of the current board of directors or management of First Star
Bancorp more difficult.  In addition, the effect of these provisions could be to
limit the trading price potential of ^ First Star Bancorp common stock.
    

         The overall  effect of these  provisions:  (1) may result in First Star
Bancorp  being less  attractive to a potential  acquiror;  (2) may be to deter a
future non-negotiated takeover offer that a majority of the

                                       12

<PAGE>



   
shareholders might possibly view to be in their best interest as the offer might
include a substantial  premium over the market price of the First Star Bancorp's
common stock at that time; and (3) may result in shareholders receiving less for
their  shares  than  otherwise  might be  available  in the event of a  takeover
attempt.  Furthermore,  these  provisions  may have the  effect  of  entrenching
management  against  the  wishes  of  the  shareholders.  See  "Restrictions  on
Acquisition of First Star Bancorp,  Inc." and "--Voting Control by Directors and
Officers."
    

Voting Control by Directors and Officers

   
         Based upon the midpoint of the estimated valuation range,  officers and
trustees of Nesquehoning  intend to purchase  approximately  13.9% of the common
stock offered in the merger  conversion.  These  purchases  together with common
stock and common stock  equivalents  currently  owned by ^ First Star  Bancorp's
officers and directors (341,872 shares), as well as the potential acquisition of
common  stock  through the stock option plan and our  employee  stock  ownership
plan, together with the votes of a few supporters,  could make it very difficult
for a stockholder to obtain majority support for stockholder proposals which are
opposed by our  management  and board of directors.  In addition,  the voting of
those  shares  could  block  the  approval  of  transactions   (i.e.,   business
combinations  and  amendments  to our  articles  of  incorporation  and  bylaws)
requiring the approval of 66 2/3% of the stockholders under First Star Bancorp's
articles of incorporation.  See "Proposed Purchases by Directors and Officers of
Nesquehoning   Savings  Bank,"  "Management  of  First  Star  Bancorp,   Inc.^,"
"Description of Capital Stock," and  "Restrictions  on Acquisition of First Star
Bancorp, Inc."
    

Possible Dilutive Effect of Stock Options

   
         Upon completion of the merger conversion, shareholders will be asked to
approve the stock option plan.  If approved,  we will issue  options to purchase
our stock to Nesquehoning  officers and directors  through ^ equal to 10% of the
stock sold in the offering.  If the shares for the stock options are issued from
our authorized but unissued stock,  your voting interests in the offering may be
diluted  by up to  approximately  9.4% and the  trading  price of our  stock may
potentially  be  affected.  See "Pro  Forma  Data,"  "Management  of First  Star
Bancorp, Inc. -- Proposed Future Stock Benefit Plans."
    

Possible Year 2000 Computer Problems

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

         Most of our  material  data  processing  that could be affected by this
problem is provided by a third party service bureau.  The service bureau used by
First Star Savings is currently running test programs and has advised us that it
expects to resolve this potential  problem by June 30, 1999. If we are unable to
resolve this potential  problem in time, we will likely  experience  significant
data processing delays, mistakes or failures. These delays, mistakes or failures
could have a significant  adverse impact on the financial  condition and results
of operation of First Star Bancorp. We expect to spend approximately

                                       13

<PAGE>



$100,000  through  June 30,  1999 for year 2000  compliance.  See  "Management's
Discussion and Analysis -- Year 2000 Readiness Disclosure."

Possible Delay in Completing the Offering

         The  completion  of the  offering is subject to market  conditions  and
other factors beyond our control.  No assurance can be given as to the length of
time that will be required to complete the sale of shares  being  offered in the
conversion following the meeting of Nesquehoning's  depositors at which the Plan
is being submitted for approval. If delays are experienced,  significant changes
may occur in our estimated pro forma market value upon conversion  together with
corresponding  changes in the offering price and the net proceeds to be realized
by us from the sale of the shares. In the event the conversion is terminated, we
will  charge  all  conversion  expenses  against  current  income  and any funds
collected by us in the offering will be promptly  returned,  with  interest,  to
each potential investor.

Your Subscription Rights May Be Taxable

   
         We have received an opinion from Feldman Financial Advisors that, under
Feldman Financial's valuation,  the subscription rights granted to depositors to
purchase  First  Star  Bancorp  common  stock  have no value.  However,  Feldman
Financial's  valuation is not binding on the Internal  Revenue  Service.  If the
Internal Revenue Service determines that those  subscription  rights have value,
then receipt of those  rights  could  result in a taxable  gain to you.  Whether
subscription  rights  have value is an  inherently  factual  determination.  For
further discussion  regarding tax aspects, see "The Merger Conversion Effects of
Merger Conversion on Depositors and Borrowers of Nesquehoning Savings Bank^--Tax
Effects."
    

                                       14

<PAGE>



                   PROPOSED PURCHASES BY TRUSTEES AND OFFICERS
                          OF NESQUEHONING SAVINGS BANK

         The  following  table sets forth the  approximate  purchases  of common
stock by each trustee and executive  officer and their  associates in the merger
conversion. Shares purchased by officers and trustees in the offering may not be
sold for at least one year.  The table  assumes that 44,491 shares (the midpoint
of the estimated valuation range) of the common stock will be sold at $56.19 per
share and that sufficient  shares will be available to satisfy  subscriptions in
all  categories.  The  maximum  purchase  limitation  is  $100,000 of First Star
Bancorp common stock.

<TABLE>
<CAPTION>
                                                                            Aggregate
                                                  Total      Price of        Percent
                                                 Shares       Shares        of Shares
            Name(1)               Position      Purchased    Purchased       Sold(2)
- ----------------------   ---------------------- ----------   -----------  -------------
<S>                     <C>                       <C>       <C>             <C>
Joseph F. Arieta         Trustee                     890      $ 50,000         2.0
William P. Gardiner      Trustee                     890        50,000         2.0
Martin S. Kovich, Jr.    Trustee                     890        50,000         2.0
Francis X. Koomar        Trustee, President and             
                          Chairman of the Board    1,779       100,000         4.0
Stephen P. Koomar        Vice President,                    
                          Secretary and                     
                          Managing Officer           890        50,000         2.0
                                                  ------       -------        ----
                                                   5,339      $300,000        12.0%
                                                  ======       =======        ====
                                                          
</TABLE>

- -------------------
(1)  There are two officers and/or  directors of First Star Savings Bank who are
     also eligible  depositors of Nesquehoning.  Such individuals,  based on the
     sale of 44,491  shares of common  stock,  intend to purchase  approximately
     3,558 shares or 8.0% of common stock in the offering.
(2)  Based on the sale of 44,491 shares of common stock.
 

                                 USE OF PROCEEDS

         Based  on the  Appraised  Value  of  $2,500,000  (the  midpoint  of the
Estimated  Valuation Range) and a price of $56.19 per share,  First Star Bancorp
estimates it will receive $2,150,000 in net proceeds from the sale of our common
stock  offered  hereby.  First Star Bancorp  intends to use a portion of the net
proceeds  it  retains  to make a loan  directly  to the  Bank's  Employee  Stock
Ownership  Plan  ("ESOP") to enable the ESOP to purchase  stock in the offering.
The net proceeds  will most likely be utilized by First Star Bancorp for general
corporate  purposes to expand  investment  and  lending,  internal  growth,  and
possible  external growth through the expansion and  refurbishment of its branch
office system within its existing  market areas,  including the  installation of
automated teller machines ("ATMs"),  technological advancements and expansion of
its commercial and consumer lending programs.  Except as disclosed  elsewhere in
this  document,  there  are no  current  agreements  or  arrangements  regarding
expansion. See "Management's Discussion and Analysis - Results of Operations for
the Three Months Ended September 30, 1998 - Operating Expenses. Net proceeds may
also be used by First Star  Savings to make  contributions  to the ESOP which in
turn would be used to repay the loan from First Star Bancorp.

         In the event the ESOP does not purchase  common stock in the  offering,
the ESOP may  purchase  shares of common  stock in the  market  after the merger
conversion. In the event the purchase price of

                                       15

<PAGE>



the  common  stock is higher  then  $56.19 per  share,  the  amount of  proceeds
required  for  the  purchase  by  the  ESOP  will  increase  and  the  resulting
stockholders' equity will decrease.

         Net proceeds cannot be precisely  determined as of the date hereof. The
amount of such proceeds is dependent  upon the actual number of shares of common
stock subscribed for and sold,  whether such shares are sold in the Subscription
Offering  or the  Community  Offering  and the  actual  expenses  of the  merger
conversion.   Payments  for  shares  made  through   withdrawals  from  existing
Nesquehoning  deposit  accounts  will not result in the receipt of new funds for
investment  by First Star Bancorp but will result in a reduction of the combined
entity's  deposits and interest  expense as funds are transferred  from interest
bearing  certificates  or other  deposit  accounts.  The  following  table shows
estimated gross and net proceeds based upon $2,125,000,  $2,500,000, $2,875,000,
and $3,306,250 of common stock of First Star Bancorp (respectively, the minimum,
midpoint,  maximum,  and maximum,  as adjusted of the Estimated Valuation Range)
issued in the merger  conversion  at the $56.19 per share.  In each case,  it is
assumed that (i) 100% of the common stock is sold in the Subscription  Offering;
(ii) no shares  of common  stock are  issued in the  Community  Offering  and no
additional fees are paid to registered  securities firms, and (iii) the expenses
related to the merger  conversion are $350,000.  There can be no assurances that
the dollar amount of the expenses related to the merger conversion will not vary
significantly from the amount estimated.

                                                                     Maximum,
                                   Minimum     Midpoint    Maximum  As Adjusted
                                 Appraised    Appraised  Appraised   Appraised
                                  Value(1)     Value(1)    Value(1)   Value
                                  --------     --------    --------   -----
                                                 (In thousands)
Number of shares to be issued....   37,818       44,491     51,165     58,840
Subscription purchase price
  per share......................   $56.19       $56.19     $56.19     $56.19
Gross proceeds...................   $2,125       $2,500     $2,875     $3,306
Expenses.........................      350          350        350        350
                                    ------       ------     ------     ------
Net proceeds.....................   $1,775       $2,150     $2,525     $2,969
                                     =====        =====      =====      =====


- -------------------
(1)      Gross proceeds include $212,500,  $250,000,  $287,500,  and $330,000 of
         First Star Bancorp  Common Stock  purchased by the ESOP at the minimum,
         midpoint and maximum.

                                    DIVIDENDS

   
         First Star  Bancorp's  board of directors have the authority to declare
dividends on the shares, subject to statutory and regulatory requirements. First
Star Bancorp does not currently pay cash  dividends on its common stock and does
not intend to pay cash dividends in the foreseeable  future.  First Star Bancorp
stopped paying dividends on its common stock in 1998 to facilitate  growth.  Any
declaration  of dividends by the board of directors will depend upon a number of
factors,  including:  (i) the amount of the net proceeds  retained by First Star
Bancorp in the merger conversion, (ii) investment opportunities available, (iii)
capital requirements, (iv) regulatory limitations, (v) results of operations and
financial  condition,  (vi)  tax  considerations,  and  (vii)  general  economic
conditions.  In  addition,  there can be no  assurance  that  regular or special
dividends will be paid, or, if paid,  will continue to be paid. See  "Historical
and Pro Forma  Regulatory  Capital  Compliance"^  and "The Merger  Conversion --
Effects  of Merger  Conversion  to Stock Form on  Depositors  and  Borrowers  of
Nesquehoning Savings Bank --Liquidation Account^."
    

                                       16

<PAGE>




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

   
         In addition to the foregoing,  dividends paid out of First Star Savings
current or  accumulated  earnings  and profits to First Star Bancorp for federal
income tax purposes  will not be  considered  to result in a  distribution  from
First Star Savings bad debt  reserve.  Any  dividends to First Star Bancorp that
would  reduce  amounts  appropriated  to First Star Savings bad debt reserve and
deducted for federal  income tax purposes would create a tax liability for First
Star Savings.  The amount of  additional  taxable  income  created by the excess
distribution  is an amount  that,  when reduced by the tax  attributable  to the
income,  is  equal  to the  amount  of the  distribution.  See ^ Note  12 to our
Consolidated  Financial  Statements.  First Star  Savings does not intend to pay
dividends  that  would  result in a  recapture  of any  portion  of its bad debt
reserve.
    

                           MARKET FOR THE COMMON STOCK

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

                                                                   Cash
                          High               Low                 Dividends
                          ----               ---                 ---------
  
Year Ended
- ----------

June 30, 1996             25.50              20.00                 .16(1)

Quarter Ended
- -------------

1997
- ----
March 31                  26.00              24.50                  .04
June 30                   32.50              24.50                  .04
September 30              25.00              25.00                  .04
December 31               29.125             26.50                  .04

1998
- ----
March 31                  31.875             27.50                   --
June 30                   50.00              32.25                   --
September 30              74.25              46.625
December 31               72.50              67.50                   --

1999
- ----
March 31 (up to
  February __)




                                       17

<PAGE>
- -------------------
(1)      Represents annualized dividend.

         The  last  trade of our  Common  Stock on  January  28,  1999 was at an
average price of $86.44 per share.

         The development of an active trading market depends on the existence of
willing buyers and sellers. An active trading market in our common stock may not
develop or be maintained. You could have difficulty disposing of your shares and
so you  should not view the shares as a  short-term  investment.  You may not be
able to sell your shares at a price equal to or above the price you paid for the
shares. Hopper Soliday, subject to market and other conditions, has indicated it
will make a market in First Star Bancorp's common stock.

                                 CAPITALIZATION

         The following table presents,  as of September 30, 1998, our historical
capitalization  and the  combined  capitalization  of First Star  Bancorp  after
giving  effect to the Merger  Conversion  of  Nesquehoning  Savings Bank and the
other  assumptions  set forth below and under "Pro Forma  Data,"  based upon the
sale of shares at the  minimum,  midpoint  and  maximum of the  Valuation  Range
("EVR") at a price of $56.19 per share.
<TABLE>
<CAPTION>
                                                                                 Pro Forma Combined Capitalization
                                               At September 30, 1998                    Based on the Sale of
                                              ------------------------   --------------------------------------------------
                                                           Historical     37,818      44,491        51,165         58,840
                                              First Star  Nesquehoning   Shares(1)   Shares(1)     Shares(1)     (Shares(1)
                                              ----------  ------------   ---------   ---------     ---------     ----------
                                                                  (In thousands, except per share data)
<S>                                           <C>           <C>        <C>           <C>           <C>           <C>      

Deposits(2) ................................   $ 155,235     $ 14,276   $ 169,512     $ 169,512     $ 169,512     $ 169,512
Borrowed funds .............................     156,768         --       156,768       156,768       156,768       156,768
                                               ---------     --------   ---------     ---------     ---------     ---------
  Total deposits and borrowed funds ........   $ 312,003     $ 14,276   $ 326,280     $ 326,280     $ 326,280     $ 326,280
                                               =========     ========   =========     =========     =========     =========
Stockholders' equity:
 Preferred stock, $1.00 per share, 1,000,000
   shares authorized; 27,520 issued ........          28         N/A           28            28            28            28
 Common stock, $1.00 par value, 2,500,000
   shares authorized; total shares to be
   issued as reflected .....................         372         N/A          410           416           423           431
Additional paid-in capital .................       8,423         N/A       10,160        10,529        10,897        11,320
 Retained earnings .........................       6,298        2,194       8,482         8,482         8,482         8,482
  ESOP(3) ..................................        (300)        --          (513)         (550)         (588)         (660)
  Net unrealized gains on
    available-for-sale securities ..........       1,166         --         1,166         1,166         1,166         1,166
                                               ---------     --------   ---------     ---------     ---------     ---------
Total stockholders' equity .................   $  15,987     $  2,194   $  19,733     $  20,071     $  20,408     $  20,765
                                               =========     ========   =========     =========     =========     =========
Total stockholders' equity
  as a % of total assets ...................        4.82%       13.06%       5.66%         5.76%         5.86%         6.20%

Fully diluted book value per share of
  Common Stock .............................   $   27.48          N/A   $   31.34     $   31.49     $   31.63     $   31.80

Shares outstanding .........................     771,920          N/A     807,208       814,663       822,118       831,815
</TABLE>

   
- -------------
(1)  Assumes all shares are sold to eligible  depositors  of  Nesquehoning  at a
     price of $56.19  per share at the  minimum,  midpoint  and  maximum  of the
     valuation range.

(2)  Does not reflect  withdrawals  from  deposit  accounts  for the purchase of
     common  stock.  Such  withdrawals  would  reduce pro forma  deposits by the
     amount of such withdrawals.


(3)  Assumes  the  ESOP  purchases  10% of the  Conversion  Stock  or  $213,000,
     $250,000,  $288,000,  and $330,000 at the minimum,  midpoint,  maximum, and
     maximum, as adjusted of the Estimated Valuation Range.
    
                                       18
<PAGE>
             HISTORICAL AND PRO FORMA REGULATORY CAPITAL COMPLIANCE

         Set forth below is a summary of the  historical  regulatory  capital at
September  30,  1998 of  First  Star  Savings  Bank,  First  Star  Bancorp,  and
Nesquehoning Savings Bank, and pro forma regulatory capital following completion
of the merger  conversion,  based on the estimated net proceeds from the sale of
the Common  Stock in the  Offering at the  midpoint of the  Estimated  Valuation
Range.  First Star Savings Bank, First Star Bancorp,  and  Nesquehoning  Savings
Bank exceed all regulatory  capital  requirements on an historical and pro forma
basis.
<TABLE>
<CAPTION>
                                            Bank            Company          Nesquehoning        Bank             Company
                                         Historical        Historical        Historical        Pro Forma         Pro Forma
                                         ----------        ----------        ----------        ---------         ---------

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

Total stockholders' equity of
  GAAP capital .....................      $ 19,010          $ 15,987          $  2,194          $ 21,204          $ 18,181
Less:  unrealized gain on securities                                                                             
  available for sale ...............         1,046             1,166              --               1,046             1,166
Less:  intangible assets ...........          --                --                --                --                --
                                          --------          --------          --------          --------          --------
FDIC leverage capital ..............        17,964            14,821             2,194            20,158            17,015
Plus:  FDIC tier 2 capital (1) .....         1,543             7,023               120             1,663             7,143
                                          --------          --------          --------          --------          --------
Total FDIC risk-based capital ......      $ 19,507          $ 21,844          $  2,314          $ 21,821          $ 24,158
                                          ========          ========          ========          ========          ========
                                                                                                                 
FDIC quarterly average total assets                                                                              
  for leverage ratio ...............      $322,181          $324,742          $ 17,318          $339,499          $342,060
FDIC net risk-weighted assets                                                                                    
  including off - balance sheet                                                                                  
  items ............................      $172,550          $175,640          $  7,890          $180,440          $183,530
                                                                                                                 
FDIC leverage capital ratio ........          5.58%             4.56%            12.67%             5.94%             4.97%
 Minimum requirement.............     3.00% to 5.00%(2)  3.00% to 5.00%(2)  3.00% to 5.00%(2)   3.00% to 5.00%(2) 3.00% to 5.00%(2)

Total FDIC risk-based capital ratio       11.31%   12.44%   29.33%   12.09%   13.16%
Minimum requirement ................       8.00%    8.00%    8.00%    8.00%    8.00%
</TABLE>

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

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

                PRO FORMA COMBINED CONDENSED FINANCIAL STATEMENTS

   
         The  following   unaudited  pro  forma  combined  condensed   financial
statements give effect to the Merger Conversion on a purchase  accounting basis.
These  statements  assume the sale of 44,491 shares of First Star Bancorp common
stock at $56.19 per share or $2,500,000 in aggregate (the midpoint of the
    

                                       19

<PAGE>



   
Estimated  Valuation Range),  less offering  expenses of $350,000.  Furthermore,
these  statements  also assume that  distribution  of $400,000 to  depositors of
Nesquehoning as of June 30, 1998 takes place as of the dates indicated.  The pro
forma combined  condensed balance sheet assumes the Merger Conversion took place
on  September  30, 1998 and June 30, 1998 and  combines  First ^ Star  Bancorp's
unaudited  balance  sheet with  Nesquehoning's  unaudited  balance sheet at that
date. The pro forma condensed  combined  statements of income have been prepared
as if the  Merger  Conversion  had  occurred  at the  beginning  of the  periods
presented. The transaction will be accounted for as a "purchase."

         The pro forma  combined  condensed  statements  of income for the three
months ended  September 30, 1998 and the year ended June 30, 1998 includes First
^ Star Bancorp's  historical  financial  information  for the three months ended
September  30,  1998 and the year ended June 30, 1998 and  Nesquehoning  Savings
Bank's historical financial information for the three months ended September 30,
1998 and the twelve  months  ended June 30,  1998 and assumes  44,491  shares of
First Star  Bancorp^  common  stock were sold at the  midpoint of the  valuation
range.

         The stock  price of $56.19  per  share was  determined  by taking a 10%
discount on the average of the ^ average of the last  twenty-five  (25)  trading
days of the common  stock of First Star  Bancorp,  Inc.  as  reported by the OTC
Bulletin  Board prior to the ^ date of ^ this  Prospectus.  These trades and the
dates are set forth below. Quotations reflect inter-dealer prices without retail
mark-up, mark-down or commission, and may not represent actual transactions.
    

                                            Average
                  Date of Trade         Price Per Share
                  -------------         ---------------

                    01/28/99                 86.44
                    01/27/99                 83.00
                    01/21/99                 79.00
                    01/14/99                 77.50
                    01/08/99                 77.50
                    01/05/99                 79.00
                    12/29/98                 72.50
                    12/28/98                 72.50
                    11/23/98                 68.75
                    11/20/98                 67.50
                    09/23/98                 73.62
                    08/27/98                 67.50
                    08/04/98                 68.16
                    07/27/98                 57.18
                    07/23/98                 52.91
                    07/21/98                 53.54
                    07/17/98                 53.33
                    07/16/98                 50.83
                    07/15/98                 51.41
                    07/13/98                 46.66
                    07/10/98                 50.10
                    07/09/98                 51.33
                    07/08/98                 47.91
                    06/12/98                 41.66
                    05/07/98                 42.08
   
       Total Average Price Per Share:       ======  x 10% discount = $56.19.
    

                                       20

<PAGE>




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

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



                                       21

<PAGE>



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

                   PRO FORMA COMBINED CONDENSED BALANCE SHEET
                               September 30, 1998
(In thousands)
<TABLE>
<CAPTION>
                                                                      Historical             Pro Forma           Pro Forma
                                                               --------------------------    Conversion
                                                               First Star    Nesquehoning    Adjustments          Combined
                                                               ----------    ------------    -----------          --------
ASSETS
<S>                                                            <C>              <C>             <C>            <C>     
Cash...................................................         $  1,013         $    25         1,800 (1)      $  2,838
Interest bearing deposits..............................              253           3,538                           3,791
 Securities/Available for sale.........................          136,806             130                         136,936
Securities/Held to maturity............................                               89                              89
Loans receivable, net..................................          179,322          12,936           384 (2)       192,642
Bank premises..........................................              656              52            11 (2)           719
Other assets...........................................           13,593              25                          13,618
                                                                 -------         -------       -------          --------
          Total assets.................................         $331,643         $16,795      $  2,195          $350,633
                                                                 =======          ======       =======           =======

LIABILITIES
Non-interest deposits..................................         $  1,664         $    --            --          $  1,664
Interest deposits......................................          153,572          14,276           105 (2)       167,953
FHLB advances..........................................          150,647                                         150,647
 Subordinated debentures...............................            5,480                                           5,480
Other borrowed funds...................................              641                           250 (3)           891
Other liabilities......................................            3,652             325                           3,977
                                                                 -------         -------        ------           -------
         Total liabilities.............................          315,656          14,601           355           330,612

STOCKHOLDERS' EQUITY
   
Preferred stock........................................               28                                              28
Common Stock...........................................              372                            44 (1)           416
Paid-in capital........................................            8,423                       ^ 3,840 (4)        12,263
Retained earnings......................................            6,298           2,194        (2,194)(2)         6,298
ESOP debt..............................................            (300)                          (250)(3)          (550)
Unrealized gain........................................            1,166                                           1,166
                                                                 -------          ------      --------           -------
         Total (stockholders') equity..................           15,987           2,194       ^ 1,440            17,821
                                                                 -------          ------      ----------         -------
         Liabilities & equity..........................         $331,643         $16,795      $^ 1,795          $360,233
                                                                 =======          ======       =======           =======
</TABLE>

- ---------------
(1)  Represents ^  investable  cash  proceeds of the  offering of ^  $1,750,000,
     which is net of estimated fees of $350,000 and a $400,000  distribution  to
     Nesquehoning depositors.
(2)  To remove Nesquehoning retained earnings and mark assets and liabilities to
     market value.  Allocation of purchase price is based on  management's  best
     estimate  but is  preliminary.  ^ First Star  Bancorp  will perform a final
     allocation of the purchase price.
    
(3)  Represents purchase by ESOP in the offering.
   
(4)  Represents additional paid-in-capital from the offering and additional paid
     in capital from  recording the assets and  liabilities  to market value and
     removing ^ Nesquehoning Savings Bank's retained earnings.
    




                                       22

<PAGE>



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

                   PRO FORMA COMBINED CONDENSED BALANCE SHEET
                                  June 30, 1998
(In thousands)

<TABLE>
<CAPTION>

                                                                      Historical                 Pro Forma         Pro Forma
                                                             ----------------------------        Conversion
                                                             First Star      Nesquehoning        Adjustments        Combined
                                                             ----------      ------------        -----------        --------
<S>                                                           <C>                <C>            <C>                <C>     
ASSETS
Cash...................................................        $  1,385           $    65        $  1,800 (1)      $   3,250
Interest bearing deposits..............................             858             3,362                              4,220
Securities/Available for sale..........................         123,759               130                            123,889
Securities/Held to maturity............................              --                94                                 94
Loans receivable, net..................................         176,686            12,816             377 (2)        189,879
Bank premises..........................................             687                52              11 (2)            750
Other assets...........................................          12,727                30                             12,757
                                                                -------            ------        --------           --------
          Total........................................        $316,102           $16,549        $  2,188           $334,839
                                                                =======            ======        ========            =======

LIABILITIES
Non-interest deposits..................................           1,555                --              --              1,555
Interest deposits......................................         143,541            14,141              98 (2)        157,780
FHLB advances..........................................         144,485                                              144,485
Subordinated debentures................................           5,480                                                5,480
Other borrowed funds...................................             647                               250 (3)            897
Other liabilities......................................           5,281               233                              5,514
                                                                -------            ------         --------           -------
         Total liabilities.............................         300,989            14,374             348            315,711

STOCKHOLDERS' EQUITY
   
Preferred stock........................................              28                                                  28
Common Stock...........................................             372                                43 (1)           415
Paid-in capital........................................           8,423                            ^3,842 (4)        12,265
Retained earnings......................................           5,777             2,175          (2,193) (2)        5,757
ESOP debt..............................................            (300)                             (250) (3)         (550)
Unrealized gain........................................             813                                                 813
                                                                -------            ------        --------           -------
         Total (stockholders') equity..................          15,113             2,175         ^ 1,440            18,728
                                                                -------            ------        --------           -------
         Liabilities and equity........................        $316,102           $16,549        $^ 1,788          $334,439
                                                                =======            ======        ========           =======
</TABLE>

- -------------------
(1)  Represents ^  investable  cash  proceeds of the  offering of ^  $1,750,000,
     which is net of estimated fees of $350,000 and a $400,000  distribution  to
     Nesquehoning depositors.

(2)  To remove  Nesquehoning  Savings Bank retained earnings and mark assets and
     liabilities  to market  value.  Allocation  of  purchase  price is based on
     management's  best estimate but is  preliminary.  ^ First Star Bancorp will
     perform a final allocation of the purchase price.
    
(3)  Represents purchase by ESOP in the offering.
   
(4)  Represents additional paid-in-capital from the offering and additional paid
     in capital from  recording the assets and  liabilities  to market value and
     removing ^ Nesquehoning Savings Bank's retained earnings.
    




                                       23

<PAGE>



                PRO FORMA COMBINED CONDENSED STATEMENTS OF INCOME


<TABLE>
<CAPTION>

                                                                    Historical
                                                            For the Three Months Ended
                                                      ---------------------------------------
                                                                                                 Pro Forma
                                                      September 30, 1998   September 30, 1998    Conversion            Pro Forma
                                                           First Star        Nesquehoning        Adjustments           Combined
                                                           ----------        ------------        -----------           --------
<S>                                                          <C>               <C>                   <C>               <C>          
(Dollars in thousands, except per share data) Interest income:                                 
Loans receivable..............................                 $3,564            $ 256                                 $   3,820
MBS...........................................                  1,169                                                      1,169
Investments...................................                  1,219               50            $     16(1)              1,285
                                                                -----            -----             -------             ---------
         Total interest income................                  5,952              306                  16                 6,274
                                                                                               
Interest expense:                                                                              
Deposits......................................                  1,881              185                                     2,066
 Borrowings...................................                  2,283                                                      2,283
                                                                -----            -----             -------              -------
         Total interest expense...............                  4,164              185                                     4,349
                                                                -----            -----             -------              -------
Net interest income...........................                  1,788              121                  16                 1,925
Provisions for loan loses.....................                     98                                                         98
                                                                -----            -----             -------              --------
Net interest income after provision ..........                  1,690              121                  16                 1,827
Operating income..............................                    159                1                                       160
Other expenses................................                  1,001               85                   4(2)              1,090
                                                                -----            -----             -------              --------
Income before taxes...........................                    848               37                  12                   897
Income taxes..................................                    316               22                   5(1)                343
                                                                -----            -----             -------              --------
Net income....................................                    532               15                   7                   554
Dividends on preferred stock..................                    (11)                                                       (11)
                                                                  ---            -----             -------              --------
Net income applicable to common                                                                
  stockholders................................                 $  521           $   15             $     7              $    543
                                                                =====            =====             =======              ========
                                                                                               
Earnings per share............................                  $0.70          N/A                                     $0.67
Earnings per assuming full dilution...........                  $0.68          N/A                                     $0.65
Average shares outstanding:                                                                    
Common........................................                372,084          N/A                 40,041(3)         412,125
Common assuming dilution......................                771,920          N/A                 40,041(3)         816,410
</TABLE>                                                                
                                                                   
                                                                     
- -------------------------
   
(1)  Represents  gross  annualized  return  of  5.37% on ^ the  investable  cash
     proceeds,  a tax rate of 38.0% on the net  proceeds,  and a net  return  of
     3.33% on such proceeds.
(2)  Assumes the ESOP  purchases  10% of ^ First Star  Bancorp  common stock for
     $250,000 with a loan from First Star Bancorp, such loan will be paid over a
     15-year period.
    
(3)  Assumes an additional  40,041 shares are  outstanding for the entire period
     (44,491  shares sold in the  offering,  less 4,450 shares  purchased by the
     ESOP but not released).



                                       24

<PAGE>


                PRO FORMA COMBINED CONDENSED STATEMENTS OF INCOME

<TABLE>
<CAPTION>
                                                                    Historical
                                                                For the Year Ended
                                                           ---------------------------------
                                                                                                      Pro Forma
                                                           June 30, 1998      June 30, 1998           Conversion          Pro Forma
                                                            First Star        Nesquehoning            Adjustments          Combined
                                                            ----------        ------------            -----------          --------
(Dollars in thousands, except per share data) Interest income:
<S>                                                        <C>                   <C>                 <C>                  <C>    
Loans receivable..............................              $  13,234             $ 1,051           $                     $ 14,285
MBS...........................................                  4,780                  14                                    4,794
Investments...................................                  3,226                 143           $     63(1)              3,432
                                                             --------               -----           --------              --------
         Total interest income................                 21,240               1,208                 63                22,511

Interest expense:
Deposits......................................                  6,638                 719                                    7,357
Borrowings....................................                  7,972                                                        7,972
                                                             --------             -------           --------               -------
         Total interest expense...............                 14,610                 719                                   15,329
                                                             --------              ------           --------               -------
Net interest income...........................                  6,630                 489                 63                 7,182
Provisions for loan loses.....................                    385                                                          385
                                                             --------             -------           --------               -------
Net interest income after provision ..........                  6,245                 489                 63                 6,797
Operating income..............................                  1,760                   5                                    1,765
Other expenses................................                  3,582                 280                 16(2)              3,878
                                                             --------              ------           --------               -------
 Income before taxes..........................                  4,423                 214                 47                 4,684
Income taxes..................................                  1,607                  84                 18(1)              1,709
                                                             --------              ------           --------               -------
Net income....................................                  2,816                 130                 29                 2,975
Dividends on preferred stock..................                    (45)                                                         (45)
                                                             --------             -------            --------              -------
Net income applicable to common
  stockholders................................               $  2,771             $   130            $    29(1)           $  2,930
                                                             ========              ======            =======               =======

Earnings per share............................                  $5.05                 N/A                                 $   4.98
Earnings per assuming full dilution...........                  $4.90                 N/A                                 $   4.77
Average shares outstanding:
Common........................................                295,025                 N/A             40,041(3)            335,066
Common assuming dilution......................                548,780                 N/A             40,041(3)            588,821

</TABLE>



- -------------------------
   
(1)  Represents  gross  annualized  return  of  5.37% on ^ the  investable  cash
     proceeds,  a tax rate of 38.0% on the net  proceeds,  and a net  return  of
     3.33% on such proceeds.
(2)  Assumes the ESOP  purchases  10% of ^ First Star  Bancorp  common stock for
     $250,000 with a loan from First Star Bancorp, such loan will be paid over a
     15-year period.
    
(3)  Assumes all 40,041  shares sold in the  offering  are  outstanding  for the
     entire fiscal year (44,491  shares sold in the offering,  less 4,450 shares
     purchased by the ESOP but not released).



                                       25

<PAGE>



                              THE MERGER CONVERSION

General

   
         The ^ merger  conversion is being  conducted  pursuant to the ^ Amended
Merger Conversion Agreement dated February ___, 1999 between First Star Bancorp,
First Star Savings and  Nesquehoning  (the  "Agreement") and the Amended Plan of
Conversion of Nesquehoning  (the "Plan").  The merger  conversion is subject to,
among other things,  approval of the  Agreement  and the Plan by  Nesquehoning's
depositors,  the FDIC and the  Department.  A special  meeting of depositors has
been called for this purpose to be held on  __________  ___,  1999 (the "Special
Meeting").  Copies of the Agreement and the Plan are  available  without  charge
from  us  by  a  written   request   addressed  to  the   Corporate   Secretary,
____________________________,  Pennsylvania  _______,  or by a telephone call to
(___) ___-____.

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

Effects of ^ merger  conversion  on  Depositors  and  Borrowers of  Nesquehoning
Savings Bank

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

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

         Tax Effects.  We have  received an opinion  from our counsel,  Malizia,
Spidi,  Sloane & Fisch,  P.C. on the federal  tax  consequences  of the ^ merger
conversion.  The  opinion  has been  filed  as an  exhibit  to the  registration
statement  of which this  prospectus  is a part and  covers  those  federal  tax
matters that are material to the transaction. The opinion provides that: (i) the
^ merger conversion will qualify as a reorganization  under Section 368(a)(1)(A)
of the  Code,  and no gain or loss  will be  recognized  by us by  reason of the
proposed ^ merger conversion; (ii) no gain or loss will be recognized by us upon
the receipt of money from First Star Bancorp for our stock, and (iii) no gain or
loss will be  recognized  by  Nesquehoning  by reason of the  proposed  ^ merger
conversion.

         The opinion from Malizia,  Spidi,  Sloane & Fisch, P.C. is based on the
assumption that the  subscription  rights issued in connection with the ^ merger
conversion have no value. We have received
    

                                       26

<PAGE>



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

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

         Unlike a private letter ruling, the opinions of Malizia,  Spidi, Sloane
& Fisch, P.C. and Feldman Financial  Advisors have no binding effect or official
status,  and no assurance  can be given that the  conclusions  reached in any of
those  opinions  would be  sustained  by a court if  contested by the IRS or the
Pennsylvania tax authorities.

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

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

         The  Plan  provides  for  the  establishment,  upon  completion  of the
conversion,  of a special  "liquidation  account"  for the  benefit of  Eligible
Account Holders and Supplemental Eligible Account Holders. Each Eligible Account
Holder and Supplemental Eligible Account Holder, if he continues to maintain his
deposit account with us, would be entitled upon our complete  liquidation  after
conversion,  to an interest in the  liquidation  account prior to any payment to
stockholders.  Each Eligible  Account  Holder would have an initial  interest in
such  liquidation  account for each deposit account held in us on the qualifying
date,  July 31, 1997.  Each  Supplemental  Eligible  Account Holder would have a
similar interest as of the qualifying date,  September 30, 1998. The interest as
to each deposit account would be in the same proportion of the total liquidation
account as the balance of the deposit account on the qualifying dates was to the
aggregate  balance in all the deposit  accounts of Eligible  Account Holders and
Supplemental  Eligible Account Holders on such qualifying dates. However, if the
amount in the deposit  account on any annual closing date (June 30) is less than
the amount in such account on the respective

                                       27

<PAGE>



qualifying dates, then the interest in this special liquidation account would be
reduced at that time by an amount  proportionate to any such reduction,  and the
interest would cease to exist if such deposit  account was closed.  The interest
in the special  liquidation account will never be increased despite any increase
in the related deposit account after the respective qualifying dates.

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

Subscription Rights and the Subscription Offering

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

Category 1: Eligible Account Holders (First Priority).  Eligible Account Holders
are persons who had a deposit account of at least $50 with  Nesquehoning on July
31,  1997.   Each  Eligible   Account   Holder  will  receive   non-transferable
subscription  rights on a priority  basis to  purchase  that number of shares of
common  stock which is equal to the greater of $100,000 of Common  Stock,  or 15
times  the  product  (rounded  down  to  the  next  whole  number)  obtained  by
multiplying  the total  number of shares to be issued by a fraction of which the
numerator is the amount of the qualifying deposit of the Eligible Account Holder
and the  denominator is the total amount of qualifying  deposits of all Eligible
Account Holders  (subject to the maximum  purchase  limitation).  If there is an
oversubscription  in this category,  shares shall be allocated among subscribing
Eligible Account Holders so as to permit each such account holder, to the extent
possible,  to  purchase  the  lesser of 100  shares  or the total  amount of his
subscription.  Any  shares  not  so  allocated  shall  be  allocated  among  the
subscribing  Eligible  Account  Holders on an  equitable  basis,  related to the
amounts  of their  respective  qualifying  deposits  as  compared  to the  total
qualifying  deposits  of  all  subscribing  Eligible  Account  Holders.  Only  a
person(s)  with a  qualifying  deposit as of the  eligibility  record date (or a
successor entity or estate) shall receive  subscription rights in this category.
Any Person(s) added to a Savings  Account after the  Eligibility  Record Date is
not an Eligible  Account  Holder.  Subscription  rights received by officers and
trustees  in this  category  based on their  increased  deposits  with us in the
one-year period  preceding July 31, 1997, are  subordinated to the  subscription
rights of other Eligible Account  Holders.  See "-- Limitations on Purchases and
Transfer of Shares."

Category  2:   Supplemental   Eligible   Account  Holders   (Second   Priority).
Supplemental  Eligible  Account Holders are persons who had a deposit account of
at least $50 with Nesquehoning on December 31, 1998. Each Supplemental  Eligible
Account   Holder  who  is  not  an  Eligible   Account   Holder   will   receive
non-transferable  subscription rights to purchase that number of shares which is
equal to the  greater  of  $100,000  of Common  Stock,  or 15 times the  product
(rounded down to the next whole number) obtained by multiplying the total number
of shares to be issued by a fraction of which the numerator is the amount of the
qualifying  deposit  of  the  Supplemental   Eligible  Account  Holder  and  the
denominator  is the total  amount of  qualifying  deposits  of all  Supplemental
Eligible Account Holders (subject to the maximum

                                       28

<PAGE>



purchase  limitation).  If the allocation  made in this paragraph  results in an
oversubscription,  shares  shall be  allocated  among  subscribing  Supplemental
Eligible Account Holders so as to permit each such account holder, to the extent
possible,  to  purchase  the  lesser of 100  shares  or the total  amount of his
subscription.  Any  shares  not  so  allocated  shall  be  allocated  among  the
subscribing Supplemental Eligible Account Holders on an equitable basis, related
to the amounts of their respective  qualifying deposits as compared to the total
qualifying  deposits of all subscribing  Supplemental  Eligible Account Holders.
See "--Limitations on Purchases and Transfer of Shares."

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

   
Category 3: Voting Depositors  (Third  Priority).  Voting Depositors are persons
who have a deposit  account of at least $50 on  _____________,  1999, the voting
record date of the special meeting of depositors of Nesquehoning.  Each ^ Voting
Depositor who is not an Eligible Account Holder or Supplemental Eligible Account
Holder,  will  receive  non-transferable  subscription  rights to purchase up to
$100,000  of Common  Stock to the extent  such  shares are  available  following
subscriptions  by Eligible Account  Holders,  ^ ESOP, and Supplemental  Eligible
Account Holders.  In the event there are not enough shares to fill the orders of
the  Voting  Depositors,  the  subscriptions  of the Voting  Depositors  will be
allocated so that each subscribing  Other Depositor will be entitled to purchase
the lesser of 100 shares or the number of shares ordered.  Any remaining  shares
will be allocated among Voting Depositors whose subscriptions remain unsatisfied
on a 100 share (or whatever  lesser amount is  available)  per order basis until
all orders have been filled on the remaining shares have been allocated. See "--
Limitations on Purchases and Transfer of Shares."
    

         Depositors in Non-Qualified  States. We will make reasonable efforts to
comply  with the  securities  laws of all states in the  United  States in which
persons  entitled  to  subscribe  for the shares  pursuant  to the Plan  reside.
However,  no person will be offered or allowed to purchase  any shares under the
Plan if he resides in a foreign  country or in a state with respect to which any
of the  following  apply:  (i) a small number of persons  otherwise  eligible to
subscribe  for shares  under the Plan  reside in that state or foreign  country;
(ii) the  granting of  subscription  rights or offer or sale of shares of common
stock to those  persons  would  require  either us or our  employees to register
under  the  securities  laws of that  state or  foreign  country  as a broker or
dealer,  or to register or  otherwise  qualify our  securities  for sale in that
state or foreign country;  or (iii) such registration or qualification  would be
impracticable for reasons of cost or otherwise. No payments will be made in lieu
of the granting of subscription rights to any person.

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

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


                                       29

<PAGE>



         Expiration Date. The  Subscription  Offering will expire at 12:00 noon,
Bethlehem,  Pennsylvania Time, on March __, 1999 (Expiration Date). Subscription
rights will become void if not exercised prior to the Expiration Date.

Community Offering

   
         To the  extent  that  shares  remain  available  and  subject to market
conditions at or near the completion of the subscription  offering, we may offer
shares in a community  offering,  with a preference  first to our Employee Stock
Ownership Plan,  second,  to our  shareholders and third, to natural persons who
reside in  Pennsylvania,  on a best-effort  basis through  Hopper Soliday & Co.,
Inc.. Any orders  received in connection  with the community  offering,  if any,
will receive a lower  priority  than orders  properly  made in the  subscription
offering by persons  exercising  Subscription  Rights.  Common stock sold in the
community  offering  will be sold at ^ 100% of the market price as determined by
the Merger Conversion  Agreement.  See "Pro Forma Combined  Condensed  Financial
Statements."  We have the right to accept or reject  any order in the  community
offering for any reason or for no reason.

         No  person  ordering  through a single  account  will be  permitted  to
purchase  more than  $100,000  of Common  Stock in the  community  offering.  In
addition, no person,  related person or persons acting together, may purchase in
all  categories  more  than  $100,000  of  Common  Stock  sold  in the ^  merger
conversion.  To  order  common  stock in the  community  offering,  if held,  an
executed stock order and account  withdrawal  authorization (if applicable) must
be received prior to the termination of the community offering.
    

         In  addition  to  the  foregoing,  if  a  syndicate  of  broker-dealers
("Selected  Dealers") is formed to assist in the Syndicated  Community Offering,
you may pay for your  shares  with  funds held by or  deposited  with a Selected
Dealer.  If your order form is executed and forwarded to the Selected  Dealer or
if the Selected  Dealer is  authorized  to execute the order form on behalf of a
purchaser,  the  Selected  Dealer will forward the order form and funds to First
Star  Bancorp  for  deposit in a  segregated  account  on or before  noon of the
business day following  receipt of the order form or execution of the order form
by the Selected Dealer. Alternatively,  Selected Dealers may solicit indications
of interest  from their  customers  to place  orders for shares.  Such  Selected
Dealers shall subsequently contact their customers who indicated an interest and
seek their  confirmation  as to their intent to purchase.  Those  indicating  an
intent to purchase  shall execute order forms and forward them to their Selected
Dealer or  authorize  the Selected  Dealer to execute  such forms.  The Selected
Dealer will  acknowledge  receipt of the order to its customer in writing on the
following  business  day and will  debit  such  customer's  account on the third
business day after the customer has confirmed his or her intent to purchase (the
"Debit Date") and on or before noon of the next business day following the Debit
Date will send order  forms and funds to First  Star  Savings  for  deposit in a
segregated account. If such alternative procedure is employed, purchasers' funds
are not required to be in their  accounts with Selected  Dealers until the Debit
Date.

         The date by which  orders must be received  in the  community  offering
("community  offering  Expiration  Date")  will  be  set by us at  the  time  of
commencement of the community  offering;  provided  however,  if the offering is
extended  beyond  _______,  1999,  each  subscriber will have the opportunity to
maintain, modify, or rescind his order. In such event, all funds received in the
community offering will be promptly returned with interest unless the subscriber
affirmatively indicates otherwise.

   
         If an order in the community  offering is accepted,  promptly after the
completion of the ^ merger conversion,  a certificate for the appropriate amount
of shares will be forwarded to
    

                                       30

<PAGE>



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

Ordering and Receiving Shares

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

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

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

         Payment for Shares.  Payment for shares of common stock may be made (i)
in cash,  if  delivered  in person,  (ii) by check or money  order,  or (iii) by
authorization  of withdrawal from savings  accounts  (including  certificates of
deposit)  maintained with us. Appropriate means by which such withdrawals may be
authorized  are provided for in the order form.  Once such a withdrawal has been
authorized,  no portion of the designated  withdrawal  amount may be used by the
subscriber for any purpose other than to purchase the shares.  Where payment has
been authorized to be made through withdrawal from a

                                       31

<PAGE>



savings  account,  the sum  authorized  for  withdrawal  will  continue  to earn
interest  at the  contract  rate  until the  conversion  has been  completed  or
terminated.  Interest  penalties for early withdrawal  applicable to certificate
accounts will not apply to  withdrawals  authorized  for the purchase of shares;
however, if a partial withdrawal results in a certificate account with a balance
less than the applicable minimum balance requirement, the certificate evidencing
the remaining  balance will earn interest at the passbook  savings  account rate
subsequent to the withdrawal.  Payments made in cash or by check or money order,
will be placed in a segregated  savings  account and interest will be paid by us
at our passbook savings account rate from the date payment is received until the
conversion is completed or terminated.  An executed order form, once received by
us, may not be modified,  amended, or rescinded without our consent,  unless the
conversion  is  not  completed  within  45  days  after  the  conclusion  of the
subscription offering, in which event subscribers may be given an opportunity to
increase,  decrease, or rescind their order. In the event that the conversion is
not consummated,  all funds submitted  pursuant to the offering will be refunded
promptly with interest.

         Owners  of  self-directed  IRAs  may use  the  assets  of such  IRAs to
purchase  shares in the offering,  provided that such IRAs are not maintained on
deposit with us. Persons with IRAs  maintained  with us must have their accounts
transferred to an  unaffiliated  institution or broker to purchase shares in the
offering.  The Stock  Information  Center can assist  you in  transferring  your
self-directed IRA. Because of the paperwork  involved,  persons owning IRAs with
us who wish to use their IRA account to  purchase  stock in the  offering,  must
contact the Stock  Information  Center as soon as possible after receipt of this
prospectus.

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

         Federal regulations  prohibit ^ First Star Bancorp,  First Star Savings
and  Nesquehoning  from  lending  funds or  extending  credit  to any  person to
purchase shares in the ^ merger conversion.

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

Plan of Distribution

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


                                       32

<PAGE>



Marketing Arrangements

         We have engaged Hopper Soliday & Co., Inc. as our financial  advisor in
connection with the offering.  Hopper Soliday & Co., Inc. has agreed to exercise
its best efforts to assist us in the sale of the shares in the offering.  Hopper
Soliday  & Co.,  Inc.  will  receive a fee of (a) 2.0% of the  aggregate  dollar
amount of common stock sold in the subscription  offering (excluding shares sold
to Nesquehoning and First Star trustees, directors, executive officers and their
associates,  and to the ESOP); (b) 1.0% of the aggregate dollar amount of common
stock sold in the  community  offering to those people on a list  provided by us
and our  shareholders;  and (c) 2.0% of the  aggregate  dollar  amount of common
stock sold in the  community  offering to persons other than those in (b) above.
This fee,  however,  will not  exceed  $50,000.  We will also  reimburse  Hopper
Soliday & Co.,  Inc.  for its  out-of-pocket  expenses  (up to $5,000) and legal
expenses (up to $10,000). We have also agreed to indemnify Hopper Soliday & Co.,
Inc. for  reasonable  costs and expenses in  connection  with certain  claims or
liabilities  which might be asserted  against  Hopper Soliday & Co., Inc. In the
event we begin any syndicated community offering,  we will pay Hopper Soliday 4%
(including  those fees paid to brokers) of the  aggregate  dollar amount sold in
such offering.

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

   
Stock Pricing and Number of Shares to be Issued
    

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

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

         On the basis of the above,  Feldman Financial  Advisors has determined,
in its opinion,  that as of September 21, 1998,  and updated on January 5, 1999,
the estimated market value of Nesquehoning was

                                       33

<PAGE>



   
$2,500,000.  ^  Applicable  regulations  require,  however,  that the  appraiser
establish  a range of value  for the  stock to  allow  for  fluctuations  in the
aggregate  value of the  stock  due to  changing  market  conditions  and  other
factors.  Accordingly,  Feldman  Financial  Advisors has  established a range of
value from $2,125,000 to $2,875,000 for the offering,  the ^ Estimated Valuation
Range.  The Estimated  Valuation  Range will be updated prior to consummation of
the ^ merger  conversion  and the ^ Estimated  Valuation  Range may  increase to
$3,306,250 without resolicitation of subscriptions.
    

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

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

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

   
         Based  on the  independent  appraisal  and  the  terms  of  the  Merger
Conversion Agreement,  between 37,818 and 51,165 shares of common stock of First
Star  Bancorp are being  offered at the  minimum  and  maximum of the  valuation
range,  subject to adjustment of up to 58,840 shares.  The stock price of $56.19
per share was  determined by taking a 10% discount on the average of the average
of the last  twenty-five  (25)  trading  days of the common  stock of First Star
Bancorp,  Inc. as reported by the OTC  Bulletin  Board prior to the date of this
Prospectus.

Change in Number of Shares to be Issued in the ^ merger conversion
    

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


                                       34

<PAGE>



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

Limitations on Purchases and Transfer of Shares

   
         The Plan  provides for certain  additional  purchase  limitations.  The
minimum  purchase is $500.00 of Common  Stock and the maximum  purchase  for any
individual person or persons ordering through a single account, is $100,000 of ^
First Star Bancorp  common stock (or 1,779  shares).  In addition,  no person or
persons ordering through a single account,  together with their  associates,  or
group of persons  acting  together,  may purchase  more than $100,000 of ^ First
Star Bancorp common stock (or 1,779 shares).  However,  the ESOP may purchase up
to 10% of the shares sold. Furthermore,  the Plan ^ provides that officers and ^
trustees  of  Nesquehoning  and  their  associates  may  not  purchase,  in  the
aggregate, more than 35% of the shares issued pursuant to the merger conversion.

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

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

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

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

         To order  shares in the  conversion,  persons  must  certify that their
purchase does not conflict with the purchase limitations.  In the event that the
purchase limitations are exceeded by any person

                                       35

<PAGE>



(including any associate or group of persons  affiliated or otherwise  acting in
concert with such persons),  we will have the right to purchase from that person
at $56.19 per share all shares acquired by that person in excess of the purchase
limitations.  If the excess shares have been sold by that person, we may recover
the profit from the sale of the shares by that  person.  We may assign our right
either to purchase the excess shares or to recover the profits from their sale.

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

   
^
    

Restrictions on Sales and Purchases of Shares by Trustees and Officers

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

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

Interpretation and Amendment of the Plan

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

Conditions and Termination

         Completion of the merger conversion,  including the offering,  requires
(i) the approval of the Plan by the affirmative  vote of a majority of the total
number  of  votes  eligible  to be cast by our  members,  (ii) the  approval  or
non-objection from the FDIC and the Department, and (iii) completion of the sale
of shares  within 24 months  following  approval  of the Plan by  Nesquehoning's
depositors.  If these conditions are not satisfied,  the Plan will be terminated
and Nesquehoning  will continue its business in the mutual form of organization.
We may  terminate  the Plan at any time prior to the  meeting of  Nesquehoning's
depositors  to vote on the Plan or at any time  thereafter  with the approval of
the Department and non-objection by the FDIC.

Other

   
         All  statements  made in this  document  are  hereby  qualified  by the
contents of the ^ Agreement  and the Plan,  the material  terms of which are set
forth herein.  The ^ Agreement and the Plan are attached to the proxy  statement
mailed to certain  depositors of  Nesquehoning.  Copies of the Agreement and the
Plan are available from us and should be consulted for further
    

                                       36

<PAGE>



   
information. Adoption of the Agreement and the Plan by Nesquehoning's depositors
authorizes ^ Nesquehoning  to interpret,  amend or terminate the ^ Agreement and
the Plan.


                               RECENT DEVELOPMENTS

         Set forth below are  summaries of  historical  financial and other data
regarding First Star Bancorp, Inc. This information is derived in part from, and
should be read in conjunction  with, the Consolidated  Financial  Statements and
Notes  thereto  of  First  Star  Bancorp,   Inc.  presented  elsewhere  in  this
Prospectus.  The  information  at December 31,  1998,  and for the three and six
months  ended  December  31, 1998 and 1997 is  unaudited  and, in the opinion of
management,  all  adjustments  (consisting  only of normal  recurring  accruals)
necessary for a fair  presentation  of the results of  operations  and financial
condition for the unaudited periods have been made.

Selected Financial Data

         The  following  table sets forth  certain  information  concerning  the
financial position of First Star Bancorp, Inc. at the dates indicated:
    

                                              At December 31,     At June 30,
                                                   1998              1998
                                              ---------------     -----------
                                                   (Dollars in thousands)
Total amount of:
  Total assets..............................     $348,453           $316,102
  Loans receivable, net(1)..................      184,280            175,298
  Mortgage-backed securities, net
   (available for sale).....................       75,761             76,035
  Investment securities available
   for sale.................................       70,462             47,724
  Cash and cash equivalents.................        5,205              2,242
  Deposits..................................      174,387            145,096
  FHLB advances.............................      146,927            144,485
  Subordinated debentures...................        5,480              5,480
  Stockholders' equity......................       16,125             15,113

Number of:
   Real estate loans outstanding............        3,297              2,928
   Deposit accounts.........................       17,508             15,922
   Offices..................................            6                  6
   Tangible book value per share,
    fully diluted...........................       $28.21             $26.79




   
(1)  Does  not  include  loans   available  for  sale  of  $0  and   $1,388,000,
     respectively.
    




                                       37

<PAGE>


   
Summary of Operations

         The  following  table  summarizes  First  Star  Bancorp's   results  of
operations for each of the periods indicated:
    
                               Three Months Ended       Six Months Ended     
                                  December 31,            December 31,
                               ------------------      ------------------
                                1998      1997           1998      1997
                               -------   -------       --------   -------
 (In thousands)                                        
Interest income ............   $ 6,277   $ 5,225        $12,229   $10,399
Interest expense ...........     4,431     3,615          8,596     7,061
  Net interest income ......     1,846     1,610          3,633     3,338
Provision for loan losses ..        97       100            195       190
  Net interest income after                            
   provision for loan losses     1,749     1,510          3,438     3,148
Non-interest income ........       268       625            428     1,084
Non-interest expense .......       994       872          1,995     1,753
  Income before income taxes     1,023     1,263          1,870     2,479
Income taxes ...............       418       430            733       877
Less preferred dividends ...        11        11             22        23
    Net income applicable                              
     to common stockholders        594       822          1,115     1,579
                                                  

   
Key Operating Ratios

         The table below sets forth certain  ratios of First Star Bancorp at the
dates or for the periods indicated. Ratios are annualized, where appropriate.
    
                                               At or For the
                                              Six Months Ended
                                                December 31,
                                              -----------------
                                               1998       1997
                                              ------    -------
Return on average assets (net
  income divided by average assets) ..          .68%      1.14%
Return on average equity (net
  income divided by average equity) ..        14.55      25.61
Average stockholders' equity to
  assets ratio .......................         4.63       4.78
Net interest rate spread .............         2.04       2.05
Net yield on average interest-earning
  assets .............................         7.41       7.50
Non-performing loans to total assets .          .76       1.62
Average interest-earning assets to
  average interest-bearing liabilities       104.58     105.38
Net interest income after provision
  for loan losses, to total other
  expenses ...........................       172.33     179.58
Non-performing loans to total loans ..         1.44       2.11



                                       38

<PAGE>

   

 >
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF RECENT DEVELOPMENTS

         Set forth below is a brief  discussion of the material changes to First
Star  Bancorp's  Financial  Condition  at  December  31, 1998 and the results of
operations  for the three months  ended and six months ended  December 31, 1998.
For further details of the changes to First Star Bancorp's  Financial  Condition
and  results  of  operations  in prior  periods  please  refer to  "Management's
Discussion Analysis" elsewhere in this Prospectus.

Financial Condition at December 31, 1998 and June 30, 1998
- ----------------------------------------------------------

         Total assets  increased at December  31, 1998,  to $348.5  million from
$316.1  million at June 30, 1998, an increase of $32.1  million,  or 10.2%.  The
increase in total assets was attributable primarily to an increase in investment
securities  which increased by $22.8 million to $70.5 million from $47.7 million
at June 30, 1998 due to the volume of purchases,  primarily in "Trust  Preferred
Securities,"  exceeding  maturities  and  sales,  and to an  increase  in  loans
receivable  which  increased by $9 million to $184.3 million from $175.3 million
at June 30, 1998 due to increased  volume in mortgage and commercial real estate
lending which exceeded loan repayments.

         Total cash and cash  equivalents  increased to $5.5 million at December
31, 1998 from $2.2 million at June 30,  1998,  an increase of $3.3  million,  or
150%. Mortgage-backed securities decreased slightly to $75.8 million at December
31, 1998 from $76.0 million at June 30, 1998, a decrease of $.2 million, or .3%.

         Deposits  increased to $174.4 million at December 31, 1998, from $145.1
million at June 30, 1998, an increase of $29.3  million or 20.2%.  This increase
in deposits is concentrated primarily in certificates of deposit which increased
by $25.7  million to $129.8  million from $104.1  million due  primarily  due to
First Star Savings' decision to offer competitive  interest rates on certificate
accounts.

         Advances from the Federal Home Loan Bank increased to $146.9 million at
December 31,  1998,  from $144.5  million at June 30, 1998,  an increase of $2.4
million or 1.7%.

         Stockholders'  equity  increased to $16.1 million at December 31, 1998,
from $15.1  million at June 30,  1998,  an  increase of $1 million or 6.6 %. 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.

Non-Performing Assets

         First Star places all loans 90 days or more delinquent,  or sooner,  if
the collection of principal or interest becomes doubtful, on non-accrual status.
At December  31, 1998,  the  Bancorp's  non-performing  assets were $4.0 million
compared to $4.2 million at June 30,  1998, a decrease of $200,000 or 4.8%.  The
ratio of  non-performing  assets to total  assets was 1.1% at December  31, 1998
compared to 1.3 % at June 30, 1998.
    


                                       39

<PAGE>



   
Net Income
- ----------

         Net income for the three and six months ended December 31, 1998 totaled
$594,000  and $1.1  million,  a decrease of $228,000 or 27.7%,  and  $464,000 or
18.5% due  primarily  to a decrease  in  non-interest  income and an increase in
non-interest expense, offset somewhat by an increase in net interest income.

Net Interest Income
- -------------------

         During the three and six months ended  December 31, 1998,  net interest
income increased $236,000 or 14.6%, and $295,000 or 8.8% as compared to the same
periods in 1997, due to increased  interest  income during both periods,  offset
somewhat by an increase in interest expense.

Total Interest Income
- ---------------------

         For the three and six months ended  December 31, 1998,  total  interest
income increased by $1.1 million and $1.8 million respectively,  to $6.3 million
for the three  months  ended  December  31, 1998 from $5.2 million for the three
months  ended  December  31, 1997 and to $12.2  million for the six months ended
December 31, 1998 from $10.4 million for the six months ended December 31, 1997.
These  increases  are  primarily  attributable  to  an  increase  in  income  on
investment  securities which increased by  approximately  $600,000 for the three
months  ended  December  31, 1998 and by $1.1  million for the six months  ended
December  31,  1998.   Interest   income  on  loans   receivable   increased  by
approximately  $450,000  for the three  months  ended  December  31, 1998 and by
$800,000 for the six months ended December 31, 1998.

Total Interest Expense
- ----------------------

         Total interest expense increased by $816,000 for the three months ended
December  31, 1998 and by $1.5  million for the six months  ended  December  31,
1998. The two components of total interest  expense are interest on deposits and
interest on borrowings.  Interest expense on deposits  increased by $438,000 and
$800,000  for the three and six months  ended  December  31, 1998  respectively.
Interest expense on borrowings  increased by $426,000 and $730,000 for the three
and six months ended December 31, 1998, respectively.

Provision for Loan Losses
- -------------------------

         The  provision  for loan losses was $97,000 for the three  months ended
December 31, 1998 as compared to $100,000  for the three  months ended  December
31,  1997,  and for the six months  ended  December  31,  1998 was  $190,000  as
compared to $195,000  for the six months ended  December  31,  1997.  The amount
charged to operations and the related  balance in the allowance for loan loss is
based on periodic reviews of the portfolio by management.

Non-Interest Income
- -------------------

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


                                       40

<PAGE>



   
         During the three months ended December 31, 1998, other income decreased
by $357,000 to $268,000  from  $625,000 for the three months ended  December 31,
1997.  During the six months ended  December 31, 1998 other income  decreased by
$656,000 to $428,000  from $1.1  million for the six months  ended  December 31,
1997. The primary reason for the decreases were decreases in the amount of gains
realized on the sale of  mortgage-backed  securities and investment  securities.
During the six months ended December 31, 1998 these gains  decreased by $319,000
and by $726,000 for the six months ended December 31, 1998.

Non-Interest Expenses
- ---------------------

         Operating expenses increased by $122,000 and $242,000 for the three and
six months  ended  December  31,  1998,  respectively  The primary  component of
operating  expenses is salaries and employee benefits which increased by $80,000
and $215,000 for the three and six months ended December 31, 1998, due primarily
to normal salary adjustments.

         In  connection  with the  Merger  Conversion,  First Star  Savings  has
committed to upgrade Nesquehoning's branch with a drive-up, ATM machine and safe
deposit boxes, as well as off-street  parking,  none of which currently exist at
Nesquehoning. The estimated cost of the renovations is $500,000. Such costs will
be amortized  over various time frames in  accordance  with  generally  accepted
accounting  principles.  First Star Bancorp has no formal contracts at this time
regarding the property.

         First  Star  Bancorp  believes  that  these  expenditures  will have an
overall positive effect on First Star Bancorp's franchise and shareholder value,
but also realize that the  expenditures  will most likely depress  profitability
ratios in the short term. The Board of Directors and management also expect that
both  interest  income and fee income will  increase as a result o the  upgraded
branch office, new employees and new technology.  However, it is not possible to
precisely estimate such revenue increases, if any, at this time.

         Statements  concerning  future  performance,  developments,  or events,
concerning expectations for growth and market forecasts,  and any other guidance
on future periods,  constitute forward-looking statements which are subject to a
number of risks and  uncertainties,  including  interest rate  fluctuations  and
government  and  regulatory  actions which might cause actual  results to differ
materially from stated expectations or estimates.

         Upon  completion of the Merger  Conversion,  First Star Bancorp expects
increased expenses due to additional reporting requirements due to the filing of
the  registration  statement as well as increased  costs  associated with Merger
Conversion (added employees and stock purchased by the ESOP).

Regulatory Capital Requirements
- -------------------------------

         Set forth below are the Bank's  regulatory  capital  ratios at December
31, 1998 as compared to the minimum regulatory capital  requirements  imposed by
the FDIC (dollars in thousands).
    
<TABLE>
<CAPTION>
                                        Requirement              Actual                Excess      
                                      ---------------      ---------------        ---------------
                                                                                
<S>                                  <C>       <C>        <C>        <C>         <C>        <C>  
Leverage capital...................   $13,840   4.00%      $18,537    5.36%       $ 4,697    1.36%
Tier I risk-based capital..........     7,539   4.00%       18,537    9.84         10,998    5.84
Risk-based capital.................    15,078   8.00%       20,178   10.71          5,100    2.71
                                                                            
</TABLE>


                                       41

<PAGE>





                      MANAGEMENT'S DISCUSSION AND ANALYSIS

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


Forward - Looking Statements

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

General

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

Market Risk Analysis

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

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

         We originate  fixed- and  adjustable-rate  real estate  mortgage  loans
which  approximated  79% of our loan  portfolio at September 30, 1998. To manage
the  interest  rate  risk on  this  type of loan  portfolio,  we  emphasize  the
origination  of  adjustable-rate  loans  and sell a  portion  of our  fixed-rate
mortgage  loan  originations.  At September 30, 1998,  adjustable-rate  mortgage
loans totalled $59.5 million or 27.9% of

                                       42

<PAGE>



our total loan  portfolio.  We also  maintain a portfolio of liquid assets which
includes   investment   securities  and   mortgage-backed   securities.   As  an
asset/liability  management  tool, we may use alternative  sources of funding if
deposit pricing in our local market area is not acceptable.  Maintaining  liquid
assets  tends to reduce  potential  net income  because  liquid  assets  usually
provide a lower yield than other interest-earning assets.

Net Portfolio Value

         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 ("bp") changes in market  interest  rates.  We calculate the
NPV quarterly. The following table presents our NPV at September 30, 1998.


      Changes
     in Market                            $           %
   Interest Rates       NPV Amount     Change   Change in NPV      NPV Ratio(1)
   --------------       ----------    --------  -------------- -----------------

   (basis points)

   
                +400     ^ 4,601      (16,005)     (77.7)              1.51%

                +300      ^ 9,566     (11,040)     (53.6)              3.05%

                +200     ^ 14,082      (6,523)     (31.7)              4.38%

                +100     ^ 18,009      (2,597)     (12.6)              5.47%

                   0     ^ 20,606        --          0.0%               6.15%

              -^ 100     ^ 17,412      (3,193)     (15.5)              5.12%

                -200     ^ 15,514      (5,092)     (24.7)              4.50%

                -300     ^ 14,046      (6,506)     (31.8)              4.00%

                -400     ^ 13,097      (7,509)     (36.4)              3.67%
    



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

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

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

                                       43

<PAGE>



credit risk may result as many  borrowers may be unable to service their debt in
the event of an interest rate increase.

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

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

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

Financial Condition

         Total assets  increased at June 30, 1998, to $316.1 million from $270.9
million at June 30, 1997, an increase of $45.2 million or 16.7%. The increase in
total assets was attributable primarily to an increase in loans receivable which
increased by $25.8 million,  or 17.3%,  to $175.3 million from $149.5 million at
June 30, 1997.

         Total cash and cash  equivalents  decreased to $2.2 million at June 30,
1998 from $3.3 million at June 30, 1997, a decrease of $1.1  million,  or 33.3%.
Investment  securities  increased by $19.2  million to $47.7 million at June 30,
1998  from  $28.5  million  at June  30,  1997  and  mortgage-backed  securities
increased  to $76 million at June 30, 1998 from $74.7  million at June 30, 1997,
an increase of $1.3 million, or 1.7%.

         Real estate owned (REO) consists of properties  acquired by foreclosure
and is stated at the lower of fair value less cost to sell or the balance of the
loan on the property at the date of acquisition.  REO increased to $1,129,000 at
June 30, 1998,  from $767,000 at June 30, 1997. At June 30, 1998,  REO consisted
of twelve  single-family  dwelling units, with seven of these properties located
in the Pocono mountains.

         Deposits  increased  to $145.1  million at June 30,  1998,  from $118.7
million at June 30, 1997, an increase of $26.4  million or 22.2%.  This increase
in deposits is concentrated primarily in certificates

                                       44

<PAGE>



of deposit which  increased by $2.2 million to $104.1 million from $85.4 million
and in money market  demand  accounts  which  increased by $5.6 million to $15.4
million from $9.8 million.

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

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

Non-Performing Assets

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

         The non-accrual  non-consumer  leases totalling  $333,000 represent the
acquisition of numerous leases and campground interests that were purchased from
The Bennett Funding Group,  Inc. and its  subsidiaries.  These companies,  which
service the leases,  including all collection work, are in Chapter 11 bankruptcy
proceedings.  The  Securities  and Exchange  Commission  has alleged fraud by at
least one of the  principals  of The  Bennett  Funding  Group,  Inc.  While many
lessees  continue  to make their  payments  to The Bennett  Funding  Group,  the
Trustee  disputes the  ownership of the  payments and has raised  various  other
issues in the proceedings which may affect collectibility.  First Star maintains
a reserve of 25% of the  outstanding  balance due from The Bennett Funding Group
pending additional legal results of the disputed issues.

         The 25% reserve is an estimate of the amount  needed to absorb the loss
of principal on the Bennett  leases.  This estimate is based upon an analysis of
the latest complex settlement proposal made by the Trustee in Bankruptcy and the
estimated impact such a settlement could have upon First Star Savings if it were
accepted.  The estimate also includes an evaluation of the cash  collected,  the
on-going  cash flow  collected by the  trustee,  and an  evaluation  of possible
insurance   proceeds  and  a  cash  payment   account  that  possibly  could  be
recoverable.


                                       45

<PAGE>



Average Balance Sheet

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

<TABLE>
<CAPTION>
                                                At September 30,                  Three Months Ended September 30,
                                               ----------------- -------------------------------------------------------------------
                                                      1998                   1998                               1997
                                               ----------------- ---------------------------------- -------------------------------
                                                                 Average    Interest    Average(s)    Average  Interest  Average(s)
                                                  Yield/Cost(5)  Balance     Income     Yield/Cost    Balance   Income   Yield/Cost
                                                  -------------  -------     ------     ----------    -------   ------   ----------
                                                                      (Dollars in thousands)
<S>                                                <C>        <C>          <C>          <C>         <C>        <C>       <C>   
Interest-earning assets:
 Loans receivable(1)........................          7.98%      178,171      3,564        8.00%       155,264    3,142     8.09% 
 Investment and mortgage-backed                                                                                           
  securities(2).............................          6.87       140,574      2,388        6.80        111,830    2,033     7.27
                                                                 -------     ------                    -------  -------   
  Total interest-earning assets.............          7.56%      318,745      5,952        7.47%       267,094    5,175     7.75%
Non-interest-earning assets.................                       6,006                                 5,507            
  Total assets..............................                     324,751                               272,601            
Interest-bearing liabilities:                                                                                             
NOW accounts . .............................          2.31%       13,514         80        2.37%        12,715       76     2.39%
Passbook and club accounts..................          2.36        13,008         77        2.37         11,257       71     2.52
Money market demand accounts................          4.76        15,655        186        4.75         10,768      118     4.38
Certificates of Deposit.....................          5.75       107,386      1,538        5.73         87,877    1,252     5.70
 Other liabilities..........................          5.90       154,860      2,283        5.90        131,953    1,929     5.85
                                                                 -------    -------                    -------  -------   
Total interest-bearing liabilities..........          5.50%      304,423   $  4,164        5.47%       254,570 $  3,446     5.41%
                                                                 -------    =======                    -------  =======   
Non-interest-bearing liabilities............                       4,828                                 5,020            
                                                                --------                              --------            
  Total liabilities.........................                     309,251                               259,590            
Retained earnings...........................                      15,500                                13,011            
                                                                 -------                               -------            
  Total liabilities and retained earnings...                    $324,751                              $272,601            
                                                                 =======                               =======            
Net interest income.........................                               $  1,788                            $  1,729   
                                                                            =======                             =======   
Interest rate spread(3).....................          2.06%                                2.00%                            2.34%
                                                    ======                               ======                           ======
Net yield on interest-earning assets(4).....          2.29%                                2.24%                            2.59%
                                                    ======                               ======                           ======
Ratio of average interest-earning assets to                                                                               
  average interest-bearing liabilities......        104.53%                              104.71%                          104.92%
                                                    ======                               ======                           ======
</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.

                                       46

<PAGE>



Average Balance Sheet (continued)

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

<TABLE>
<CAPTION>
                                                                                       Year Ended June 30,
                                                               ---------------------------------------------------------------------
                                                                          1998                                  1997
                                                               -------------------------------    ----------------------------------
                                                               Average   Interest     Average      Average     Interest    Average
                                                               Balance   Income     Yield/Cost     Balance      Income   Yield/Cost
                                                               -------   ------     ----------     -------      ------   ----------
                                                                                      (Dollars in thousands)
<S>                                                           <C>       <C>           <C>         <C>         <C>          <C>  

Interest-earning assets:
 Loans receivable(1)...............................            $170,991  $ 13,470      7.84%       $150,727    $ 11,852     7.86%
 Investment and mortgage-backed securities(2)......             114,451     7,769      6.78          65,616       4,430     6.75
                                                                -------    ------                   -------     -------
  Total interest-earning assets....................             285,442    21,239      7.44%        216,343      16,192     7.48%
Non-interest-earning assets........................               4,162                               4,318
  Total assets.....................................             289,904                             220,661
Interest-bearing liabilities:
NOW accounts . ....................................              14,250       311      2.18%         13,036         267     2.05%
Passbook and club accounts.........................              10,427       283      2.71          10,029         278     2.78
Money market demand accounts.......................              12,902       572      4.43           9,991         420     4.20
Certificates of Deposit............................              96,108     5,472      5.69          81,745       4,504     5.51
 Other liabilities.................................             137,734     7,972      5.79          91,328       4,937     5.41
                                                                -------   -------                   -------     -------
Total interest-bearing liabilities.................             271,421  $ 14,610      5.38%        206,129    $ 10,406    5.05%
                                                                -------   =======                   -------     =======
Non-interest-bearing liabilities...................               4,271                               3,239
                                                               --------                            --------
  Total liabilities................................             275,692                             209,368
Retained earnings..................................              14,212                              11,293
                                                                -------                             -------
  Total liabilities and retained earnings..........            $289,904                            $220,661
                                                                =======                             =======
Net interest income................................                      $  6,629                              $  5,786
                                                                          =======                               =======
Interest rate spread(3)............................                                    2.05%                               2.43%
                                                                                     ======                              ======
Net yield on interest-earning assets(4)............                                    2.32%                               2.67%
                                                                                     ======                              ======
Ratio of average interest-earning assets to
  average interest-bearing liabilities.............                                  105.28%                             104.95%
                                                                                     ======                              ======
</TABLE>


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


                                       47

<PAGE>



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

<TABLE>
<CAPTION>
                                               Three Months Ended September 30,                  Year Ended June 30,
                                           ---------------------------------------   ----------------------------------------
                                                        1998 vs. 1997                              1998 vs. 1997
                                           ---------------------------------------   ----------------------------------------
                                                      Increase/(Decrease)                        Increase/(Decrease)
                                                           Due to                                     Due to
                                           ---------------------------------------   ----------------------------------------
                                                                Rate/                                      Rate/
                                           Volume      Rate     Volume     Total      Volume     Rate      Volume      Total
                                           -------   --------   --------  --------   --------   -------    -------    -------
                                                                        (Dollars in thousands)
<S>                                       <C>       <C>        <C>        <C>        <C>       <C>        <C>        <C>    
Interest-earning assets:
  Loans receivable .....................   $ 1,854   $  (145)   $   (21)   $ 1,688    $ 1,593   $   (30)   $    (4)   $ 1,559
  Investment securities ................     1,576       (69)       (44)     1,463        995        76         55      1,126
  Mortgage-backed securities ...........       442      (685)       (61)      (304)     2,104        38         29      2,171
  FHLB stock ...........................        55        26          3         84        144        26         14        184
                                           -------   -------    -------    -------    -------   -------    -------    -------
     Total interest-earning assets .....     3,928      (874)      (123)     2,931      4,836       110         94      5,040
                                           -------   -------    -------    -------    -------   -------    -------    -------

 Interest-bearing liabilities:
  NOW and money market deposits ........       188        81         20        288        147        40          8        195
  Savings and certificate accounts .....     1,135        27          6      1,168        802       140         26        968
  FHLB borrowings ......................     1,339        65         11      1,416      2,511       347        176      3,034
                                           -------   -------    -------    -------    -------   -------    -------    -------
     Total interest-bearing liabilities      2,662      1673         37      2,872      3,460       527        210      4,197
                                           -------   -------    -------    -------    -------   -------    -------    -------

Increase (decrease) in net interest
  income ...............................   $ 1,265   $(1,047)   $  (160)   $    59    $ 1,376   $  (417)   $  (116)   $   843
                                           =======   =======    =======    =======    =======   =======    =======    =======
</TABLE>


Results of Operations for the Three Months Ended September 30, 1998 and 1997

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

         Like most savings banks, First Star Savings 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 First Star Bancorp's assets consist of fixed rate loans,
increases in interest costs will result in a decline in First Star Bancorp's net
interest income or possibly a net interest loss.

         Results  of  Operations.  First  Star  Bancorp  recorded  net income of
$532,751 for the three months ended  September  30, 1998,  representing  a 30.8%
decrease  from the  $769,732  net income  recorded  for the three  months  ended
September  30,  1997.  The  decrease  is mainly  attributable  to a decrease  of
$299,570 in  noninterest  income and an  increase  of  $135,416 in salaries  and
employee  benefits,  which were partially  offset by an increase in net interest
income of $59,037.


                                       48

<PAGE>



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

         Total Interest  Income.  For the three months ended September 30, 1998,
total interest income increased to $5.9 million from $5.2 million, or 13.5%, for
three months ended  September  30, 1997.  This  increase was due primarily to an
16.1%  increase in income on loans  receivable  to $3.6 million at September 30,
1998 as compared  to $3.1  million at  September  30, 1997 and to an increase in
interest and dividends on investments of $430,878,  offset somewhat by a $76,050
decrease or 6.1% in interest on mortgage-backed securities. During the same time
periods the average balance on loans receivable  increased by $22.9 million,  or
14.7%,  and the average  balance on  investment  securities  increased  by $28.7
million  or  25.7%.   The  average  balance  of  loans  increased  due  to  loan
originations  in  excess  of  principal  repayments.   The  average  balance  of
mortgage-backed  securities  decreased due to principal  repayment as First Star
Savings invested such funds in loans and investment securities.

         Total Interest Expense.  Total interest expense increased 23.5% to $4.2
million for the three months ended  September 30, 1998 from $3.4 million for the
three months ended  September 30, 1997.  The two  components  of total  interest
expense are  interest  on  deposits,  which  increased  by $364,498 or 24%,  and
interest  on  borrowings,  which  increased  by  $354,204 or 18.4% for the three
months ended  September  30, 1998 as compared to the same period in 1997.  These
increases  are  attributable  to  increases  in the volume of both  deposits and
borrowings as described previously.

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

         The  provision  for loan losses was $97,500 for the three  months ended
September 30, 1998, as compared to $90,000 for the three months ended  September
30,  1997.  The amount  charged to  operations  and the  related  balance in the
allowance  for loan  loss is based  on  periodic  reviews  of the  portfolio  by
management.  The allowance for loan loss represents .86% of loans outstanding at
September 30, 1998.

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

         During  the  three  months  ended  September  30,  1998,  other  income
decreased  to  $159,721  from  $459,291  or 65.2%  for the  three  months  ended
September  30,  1997.  The reason for the  decrease  is mainly  attributable  to
decreases  in the amount of gains  realized on the sale of  mortgage-backed  and
investment  securities  which were $319,486 for the three months ended September
30, 1997 and $0 for the three months ended September 30, 1998.


                                       49

<PAGE>



         Operating  Expenses.  Total operating  expenses  increased  $120,848 or
13.7% to $1,001,478  for the three months ended  September 30, 1998, as compared
to $880,630 for the three months ended September 30, 1997.

         The primary  component of operating  expenses was salaries and employee
benefits which increased $135,416 or 31% to $572,056 from $436,640 for the three
months ended  September 30, 1997 due primarily to normal salary  adjustments and
bonus  payments  based on volume and profit  incentives.  Other  items  remained
relatively  stable,  however,  other expense decreased $30,526 or 15.4% due to a
decrease  of  $19,722  in the costs  associated  with  maintaining  real  estate
acquired through foreclosure.

   
         In  connection  with the ^ merger  conversion,  First Star  Savings has
committed to upgrade Nesquehoning's branch with a drive-up, ATM machine and safe
deposit boxes, as well as off-street  parking,  none of which currently exist at
Nesquehoning. The estimated cost of the renovations is $500,000. Such costs will
be amortized  over various time frames in  accordance  with  generally  accepted
accounting  principles.  First Star Bancorp has no formal contracts at this time
regarding the property.
    

         First  Star  Bancorp  believes  that  these  expenditures  will have an
overall positive effect on First Star Bancorp's franchise and shareholder value,
but also realize that the  expenditures  will most likely depress  profitability
ratios in the short term. The Board of Directors and management also expect that
both  interest  income and fee income will  increase as a result o the  upgraded
branch office, new employees and new technology.  However, it is not possible to
precisely estimate such revenue increases, if any, at this time.

         Statements  concerning  future  performance,  developments,  or events,
concerning expectations for growth and market forecasts,  and any other guidance
on future periods,  constitute forward-looking statements which are subject to a
number of risks and  uncertainties,  including  interest rate  fluctuations  and
government  and  regulatory  actions which might cause actual  results to differ
materially from stated expectations or estimates.

   
         Upon completion of the ^ merger conversion,  First Star Bancorp expects
increased expenses due to additional reporting requirements due to the filing of
the  registration  statement as well as increased costs associated with ^ merger
conversion (added employees and stock purchased by the ESOP).
    

         Management  continues  to monitor  operating  expenses and reduces such
expenses,  where possible.  The ratio of operating expense to average assets for
the three months ended September 30, 1998 was 1.24%.

         Income Taxes.  Income tax expense  decreased  $132,000 due to decreased
earnings during the period.

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

         Results  of  Operations.  First  Star  Bancorp  recorded  net income of
$2,816,223  for the  fiscal  year  ended  June 30,  1998,  representing  a 86.6%
increase from the $1,509,557 net income  recorded for the fiscal year ended June
30, 1997. The increase from June 30, 1997, is mainly attributable to an increase
of $843,377 in net interest income and an increase in gains realized on the sale
of mortgage-backed securities of $804,233.

         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

                                       50

<PAGE>



30.86% is due  primarily to an increase in income on loans  receivable  to $13.2
million at June 30, 1998 as compared to $11.9 million at June 30, 1997 and to an
increase in income on  mortgage-backed  securities  to $4.8  million at June 30,
1998 from $2.7  million  at June 30,  1997.  During  the same time  periods  the
average balance on loans  receivable  increased by $20.3 million to $171 million
at June 30, 1998 from $150.7 million at June 30, 1997,  and the average  balance
on  mortgage-backed  securities  increased by $32.6  million to $74.7 million at
June 30, 1998 from $42.1 million at June 30, 1997.

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

         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 loss is based on  periodic  reviews  of the
portfolio by  management.  At its current  level,  the  allowance  for loan loss
represents  .84% of loans  outstanding  at June 30,  1998 as compared to .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 by First
Star Savings, and other miscellaneous sources of operating income.

         During the fiscal year ended June 30, 1998,  other income  increased to
$1,759,745 from $720,463 for the fiscal year ended June 30, 1997. The reason for
the increase is mainly attributable to increases in the amount of gains realized
on the sale of mortgage-backed  and investment  securities which were $1,150,657
for the fiscal year ended June 30, 1998 and  $283,353  for the fiscal year ended
June 30, 1997.  Also included in other income were gains realized on the sale of
REO of $101,345  and $73,246 for the fiscal  years ended June 30, 1998 and 1997,
respectively.  Loan servicing income increased by $58,863 to $284,572 for fiscal
year ended June 30,  1998 from  $225,709  for  fiscal  year ended June 30,  1997
primarily attributable to an increase in the loan volume serviced.

         Operating  Expenses.  Total operating  expenses  decreased  $455,007 or
12.7% to  $3,581,269  for the fiscal  year ended June 30,  1998,  as compared to
$4,036,276 for the fiscal year ended June 30, 1997.

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

         Management  continues  to monitor  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  were  1.24%  and  1.32%,
respectively

         See also " - Results of Operations for the Three Months Ended September
30, 1998 and 1997 Operating Expenses".

                                       51

<PAGE>




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

         As a member of the Federal  Home Loan Bank  System,  First Star Savings
may borrow from the Federal Home Loan Bank of Pittsburgh (FHLB Pittsburgh").  At
June 30, 1998,  First Star Bancorp had  outstanding  from the FHLB of Pittsburgh
advances  equal  to  $144.5  million  as  compared  to  the  $129.4  million  in
outstanding advances at June 30, 1997. Such borrowings, as a percentage of First
Star Savings total assets,  equaled 45.7% at June 30, 1998 and 47.7% at June 30,
1997. Within certain guidelines, the policies of FHLB of Pittsburgh are flexible
with respect to the borrowing limits of a member institution.  At June 30, 1998,
First Star Savings maximum borrowing capacity was $202.2 million.

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

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

                                       52

<PAGE>




         The following  table sets forth First Star Savings  regulatory  capital
position at September  30, 1998, as compared to the minimum  regulatory  capital
requirements imposed on First Star Savings by the FDIC.

                                                             Percentage of
                                         Amount              Average Asset
                                         ------              -------------
                                        (Dollars
                                      in thousands)

Leverage Capital:
  Regulatory requirement...........      $12,887                  4.0%
  Actual capital...................       17,964                  5.6
                                          ------                  ---

  Excess...........................      $ 5,077                  1.6%
                                          ======                  ===

Tier I Risk-Based Capital:
  Regulatory requirement...........      $ 6,902                  4.0%
  Actual Capital...................       17,964                 10.4
                                          ------                 ----

  Excess...........................      $11,062                  6.4%
                                          ======                  ===

Risk-based Capital:
  Regulatory requirement...........      $13,804                  8.0%
  Actual Capital...................       19,507                 11.3
                                          ------                 ----

  Excess...........................      $ 5,703                 3 .3%
                                          ======                 ====



         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 Readiness Disclosure

         Rapid and accurate data processing is essential to First Star Bancorp's
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.


                                       53

<PAGE>



         The following  discussion of the  implications of the year 2000 problem
for First Star Bancorp,  contains  numerous forward looking  statements based on
inherently uncertain information.  The cost of the project and the date on which
First Star Bancorp  plans to complete the internal year 2000  modifications  are
based on management's  best estimates,  which are derived  utilizing a number of
assumptions of future events  including the continued  availability  of internal
and external resources,  third party  modifications and other factors.  However,
there can be no  guarantee  that these  statements  will be achieved  and actual
results could differ. Moreover,  although management believes it will be able to
make the  necessary  modifications  in advance,  there can be no guarantee  that
failure to modify the systems would not have a material  adverse effect on First
Star Bancorp.

         First Star Bancorp places a high degree of reliance on computer systems
of  third  parties,  such as  customers,  suppliers,  and  other  financial  and
governmental  institutions.   Although  First  Star  Bancorp  is  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 First
Star Bancorp.

         First Star  Bancorp's  Year 2000 Plan (the "Plan") was presented to the
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 is scheduled for substantial completion of
mission  critical system testing and  implementation  by June 30, 1999. The Year
2000 Committee is responsible for the Plan with the Board of Directors receiving
Year 2000 progress reports on a quarterly basis.

         The  primary  operating  software  for First Star  Bancorp is through a
third  party  service  bureau  ("External  Provider").  First Star  Bancorp  has
maintained ongoing contact with this vendor so that modification of the software
for Year 2000  readiness is a top  priority and is expected to be  accomplished,
though there is no assurance, by June 30, 1999. First Star Bancorp has performed
significant  testing of the  software  utilized by the  External  Provider  with
successful  results.  The External  Provider has  represented  that the software
currently  being  utilized for First Star Bancorp's  current  operations is Year
2000 compliant.

         After an onsite  examination in November 1998, the FDIC raised concerns
that First Star's  management did not take sufficient  action in accordance with
FFIEC guidance to adequately ensure continued processing of First Star Bancorp's
data by its External  Provider.  Since this examination,  First Star Bancorp has
participated  in proxy testing of its External  Provider with another  financial
institution  in its area.  Proxy testing is a cooperative  effort of a number of
financial  institutions  that use the same  service  for a third  party  service
bureau.  First Star is testing its External Provider with another area financial
institution at one location. After completing the testing cycle in January 1999,
we believe the  External  Provider has made  significant  effort to achieve Year
2000 readiness.

   
         First  Star  Bancorp  has  contacted  all other  material  vendors  and
suppliers  regarding their Year 2000 readiness.  Each of these third parties has
delivered  written  assurance to First Star Bancorp 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 second and third  quarter of 1999.  First Star Bancorp has
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
    

                                       54

<PAGE>



   
data systems. First Star Savings is currently determining what recourse it would
have from such parties if they do not resolve the Year 2000 issues. All software
that is considered mission critical has been tested.
    

         First Star Savings mailed questionnaires to approximately 45 commercial
loan  customers.  Such customers  represent 100% of the total  commercial  loans
outstanding  at First Star Savings at September 30, 1998.  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.  First Star Savings' 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.  First Star Savings has received  favorable  questionnaire
responses from its 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.  Any  customers  with greater  than low risk level will receive  follow-up
attention in the first quarter of calendar 1999.

   
         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.  First  Star  Bancorp  does  not  anticipate  that  direct  costs  for
renovating  or  replacing   non-compliant  hardware  and  software  will  exceed
$100,000,  of which  approximately  $8,000 had been expended as of September 30,
1998.  No  assurance  can be given  that the Year 2000  Plan  will be  completed
successfully  by the Year 2000,  in which event First Star  Bancorp  could incur
significant  costs.  If the External  Provider fails to maintain its system in a
compliant state or incurs other obstacles prior to Year 2000, First Star Bancorp
would  likely  experience  significant  data  processing  delays,   mistakes  or
failures.  These delays,  mistakes or failures could have a significant  adverse
impact on the financial statements of First Star Bancorp.

         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 the
External  Provider,  testing  plans,  and all  vendors,  suppliers  and customer
readiness.

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

                                       55

<PAGE>




         As part of its contingency  planning,  First Star Savings will increase
its liquidity to  accommodate  any possible  increase  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). Furthermore, the remainder of 1999 will be used for the completion of
testing and modifying the contingency plan, as needed.

   
         The most reasonably likely worst case scenario is that some areas where
First Star  Savings has 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,  First Star  Savings  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 the
External  Provider,  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 First Star Bancorp,  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 the operations of First Star Bancorp.

Recent Accounting Pronouncements

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

         Accounting for Derivative  Instruments and Hedging Activities.  In June
1998 the FASB issued SFAS No. 133,  "Accounting  for Derivative  Instruments and
Hedging  Activities".  SFAS No. 133  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.  This  statement  is
effective for all fiscal quarters of fiscal years beginning after June 15, 1999.
Management has not yet determined the impact, if any, of this statement on First
Star Bancorp's consolidated financial statements.

                      BUSINESS OF FIRST STAR BANCORP, INC.

         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  will
facilitate:  (i) diversification into non-banking activities,  (ii) acquisitions
of other financial institutions,  such as savings institutions,  (iii) expansion
within existing and into new market areas, and (iv) stock

                                       56

<PAGE>



repurchases  without adverse tax consequences.  There are,  however,  no present
plans regarding diversification, acquisitions, expansion or repurchases.

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

                       BUSINESS OF FIRST STAR SAVINGS BANK

General

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

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

         The  principal  sources  of  funds  for our  activities  are  deposits,
payments on loans and  borrowings  from the FHLB of  Pittsburgh.  Funds are used
principally for the origination of adjustable-rate  mortgage loans, but also for
the origination of fixed-rate mortgage loans, secured by first mortgages on one-
to four-family residences located in our local communities, and for the purchase
of investment  securities.  One- to four-family  mortgage loans totalled  $146.6
million, or 80.3% of our total loans receivable portfolio at September 30, 1998.
Our  principal  sources  of  revenue  are  interest  received  on  loans  and on
investments and our principal expense is interest paid on deposits.

Market Area

         Our other  branch  offices  are  located  in Bath,  Palmer,  Allentown,
Nazareth  and  Alburtis,  which 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 November 1997, unemployment in Lehigh
and Northampton Counties was 4.2% and 4.1%,  respectively.  A recently-completed
interstate  highway  network  through the Lehigh Valley has benefitted the local
economy by providing convenient access to

                                       57

<PAGE>



New  York,  New  England  and  Philadelphia.  Carbon  County  (the  location  of
Nesquehoning's office) had unemployment at 7.4%.

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.

                                       58

<PAGE>



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

<TABLE>
<CAPTION>
                                    At September 30,                                    At June 30,
                                    ----------------  ------------------------------------------------------------------------------
                                          1998              1998             1997         1996            1995            1994
                                   -----------------  --------------- -------------- --------------   --------------  --------------
                                       $        %         $      %       $      %        $      %         $      %       $      %
                                   --------   ------  -------  ------ -------------- ------- ------   ------- ------  ------- ------
                                                                              (Dollars in thousands)
<S>                                <C>        <C>    <C>       <C>   <C>      <C>   <C>      <C>     <C>      <C>    <C>      <C>  
Type of Loans:
 Real Estate:
  1-4 family....................... 146,585    80.27  145,722   81.81 127,054  83.11 128,335  87.38   128,614  80.05  101,459  76.83
  Construction.....................     462      .25      110     .06   1,231    .80     895    .61    12,208   7.60   13,461  10.19
  Multi-family and commercial......  25,952    14.21   21,838   12.26  11,155  7.30    6,000   4.09     5,743   3.57    3,611   2.73
  Commercial leases ...............   1,333      .73    1,496     .84   1,897   1.24   1.345    .92     2,009   1.25    1,925   1.46

Consumer Loans:
  Home equity......................   7,291     3.99    7,904    4.44   9,349   6.12   9,071   6.18    10,735   6.68   10,258   7.77
  Auto loans.......................     320      .18      328     .18     218    .14     220    .15       323    .20      347    .26
  Other............................     669      .37      728     .41   1,976   1.29     983    .67     1,042    .65      992    .76
                                    -------   ------  -------  ------ ------- ------ ------- ------   ------- ------  ------- ------
Total loans........................ 182,612   100.00  178,126  100.00 152,880 100.00 146,849 100.00   160,674 100.00  132,053 100.00
                                    -------   ======           ====== --------====== ------- ======   ------- ======  ------- ======
Less:
  Loans in process.................     329                66             927            447            4,180           7,280
  Deferred loan origination fees  
   and costs.......................   1,418             1,273           1,321          1,090            1,215           1,143

  Allowance for loan losses........   1,543             1,489           1,156          1,014              859             838
                                    -------           -------         -------        -------          -------         -------
Total loans, net................... 179,322           175,298         149,476        144,299          154,420         122,792
                                    =======           =======         =======        =======          =======         =======
</TABLE>


                                       59

<PAGE>



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

                                               Floating or
                                Fixed Rates  Adjustable Rates         Total
                                -----------  ----------------         -----
                                             (Dollars in thousands)
One-to-four family.............  $89,808          $54,398           $144,004
Construction...................       --              462                462
Commercial leases .............    1,131               --              1,131
Commercial & multi-family......   18,161            7,791             25,952
Home Equity....................    5,673            1,617              7,291
Other consumer.................      724              240                964
                                 -------          -------            -------
  Total........................ $115,497          $64,508           $179,804
                                 =======           ======            =======
                                              



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

<TABLE>
<CAPTION>
                                 For the Three
                                 Months Ended                                For the Years Ended
                                 September 30,                                      June 30,
                                 ------------     ----------------------------------------------------------  
                                     1998            1998        1997        1996          1995        1994
                                 ----------       ----------  ----------  ----------    ---------   --------
                                                                                 (Dollars in thousands)
<S>                              <C>              <C>         <C>         <C>          <C>         <C>      
Total gross loans receivable at                   
  beginning of period .........   $ 178,126        $ 152,880   $ 146,859   $ 162,681    $ 139,296   $ 108,534
                                  =========        =========   =========   =========    =========   =========
                                                  
Loans originated:                                 
  1 to 4 family residential ...       8,611           32,399      16,241      22,754       36,464      35,917
  Construction ................         351              385        1056         767       11,302      13,052
  Multi-family and commercial                     
    real estate ...............       4,868           21,909       9,564       2,079        2,911        --
  Home equity and second                          
    mortgages .................       1,096            2,733       4,522       3,662        4,766       5,432
  Other consumer ..............         169              878       1,015         785        1,088         981
                                  ---------        ---------   ---------   ---------    ---------   ---------
Total loans originated ........      15,095           58,304      32,398      30,047       56,531      55,382
                                  ---------        ---------   ---------   ---------    ---------   ---------
                                                  
Loans sold:                                       
  Total loans sold ............   $    --          $   7,034   $    --     $  10,784    $    --     $   8,092
                                  ---------        ---------   ---------   ---------    ---------   ---------
  Loan principal repayments ...      10,609           26,204      26,367      35,085       33,146      16,528
  Other (NET) .................   $    --          $    --     $    --     $    --      $    --     $    --
                                  ---------        ---------   ---------   ---------    ---------   ---------
  Net loan activity ...........   $   4,486        $  25,246   $   6,031   $ (15,822)   $  23,385   $  30,762
                                  =========        =========   =========   =========    =========   =========
  Total gross loans receivable                    
    at end of period ..........   $ 182,612        $ 178,126   $ 152,880   $ 146,859    $ 162,681   $ 139,296
                                  =========        =========   =========   =========    =========   =========
                                                  
</TABLE>
                                                  
                                             


                                       60

<PAGE>



Mortgage Loans

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

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

         Our  fixed-rate  loans  generally  have  terms of 15 or 30  years  with
principal and interest  payments  calculated using up to a 30-year  amortization
period.  Loans  originated with a  loan-to-value  ratio in excess of 80% require
private mortgage  insurance.  The maximum  loan-to-value ratio on mortgage loans
secured by non-owner occupied properties generally is limited to 80%. We conform
our loans to the standards that are used in the mortgage  industry  allowing our
loans to be readily sold in the secondary  market. We currently retain servicing
rights to those loans sold in the secondary market.

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

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

         Multi-Family  and  Commercial  Real  Estate  Loans.   Multi-family  and
commercial  loans  generally have a  loan-to-value  ratio of 80% or less.  These
loans do not have  terms  greater  than 30  years.  Our  multi-family  loans are
secured by 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

                                       61

<PAGE>



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

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

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

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

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

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

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

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

         Loan  Commitments.   Written   commitments  are  given  to  prospective
borrowers on all approved real estate loans. Generally,  the commitment requires
acceptance within 60 days of the loan application. Loan commitments in excess of
this period may be issued upon payment of a non-refundable fee or upon

                                       62

<PAGE>



agreement on an interest rate float,  allowing us to adjust the interest rate on
the loan. At September 30, 1998,  commitments to cover  originations of mortgage
and commercial loans totalled $5.3 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 $2.45  million at September 30, 1998. At
September  30, 1998,  the  aggregate  loans of our five largest  borrowers  have
outstanding  balances of between $1.97 million and $1.57  million.  All of these
loans were performing in accordance with their terms.

Non-performing and Problem Assets

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

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

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



                                       63

<PAGE>



Non-Performing Assets

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

Mortgage loans:

  1-4 family residential real estate ......   $1,731          $2,312    $3,166    $3,689    $2,206    $1,678   
                                                            
  Construction ............................     --              --        --         106       106      --
                                                            
  Multi-family and commercial .............      337             336       336      --          33        60
                                                            
Commercial leases .........................      333             333       333       333      --        --
                                                            
Consumer loans:                                             
                                                            
  Home equity .............................       77             100       287       192       180       101
                                                            
  Other consumer ..........................        5            --          41        73        76        54
                                              ------          ------    ------    ------    ------    ------
                                                            
Total .....................................    2,483           3,082     4,163     4,393     2,601     1,893
                                              ======          ======    ======    ======    ======    ======
                                                            
Real estate owned .........................    1,261           1,129       767       259       506       472
                                                            
Other non-performing assets ...............     --              --        --        --        --        --
                                              ------          ------    ------    ------    ------    ------
                                                            
Total non-performing assets ...............   $3,744          $4,211    $4,930    $4,652    $3,107    $2,365
                                              ======          ======    ======    ======    ======    ======
                                                            
Total non-accrual to net loans ............     1.38%           1.76%     2.79%     3.04%     1.66%     1.46%
                                                            
Total non-accrual to total assets .........      .75%            .98%     1.54%     2.42%     1.40%     1.20%
                                                            
Total non-performing assets to                              
  total assets ............................     1.13%           1.33%     1.82%     2.56%     1.67%     1.50%
                                                            
</TABLE>                                              


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

                                       64

<PAGE>



losses equal to 100% of that portion of the asset so classified or to charge off
such amount.  Our  determination as to the  classification of our assets and the
amount of its valuation  allowances is subject to review by the  Department  and
the FDIC, which may order the  establishment  of additional  general or specific
loss  allowances.  A portion of general  loss  allowances  established  to cover
possible  losses related to assets  classified as substandard or doubtful may be
included in determining a savings  association's  regulatory  capital.  Specific
valuation  allowances  for loan losses  generally  do not qualify as  regulatory
capital.

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

Special mention.............................                $    168
Substandard.................................                   3,393
Doubtful assets.............................                      --
Loss assets.................................                      --
                                                              ------
     Total..................................                $  3,561
                                                             =======




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

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


                                       65

<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,                                          At June 30,
                     -----------------   -------------------------------------------------------------------------------------------
                            1998               1998             1997               1996               1995            1994
                     -----------------   -----------------  ----------------  -----------------  ---------------  ------------------
                              Percent             Percent           Percent             Percent          Percent          Percent
                              of Loans            of Loans          of Loans           of Loans         of Loans          of Loans
                              to Total            to Total          to Total           to Total         to Total          to Total
                      Amount    Loans     Amount    Loans   Amount    Loans   Amount     Loans   Amount   Loans   Amount   Loans
                      ------    -----     ------    -----   ------  --------  ------     -----   ------   -----   ------   -------
                                                                    (Dollars in thousands)
<S>                  <C>       <C>      <C>        <C>     <C>      <C>      <C>       <C>      <C>     <C>       <C>    <C>    
At end of period
 allocated to:
One-to four-family... $  997     64.61%  $  992      66.62% $  817    70.67%  $  336     82.45%  $  650   75.58%   $ 657   78.31%
Construction.........     --        --       --         --      --       --       16      1.58       30    3.49       11    1.31
Multi-family and
  commercial 
  real estate........    444     28.78      395      26.53     231    19.98      117     11.54      130   15.12      110   13.11
Commercial leases....     93      6.03       93       6.25      89     7.70       34      3.35       27    3.14       32    3.81
Consumer.............      9       .58        9        .60      19     1.65       11      1.08       23    2.67       29    3.46
                      ------    ------   ------     ------  ------   ------    -----    ------    -----  ------    -----  ------
Total allowance...... $1,543    100.00%  $1,489     100.00% $1,156   100.00%  $1,014    100.00%  $  860  100.00%   $ 839  100.00%
                       =====    ======    =====     ======   =====   ======    =====    ======    =====  ======     ===== ======
</TABLE>






                                       66

<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,
                                          ---------------- ------------------------------------------------------------------
                                               1998           1998          1997          1996          1995          1994
                                          ---------------- ----------    ----------    ----------    ----------    ---------- 
                                                                                                         (Dollars in thousands)

<S>                                          <C>           <C>           <C>           <C>           <C>           <C>      
Total loans outstanding ...................   $ 179,322     $ 176,686     $ 150,944     $ 148,503     $ 162,681     $ 139,296
                                              =========     =========     =========     =========     =========     =========
Average loans outstanding .................     178,171       170,991       150,727       155,594       150,989       123,914
                                              =========     =========     =========     =========     =========     =========
Allowance balances (at beginning of period)       1,489         1,156         1,014           860           839           486
Provision (credit):
  1-4 family residential ..................          38           226           101           209            76           223
  Construction ............................        --            --             (16)          (13)           19             3
  Multi-family and commercial real estate .          62           165           114           (13)           27            59
  Commercial leases .......................          (2)            4            29            33           (11)           28
  Consumer ................................        --             (10)           (8)            2            (7)           18
Net charge-offs (recoveries)
  1-4 family residential ..................          44            43            73            53            83           (22)
  Construction ............................        --            --            --            --            --            --
  Multi-family and commercial real estate .        --            --            --            --            --            --
  Commercial leases .......................        --            --            --            --            --            --
  Consumer ................................        --               9          --              11          --            --
                                              ---------     ---------     ---------     ---------     ---------     ---------
Allowance balance (at end of period) ......       1,543         1,489         1,156         1,014           860           839
                                              =========     =========     =========     =========     =========     =========
Allowance for loan losses as a percent of
  total loans outstanding .................         .86%          .84%          .77%          .68%          .53%          .60%
Allowance for loan losses as a percent of
  non-performing loans ....................        62.3%         48.3%         30.2%         25.0%         33.1%         44.2%
Net loans charged off as a percent of
  average loans outstanding ...............         .02%          .03%          .05%          .04%          .06%         --

</TABLE>


         REO. At September 30, 1998, we had 16 properties with an aggregate book
value of $1.3 million in real estate owned.  The largest REO property had a book
value of  $131,000  at  September  30,  1998 and  consisted  of a single  family
dwelling located in the Pocono Mountain section of Northeastern Pennsylvania. Of
the total  amount of REO,  $881,621,  or 70% of the  total  consisted  of eleven
single family  dwellings  located in the Pocono Mountain section 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
June  30,  1998,  our  investment  portfolio  policy  permitted  investments  in
instruments such as: (i) U.S. Treasury obligations,  (ii) U.S. federal agency or
federally sponsored agency obligations,  (iii) local municipal obligations, (iv)
mortgage-backed  securities,  (v) banker's  acceptances,  (vi)  certificates  of
deposit,  (vii) federal funds, including FHLB overnight and term deposits (up to
six months),  and (viii) investment grade corporate bonds,  commercial paper and
mortgage derivative  products.  The board of directors may authorize  additional
investments.

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

         Mortgage-Backed  Securities.  To supplement lending activities, we have
invested in residential  mortgage-backed  securities and collateralized mortgage
obligations  ("CMOs").  Mortgage-backed  securities  can serve as collateral for
borrowings and, through  repayments,  as a source of liquidity.  Mortgage-backed
securities  represent a  participation  interest in a pool of  single-family  or
other type of

                                       67

<PAGE>



mortgages.  Principal  and  interest  payments  are  passed  from  the  mortgage
originators, through intermediaries (generally quasi-governmental agencies) that
pool and repackage the  participation  interests in the form of  securities,  to
investors such as us. The  quasi-governmental  agencies guarantee the payment of
principal  and interest to investors  and include the Federal Home Loan Mortgage
Corporation  ("FHLMC"),  the Government National Mortgage Association  ("GNMA"),
and Federal National Mortgage Association ("FNMA").

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

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

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

         Investment Portfolio. The following table sets forth the carrying value
of our investments. All investments, are classified as "available for sale." See
Notes 2, 3 and 4 to our  Consolidated  Financial  Statements  elsewhere  in this
document.

<TABLE>
<CAPTION>
                                                         At September 30,                        At June 30,
                                                      ----------------------   ------------------------------------------------
                                                               1998                 1998             1997            1996
                                                      ----------------------   --------------   --------------   --------------
                                                                                      (In thousands)
<S>                                                     <C>                       <C>              <C>            <C>       
Securities Available for Sale:                                                                                    
U.S. Government and Federal Agencies...............      $   12,306                $  16,529        $  16,996      $       --
 Mortgage-backed securities .......................          77,617                   76,035           74,736          19,417
 Corporate debt securities.........................          44,915                   29,438            9,806           5,273
Marketable equity securities.......................           1,968                    1,757            1,733               6
                                                           --------                 --------         --------        --------
Total securities available for sale................        $136,806                 $123,759         $103,271         $24,696
                                                            =======                  =======          =======          ======
                                                                         
</TABLE>




                                       68

<PAGE>



         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, 1998 by contractual  maturity.  The
following  table  does not take into  consideration  the  effects  of  scheduled
repayments or the effects of possible prepayments.


<TABLE>
<CAPTION>
                                                                                                                     Total
                               One Year or Less   One to Five Years  Five to Ten Years More than Ten Years   Investment Securities
                               -----------------  -----------------  ----------------- ------------------- -------------------------
                               Carrying  Average  Carrying Average   Carrying Average   Carrying Average   Carrying Average   Market
                                Value     Yield    Value    Yield     Value    Yield      Value   Yield      Value   Yield     Value
                               -------   -------  -------  -------   -------  -------    ------- -------    ------- -------   ------
                                                                (Dollars in thousands)                                        
<S>                            <C>         <C>    <C>       <C>      <C>       <C>    <C>         <C>    <C>         <C>   <C>     
                                                                                                                           
U.S. Government and Federal                                                                                                 
  agencies..................... $   --        --%  $2,015    7.03%    $1,726    6.28%  $  8,565    7.65%  $ 12,306    7.36% $ 12,306
Mortgage-backed securities.....     --        --      526    7.22         --      --     77,091    6.20     77,617    6.21    77,617
Corporate debt securities......  1,009      7.01    7,213    7.36      2,726    7.88     33,967    7.14     44,915    7.22    44,915
Marketable equity securities...     --        --       --      --         --      --      1,968    6.49      1,968    6.49     1,968
                                ------              -----            -------            -------             ------            ------
  Total investments............ $1,009      7.01%  $9,754    7.28%    $4,452    7.26%  $121,591    6.62%  $136,806    6.65% $136,806
                                ======             =====              ======            =======            =======           =======
</TABLE>
                                                                          
                                                                          




                                       69

<PAGE>



Sources of Funds

         Deposits are our major  external  source of funds for lending and other
investment  purposes.  Funds are also  derived  from the  receipt of payments on
loans and  prepayment  of loans and  maturities  of  investment  securities  and
mortgage-backed  securities  and,  to  a  much  lesser  extent,  borrowings  and
operations.  Scheduled loan principal  repayments are a relatively stable source
of  funds,   while  deposit  inflows  and  outflows  and  loan  prepayments  are
significantly influenced by general interest rates and market conditions.

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

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

         Regular savings,  money market demand and NOW accounts  constituted $43
million, or 27.7%, of our deposit portfolio at September 30, 1998.  Certificates
of deposit constituted $112.8 million or 72.3% of the deposit portfolio of which
$14.9 million or 9.6% 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, 1998, we had $691,000 in brokered deposits.

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

<TABLE>
<CAPTION>
                                                         Interest   Minimum       Balance as of           Percentage of
Category                                Term              Rate(1)    Amount    September 30, 1998       Total Deposits
- --------                                ----              -------    ------    ------------------       --------------
                                                                                 (In thousands)
<S>                                    <C>                  <C>     <C>            <C>                    <C>
Non-interest demand accounts.........   None                   --%   $  250         $  1,664                  1.07%
NOW accounts.........................   None                 2.10       100           13,538                  8.72
Passbook and club accounts...........   None                 2.79       100           11,505                  7.41
Money market demand..................   None                 2.91     1,000           16,408                 10.56
Certificates of Deposit:
Fixed Term, Fixed-rate...............   91 Days              4.50     1,000            1,046                   .67
Fixed Term, Fixed-rate...............   6-12 months          4.88     1,000           48,968                 31.52
Fixed Term, Fixed-rate...............   13-30 months         5.31     1,000           31,392                 20.21
Fixed Term, Fixed-rate...............   31-48 months         5.40     1,000            5,395                  3.47
Fixed Term, Fixed-rate...............   49-60 months         5.45     1,000           14,123                  9.10
IRA deposits.........................   None                   --        --           11,197                  7.21
                                                                                      ------                ------
                                                                                     155,236                 99.94%
                                                                                     -------                ------ 
                                         Accrued interest on deposits                     97                   .06%
                                                                                     -------                ------
                                        Total                                       $155,333                100.00%
                                                                                     =======                ======

</TABLE>
- --------------------
(1) Interest rate offerings as of September 30, 1998.

                                                               70

<PAGE>



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


<TABLE>
<CAPTION>
                                                        At September 30,               At June 30,
                                                      -------------------  ------------------------------------
                                                               1998           1998          1997        1996
                                                      -------------------------------- -------------  -------
                                                                                 (In thousands)
<S>                                                       <C>              <C>           <C>          <C>    
Interest Rate
4.00% or less.......................................      $     33         $      --     $      --    $    --
 4.01-6.00%.........................................        83,097            67,287        68,215     69,053
6.01-8.00%..........................................        28,800            36,532        16,167     13,453
8.01% or more.......................................           141               242         1,057        718
Accrued interest on certificate accounts............            85                63            45         23
                                                            ------          --------      --------    -------

  Total                                                   $112,206         $ 104,124     $  85,484    $83,247
                                                           =======          ========      ========     ======

</TABLE>


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


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

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

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




         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, 1998.

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

Within three months...............                    $ 3,186
Three through six months..........                      6,364
Six through twelve months.........                      3,279
Over twelve months................                      2,116
                                                      -------
                                                     $ 14,945
                                                     ========


                                       71

<PAGE>






         Borrowings.  Advances  (borrowings)  may be  obtained  from the FHLB of
Pittsburgh to supplement our supply of lendable funds. Advances from the FHLB of
Pittsburgh  are  typically  secured  by a  pledge  of our  stock  in the FHLB of
Pittsburgh, substantially all of our first mortgage loans and other assets. Each
FHLB credit program has its own interest rate (which may be fixed or adjustable)
and range of maturities.  At June 30, 1998, we could borrow up to $202.2 million
from the FHLB of Pittsburgh.  If the need arises, we may also access the Federal
Reserve Bank discount  window to supplement  our supply of lendable funds and to
meet deposit withdrawal requirements. At September 30, 1998, borrowings from the
FHLB of  Pittsburgh  totalled  $150.6  million  ($24.3  million  of  which  were
short-term borrowings maturing before September 30, 1999).

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

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

<S>                                                     <C>               <C>                   <C>                    <C>    
Average balance outstanding.....................         28,007            $  31,481             $ 38,214               $17,042
Maximum balance at end of any month.............         32,135               45,020               55,567                29,000
Balance outstanding end of period...............         24,324               27,935               55,567                29,000
Weighted average rate during period.............           5.84%                5.90%                5.80%                 6.09%
Weighted average rate at end of period..........           5.82                 5.91                 5.56                  6.01

</TABLE>



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

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


                                       72

<PAGE>



         During the year ended June 30, 1992,  $110,000 of the  Debentures  were
converted  to the Series A  Preferred  Stock.  At the  formation  of the holding
company,  the  Debentures  were  assumed by  Company.  At  September  30,  1998,
$1,480,000 of the Debentures remain outstanding.

         On  December   31,  1996  First  Star  Bancorp   sold   $4,000,000   of
Adjustable-Rate  Mandatorily Convertible Subordinated Debentures due in the year
2008 (the "1996  Debentures").  Interest on the 1996  Debentures is 1% 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 after  two  years by  First  Star  Bancorp,  unless
previously redeemed, at a conversion price of one share per $35 principal amount
of 1996 Debenture or 715 shares per $25,000 principal amount of 1996 Debentures,
subject  to  adjustment  in certain  events.  The  Series B  Preferred  Stock is
convertible at the option of the holder at any time, on a one-for-one  basis (as
adjusted for stock dividends) into shares of common stock of First Star Bancorp.
Approximately  98% of the 1996  Debentures  are held by  officers,  directors or
First Star Bancorp's ESOP.

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

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

Competition

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


                                       73

<PAGE>



Properties

         We own three of our six offices  and lease three of them.  The net book
value of this real  property at September  30,  1998,  was  $496,874.  Our total
investment in office equipment had a net book value of $158,803 at September 30,
1998.

                               Year       Total           Book        Owned
              Address         Opened   Investment         Value       Lease
              -------         ------   ----------         -----       -----

MAIN OFFICE:
418 West Broad Street          1952     1,877,296         320,391     Owned
Bethlehem,  PA 18018

BRANCH OFFICES:
358 South Walnut Street        1986        95,075          14,192     Leased(1)
Bath, PA  18014

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

14 South Main Street           1989         7,823           2,839     Leased(3)
Nazareth, PA  18064

471-497 Wabash Street          1994       191,933         138,681     Owned
Allentown, PA  18103

11 North Main Street           1997       202,846         179,574     Owned
Alburtis, PA  18011



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

Personnel

         At  September  30, 1998 we had 45 full-time  employees  and 5 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 inactive.

                                       74

<PAGE>




Legal Proceedings

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

                                   REGULATION

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

Regulation of First Star Savings

         General. As a Pennsylvania chartered, SAIF-insured savings bank, we are
subject to extensive  regulation and  examination by the  Department,  the FDIC,
which insures its deposits to the maximum extent permitted by law, and to a much
less or  extent,  by the  Federal  Reserve.  The  federal  and  state  laws  and
regulations  which are  applicable to banks  regulate,  among other things,  the
scope of their business,  their  investments,  the reserves  required to be kept
against  deposits,  the timing of the  availability  of deposited  funds and the
nature and amount of and collateral for certain loans.  The laws and regulations
governing  First  Star  Savings  generally  have  been  promulgated  to  protect
depositors  and not for the purpose of protecting  stockholders.  The regulatory
structure  also  gives  the  regulatory   authorities  extensive  discretion  in
connection with their  supervisory  and  enforcement  activities and examination
policies,  including  policies with respect to the  classification of assets and
the  establishment of adequate loan loss reserves for regulatory  purposes.  Any
change in such  regulation,  whether by the  Department,  the FDIC or the United
States  Congress  could have a material  adverse  impact on First Star  Bancorp,
First Star Savings and their operations.

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

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


                                       75

<PAGE>



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

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

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

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

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

         Deposit  Insurance.  The FDIC is an  independent  federal  agency  that
insures the deposits,  up to prescribed  statutory  limits, of federally insured
banks and savings  institutions  and  safeguards the safety and soundness of the
banking and savings industries. Two separate insurance funds, the Bank Insurance
Fund ("BIF") for commercial banks,  state savings banks and some federal savings
banks, and the SAIF for savings associations, are maintained and administered by
the FDIC. 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

                                       76

<PAGE>



depository  institutions,  including  First Star Savings,  and has under certain
circumstances,  authority  to initiate  enforcement  actions  against  federally
insured savings  institutions to safeguard  safety and soundness and the deposit
insurance fund.

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

         Because a significant  portion of the assessments paid into the SAIF by
savings  associations  were used to pay the cost of prior thrift  failures,  the
reserves of the SAIF were below the level required by law. The BIF had, however,
met its required  reserve level during the third calendar  quarter of 1995. As a
result,  deposit  insurance  premiums  for  deposits  insured  by the  BIF  were
substantially  less than  premiums for  SAIF-insured  deposits.  Legislation  to
capitalize the SAIF and to eliminate the significant  premium  disparity between
the BIF and the SAIF became  effective  December 31, 1996. The  recapitalization
plan provided for a special  assessment equal to $.657 per $100 of SAIF deposits
held at March 31, 1995, in order to increase SAIF reserves to the level required
by law. Certain BIF institutions holding SAIF-insured  deposits were required to
pay a lower  special  assessment.  Based on its deposits at March 31,  1995,  on
November 27,  1996,  First Star Savings  paid a pre-tax  special  assessment  of
$745,000.  Such  payment was recorded as an expense and  accounted  for by First
Star  Savings as of December 31, 1996.  Earnings  and capital  were,  therefore,
negatively  affected for the quarter  ended  September 30, 1996, by an after-tax
amount of approximately $476,000.

         The  recapitalization  plan also provides that the cost of prior thrift
failures will be shared by both the SAIF and the BIF (Fico Bond payments), which
increased BIF assessments for healthy banks to  approximately  $.013 per $100 of
deposits.  SAIF assessments for healthy savings  institutions are  approximately
$.064  per $100 of  deposits  and may never be  reduced  below the level set for
healthy BIF institutions.

         The FDIC has  lowered  the  rates on  assessments  paid to the SAIF and
widened  the  spread  of those  rates.  The  FDIC's  action  established  a base
assessment  schedule for the SAIF with rates  ranging from 0 to 27 basis points.
In addition,  SAIF-member savings  institutions as assessed  approximately $.064
per $100 in deposits to the Financing Corp. (Fico Bonds).

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

         The FDIC's capital  regulations  establish a minimum 3% Tier I leverage
capital requirement for the most highly-rated state-chartered, non-member banks,
with an  additional  cushion  of at least 100 to 200 basis  points for all other
state-chartered,  non-member banks,  which effectively will increase the minimum
Tier I leverage ratio for such other banks to 4% to 5% or more. Under the FDIC's
regulation,  the highest-rated  banks are those that the FDIC determines are not
anticipating or experiencing significant

                                       77

<PAGE>



growth and have well  diversified  risk,  including no undue  interest rate risk
exposure,  excellent  asset  quality,  high  liquidity,  good  earnings  and, in
general,  which are considered a strong banking organization,  rated composite 1
under the Uniform Financial Institutions Rating System. Leverage or core capital
is  defined  as the  sum of  common  stockholders'  equity  (including  retained
earnings),  noncumulative  perpetual  preferred stock and related  surplus,  and
minority  interests in consolidated  subsidiaries,  minus all intangible  assets
other than  certain  qualifying  supervisory  goodwill,  and  certain  purchased
mortgage servicing rights and purchased credit and relationships.

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

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

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

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

   
         First Star Savings was in compliance in both the FDIC and  Pennsylvania
capital  requirements  at September  30,  1998.  See  "Historical  and Pro Forma
Regulatory Capital Compliance."
    

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


                                       78

<PAGE>



         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 First Star Savings
as transactions with non-affiliates.  In addition, certain of these transactions
are  restricted  to a percentage  of First Star Savings  capital.  Affiliates of
First Star Savings  include the Holding  Company and any company  which would be
under common control with First Star Savings.

   
         First Star Savings  authority to extend  credit to executive  officers,
trustees and 10%  shareholders,  as well as entities  such  persons  control are
currently  governed by Sections  22(g) and 22(h) of the Federal  Reserve Act and
Regulation O promulgated by the Federal Reserve Board. Among other things, these
regulations  require  such  loans to be made on terms  substantially  similar to
those offered to unaffiliated  individuals,  place limits on the amount of loans
First  Star  Savings  may make to such  persons  based,  in part,  on First Star
Savings  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.  We  are a  member  of the  FHLB  of
Pittsburgh,  which  is  one of 12  regional  FHLBs  that  administers  the  home
financing credit function of savings associations. Each FHLB serves as a reserve
or  central  bank for its  members  within  its  assigned  region.  It is funded
primarily from proceeds derived from the sale of consolidated obligations of the
FHLB  System.  It makes loans to members  (i.e.,  advances) in  accordance  with
policies and procedures established by the Board of Trustees of the FHLB.

         As a member, we are required to purchase and maintain stock in the FHLB
of  Pittsburgh  in an  amount  equal  to at  least  1% of its  aggregate  unpaid
residential  mortgage loans, home purchase  contracts or similar  obligations at
the beginning of each year. At September 30, 1998, First Star Savings had $150.6
million in FHLB stock, which was in compliance with this requirement.

         As  a  result  of  the  Financial  Institutions  Reform,  Recovery  and
Enforcement Act of 1989 ("FIRREA"),  the FHLBs are required to provide funds for
the resolution of troubled savings  associations and to contribute to affordable
housing programs through direct loans or interest subsidies on advances targeted
for community  investment in low and moderate  income  housing  projects.  These
contributions have adversely affected the level of FHLB dividends paid and could
continue to do so in the  future.  For the year ended June 30,  1998,  dividends
paid by the FHLB of  Pittsburgh  to First Star  Savings  totalled  approximately
$443,000.

         Federal  Reserve System.  The Federal  Reserve  requires all depository
institutions  to maintain  non-interest  bearing  reserves at  specified  levels
against  their  transaction  accounts  (primarily  checking,  NOW and  Super NOW
checking  accounts) and non-personal time deposits.  The balances  maintained to
meet the  reserve  requirements  imposed by the  Federal  Reserve may be used to
satisfy  the  liquidity  requirements  that are  imposed by the  Department.  At
September 30, 1998, First Star Savings 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.
First Star Savings had no discount window borrowings at September 30, 1998.



                                       79

<PAGE>



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 Department.  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 Department.

         BHCA Activities and Other Limitations.  The Bank Holding Company Act of
1956,  as amended  ("BHCA"),  prohibits a bank holding  company  from  acquiring
direct or indirect  ownership or control of more than 5% of the voting shares of
any bank, or  increasing  such  ownership or control of any bank,  without prior
approval of the Federal  Reserve.  In  determining  whether to  authorize a bank
holding  company  (or a company  that will  become a bank  holding  company)  to
acquire  control of a bank,  the Federal  Reserve takes into  consideration  the
financial and managerial resources of the bank holding company, as well as those
of the bank to be acquired,  and considers  whether the acquisition is likely to
have anti-competitive  effects or other adverse effects. The BHCA also generally
prohibits a bank holding  company from acquiring any bank located outside of the
state in which the  operations  of the existing  bank  subsidiaries  of the bank
holding  company are principally  conducted  unless  specifically  authorized by
applicable  state law. No approval  under the BHCA is required,  however,  for a
bank holding  company  already owning or  controlling  50% or more of the voting
shares of a bank to acquire additional shares of such bank.

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

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

         Regulatory  Capital  Requirements.  The  Federal  Reserve  has  adopted
capital  adequacy  guidelines  pursuant  to which it  assesses  the  adequacy of
capital in examining  and  supervising  a bank holding  company and in analyzing
applications to it under the BHCA. The Federal Reserve capital adequacy

                                       80

<PAGE>



guidelines  are similar to those imposed on First Star Savings by the FDIC.  See
"Regulation of First Star Savings - Regulatory Capital Requirements."

         Commitments  to  Affiliated  Depository  Institutions.   Under  Federal
Reserve  policy,  First  Star  Bancorp  will be  expected  to act as a source of
financial  strength  to First Star  Savings and to commit  resources  to support
First Star Savings 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 First Star Savings 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  Department  may from
time to time prescribe. No holding company regulations have been issued to date.


                                       81

<PAGE>



                                            PRINCIPAL SECURITY HOLDERS

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


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


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


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


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


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


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


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


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




                                       82

<PAGE>



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

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

                     MANAGEMENT OF FIRST STAR BANCORP, INC.

Directors and Executive Officers

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

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

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

Martin A. Marschang..   88       1977       2000         1,805(2)     .48%
Harold J. Suess......   77       1964       2000         5,828(3)    1.56%
Stephen M. Szy.......   53       1987       2000         3,864(4)    1.04%
Joseph T. Svetik.....   49       1987       2001       101,438(5)   22.13%
Paul J. Sebastian....   55       1986       2001        97,574(6)   21.30%
Mark Parseghian, Jr..   70       1974       1999         4,190(7)    1.61%
Tighe Scott..........   49       1987       1999       121,905(8)   25.62%




                                       83

<PAGE>




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

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

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

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

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

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

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

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



                                       84

<PAGE>



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

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

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

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

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

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

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

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

Meetings and Committees of the Board of Directors

         First Star Bancorp's Board of Directors holds regular monthly  meetings
and special  meetings  when needed.  During the fiscal year ended June 30, 1998,
the Board met 12 times. No director  attended fewer than 75% of the total number
of Board meetings held during the fiscal year ended June 30, 1998, and the total
number of meetings  held by all  committees  of the Board on which the  director
served during such year.

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

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

         The Audit  Committee  reviews  the  records  and  affairs of First Star
Bancorp to determine its financial condition and reviews with management and the
independent  auditors the systems of internal control.  This Committee  approves
the scope of the audit procedures  employed by First Star Bancorp's  independent
auditors and meets with the auditors to discuss the results of their audit.  The
Audit Committee  reports to the Board of Directors with respect to the foregoing
matters and recommends

                                       85

<PAGE>



annually the selection of independent auditors. The current members of the Audit
Committee are Directors  Marschang,  Parseghian and Szy.  During the fiscal year
ended June 30, 1998, the Audit Committee met four times.

         The   Compensation   Committee  is   responsible   for   reviewing  and
establishing  compensation  for all officers and employees of 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 two times during the fiscal year ended June
30, 1998.

         The full Board of  Directors  acts as a  nominating  committee  for the
annual  selection of nominees to the Board of Directors.  Only its  nominations,
and those of any stockholder delivered to the Secretary of 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, 1998.

Director Compensation

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

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

Executive Compensation

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

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

<S>                              <C>   <C>         <C>          <C>         <C>            <C>       
Joseph T. Svetik                  1998  $149,581    $58,026       --            --          $26,175(2)
Director, President and CEO       1997   133,519     24,450       --            --           23,370(2)

Paul J. Sebastian                 1998   142,103     58,026       --            --           25,614(3)
Director, Senior Vice President   1997   126,843     24,450       --            --           23,976(3)

</TABLE>


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

                                       86

<PAGE>




         Employment Agreements.  We have entered into employment agreements with
Joseph T. Svetik and Paul J. Sebastian ("Employment Agreements"). The Employment
Agreements  have a term of five years.  The  agreements are terminable by us for
"cause" as defined in the  agreements.  If we terminate the  individual  without
cause or such  person  terminates  for good  reason,  he will be entitled to two
times his  salary.  The  Merger  Agreement  provides  that we will enter into an
employment  agreement for three years with Stephen Koomar of Nesquehoning with a
base salary of $60,000 per year.

         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.

   
         The ESOP is funded by contributions made by us in cash or common stock.
Benefits  may be paid  either  in  shares  of the  common  stock or in cash.  In
accordance  with the Plan, the ESOP may borrow funds with which to acquire up to
10% of the  common  stock  to be  issued  in the ^ merger  conversion.  The ESOP
intends to borrow funds from First Star Bancorp if permissible,  or from a third
party  lender.  The loan is expected to be for a term of ^ 15 years at an annual
interest  rate equal to the prime rate as published in The Wall Street  Journal.
Presently it is anticipated  that the ESOP will purchase up to 10% of the common
stock to be issued in the offering (i.e., 4,449 shares, based on the midpoint of
the ^  Estimated  Valuation  Range).  The loan  will be  secured  by the  shares
purchased and earnings of ESOP assets.  Shares purchased with such loan proceeds
will be held in a suspense account for allocation among participants as the loan
is repaid. We anticipate contributing approximately $25,000 annually (based on a
$250,000  purchase)  to the ESOP to meet  principal  obligations  under the ESOP
loan,  as  proposed.  It is  anticipated  that  all such  contributions  will be
tax-deductible.  This loan is expected to be fully  repaid in  approximately  12
years.
    

         Contributions to the ESOP and shares released from the suspense account
will be allocated  among  participants on the basis of total  compensation.  All
participants  must be  employed  at least  1,000  hours in a plan year,  or have
terminated  employment  following death,  disability or retirement,  in order to
receive an allocation.  Participant  benefits become vested in plan  allocations
following  five  years of  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 has 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.


                                       87

<PAGE>



Proposed Future Stock Benefit Plans

   
         Stock  Option  Plan.  The board of  directors  intends to adopt a stock
option plan (the Option  Plan)  following  the ^ merger  conversion,  subject to
approval by First Star Bancorp's stockholders,  at a stockholders' meeting to be
held no sooner than six months  after the ^ merger  conversion.  Pursuant to the
plan, we will reserve for issuance 10% of the shares sold in the  offering.  The
Option Plan would be in compliance  with the  Department  regulations in effect.
The purpose of the Option  Plan will be to provide  additional  performance  and
retention incentives to certain officers, trustees and employees of Nesquehoning
by  facilitating  their purchase of a stock interest in our company.  The Option
Plan will  provide for a term of 10 years,  after which no awards could be made,
unless earlier  terminated by the board of directors pursuant to the Option Plan
and the  options  would  vest  over a five year  period  (i.e.,  20% per  year),
beginning  one year  after  the date of grant of the  option.  Options  would be
granted  based  upon  several  factors,  including  seniority,  job  duties  and
responsibilities, job performance, our financial performance and a comparison of
awards given by other savings institutions converting from mutual to stock form.
    

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

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

   
Certain Related Transactions^
    

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

             RESTRICTIONS ON ACQUISITION OF FIRST STAR BANCORP, INC.

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

                                       88

<PAGE>




         The  following   discussion  is  a  general  summary  of  the  material
provisions  of  the  articles  of  incorporation,   bylaws,  and  certain  other
regulatory provisions of First Star Bancorp, which may be deemed to have such an
anti-takeover effect. The description of these provisions is necessarily general
and reference should be made in each case to the articles of  incorporation  and
bylaws of First Star  Bancorp  which are filed as exhibits  to the  registration
statement of which this prospectus is a part. See "Where You Can Find Additional
Information" as to how to obtain a copy of these documents.

Provisions of First Star Bancorp Articles of Incorporation and Bylaws

   
         Election  of  Directors.  Certain  provisions  of First Star  Bancorp's
articles of incorporation and bylaws ^ impede changes in majority control of the
board of directors.  First Star Bancorp's articles of incorporation provide that
the board of directors  of First Star Bancorp ^ is divided into three  staggered
classes,  with  directors in each class elected for three-year  terms.  Thus, it
would take two annual  elections  to replace a majority of First Star  Bancorp's
board. First Star Bancorp's  articles of incorporation  provide that the size of
the board of directors may be increased or decreased  only if approved by a vote
of two-thirds of the whole board of directors.  The bylaws also provide that any
vacancy  occurring in the board of directors,  including a vacancy created by an
increase  in the  number  of  directors,  may be  filled  only by the  board  of
directors,  acting by a majority  vote of the  directors  then in office and any
director so chosen shall hold office until the next  succeeding  annual election
of  directors.  Finally,  the articles of  incorporation  and the bylaws  impose
certain notice and information requirements in connection with the nomination by
stockholders  of  candidates  for  election  to the  board of  directors  or the
proposal by  stockholders  of business to be acted upon at an annual  meeting of
stockholders.
    

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

         Restrictions on Call of Special Meetings. The articles of incorporation
of First Star Bancorp  provide  that a special  meeting of  stockholders  may be
called  only  pursuant  to a  resolution  adopted by a majority  of the Board of
Directors, the Chairman of the Board of Directors, or the President.

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

         Authorized Shares. The articles of incorporation authorize the issuance
of 2,500,000 shares of common stock and 1,000,000 shares of preferred stock. The
shares of common stock and preferred  stock were authorized in an amount greater
than that to be issued in the conversion to provide First Star  Bancorp's  board
of  directors  with as much  flexibility  as  possible  to effect,  among  other
transactions,  financings,  acquisitions,  stock dividends, stock splits and the
exercise of stock options.  However, these additional authorized shares may also
be used by the board of directors  consistent  with its fiduciary  duty to deter
future  attempts to gain control of First Star  Bancorp.  The board of directors
also has sole  authority  to  determine  the terms of any one or more  series of
preferred  stock,  including  voting rights,  conversion  rates, and liquidation
preferences.  As a result of the  ability to fix  voting  rights for a series of
preferred  stock,  the board has the power,  to the extent  consistent  with its
fiduciary  duty,  to issue a series of  preferred  stock to persons  friendly to
management  in order to attempt  to block a  post-tender  offer  merger or other
transaction by which a third party seeks control,  and thereby assist management
to  retain  its  position.   At  June  30,  1998,  27,520  shares  of  Permanent
Non-Cumulative Preferred Stock,

                                       89

<PAGE>



Series A, par value $1.00 per share ("Series A Preferred Stock") were issued and
outstanding.  The  Series A  preferred  Stock is  immediately  convertible  on a
one-for-one basis into Common Stock of First Star.

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

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

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

         The bylaws may be amended by a majority  vote of the board of directors
or the affirmative vote of the holders of at least two-thirds of the outstanding
shares of First Star Bancorp entitled to vote in the election of directors, cast
at a meeting called for that purpose.

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

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

                                       90

<PAGE>



association's  stock after the effective date of the regulations  must file with
the Federal Reserve Board a  certification  that the holder is not in control of
such  institution,  is not subject to a rebuttable  determination of control and
will  take no  action  which  would  result  in a  determination  or  rebuttable
determination  of control  without  prior  notice to or  approval of the Federal
Reserve Board, as applicable.

                          DESCRIPTION OF CAPITAL STOCK

   
         First Star Bancorp is  authorized to issue  2,500,000  shares of common
stock,  $1.00 par value per  share,  and  1,000,000  shares of serial  preferred
stock. We currently expect to issue up to ^ 58,840 shares of common stock in the
^ merger  conversion.  We do not intend to issue any shares of serial  preferred
stock in the ^ merger conversion,  nor are there any present plans to issue such
preferred  stock following the ^ merger  conversion.  The aggregate par value of
the issued shares will constitute the capital account of First Star Bancorp. The
balance of the  purchase  price will be  recorded  for  accounting  purposes  as
additional  paid-in capital.  See  "Capitalization."  The capital stock of First
Star Bancorp represents  nonwithdrawable  capital and will not be insured by us,
the FDIC, or any other governmental agency.
    

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

Common Stock

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

         Liquidation.  In the  unlikely  event of the  complete  liquidation  or
dissolution  of First Star  Bancorp,  the  holders  of the common  stock will be
entitled to receive all assets of First Star Bancorp  available for distribution
in cash or in kind,  after payment or provision for payment of (i) all debts and
liabilities of First Star Bancorp;  (ii) any accrued dividend claims;  and (iii)
liquidation preferences of any serial preferred stock which may be issued in the
future.

         Restrictions on Acquisition of the Common Stock.  See  "Restrictions on
Acquisition of First Star Bancorp,  Inc." for a discussion of the limitations on
acquisition of shares of the common stock.

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


                                       91

<PAGE>



         Issuance of  Additional  Shares.  Except in the  offering  and possibly
pursuant to the Option Plan, First Star Bancorp has no present plans, proposals,
arrangements or  understandings  to issue  additional  authorized  shares of the
common stock. In the future,  the authorized but unissued and unreserved  shares
of the common stock will be available for general corporate purposes, including,
but  not  limited  to,  possible  issuance:  (i) as  stock  dividends;  (ii)  in
connection   with  mergers  or   acquisitions;   (iii)  under  a  cash  dividend
reinvestment  or stock purchase plan; (iv) in a public or private  offering;  or
(v) under employee benefit plans. See "Risk Factors -- Possible  Dilutive Effect
of Stock Options" and "Pro Forma Data."  Normally no stockholder  approval would
be required for the issuance of these shares,  except as described  herein or as
otherwise  required  to approve a  transaction  in which  additional  authorized
shares of the common stock are to be issued.

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

Serial Preferred Stock

   
         No additional  shares of serial  preferred  stock of First Star Bancorp
will be issued in the ^ merger  conversion.  After  the ^ merger  conversion  is
completed,  the board of directors of First Star Bancorp will be  authorized  to
issue serial  preferred stock and to fix and state voting powers,  designations,
preferences  or other  special  rights of such  shares  and the  qualifications,
limitations and restrictions thereof, subject to regulatory approval but without
stockholder  approval.  If and when issued, the serial preferred stock is likely
to  rank  prior  to  the  common  stock  as  to  dividend  rights,   liquidation
preferences,  or both, and may have full or limited voting rights.  The board of
directors,  without stockholder approval,  can issue serial preferred stock with
voting and conversion  rights which could  adversely  affect the voting power of
the holders of the common stock. The board of directors has no present intention
to issue any additional shares of the serial preferred stock.
    

         The Series A  Preferred  Stock  currently  outstanding  is  immediately
convertible  on a  one-for-one  basis into the Common Stock of the  Company.  At
September 30, 1998, the Company had outstanding  $1,480,000  principal amount of
Adjustable-Rate  Mandatorily  Convertible Debentures Due 2001 (the "Debentures")
which  are  convertible  into  Series A  Preferred  Stock  at a rate of  $15.625
principal  amount of debenture  or 1,013 shares of Series A Preferred  Stock per
$10,000  face amount of  Debentures.  On December  31,  1996,  the Company  sold
$4,000,000   principal  amount  of   Adjustable-Rate   Mandatorily   Convertible
Debentures due December 31, 2008 ("Series B Debentures")  which are  convertible
into Series B Preferred Stock at a rate of $35.00  principal amount of debenture
or 1,029 shares of Series B Preferred  Stock per $25,000 face amount of Series B
Debentures.  As of September 30, 1998,  $4,000,000  principal amount of Series B
Debentures were outstanding.

                    INDEMNIFICATION OF OFFICERS AND DIRECTORS

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


                                       92

<PAGE>



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

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

                              LEGAL AND TAX MATTERS

         The  legality  of the  common  stock  has  been  passed  upon for us by
Malizia, Spidi, Sloane & Fisch, P.C., Washington, D.C. Certain legal matters for
Hopper  Soliday & Co., Inc.  will be passed upon by Rhoads & Sinon,  Harrisburg,
Pennsylvania.  The  federal  and  Pennsylvania  income tax  consequences  of the
conversion have been passed upon for us by Malizia, Spidi, Sloane & Fisch, P.C.,
Washington, D.C.

                                     EXPERTS

         The consolidated  financial statements of First Star Bancorp,  Inc. and
subsidiaries as of June 30, 1998 and 1997 and for each of the three years in the
period ended June 30,  1998,  appearing  in this  document  have been audited by
Deloitte & Touche LLP,  independent  auditors,  as stated in their  report which
appears  elsewhere in this document,  and have been so included in reliance upon
the report of such firm given upon their  authority as experts in accounting and
auditing.

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

                    WHERE YOU CAN FIND ADDITIONAL INFORMATION

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

                                       93

<PAGE>




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

   
         A copy of the ^  Agreement  and the  Plan  as well as  copies  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
__________,  Secretary,  First  Star  Bancorp,  Inc.,  418  West  Broad  Street,
Bethlehem, Pennsylvania 18018 at (610) 691-2333.
    

                                       94

<PAGE>



                            First Star Bancorp, Inc.

                   Index to Consolidated Financial Statements


<TABLE>
<CAPTION>

                                                                                                               Page
                                                                                                               ----

<S>                                                                                                           <C>
Independent Auditors' Report................................................................................    F-1

Consolidated Balance Sheets as of June 30, 1998 and 1997....................................................    F-2

Consolidated Statements of Earnings for the Years Ended June 30, 1998, 1997 and 1996......................      F-3

Consolidated Statements of Changes in Stockholders' Equity for the Years
  Ended June 30, 1998, 1997 and 1996........................................................................    F-4

Consolidated Statements of Cash Flows for the Years Ended June 30, 1998,
  1997 and 1996.............................................................................................    F-5

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

Unaudited Consolidated Balance Sheet as of September 30, 1998...............................................    S-1

Unaudited Consolidated Statements of Earnings for the Three Months Ended
  September 30, 1998 and 1997.............................................................................      S-2

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

Unaudited Consolidated Statements of Cash Flows for the Three Months Ended
  September 30, 1998 and 1997...............................................................................    S-4

Unaudited Notes to Consolidated Financial Statements........................................................    S-6

</TABLE>

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







                                       95
<PAGE>



INDEPENDENT AUDITORS' REPORT


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

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

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

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

/s/Deloitte & Touche LLP

Philadelphia, Pennsylvania
August 19, 1998


                                      F-1
<PAGE>
<TABLE>
<CAPTION>
FIRST STAR BANCORP AND SUBSIDIARIES


CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
JUNE 30, 1998 AND 1997
- ---------------------------------------------------------------------------------------------------------------------------

ASSETS                                                                                        1998            1997

<S>                                                                                  <C>               <C>             
Cash and amounts due from depository institutions                                     $     1,384,802   $   1,823,188
Interest-bearing deposits                                                                     857,535       1,486,524
                                                                                      ---------------      ----------
           Total cash and cash equivalents                                                  2,242,337       3,309,712

Investment securities available for sale (amortized cost of $47,483,475, 1998;
  $28,446,698, 1997)                                                                       47,724,077      28,534,867
Mortgage-backed securities available for sale (amortized cost of $75,066,823, 1998;
  $74,005,753, 1997)                                                                       76,035,303      74,736,438
Loans receivable - net                                                                    175,298,118     149,475,643
Mortgage loans held for sale - at lower of cost or market value                             1,387,671       1,468,047
Accrued interest receivable on:
  Loans                                                                                     1,601,866       1,564,280
  Investment securities                                                                       430,181         424,429
  Mortgage-backed securities                                                                  371,589         687,541
Real estate acquired through foreclosure                                                    1,129,290         766,506
Federal Home Loan Bank stock - at cost                                                      7,378,000       6,970,000
Office properties and equipment                                                               687,224         727,603
Investment in limited partnerships                                                             44,837          47,148
Deferred income taxes                                                                          22,754         155,432
Cash surrender value of life insurance                                                      1,583,381       1,780,375
Prepaid expenses and other assets                                                             165,487         251,134
                                                                                      ------------------ ------------
TOTAL ASSETS                                                                          $   316,102,115   $ 270,899,155
                                                                                      ================== ============

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
  Deposits                                                                            $   145,095,966   $ 118,662,118
  Advances from Federal Home Loan Bank                                                    144,484,620     129,399,643
  Convertible subordinated debentures                                                       5,480,000       5,480,000
  Other borrowed money                                                                        647,404         671,880
  Advances by borrowers for taxes and insurance                                             3,168,082       2,650,303
  Accrued interest payable                                                                    785,489         659,850
  Accounts payable                                                                            817,751         614,235
  Accrued expenses                                                                            209,897         345,836
  Employee Stock Ownership Plan debt                                                          300,000         400,000
                                                                                      ---------------   -------------
           Total liabilities                                                              300,989,209     258,883,865
                                                                                      ---------------   -------------

Commitments and contingencies (Notes 11 and 15)

Stockholders' Equity:
  Convertible preferred stock, $1 par value - authorized, 1,000,000 shares;
    issued and outstanding, 27,520 shares in 1998 and 1997                                     27,520          27,520
  Common stock, $1 par value - authorized, 2,500,000 shares; issued
    and outstanding, 372,084 and 258,393 shares in 1998 and 1997                              372,084         258,393
  Paid-in capital in excess of par                                                          8,422,959       3,032,890
  Retained earnings                                                                         5,777,027       8,540,721
  Employee Stock Ownership Plan debt                                                         (300,000)       (400,000)
  Unrealized gain on available for sale securities, net of tax                                813,316         555,766
                                                                                      ---------------   -------------
           Total stockholders' equity                                                      15,112,906      12,015,290
                                                                                      ---------------   -------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                            $   316,102,115   $ 270,899,155
                                                                                      ===============   =============
</TABLE>


See notes to consolidated financial statements.

                                      F-2

<PAGE>
<TABLE>
<CAPTION>

FIRST STAR BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME
YEARS ENDED JUNE 30, 1998, 1997 AND 1996
- ---------------------------------------------------------------------------------------------------

                                                            1998            1997           1996
<S>                                                  <C>            <C>            <C>              
INTEREST INCOME:
  Interest on:
    Loans                                             $   13,233,529 $   11,852,315 $   11,948,556
    Mortgage-backed securities                             4,780,330      2,690,981        706,273
  Interest and dividends on investments                    3,225,723      1,649,386        724,677
                                                      -------------- -------------- --------------
           Total interest income                          21,239,582     16,192,682     13,379,506
                                                      -------------- -------------- --------------
INTEREST EXPENSE:
  Interest on:
    Deposits                                               6,637,893      5,468,761      6,087,443
    Short-term borrowings                                     36,989        372,690        166,634
    Long-term borrowings                                   7,934,953      4,564,861      2,652,720
                                                      -------------- -------------- --------------
           Total interest expense                         14,609,835     10,406,312      8,906,797
                                                      -------------- -------------- --------------
NET INTEREST INCOME                                        6,629,747      5,786,370      4,472,709

PROVISION FOR LOAN LOSSES                                    385,000        220,000        244,610
                                                      -------------- -------------- --------------
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES        6,244,747      5,566,370      4,228,099
                                                      -------------- -------------- --------------
OTHER INCOME:
  Loan servicing                                             284,572        225,709        226,084
  Gain on sales of:
    Loans and mortgage-backed securities - net             1,087,586        283,353
    Investment securities - net                               63,071                       101,611
    Real estate acquired through foreclosure                 101,345         73,246         51,865
  Other income                                               223,171        138,155        168,469
                                                      -------------- -------------- --------------
           Total other income                              1,759,745        720,463        548,029
                                                      -------------- -------------- --------------
OPERATING EXPENSES:
  Salaries and employee benefits                           1,864,647      1,589,212      1,433,055
  Occupancy and equipment                                    470,327        406,149        378,299
  Federal insurance premiums                                  77,632        107,233        277,579
  SAIF Assessment                                                           745,174
  Data processing                                            143,478        113,178        120,577
  Professional fees                                          215,967        211,670         44,176
  Advertising                                                120,879        137,910         82,871
  Other expense                                              688,339        725,750        511,562
                                                      -------------- -------------- --------------
           Total operating expenses                        3,581,269      4,036,276      2,848,119
                                                      -------------- -------------- --------------
INCOME BEFORE INCOME TAXES                                 4,423,223      2,250,557      1,928,009
                                                      -------------- -------------- --------------
INCOME TAXES (BENEFIT):
  Current                                                  1,607,000        776,466        498,458
  Deferred                                                                  (35,466)       159,042
                                                      -------------- -------------- --------------
           Total income taxes                              1,607,000        741,000        657,500
                                                      -------------- -------------- --------------
NET INCOME                                                 2,816,223      1,509,557      1,270,509

DIVIDENDS ON PREFERRED STOCK                                 (45,150)       (44,464)       (45,345)
                                                      -------------- -------------- --------------
NET INCOME APPLICABLE TO COMMON STOCKHOLDERS          $    2,771,073 $    1,465,093 $    1,225,164
                                                      ============== ============== ==============
BASIC EARNINGS PER SHARE                              $         5.05 $         3.55 $         3.02
                                                      ============== ============== ==============
DILUTED EARNINGS PER SHARE                            $         4.90 $         3.44 $         2.94
                                                      ============== ============== ==============
WEIGHTED AVERAGE SHARES OUTSTANDING:
  Per common share                                           295,025        278,454        269,936
                                                      ============== ============== ==============
  Per common share - assuming full dilution                  548,780        412,918        405,422
                                                      ============== ============== ==============
</TABLE>

See notes to consolidated financial statements.

                                      F-3
<PAGE>
<TABLE>
<CAPTION>
FIRST STAR BANCORP AND SUBSIDIARIES


CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
YEARS ENDED JUNE 30, 1998, 1997 AND 1996
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                             Unrealized
                                                       Paid-in                  Employee      Gain on
                                                       Capital                   Stock       Available        Total
                               Preferred    Common    In Excess   Retained     Ownership      for Sale    Stockholders'
                                 Stock      Stock       of Par    Earnings     Plan Debt     Securities      Equity
<S>                          <C>          <C>       <C>         <C>           <C>           <C>          <C>            
BALANCE, JULY 1, 1995         $ 27,520     $256,829  $ 3,021,158 $ 5,932,956   $ (135,000)   $ 8,704      $ 9,112,167

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

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

</TABLE>

See notes to consolidated financial statements.


                                      F-4

<PAGE>
<TABLE>
<CAPTION>
FIRST STAR BANCORP AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED JUNE 30, 1998, 1997 AND 1996
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                   1998            1997           1996
<S>                                                                       <C>                <C>                <C>              

OPERATING ACTIVITIES:
  Net income                                                               $     2,816,223 $     1,509,557 $    1,270,509
  Adjustments to reconcile net income to net cash provided
    by operating activities:
    Provision for loan losses                                                      385,000         220,000        244,610
    Depreciation and amortization                                                  110,167         152,042        122,934
    Gain on sale of:
      Loans and mortgage-backed securities                                      (1,087,586)       (283,353)
      Investment securities                                                        (63,071)                      (101,611)
      Real estate acquired through foreclosure                                    (101,345)        (73,246)       (51,865)
    Amortization of deferred and prepaid loan fees                                (200,364)       (166,185)      (319,608)
    Deferred income taxes                                                                          (35,466)       159,042
    Principal collected on mortgage loans held for sale                             80,376         186,171        352,688
    Changes in assets and liabilities which provided (used) cash:
      Interest receivable                                                          272,614      (1,255,994)      (165,456)
      Prepaid expenses and other assets                                             85,823         108,584       (361,604)
      Accounts payable, accrued expenses and income taxes payable                   67,577         (21,153)       495,994
      Accrued interest payable                                                     125,639         387,313         16,695
                                                                           --------------- --------------- --------------
           Net cash provided by operating activities                             2,491,053         728,270      1,662,328
                                                                           --------------- --------------- --------------
INVESTING ACTIVITIES:
  Purchase of:
    Mortgage-backed securities                                                 (51,604,420)    (73,573,328)    (3,981,597)
    Investment securities                                                      (33,075,597)    (27,895,082)   (13,013,126)
    Federal Home Loan Bank stock                                                (1,368,600)     (5,418,900)      (967,500)
  Proceeds from sale of:
    Investment securities                                                          301,152                     10,364,526
    Real estate acquired through foreclosure                                     1,035,759         889,462        601,750
    Loans and mortgage-backed securities                                        36,969,396      15,198,350
    Federal Home Loan Bank stock                                                   960,600         977,500      1,017,100
  Proceeds from maturing investment securities                                  13,781,000       5,249,000      2,057,000
  Principal collected on long-term loans and mortgage-backed securities         45,893,070      32,538,313     36,067,048
  Long-term loans originated or acquired                                       (58,303,377)    (32,397,758)   (30,047,090)
  Purchases of premises and equipment                                              (86,388)       (229,428)       (29,483)
  Increase (decrease) in cash surrender value of life insurance policies           103,006         142,510       (106,746)
                                                                           --------------- --------------- --------------
           Net cash (used in) provided by investing activities                 (45,394,399)    (84,519,361)     1,961,882
                                                                           --------------- --------------- --------------
FINANCING ACTIVITIES:
  Net increase (decrease) in demand deposits,
    NOW accounts and savings accounts                                            7,812,158       2,180,160     (1,103,444)
  Proceeds from ESOP loan                                                                          400,000
  Repayment of ESOP loan                                                          (100,000)                      (135,000)
  Proceeds from sales of certificates of deposit                                31,489,249      17,230,862     12,689,402
  Payments for maturing certificates of deposit                                (12,867,559)    (15,015,144)   (21,273,259)
  Proceeds from Federal Home Loan Bank advances                                159,788,035     313,893,240     53,361,401
  Repayment of Federal Home Loan Bank advances                                (144,703,058)   (235,064,534)   (51,565,453)
  Repayment of other borrowed money                                                (24,476)        (82,428)       (99,557)
  Increase (decrease) in advances from borrowers for taxes and insurance           517,779         (36,013)      (331,238)
  Dividends paid                                                                   (76,157)        (85,418)       (86,438)
                                                                           --------------- --------------- --------------
          Net cash provided by (used in) financing activities                   41,835,971      83,420,725     (8,543,586)
                                                                           --------------- --------------- --------------
NET DECREASE IN CASH AND CASH EQUIVALENTS                                       (1,067,375)       (370,366)    (4,919,376)

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR                                     3,309,712       3,680,078      8,599,454
                                                                           --------------- --------------- --------------
CASH AND CASH EQUIVALENTS, END OF YEAR                                     $     2,242,337 $     3,309,712 $    3,680,078
                                                                           =============== =============== ==============
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Cash paid during the year for:
    Interest on deposits, advances and other borrowed money                $    14,498,394 $    10,033,523 $    8,890,102
                                                                           =============== =============== ==============
    Income taxes                                                           $     1,688,190 $       653,492 $      640,673
                                                                           =============== =============== ==============
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING
  AND FINANCING ACTIVITIES:
   Loans swapped for mortgage-backed securities                            $     7,033,896 $               $   10,783,582
                                                                           =============== ==============================
  Transfer of loans to real estate acquired through foreclosure            $     1,497,130 $     2,451,683 $      353,492
                                                                           =============== =============== ==============
    
</TABLE>
See notes to consolidated financial statements.                 
                                      F-5
<PAGE>
FIRST STAR BANCORP AND SUBSIDIARIES

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


1.    NATURE OF OPERATIONS

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

2.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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

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

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

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

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


                                      F-6
<PAGE>

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

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

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

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

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

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

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

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

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

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

      Income  Taxes  -  Deferred   income  taxes  are  recognized  for  the  tax
      consequences of "temporary  differences" by applying enacted statutory tax
      rates to differences  between the financial statement 

                                       F-7
<PAGE>

      carrying amounts and the tax basis of existing assets and liabilities. The
      effect on deferred  taxes of a change in tax rates is recognized in income
      in the period that includes the enactment date.

      Accounting   for  Transfers   and   Servicing  of  Financial   Assets  and
      Extinguishments   of  Liabilities  -  The  Bancorp  adopted  Statement  of
      Financial  Accounting  Standards (SFAS) No. 125,  Accounting for Transfers
      and Servicing of Financial Assets and  Extinguishments of Liabilities,  as
      of  January 1,  1997.  This  statement  requires  an entity to  recognize,
      prospectively,  the  financial  and  servicing  assets it controls and the
      liabilities it has incurred, derecognize financial assets when control has
      been  surrendered,  and  derecognize  liabilities  when  extinguished.  It
      requires that servicing assets and other retained interests in transferred
      assets be measured by allocating the previous  carrying amount between the
      assets  sold,  if any,  and  retained  interests,  if any,  based on their
      relative  fair  values  at the  date of the  transfer.  It  also  provides
      implementation    guidance   for    servicing    of   financial    assets,
      securitizations,  loan  syndications and  participations  and transfers of
      receivables  with  recourse.   The  statement  supersedes  SFAS  No.  122,
      Accounting for Mortgage Servicing Rights, which was adopted by the Bancorp
      as of July 1, 1996.  Management  of the  Bancorp has  determined  that the
      adoption  of  this  statement  did not  materially  impact  the  Bancorp's
      consolidated financial position or results of operations.
 
      Accounting  for  Stock  Options - The  Bancorp  accounts  for  stock-based
      compensation  in accordance with the Accounting  Principles  Board ("APB")
      Opinion No. 25,  Accounting  for Stock  Issued to  Employees.  This method
      calculates  compensation  expense using the  intrinsic  value method which
      recognizes as expense the difference between the market value of the stock
      and the exercise  price at grant date.  The Bancorp has not recognized any
      compensation  expense under this method.  In the year ended June 30, 1997,
      the Bancorp adopted the reporting disclosure requirements of SFAS No. 123,
      Accounting  for  Stock-Based  Compensation,  which requires the Bancorp to
      disclose the pro forma effects of accounting for stock-based  compensation
      using the fair value method as described in the accounting requirements of
      SFAS No. 123. As permitted  by SFAS No. 123, the Bancorp will  continue to
      account  for  stock-based  compensation  under APB  Opinion  No. 25. As no
      options were granted during 1998, 1997 or 1996 the disclosure requirements
      of SFAS No. 123 relating to pro forma net income,  pro forma  earnings per
      share and the fair value of options  granted and the  assumptions  used to
      determine fair value have been omitted.
     
      Accounting  for  Earnings  Per Share- The  Bancorp  adopted  SFAS No. 128,
      Earnings Per Share,  effective June 30, 1998.  This statement  establishes
      standards for computing and  presenting  earnings per share.  All earnings
      per share amounts for periods presented have been  retroactively  restated
      in accordance with this statement.  The adoption of this statement did not
      have a material effect on the Bancorp's reported earnings per share.

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

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

                                      F-8
<PAGE>

      statement will have on the Bancorp's consolidated results of operations or
      financial position when adopted.

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

3.    INVESTMENT SECURITIES

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

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

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

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

      The  amortized  cost and  approximate  fair  value of debt  securities  by
contractual maturity, are shown below:

<TABLE>
<CAPTION>
 
                                                          June 30,
                          --------------------------------------------------------------------
                                          1998                             1997
                          ----------------------------------- --------------------------------
                                               Approximate                     Approximate
                                Amortized         Fair         Amortized          Fair
                                   Cost           Value           Cost            Value

<S>                          <C>             <C>           <C>               <C>            
Due in one year or less       $      265,612  $    270,770  $    443,553      $    445,221
Due after one year
  through five years              17,260,925    17,268,546     7,586,537         7,611,184
Due after five years
  through ten years                6,077,561     5,975,644     6,927,163         6,942,749
Due after ten years               22,374,337    22,452,490    11,803,615        11,803,140
                              --------------  ------------    ----------       -----------
Total                         $   45,978,435  $ 45,967,450  $ 26,760,868      $ 26,802,294
                              ==============  ============  ============     =============  
    
</TABLE>

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

                                       F-9
<PAGE>

4.    MORTGAGE-BACKED SECURITIES

      Mortgage-backed  securities  at June 30, 1998 and 1997 are  summarized  as
follows:

<TABLE>
<CAPTION>
                                                                          Available for Sale
                                                                            June 30, 1998
                                          -------------------------------------------------------------------------------
                                                                       Gross              Gross          Approximate
                                                Amortized           Unrealized         Unrealized           Fair
                                                   Cost                Gains             Losses             Value

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

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

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


5.    LOANS RECEIVABLE

      Loans receivable consist of the following:

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

First mortgage loans                             $ 147,898,340    $ 129,050,430
Construction loans                                     110,000        1,230,610
Commercial leases purchased                          1,496,033        1,896,574
Consumer loans                                         728,335        1,009,108
Home equity loans                                    7,904,489        9,349,400
Auto loans                                             328,452          217,933
Commercial real estate loans                        19,659,768       10,125,597
                                                 -------------    -------------
Total loans                                        178,125,417      152,879,652
Less:
    Undisbursed portion of loans in process            (65,690)        (927,073)
    Allowance for loan and lease losses             (1,488,835)      (1,155,621)
    Deferred loan fees                              (1,272,774)      (1,321,315)
                                                 -------------    -------------
Total                                            $ 175,298,118    $ 149,475,643
                                                 =============    =============


                                      F-10
<PAGE>

      Following  is a summary  of changes  in the  allowance  for loan and lease
losses:


                                                   Year Ended June 30,
                                      ------------------------------------------
                                          1998           1997           1996

Balance, beginning of year            $ 1,155,621    $ 1,014,021    $   859,549
Provision charged to operations           385,000        220,000        244,610
Charge-offs                               (57,290)       (82,475)       (92,407)
Recoveries                                  5,504          4,075          2,268
                                      -----------    -----------    -----------
Balance, end of year                  $ 1,488,835    $ 1,155,621    $ 1,014,020
                                      ===========    ===========    ===========

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

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

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

                                                  Year Ended June 30,
                                    --------------------------------------------
                                        1998            1997            1996

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


                                      F-11
<PAGE>


6.    MORTGAGE BANKING ACTIVITIES

      At June 30, 1998, 1997 and 1996, as a result of loan sales and swaps,  the
      Bank  was   servicing   loans  for  others   amounting  to   approximately
      $34,861,200,  $34,645,932 and $39,334,000,  respectively.  Servicing loans
      for others generally consists of collecting mortgage payments, maintaining
      escrow  accounts,   disbursing   payments  to  investors  and  foreclosure
      processing.  Loan  servicing  income is recorded on the accrual  basis and
      includes  servicing fees from investors and certain charges collected from
      borrowers, such as late payment fees.

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

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

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

7.    OFFICE PROPERTIES AND EQUIPMENT

      Office properties and equipment are summarized by major classifications as
      follows:

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

Land, buildings and improvements                 $   961,254        $   960,254
Furniture and equipment                            1,338,872          1,252,664
Leasehold improvements                               241,369            241,369
                                                 -----------        -----------
    Total                                          2,541,495          2,454,287
Accumulated depreciation                          (1,854,271)        (1,726,684)
                                                 -----------        -----------
Net                                              $   687,224        $   727,603
                                                 ===========        ===========

                                      F-12
<PAGE>
8.    DEPOSITS

      Deposits consist of the following major classifications:

                                               June 30, 1998
                                ---------------------------------------------
                                                                  Effective
                                                                   Rate of
                                      Amount           Percent     Interest

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

Weighted average cost                       5.05 %
                                            ====  

                                                 June 30, 1997
                                ---------------------------------------------
                                                                  Effective
                                                                   Rate of
                                      Amount           Percent     Interest

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

Weighted average cost                       4.84 %
                                            ====  


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

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

      While  frequently  renewed at maturity  rather than paid out,  certificate
      amounts were scheduled to mature contractually as follows:

<TABLE>
<CAPTION>
                                  1998                             1997
                             -----------------------------  ----------------------------
                                 Amount           Percent       Amount          Percent

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

                                      F-13
<PAGE>

      A summary of interest expense on deposits is as follows:

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

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


9.    ADVANCES FROM FEDERAL HOME LOAN BANK

      Federal Home Loan Bank advances consist of the following:


                                           June 30,
                 ---------------------------------------------------------------
                        1998                            1997
                 ----------------------------     ------------------------------
Maturity Date          Amount      Percent            Amount           Percent

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


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

10.   SUBORDINATED DEBENTURES

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

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

                                      F-14
<PAGE>

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

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

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

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

11.   OTHER BORROWED MONEY

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

12.   INCOME TAXES

      Income tax (benefit) consists of the following components:

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


                                      F-15
<PAGE>


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

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


<S>                                   <C>              <C>         <C>          <C>        <C>             <C>   
Tax at statutory rate                  $1,510,185       34.0 %      $765,189     34.0 %     $655,523        34.0 %
Increase (decrease) in taxes
  resulting from:
  State income taxes (net of
    federal tax benefit)                  218,790        5.0         116,820      5.2         99,330         5.2
  Other                                  (121,975)      (2.7)       (141,009)    (6.3)       (97,353)       (5.1)
                                       ----------       ----        --------     ----        --------       ----  
Income taxes per consolidated
  statements of income                 $1,607,000       36.3 %      $741,000     32.9 %      $657,500       34.1 %
                                       ==========       ====        ========     ====        ========       ====  
</TABLE>


      Items that gave rise to significant  portions of the deferred tax accounts
      are as follows:

                                                     June 30,
                                             -----------------------
                                                1998         1997
Deferred tax assets:
  Property                                   $  63,933    $  50,125
  Deferred loan fees                           216,230      272,312
  Allowance for loan and lease losses          278,858      184,673
                                             ---------    ---------
Total                                          559,021      507,110
                                             ---------    ---------

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


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

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

                                      F-16
<PAGE>

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

13.  REGULATORY CAPITAL REQUIREMENTS

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

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

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

     The Bank's  actual  capital  amounts and ratios are also  presented  in the
     table.

<TABLE>
<CAPTION>
                                                                                                  To Be Well
                                                                                               Capitalized Under
                                                                         For Capital           Prompt Corrective
                                                  Actual              Adequacy Purposes        Action Provisions
                                       ---------------------------------------------------- -----------------------
                                            Amount        Ratio        Amount     Ratio          Amount     Ratio
<S>                                    <C>               <C>      <C>                <C>   <C>               <C>
As of June 30, 1998:
Tier 1 Capital (to Average Assets)      $ 17,454,000       5.95 %  $ 11,740,254       4 %   $ 14,675,032       5 %
Tier 1 Capital (to Risk Weighted Assets)  17,454,000      11.10       6,288,520       4        9,432,780       6
Total Capital (to Risk Weighted Assets)   18,943,000      12.05      12,577,040       8       15,721,300      10

As of June 30, 1997:
Tier 1 Capital (to Average Assets)      $ 14,953,000       6.12 %   $ 9,774,000       4 %   $ 12,218,000       5 %
Tier 1 Capital (to Risk Weighted Assets)  14,953,000      11.61       5,153,000       4        7,729,000       6
Total Capital (to Risk Weighted Assets)   15,510,000      12.04      10,306,000       8       12,882,000      10

</TABLE>

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

                                      F-17

<PAGE>


14.   BENEFIT PLANS

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

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

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

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

15.   COMMITMENTS

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

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

Year Ending June 30,

          1999                                                   $  72,000   
          2000                                                      66,000
          2001                                                      66,000
          2002                                                      48,000
          2003                                                      48,000
          Thereafter                                               240,000
                                                                 ---------
          Total                                                  $ 540,000
                                                                 =========
                            


                                      F-18
<PAGE>

      The Company has employment  agreements with two of its executive officers,
      the terms of which are five years.  Under the  agreements,  these officers
      receive 200% of their  salaries if they are  involuntarily  terminated  or
      voluntarily  terminated  for good reason.  The Company can  terminate  the
      agreements for "cause" as defined in the agreements. The maximum liability
      under these agreements at June 30, 1998 was approximately $2.9 million.
    
16.   STOCK OPTION PLANS

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

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

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

Options outstanding, June 30, 1995           2,600     19,357     21,957

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

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

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

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

20% stock dividends                          1,144      7,683      8,827
Options exercised
Options terminated                           
                                             -----     ------     ------

Options outstanding, June 30, 1998           3,744     25,146     28,890
                                             =====     ======     ======


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

17.   ISSUANCE OF PREFERRED STOCK

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

                                      F-19
<PAGE>

      issued upon the conversion of subordinated  debentures  (see Note 10). The
      dividend pay rate is 2% over the prime rate, adjusted monthly.

18.   EARNINGS PER SHARE

      Basic earnings per common share is computed based on the weighted  average
      number of shares outstanding. Diluted earnings per share is computed based
      on the weighted  average  number of shares  outstanding,  increased by the
      number of common shares that are assumed to have been  purchased  with the
      proceeds from the exercise of stock options (treasury stock method). These
      purchases  were  assumed to have been made at the average  market price of
      the common stock. The average market price is based on the average closing
      bid price for the common stock. Retroactive recognition has been given for
      stock dividends and splits, as well as for the adoption of SFAS No. 128.
<TABLE>
<CAPTION>


Years Ended June 30,                                               1998            1997            1996

<S>                                                           <C>             <C>             <C>        
Net income applicable to common stockholders                   $ 2,771,073     $ 1,465,093     $ 1,225,164

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

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

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

Weighted average exercise price                                $      9.34     $      9.34     $      9.34

Percent of options outstanding                                        2.85 %          3.87 %          4.95 %

Average price of shares                                        $     41.35     $     28.50     $     22.75

Number of shares purchased with option proceeds                      4,801           6,575           8,237

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

Treasury shares                                                     16,455          13,488          11,826

Adjusted shares outstanding                                        565,235         426,406         417,248
                                                               -----------     -----------      ----------
Net income per share - basic                                   $      5.05     $      3.55      $     3.02
                                                               ===========     ===========      ==========

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

19.   CONCENTRATIONS OF CREDIT RISK

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

20.   FAIR VALUE OF FINANCIAL INSTRUMENTS

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


                                      F-20
<PAGE>

      market exchange. The use of different market assumptions and/or estimation
      methodologies may have a  material  effect  on the  estimated  fair  value
      amounts.

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

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

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

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

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

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

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

                                      F-21
<PAGE>

      The estimated  fair value of the  Bancorp's  financial  instruments  is as
      follows at June 30, 1998 and 1997:

<TABLE>
<CAPTION>
                                                          June 30,
                                 ---------------------------------------------------------
                                             1998                         1997
                                 ---------------------------  ----------------------------
                                    Carrying      Estimated      Carrying      Estimated
                                     Amount       Fair Value      Amount       Fair Value
<S>                             <C>            <C>            <C>            <C>         
Assets:
  Cash and cash equivalents      $  2,242,337   $  2,242,337   $  3,309,712   $  3,309,712
  Investment securities            47,724,077     47,724,077     28,534,867     28,534,867
  Mortgage-backed securities       76,035,303     76,035,303     74,736,438     74,736,438
  Loans receivable                175,298,118    180,545,293    149,475,643    150,255,766
  Mortgage loans held for sale      1,387,671      1,432,232      1,468,047      1,503,271
  Federal Home Loan
    Bank stock                      7,378,000      7,378,000      6,970,000      6,970,000

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

</TABLE>

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

21.   SAVINGS ASSOCIATION INSURANCE FUND

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

22.   SUBSEQUENT EVENT

      On  August  19,  1998,   the  Bancorp  and   Nesquehoning   Savings  Bank,
      Nesquehoning,  Pennsylvania,  signed an agreement to convert  Nesquehoning
      Savings Bank to a stock form of organization and  simultaneously  merge it
      with the Bank. 
    
                                     ******

                                      F-22

<PAGE>
FIRST STAR BANCORP AND SUBSIDIARIES
<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (Unaudited)
- ------------------------------------------------------------------------------------------------------------------------------------


ASSETS                                                                                                      At
                                                                                                       September 30,
                                                                                                           1998

<S>                                                                                                   <C>          
Cash and amounts due from depository institutions                                                     $   1,012,926
Interest-bearing deposits                                                                                   253,144
                                                                                                      -------------

         Total cash and cash equivalents                                                                  1,266,070

Investment securities available for sale (amortized cost of $58,972,948)                                 59,188,632
Mortgage-backed securities available for sale (amortized cost of $76,090,453)                            77,617,261
Loans receivable - net                                                                                  179,321,641

Accrued interest receivable on:
  Loans                                                                                                   1,421,184
  Investment securities                                                                                     977,636
  Mortgage-backed securities                                                                                366,353
Real estate acquired through foreclosure                                                                  1,261,477
Federal Home Loan Bank stock - at cost                                                                    7,558,700
Office properties and equipment                                                                             655,677
Investment in limited partnerships                                                                           44,837
Cash surrender value of life insurance                                                                    1,611,381
Prepaid expenses and other assets                                                                           352,206
                                                                                                      -------------

         TOTAL ASSETS                                                                                 $ 331,643,055
                                                                                                      =============

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
  Deposits                                                                                              155,235,556
  Advances from Federal Home Loan Bank                                                                  150,646,628
  Convertible subordinated debentures                                                                     5,480,000
  Other borrowed money                                                                                      641,077
  Advances by borrowers for taxes and insurance                                                           1,377,339
  Accrued interest payable                                                                                  878,959
  ESOP loan                                                                                                 300,000
  Accounts payable and accrued expenses                                                                   1,396,647
                                                                                                      -------------

         TOTAL LIABILITIES                                                                            $ 315,656,206
                                                                                                      =============

Commitments and contingencies (Notes 11 and 15)

Stockholders' Equity
  Convertible preferred stock, $1 par value - authorized, 1,000,000 shares; issued and outstanding,          27,520
  27,520 shares
  Common stock, $1 par value - authorized, 2,500,000 shares; issued and outstanding,                        372,084
  372,084 shares
  Paid-in capital in excess of par                                                                        8,422,959
  Retained earnings                                                                                       6,298,491
  Employee Stock Ownership Plan debt                                                                       (300,000)
  Unrealized gain on available for sale securities, net of tax                                            1,165,795
                                                                                                      -------------

         Total stockholders' equity                                                                      15,986,849

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                            $ 331,643,055
                                                                                                      =============

</TABLE>

See notes to consolidated financial statements.



                                       S-1

<PAGE>



FIRST STAR BANCORP AND SUBSIDIARIES
<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
- --------------------------------------------------------------------------------------------------------------------------


                                                           Three Months Ended
                                                              September 30,
                                                      --------------------------
                                                          1998           1997
                                                      -----------    -----------
<S>                                                  <C>            <C>        
INTEREST INCOME:
  Interest on:
   Loans                                              $ 3,564,444    $ 3,141,633
   Mortgage-backed securities                           1,168,812      1,244,862
  Interest and dividends on investments                 1,218,949        788,071
                                                      -----------    -----------
         Total interest income                          5,952,205      5,174,566

INTEREST EXPENSE:
 Interest on:
  Deposits                                              1,881,261      1,516,763
  Short-term borrowings
  Long-term borrowings                                  2,283,436      1,929,232
                                                      -----------    -----------
         Total interest expense                         4,164,697      3,445,995
                                                      -----------    -----------

NET INTEREST INCOME                                     1,787,508      1,728,571

PROVISION FOR LOAN LOSSES                                  97,500         90,000

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES     1,690,008      1,638,571

OTHER INCOME:
 Loan servicing                                            72,941         70,585
 Gain on sales of:
  Loans and mortgage-backed securities - net                 --             --
  Investment securities - net                                --          319,486
  Real estate acquired through foreclosure                 (4,192)        (6,383)
 Other income                                              90,972         75,603
                                                      -----------    -----------
         Total other income                               159,721        459,291

OPERATING EXPENSES:
 Salaries and employee benefits                           572,056        436,640
 Occupancy and equipment                                  129,253        113,358
 Federal insurance premiums                                19,743         18,379
 Data processing                                           39,874         30,208
 Professional fees                                         43,954         54,028
 Advertising                                               29,201         30,094
 Other expense                                            167,397        197,923
                                                      -----------    -----------
         Total operating expenses                       1,001,478        880,630

INCOME BEFORE INCOME TAXES                                848,251      1,217,232

INCOME TAXES:                                             315,500        447,500

NET INCOME                                            $   532,751    $   769,732
                                                      -----------    -----------
DIVIDENDS ON PREFERRED STOCK                              (11,287)       (11,287)
                                                      -----------    -----------
NET INCOME APPLICABLE TO COMMON STOCKHOLDERS          $   521,464    $   758,445
                                                      ===========    ===========
BASIC EARNINGS PER SHARE                              $      0.70    $      1.02
DILUTED EARNINGS PER SHARE                            $      0.68    $      1.00
WEIGHTED AVERAGE SHARES OUTSTANDING:
 Per common share                                         372,084        372,084
 Per common share - assuming full dilution                771,920        771,920
</TABLE>

See notes to consolidated financial statements



                                       S-2

<PAGE>



FIRST STAR BANCORP AND SUBSIDIARIES
<TABLE>
<CAPTION>

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
THREE MONTHS ENDED SEPTEMBER 30, 1998 (Unaudited)
- ----------------------------------------------------------------------------------------------------------------------------------

                                                                                                     Unrealized
                                                       Paid-in                        Employee         Gain on
                                                       Capital                          Stock         Available       Total
                             Preferred       Common   In Excess       Retained        Ownership       for Sale      Stockholders'
                               Stock          Stock    of Par         Earnings        Plan Debt      Securities      Equity
                               -----          -----    ------         --------        ---------      ----------      ------

<S>                            <C>           <C>      <C>             <C>             <C>               <C>         <C>        
BALANCE, JUNE 30, 1998          $27,520       $372,084 $8,422,959      $5,777,027      $(300,000)        $813,316    $15,112,906


Net income                                                                532,751                                        532,751
Stock dividends paid
Repayment of ESOP debt
Cash dividends paid on:
  Preferred Stock                                                         (11,287)                                       (11,287)
  Common Stock
Unrealized gain on available
  for sale securities,
  net of tax                                                                                              352,479        352,479
                                -------        -------  ---------      ---------        --------        ---------     ----------

BALANCE, SEPTEMBER 30, 1998    $ 27,520       $372,084 $8,422,959     $6,298,491       $(300,000)      $1,165,795    $15,986,849
                                =======        =======  =========      ==========        =======        =========     ==========
</TABLE>

See notes to consolidated financial statements.

                                       S-3

<PAGE>



FIRST STAR BANCORP AND SUBSIDIARIES
<TABLE>
<CAPTION>

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
- -------------------------------------------------------------------------------------------------------------------

                                                                                 Three Months Ended
                                                                                    September 30,
                                                                           ----------------------------

                                                                                1998            1997
                                                                           ------------    ------------
<S>                                                                       <C>             <C>         
OPERATING ACTIVITIES:
  Net income                                                               $    532,751    $    769,732
  Adjustments to reconcile net income to net cash provided
     by operating activities:
    Provision for loan losses                                                    97,500          90,000
    Depreciation and amortization                                                32,846          32,511
    (Gain) loss on sale of:
      Investment securities                                                    (319,486)
      Real estate acquired through foreclosure                                    4,192           6,383
    Amortization of deferred and prepaid loan fees                              (55,484)        (19,523)
    Deferred income taxes                                                       (22,754)       (155,432)
    Changes in assets and liabilities which provided (used) cash:
      Interest receivable                                                      (361,537)         56,186
      Prepaid expenses and other assets                                        (186,719)       (149,368)
      Accounts payable, accrued expenses and income taxes payable               368,999         728,914
      Interest payable                                                           93,470         (37,567)
                                                                           ------------    ------------

        Net cash provided by operating activities                          $    503,264    $  1,002,350
                                                                           ------------    ------------

INVESTING ACTIVITIES:
  Purchase of:
    Mortgage-backed securities                                               (6,909,510)     (6,860,242)
    Investment securities                                                   (15,131,940)     (7,918,312)
    Federal Home Loan Bank stock                                               (180,700)
  Proceeds from sale of:
    Real estate acquired through foreclosure                                    123,234         331,571
    Mortgage-backed securities                                               15,561,222
    Federal Home Loan Bank stock                                                550,800
Long-term loans originated                                                  (15,095,271)    (14,982,889)
Purchases of premises and equipment                                              (1,298)        (20,706)
Decrease (increase) in cash surrender value of life insurance policies          (28,000)        270,279
Proceeds from maturing investment securities                                  3,667,385       4,250,000
Principal collected on long-term loans and mortgage-backed securities        17,583,328       7,688,660
                                                                           ------------    ------------

        Net cash (used in) provided by investing activities                 (15,972,772)     (1,129,617)
                                                                           ------------    ------------

FINANCING ACTIVITIES:
  Net increase (decrease) in:
  Demand deposits, NOW accounts and savings accounts                          2,025,257       3,074,661
  Proceeds from sale of certificates of deposit                              14,225,578       7,392,416
  Payments for maturing certificates of deposit                              (6,111,245)     (3,153,563)
  Increase (decrease) in advances from borrowers for taxes and insurance     (1,790,743)     (1,523,115)
  Proceeds from Federal Home Loan Bank advances                              20,500,000      57,821,645
  Repayment of Federal Home Loan Bank advances                              (14,337,992)    (65,022,438)
  Dividends paid                                                                (11,287)        (11,287)
  Proceeds (repayment) of other borrowed money                                   (6,327)         (6,004)
                                                                           ------------    ------------

        Net cash provided by financing activities                          $ 14,493,241    $ (1,427,685)
                                                                           ------------    ------------

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                               (976,267)     (1,554,952)

</TABLE>

                                       S-4

<PAGE>





CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (CONTINUED)

<TABLE>
<CAPTION>

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


                                                                     Three Months Ended
                                                                         September 30,
                                                                  -----------------------

                                                                     1998         1997
                                                                  ----------   ----------

<S>                                                              <C>          <C>      
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                     2,242,337    3,680,078
                                                                  ----------   ----------

CASH AND CASH EQUIVALENTS AT END OF YEAR                          $1,266,070   $2,125,126
                                                                  ==========   ==========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Cash paid during the year for:
    Interest on deposits, advances and other borrowed money       $4,071,227   $3,483,563
                                                                  ==========   ==========

    Income taxes                                                  $  250,000   $  275,000
                                                                  ==========   ==========

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND
   FINANCING ACTIVITIES:

  Transfer of loans to real estate acquired through foreclosure   $  259,613   $  380,654
                                                                  ==========   ==========

</TABLE>


See notes to consolidated financial statements.

                                       S-5

<PAGE>



                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.       GENERAL

         The accounting and financial  reporting policies of First Star Bancorp,
Inc. and its wholly-owned subsidiary,  First Star Savings Bank ("Bank"), conform
to generally accepted  accounting  principles and to general practice within the
banking  industry.  In the opinion of  management,  the  accompanying  unaudited
consolidated  financial  statements  of First  Star  Bancorp,  Inc.  ("Company")
contains all adjustments,  consisting of only normal and recurring  adjustments,
necessary for the fair presentation of the Company's financial position, results
of  operations  and  cash  flows  for the  periods  presented.  The  results  of
operations for the interim periods are not necessarily indicative of the results
to be expected for the full year.

2.       INVESTMENT SECURITIES

         The amortized cost and approximate fair value of investment  securities
are as follows:

<TABLE>
<CAPTION>
                                                                           Available for Sale
                                                                           September 30, 1998
                                                -------------------------------------------------------------------------------
                                                                         Gross                 Gross              Approximate
                                                  Amortized           Unrealized            Unrealized               Fair
                                                    Cost                 Gains                Losses                 Value
                                                    ----                 -----                ------                 -----

<S>                                            <C>                     <C>                  <C>                  <C>         
Debt securities                                 $ 57,256,403            $ 464,520            $ (500,424)          $ 57,220,499
Marketable equity securities                       1,716,545              251,588                     --             1,968,133
                                                  ----------             --------             ----------            ----------

Total investment securities                     $ 58,972,948            $ 716,108            $ (500,424)          $ 59,188,632
                                                 ===========             ========               =======            ===========

</TABLE>

         The amortized  cost and  approximate  fair value of debt  securities by
contractual maturity, are shown below:

<TABLE>
<CAPTION>
                                                                September 30, 1998
                                                  ---------------------------------------------------
                                                                                       Approximate
                                                     Amortized                           Fair
                                                        Cost                              Value
                                                        ----                              -----

<S>                                              <C>                               <C>         
Due in one year or less                            $  1,016,874                      $  1,023,830
Due after one year through five years                 9,329,041                         9,228,288
Due after five years through ten years                4,473,023                         4,451,565
Due after ten years                                  42,437,465                        42,516,816
                                                     ----------                        ----------

Total                                              $ 57,256,403                      $ 57,220,499
                                                    ===========                       ===========

</TABLE>

During the three months ended  September  30, 1998,  there were no sales of debt
securities.




                                       S-6

<PAGE>


3.       MORTGAGE-BACKED SECURITIES

         Mortgage-backed  securities  at September  30, 1998 are  summarized  as
follows:


<TABLE>
<CAPTION>
                                                                 Available for Sale
                                                                 September 30, 1998
                                       -------------------------------------------------------------------------
                                                                Gross             Gross            Approximate
                                          Amortized          Unrealized        Unrealized             Fair
                                            Cost                Gains            Losses               Value
                                            ----                -----            ------               -----

<S>                                   <C>                 <C>                   <C>             <C>         
FHLMC pass-through certificates         $ 13,353,423        $   415,536           $    --         $ 13,768,959
FNMA pass-through certificates            21,789,403            683,869                --           22,473,272
GNMA                                      40,469,617            423,257                --           40,892,874
Collateralized mortgage obligations          478,010              4,635               489              482,156
                                          ----------           --------             -----           ----------

Total                                   $ 76,090,453        $ 1,527,297            $  489         $ 77,617,261
                                         ===========         ==========             =====          ===========

</TABLE>




                                       S-7


<PAGE>



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


                            First Star Bancorp, Inc.




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



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

                                   PROSPECTUS

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





                           Hopper Soliday & Co., Inc.




                         Dated ___________________, 1999



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

Until the later of ____________________,  1999, or 90 days after commencement of
the  offering  of  common  stock,  all  dealers  that buy,  sell or trade  these
securities,  whether or not participating in this distribution,  may be required
to deliver a  prospectus.  This is in addition to the  obligation  of dealers to
deliver a  prospectus  when  acting as  underwriters  and with  respect to their
unsold allotments or subscriptions.



<PAGE>



                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS


Item 26.          Recent Sales of Unregistered Securities.

                  Not Applicable

Item 27.          Exhibits:

                  The exhibits filed as part of this Registration  Statement are
as follows:
<TABLE>
<CAPTION>
                  <S>     <C>
   
                   1       Form of Agency Agreement between First Star Bancorp, Inc., Nesquehoning Savings Bank and
                           Hopper Soliday & Co., Inc.^
    
                   2       Amended Merger  Conversion  Agreement  dated February
                           ___, 1999 between  First  Bancorp,  Inc.,  First Star
                           Savings Bank and Nesquehoning Savings Bank, including
                           a Plan of Conversion of Nesquehoning Savings Bank
                   3(i)    Articles of Incorporation of First Star Bancorp, Inc.*
                   3(ii)   Bylaws of First Star Bancorp, Inc.*
                   4       Specimen Stock Certificate of First Star Bancorp, Inc.*
                   5.1     Opinion of Malizia, Spidi, Sloane & Fisch, P.C. regarding legality of securities registered
                   5.2     Opinion of Feldman Financial Advisors, Inc. as to the value of subscription rights
                   8.1     Federal Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.*
                  23.1     Consent of Malizia, Spidi, Sloane & Fisch, P.C. (contained in its opinions filed as Exhibits 5.1
                           and 8.1)
                  23.2     Consent of Deloitte & Touche, LLP 23.3 Consent of Feldman
                           Financial  Advisors,  Inc.* 24 Power of Attorney (reference is
                           made to the signature page)* 27 Financial Data Schedule
                  99.1     Stock Order Form*
                  99.2     Marketing Materials*
                  99.3     Proxy Statement - Nesquehoning Savings Bank


                  *   Previously filed.
                  **  Electronic filing only.
</TABLE>

   
^
    
Item 28. Undertakings

         The undersigned registrant hereby undertakes:

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

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



<PAGE>



                   (ii)  Reflect  in the  prospectus  any facts or events  which
individually or together,  represent a fundamental  change in the information in
the  registration  statement.  Notwithstanding  the  foregoing,  any increase or
decrease  in  volume  of  securities  offered  (if the  total  dollar  value  of
securities offered would not exceed that which was registered) and any deviation
from  the  low or  high  end of the  estimated  maximum  offering  range  may be
reflected in the form of prospectus  filed with the Commission  pursuant to Rule
424(b) if, in the aggregate,  the changes in volume and price  represent no more
than a 20  percent  change  in the  maximum  offering  price  set  forth  in the
"Calculation of Registration Fee" table in the effective registration statement.

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

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

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

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

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


<PAGE>



                                   SIGNATURES

   
         In accordance with the  requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form SB-2 and authorized  this  registration
statement  to be  signed  on  its  behalf  by  the  undersigned,  in  Bethlehem,
Pennsylvania, on February ^ 10, 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 February ^ 10, 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/ Martin A. Marschang*                             /s/ Harold J. Suess*                                         
- -----------------------------------------------      ----------------------------------
Martin A. Marschang                                  Harold J. Suess
Director                                             Director



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



/s/ Michael Styer                                                                                                                   
- -----------------------------------------------      ----------------------------------
Michael Styer                                        Stephen M. Szy
Vice President and Chief Financial Officer           Director
(Principal Financial and Accounting Officer)
</TABLE>

- ------------------
*  Pursuant to power of attorney






                                   EXHIBIT 1

<PAGE>
                            FIRST STAR BANCORP, INC.

                           NESQUEHONING SAVINGS BANK

                                   ----------

                               Up to $ 2,525,000

                                  COMMON STOCK
                          ($1.00 Par Value Per Share)


                    CONVERSION OFFERING MANAGEMENT AGREEMENT
                    ----------------------------------------


                                                               February __, 1999



Hopper Soliday & Co., Inc.
1703 Oregon Pike
Lancaster, PA  17601

Gentlemen:

         First Star Bancorp, Inc., a Pennsylvania-chartered bank holding company
(the "Company"), and Nesquehoning Savings Bank, a Pennsylvania-chartered  mutual
savings bank (the "Bank"),  hereby  confirm  their  respective  agreements  with
Hopper Soliday & Co., Inc. (the "Manager") as follows:

         1.  Introductory.   Prior  to  the  date  hereof,   the  Company,   its
wholly-owned  Pennsylvania-chartered  stock savings bank  subsidiary  First Star
Savings Bank ("FSSB"),  and the Bank entered into a Merger Conversion  Agreement
dated as of August 14, 1998 (the "Merger Agreement")  pursuant to which: (i) the
Bank  will  convert  from a  Pennsylvania-chartered  mutual  savings  bank  to a
Pennsylvania-chartered  stock savings bank pursuant to the terms and  conditions
of a Plan of Conversion  dated August 14, 1998 approved by the Board of Trustees
of the Bank (the "Plan of Conversion",  which is attached to and incorporated by
reference  into the Merger  Agreement as Exhibit A thereto);  (ii) the Bank will
merge with and into FSSB;  and (iii) the Company will issue and sell shares (the
"Shares") of its common stock,  par value $1.00 per share ("Common  Stock"),  in
the  Subscription,  Community  and  Syndicated  Community  Offerings (as defined
herein).  The  conversion of the Bank to stock form, the merger of the Bank with
and  into  FSSB,  and  the  offer  and  sale of  Common  Stock  are  hereinafter
collectively  referred to as the "Conversion." The Merger Agreement and the Plan
of Conversion are hereinafter


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 2


collectively referred to as the "Plan."

         In  accordance  with the Plan,  the  Company  is  offering  to  certain
depositors  of the Bank (as more fully  described  in the Plan)  nontransferable
rights to subscribe for up to  $2,525,000 of its Common Stock in a  subscription
offering (the  "Subscription  Offering").  The Company is concurrently  offering
Shares  of its  Common  Stock,  subject  to the  availability  of  Shares  after
satisfaction of all subscriptions in the Subscription  Offering,  in a community
offering with  preference to the Company's  Employee  Stock  Ownership Plan (the
"ESOP"),  to  shareholders  of the Company and to natural  persons who reside in
Pennsylvania  (the  "Community  Offering")  (the  Subscription  Offering and the
Community  Offering  are  herein  sometimes  collectively  referred  to  as  the
"Subscription  and  Community  Offerings").  Shares  of  the  Common  Stock  not
subscribed for in the  Subscription  and Community  Offerings will be offered to
certain  members of the general  public in a public  offering  through  selected
broker/dealers  to be  managed  by the  Manager  on a best  efforts  basis  (the
"Syndicated Community Offering"). (The Subscription Offering, Community Offering
and Syndicated Community Offering are herein sometimes  collectively referred to
as the "Offerings").

         The Manager will serve as the manager of the Offerings on behalf of the
Company  and  the  Bank  pursuant  to the  terms  of  this  Conversion  Offering
Management Agreement (the "Agreement").

         The Company has filed with the Securities and Exchange  Commission (the
"SEC")  a  registration  statement  on  Form  SB-2  (File  No.  333-64475)  (the
"Registration  Statement")  containing  an offering  prospectus  relating to the
Offerings,  for the registration of the Shares under the Securities Act of 1933,
as amended (the "1933 Act"),  and has filed amendments  thereto,  if any, as may
have been  required to the date  hereof.  The  Registration  Statement  has been
declared effective by the SEC. The Registration  Statement also includes,  as an
exhibit  thereto,  a proxy  statement in  connection  with a special  meeting of
depositors  of the  Bank  to  consider  and  vote  upon  the  Plan  (the  "Proxy
Statement"). The offering prospectus and Proxy Statement on file with the SEC at
the  time  the   Registration   Statement   became   effective  are  hereinafter
collectively called the "Prospectus," except that if the prospectus filed by the
Company  pursuant to Rule 424(b) under the 1933 Act or any other  post-effective
modification or amendment of the offering  prospectus or Proxy Statement differs
from  the  offering  prospectus  or Proxy  Statement  on file at the time of the
Registration  Statement became effective,  the term "Prospectus"  shall refer to
the offering  prospectus  filed  pursuant to Rule 424(b) or to such  modified or
amended  offering  prospectus and Proxy  Statement from and after the time it is
filed with the SEC. The date the Registration  Statement was declared  effective
by the SEC is hereinafter referred to as the "Effective Date."


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 3


         2.  Representations  and Warranties of Company.  The Company represents
and warrants to, and agrees with the Manager that:

                  (a) As of  the  Effective  Date,  the  Registration  Statement
complied in all  material  respects  with the  requirements  of the 1933 Act and
applicable SEC regulations,  and the  Registration  Statement did not contain an
untrue statement of a material fact or omit to state a material fact required to
be stated therein or necessary to make the statements  therein,  in the light of
the  circumstances  under which they were made,  not  misleading;  and as of the
Effective Date and at the Closing Date (as defined herein),  as the case may be,
the Prospectus and any Blue Sky  Application or any Sales  Information  (as such
terms are  defined  herein)  authorized  by the  Company  or the Bank for use in
connection  with the Offerings and  consideration  of the Plan of Conversion did
not and will not contain an untrue statement of a material fact or omit to state
a material fact necessary in order to make the statements  therein, in the light
of the  circumstances  under  which they were made,  not  misleading;  provided,
however,  that the representations and warranties in this Section 2(a) shall not
apply to statements in or omissions from such Registration Statement, Prospectus
or Sales  Information  made in reliance upon and in conformity with  information
furnished  in writing to the  Company by the  Manager  expressly  regarding  the
Manager for use under the captions "THE MERGER  AGREEMENT - Community  Offering"
and "THE MERGER AGREEMENT - Marketing Arrangements," in the Prospectus.

                  (b)  There  are no  contracts,  agreements  or  understandings
between the Company and any person granting such person the right to require the
Company to file a registration  statement under the 1933 Act with respect to any
securities  of the Company owned or to be owned by such person or to require the
Company to include such securities in the securities  registered pursuant to the
Registration  Statement or in any securities  being  registered  pursuant to any
other registration statement filed by the Company under the 1933 Act.

                  (c) The Company has filed the Prospectus with the Pennsylvania
Department  of Banking  (the  "Department")  and the Board of  Governors  of the
Federal  Reserve  (the  "Federal  Reserve").  The  Company  has  filed a  merger
application  with the  Department  with respect to the  conversion  (the "Merger
Application"), and the Merger Application has been approved by the Department.

                  (d)  Pursuant  to  the  regulations  of  the  Federal  Deposit
Insurance  Corporation  (the "FDIC")  regarding the  conversion to stock form of
mutual state savings banks (12 C.F.R.  ss.ss.  303.15,  333.4),  as amended (the
"Conversion  Regulations"),  the Bank has  filed a notice of intent to engage in
the conversion,  including exhibits (as amended or supplemented, the "Conversion
Application")  with the FDIC,  which  has been  approved  by the  FDIC;  and the
Prospectus  has been  approved for use by the FDIC.  No order has been issued by
the FDIC preventing or suspending the use of the Prospectus; and no action by or
before the FDIC revoking such  approvals or orders of  effectiveness  is pending
or, to the best of its knowledge, threatened.

                  (e)  No  order  has  been  issued  by the  SEC  or  any  state
regulatory  or  Blue  Sky  authority  preventing  or  suspending  the use of the
Prospectus,  and no  action  by or  before  any such  authority  to  revoke  any
approval, authorization or order of effectiveness related to the


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 4


Conversion is pending or, to the best of its knowledge, threatened.

                  (f) The Conversion Application,  including the Prospectus, was
approved by the FDIC on _____________,  and the Merger  Application was approved
by the Department on _______________. Neither the Conversion Application nor the
Merger Application  includes any untrue statement of a material fact or omits to
state any material fact  required to be stated  therein or necessary to make the
statements  therein,  in light of the circumstances  under which they were made,
not misleading;  provided,  however,  that representations or warranties in this
Section 2(f) shall not apply to  statements  or omissions  made in reliance upon
and in conformity with written information  furnished to the Bank or the Company
by the  Manager  expressly  regarding  the  Manager  for  use in the  Prospectus
contained in the Conversion Application under the captions "THE MERGER AGREEMENT
- - Community Offering" and "THE MERGER AGREEMENT - Marketing Arrangements."

                  (g) The  Company  has been duly  incorporated  and is  validly
existing  and  in  good  standing  under  the  laws  of  the   Commonwealth   of
Pennsylvania,  with full corporate power and authority to own its properties and
conduct  its  business  as  described  in the  Prospectus.  The  Company is duly
registered as a bank holding company under the Bank Holding Company Act of 1956,
as amended.  The Company is not  required  to be  qualified  to do business as a
foreign  corporation  in any  jurisdiction  where the failure to be so qualified
would  have a material  adverse  effect on the  business  or  properties  of the
Company.  The Company has obtained all licenses,  permits and other governmental
authorizations  currently  required for the conduct of its business,  except for
those the  failure of which to obtain  would not  result in a  material  adverse
effect on the financial  condition or results of operations of the Company;  all
such licenses,  permits and other governmental  authorizations are in full force
and effect, and the Company is in all material respects complying therewith.  In
addition to FSSB,  the Company has one other  direct,  wholly-owned  subsidiary,
Integrated  Financial Corp., which manages a property acquired at a sheriff sale
and holds an investment in a limited  partnership,  and an indirect  subsidiary,
Integrated  Abstract,  Inc.,  which is a  wholly-owned  subsidiary of Integrated
Financial Corp. and is inactive.

                  (h) FSSB has been duly  organized as a  Pennsylvania-chartered
stock savings bank, and is validly  existing and in good standing under the laws
of the  Commonwealth  of  Pennsylvania  with full power and authority to own its
property  and conduct its business as  described  in the  Prospectus.  FSSB is a
member in good  standing of the Federal  Home Loan Bank of  Pittsburgh,  and the
deposit  accounts  of FSSB  are  insured  by the  Bank  Insurance  Fund  ("BIF")
administered  by the FDIC up to applicable  limits.  All of the issued shares of
capital  stock of FSSB have been duly and validly  authorized  and  issued,  are
fully paid and non-assessable,  and are owned directly by the Company,  free and
clear of all  liens,  encumbrances,  equities  or  other  claims.  There  are no
outstanding  rights,  warrants or options to acquire or instruments  convertible
into, or exchangeable for, any shares of capital stock or other equity interests
in FSSB.

                  (i) Each of the  Company  and FSSB has  good,  marketable  and
insurable title to all assets  material to its respective  business and to those
assets  described in the  Prospectus  as owned by the Company or FSSB,  free and
clear of all material liens,  charges,  encumbrances or restrictions,  except as
are described in the Prospectus or are not materially significant or


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 5


important in relation to the businesses of the Company or FSSB; and, to the best
knowledge  of the  Company,  all of the leases  and  subleases  material  to the
business of the Company or FSSB,  under which  either of them holds  properties,
are in full  force and  effect;  and no claim of any sort has been  asserted  by
anyone  adverse to the Company's or FSSB's  rights as lessee or sublessee  under
any of the leases or subleases  mentioned above, or affecting or questioning the
Company's or FSSB's right to the continued possession of the leased or subleased
premises under any such lease or sublease.  Each of the Company and FSSB, as the
case may be, has full corporate power and authority to conduct its operations at
its offices as  described  in the  Prospectus  and has  received  all  necessary
approvals  to maintain  offices at the  locations  set forth in the  Prospectus,
except for those  approvals  which the  failure to obtain  would not result in a
material  adverse effect on the financial  condition or results of operations of
the Company or FSSB.

                  (j)  Neither  the  Company  nor  FSSB is in  violation  of its
certificate of incorporation,  charter or bylaws or to the best of its knowledge
in  default in the  performance  or  observance  of any  obligation,  agreement,
covenant,  or  condition  contained  in  any  material  contract,   lease,  loan
agreement,  indenture or other instrument to which is a party or by which either
of them or any of their respective  properties may be bound, which default would
have a  material  adverse  effect on the  condition  (financial  or  otherwise),
operations,  business,  assets or properties of either of them; the consummation
of the Conversion, the execution, delivery and performance of this Agreement and
the  consummation of the  transactions  herein  contemplated  have been duly and
validly authorized by all necessary  corporate action on the part of the Company
and FSSB,  as  applicable;  and this  Agreement  has been  validly  executed and
delivered by the Company and is the valid,  legal and binding  obligation of the
Company  enforceable  in  accordance  with its  terms,  subject  to  bankruptcy,
insolvency,   reorganization   or  other  laws  relating  to  or  affecting  the
enforcement of creditors' rights generally and equitable principles limiting the
right  to  obtain  specific   enforcement  or  similar  equitable  relief.   The
consummation of the transactions  herein  contemplated will not conflict with or
constitute a breach of, or default  under,  the  certificate  of  incorporation,
charter  or bylaws of either  the  Company  or FSSB,  or  constitute  a material
default  (or an  event  which,  with  notice  or  lapse  of time  or both  would
constitute such a default) under, or result in the creation or imposition of any
material  lien,  charge or other  encumbrance  upon any material  properties  or
assets of the  Company  or FSSB  pursuant  to any of the  terms,  provisions  or
conditions of, any material agreement,  contract,  indenture,  bond,  debenture,
note or other  instrument or obligation to which either of them is a party or by
which either of them or its  respective  assets or properties may be bound or is
subject, or violate any material governmental license or permit or any published
law, regulation,  policy, approval,  decree, injunction or order (subject to the
satisfaction  of various  conditions  imposed by the  Department  or the FDIC in
connection with its approval of the Conversion  Application),  which  violation,
default or  encumbrance  would have a material  adverse  effect on the condition
(financial  or  otherwise),  operations,  business,  assets or properties of the
Company or FSSB.

                  (k) There is no litigation,  governmental proceedings,  suits,
hearings  or  investigations  or  other  proceedings  pending  or,  to the  best
knowledge of the Company, threatened against or involving the Company or FSSB or
any of their  respective  assets which  individually  or in the aggregate  might
materially and adversely affect the condition (financial or


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 6


otherwise), operations, businesses, assets or properties of the Company or FSSB,
except as referred to in the Prospectus.

                  (l) The Company has  received  the opinion of Malizia,  Spidi,
Sloane & Fisch,  P.C. with respect to federal and state tax  consequences  and a
letter of  Deloitte & Touche,  LLP,  with  respect to the  financial  accounting
treatment of the  Conversion,  all as described in the  Prospectus and the facts
relied upon in such opinion and letter are truthful, accurate and complete.

                  (m) The Company has all such power, authority, authorizations,
approvals and orders as may be required to enter into this  Agreement,  to carry
out the provisions  and conditions  hereof and, as of the Closing Date, to issue
and sell the Shares to be sold by the Company as provided herein.

                  (n) To the best of its knowledge,  neither the Company or FSSB
is (i) in violation of (i) any directive,  rule or regulation of the Department,
the FDIC or any other governmental agency, where compliance with such directive,
rule, or regulation in all material  respects would result in a material  change
in the conduct of its  business or (ii) the  subject of any  enforcement  action
that  might  materially  and  adversely  affect  the  condition   (financial  or
otherwise), operations, businesses, assets or properties of the Company or FSSB,
and to the Company's  knowledge,  no such enforcement  actions are threatened or
contemplated.

                  (o)  There  has  been  no  material   adverse  change,   on  a
consolidated basis, in the condition  (financial or otherwise) assets,  capital,
properties,  operations,  earnings, affairs or business prospects of the Company
since the latest date as of which such  condition is set forth in the Prospectus
except as referred to therein;  and the capitalization,  assets,  properties and
businesses of the Company, on a consolidated basis,  conform to the descriptions
thereof  contained in the  Prospectus as of the date  specified.  There have not
been any material  transactions  entered into by the Company or FSSB, except for
those transactions entered into in the ordinary course of business.  To the best
knowledge of the Company,  the Company,  on a consolidated  basis, does not have
any material  liabilities  of any kind,  contingent or otherwise,  except as set
forth in the Prospectus.  The Company, on a consolidated basis, has not incurred
any material increase in long term debt nor incurred any material  contingent or
other liabilities of any kind, except as set forth in the Prospectus.

                  (p) No default  exists,  and no event has occurred  which with
notice of lapse of time, or both, would constitute a default, on the part of the
Company or FSSB or, to its best knowledge, on the part of any other party in the
due  performance  and  observance  of any term,  covenant  or  condition  of any
agreement  (excluding  agreements  with  borrowers)  which is, on a consolidated
basis,  material to the condition (financial or otherwise) of the Company;  said
agreements  are in full  force  and  effect;  and no  other  party  to any  such
agreement has instituted  or, to the best  knowledge of the Company,  threatened
any action or  proceeding  wherein the Company or FSSB would or might be alleged
to be in default thereunder.

                  (q)  Neither the  Company  nor FSSB is in  violation  of or in
default in any  respect  in the  performance  of any  obligation,  agreement  or
condition contained in any material


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 7


bond, debenture, note or any other evidence of indebtedness, and the Company and
FSSB  each  is,  in all  material  respects,  complying  with all  laws,  rules,
regulations and orders applicable to the operation of its respective business.

                  (r) Subsequent to the respective dates as of which information
is given in the  Prospectus  and prior to the Closing Date,  except as otherwise
may be indicated or  contemplated  therein,  neither the Company nor FSSB has or
will  issue any  securities  or incur any  liability  or  obligation,  direct or
contingent,  for borrowed money, except borrowings from the Federal Reserve Bank
of Philadelphia or the Federal Home Loan Bank of Pittsburgh and other borrowings
in the ordinary course of business,  or enter into any  transactions  not in the
ordinary  course  of the  business  of the  Company  or FSSB and  which is, on a
consolidated  basis,  material in light of the  business and  properties  of the
Company.

                  (s)  Upon  consummation  of the  Conversion,  the  authorized,
issued and outstanding  capital stock of the Company will be as set forth in the
Prospectus  under  the  caption"CAPITALIZATION;"  the  issuance  and sale of the
Shares by the Company has been duly authorized by all necessary corporate action
of the Company and, when issued and  delivered in  accordance  with the terms of
the Plan against  payment of the  consideration  calculated  as set forth in the
Plan, will be validly  issued,  fully paid and  nonassessable  and the terms and
provisions of the Common Stock will conform to the description thereof contained
in the  Prospectus;  the  issuance  of the Shares is not  subject to  preemptive
rights which have not been validly waived in writing;  upon  consummation of the
transactions  contemplated  by the  Plan,  good  title  to the  Shares  will  be
transferred  from the Company upon issuance  thereof against  payment  therefor,
free and clear of all claims, encumbrances, security interests and liens created
by the  Company,  whatsoever.  The  certificates  representing  the Shares  will
conform in all material  respects with the  requirements  of applicable laws and
regulations.  Except  as  disclosed  in  Prospectus,  or as  may be  imposed  by
applicable  law or  regulation,  there  exists  no  restriction  material  to an
investor upon the ownership, possession, transfer or voting of any of the Shares
under the  Certificate  of  Incorporation  or Bylaws of the Company or under any
agreement or other instrument to which the Company is a party or by which it may
be bound.

                  (t) No  approval of any  regulatory  or  supervisory  or other
public  authority is required in  connection  with the execution and delivery of
this  Agreement  or the  issuance  of the  Shares,  except  for such  approvals,
authorizations,  consents or orders as have been  obtained or have been  applied
for  and  as of  the  Closing  Date  will  be  obtained,  under  the  Conversion
Regulations  and as may be  required  under the  securities  or blue sky laws of
various  jurisdictions  and  the  regulations  of the  National  Association  of
Securities Dealers, Inc. ("NASD").

                  (u) Except as disclosed in the Prospectus, the Company has not
sold or granted options,  warrants, or other rights calling for the issuance of,
and  there are no  commitments  or plans to issue,  as of the date  hereof,  any
shares of capital  stock of the  Company  or any  security  convertible  into or
exchangeable for capital stock of the Company.

                  (v) All contracts and other documents  required to be filed as
exhibits  to  the  Prospectus,   the  Merger  Application,   or  the  Conversion
Application have been filed with the SEC, the Department and/or the FDIC, as the
case may be, except for such post-effective


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 8


post-approval  or  post-conversion  contracts,  documents  or exhibits as may be
required.

                  (w) With respect to the  Offerings,  the Company has not taken
and will not take,  directly or indirectly,  any action resulting in a violation
of  Regulation  M under the  Securities  Exchange  Act of 1934,  as amended (the
"Exchange Act"), or in a manipulation of the price of the shares of the Company.

                  (x) To the best  knowledge of the Company,  Deloitte & Touche,
LLP, which has certified the financial statements of the Company included in the
Offering Circular,  are independent public accountants within the meaning of the
Code of  Professional  Ethics of the  American  Institute  of  Certified  Public
Accountants and Title 12 of the Code of Federal Regulations, and Title 17 of the
Code of Federal Regulations.

                  (y) For the past five  years,  the  Company  and FSSB (i) have
timely filed all required  federal and state tax returns and no  deficiency  has
been asserted with respect to such returns by any taxing authorities,  (ii) have
paid all taxes that have become due, and (iii) to the Company's knowledge,  have
made adequate  reserves for similar  current tax  liabilities,  except where any
failure to make such filings,  payments and reserves, or the assertion of such a
deficiency,  should not have a material adverse effect, on a consolidated basis,
on the financial condition of the Company.

                  (z)  Neither the  Company  nor FSSB nor the  employees  of the
Company or FSSB have made any  payment of funds of the Company or FSSB as a loan
for the  purchase  of Shares,  and no funds of the Company or FSSB have been set
aside to be used for any payment prohibited by law.

                  (aa) Appropriate  arrangements  have been made for placing the
funds  received  from  subscriptions  for  Shares  in  special  interest-bearing
accounts  with FSSB until all Shares are sold and paid for,  with  provision for
refund to the  purchasers in the event that the  Conversion is not completed for
whatever  reason or for  delivery  to the  Company if all Shares are sold.  Such
funds shall be invested only in insured  deposits and such other  investments as
are permitted under Rule 15c 2-4 promulgated under the Exchange Act.

                  (bb) Prior to the  completion of the  Conversion,  the Company
will not have: (i) issued any  securities  within the last 18 months (except for
notes to evidence loans to the Company and reverse repurchase agreements),  (ii)
had any material dealings within the 12 months prior to the date hereof with any
member of the NASD,  or any person  related to or  associated  with such member,
other than  discussions  and  meetings  relating to the proposed  Offerings  and
routine purchases and sales of investment and mortgage-backed securities;  (iii)
entered  into  a  financial  or  management   consulting   agreement  except  as
contemplated  hereunder;  and (iv) engaged any intermediary  between the Manager
and the Company and the Bank in  connection  with the offering of Common  Stock,
and no person is being compensated in any manner for such service.

         Any  certificate  signed by an officer of the Company and  delivered to
the Manager or its counsel that refers to this Agreement shall be deemed to be a
representation and warranty by the


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 9


Company to the Manager as to the matters covered thereby with the same effect as
if such representation and warranty were set forth herein.

         3.  Representations and Warranties of the Bank. The Bank represents and
warrants to, and agrees with the Manager that:

                  (a)  The  Bank  has  been  duly  organized  as a  Pennsylvania
chartered  mutual  savings  bank,  and is validly  existing and in good standing
under the laws of Commonwealth of Pennsylvania  with full power and authority to
own its property and conduct its  business as described in the  Prospectus.  The
Bank is a member in good  standing of the Federal Home Loan Bank of  Pittsburgh,
and the deposit  accounts  of the Bank are  insured by the  Savings  Association
Insurance Fund ("SAIF")  administered by the FDIC up to applicable  limits.  The
Bank is not required to be qualified to do business as a foreign  corporation in
any  jurisdiction  where the  failure to be so  qualified  would have a material
adverse  effect on the business or properties of the Bank. The Bank has obtained
all licenses,  permits and other governmental  authorizations currently required
for the conduct of its business, except for those the failure of which to obtain
would not result in a material  adverse  effect on the  financial  condition  or
results  of  operations  of the  Bank;  all such  licenses,  permits  and  other
governmental authorizations are in full force and effect, and the Bank is in all
material respects complying therewith. The Bank has no subsidiaries.

         Upon   completion  of  the  sale  of  the  Shares  by  the  Company  as
contemplated by the Prospectus,  (i) the Bank will be converted  pursuant to the
Plan  to a  Pennsylvania-chartered  stock  savings  bank  with  full  power  and
authority  to own its  property  and conduct its  business as  described  in the
Prospectus, and (ii) the Bank will be merged with and into FSSB.

                  (b) The Bank has good,  marketable and insurable  title to all
assets material to its business and to those assets  described in the Prospectus
as  owned  by  the  Bank,  free  and  clear  of  all  material  liens,  charges,
encumbrances or restrictions,  except as are described in the Offering  Circular
or are not  materially  significant  or important in relation to the business of
the Bank;  and all of the leases and  subleases  material to the business of the
Bank,  under which it holds  properties,  are in full force and  effect;  and no
claim of any sort has been  asserted by anyone  adverse to the Bank's  rights as
lessee or sublessee  under any of the leases or subleases  mentioned  above,  or
affecting or questioning FSSB's right to the continued  possession of the leased
or  subleased   premises  under  any  such  lease  or  sublease   following  the
consummation of the Conversion. The Bank has full power and authority to conduct
its operations at its office as described in the Prospectus and has received all
necessary  approvals  to  maintain  an office at the  location  set forth in the
Prospectus,  except for those  approvals  which the failure to obtain  would not
result in a material  adverse  effect on the  financial  condition or results of
operations of the Bank.

                  (c)  The  Bank  is not in  violation  of  its  certificate  of
incorporation, charter or bylaws or, to the best of its knowledge, in default in
the  performance  or  observance  of any  obligation,  agreement,  covenant,  or
condition contained in any material contract,  lease, loan agreement,  indenture
or other instrument to which it is a party or by which it or any of its property
may be  bound,  which  default  would  have a  material  adverse  effect  on the
condition


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 10


(financial  or  otherwise),  operations,  business,  assets or properties of the
Bank;  the  consummation  of  the  Conversion,   the  execution,   delivery  and
performance of this Agreement and the  consummation of the  transactions  herein
contemplated  have been duly and validly  authorized by all necessary  corporate
action on the part of the Bank; and this Agreement has been validly executed and
delivered by the Bank and is the valid, legal and binding obligation of the Bank
enforceable in accordance  with its terms,  subject to  bankruptcy,  insolvency,
reorganization  or other  laws  relating  to or  affecting  the  enforcement  of
creditors'  rights  generally  and  equitable  principles  limiting the right to
obtain specific enforcement or similar equitable relief. The consummation of the
transactions  herein  contemplated will not conflict with or constitute a breach
of, or default under, the certificate of incorporation, charter or bylaws of the
Bank, or constitute a material default (or an event which,  with notice or lapse
of time or both  would  constitute  such a  default)  under,  or  result  in the
creation or imposition of any material lien,  charge or other  encumbrance  upon
any  material  properties  or assets of the Bank  pursuant  to any of the terms,
provisions or conditions of, any material agreement,  contract, indenture, bond,
debenture,  note or other  instrument or obligation to which the Bank is a party
or by which it or its  assets  or  properties  may be  bound or is  subject,  or
violate  any  material  governmental  license  or permit or any  published  law,
regulation,  policy,  approval,  decree,  injunction  or order  (subject  to the
satisfaction of various  conditions imposed by the Department in connection with
its  approval  of the  Merger  Application  or the FDIC in  connection  with its
approval of the Conversion Application), which violation, default or encumbrance
would have a material adverse effect on the condition  (financial or otherwise),
operations, business, assets or properties of the Bank.

                  (d) There is no litigation,  governmental proceedings,  suits,
hearings  or  investigations  or  other  proceedings  pending  or,  to the  best
knowledge of the Bank,  threatened  against or involving  the Bank or any of its
assets which  individually  or in the aggregate  might  materially and adversely
affect the condition (financial or otherwise), operations, businesses, assets or
properties of the Bank, except as referred to in the Prospectus.

                  (e) The Bank has  received  the  opinion  of  Malizia,  Spidi,
Sloane & Fisch,  P.C. with respect to federal and state tax  consequences  and a
letter  of  Deloitte  & Touche  LLP with  respect  to the  financial  accounting
treatment of the Conversion, all as described in Prospectus and the facts relied
upon in such opinion and letter are truthful, accurate and complete.

                  (f) The Bank has all such  power,  authority,  authorizations,
approvals and orders as may be required to enter into this  Agreement,  to carry
out the  provisions and  conditions  hereof,  and to merge with and into FSSB as
provided in the Plan.

                  (g) To the  best  of its  knowledge,  the  Bank  is not (i) in
violation of any directive,  rule or regulation of the  Department,  the FDIC or
any other  governmental  agency where  compliance with such  directive,  rule or
regulation  in all material  respects  would result in a material  change in the
conduct of its business or (ii) the subject of any  enforcement  action  against
the Bank or its officers or directors that might materially and adversely affect
the  condition  (financial  or  otherwise),  operations,  businesses,  assets or
properties of the Bank, and to the Bank's knowledge, no such enforcement actions
are threatened or contemplated.



<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 11


                  (h) There has been no material adverse change in the condition
(financial or otherwise),  assets, capital,  properties,  operations,  earnings,
affairs or business prospects of the Bank since the latest date as of which such
condition is set forth in the Prospectus except as referred to therein;  and the
capitalization,  assets,  properties  and  business  of the Bank  conform to the
descriptions thereof contained in the Prospectus as of the date specified. There
have not been any material  transactions  entered  into by the Bank,  except for
those transactions entered into in the ordinary course of business.  To the best
knowledge of the Bank,  the Bank does not have any material  liabilities  of any
kind, contingent or otherwise,  except as set forth in the Prospectus.  The Bank
has not  incurred  any  material  increase  in long term debt nor  incurred  any
material contingent or other liabilities of any kind, except as set forth in the
Offering Circular.

                  (i) No default  exists,  and no event has occurred  which with
notice of lapse of time, or both, would constitute a default, on the part of the
Bank  or,  to its best  knowledge,  on the  part of any  other  party in the due
performance  and observance of any term,  covenant or condition of any agreement
(excluding  agreements  with  borrowers)  which  is  material  to the  condition
(financial  or  otherwise) of the Bank;  said  agreements  are in full force and
effect;  and no other party to any such agreement has instituted or, to the best
knowledge  of the Bank,  threatened  any action or  proceeding  wherein the Bank
would or might be alleged to be in default thereunder.

                  (j)  The  Bank is not in  violation  of or in  default  in any
respect in the performance of any obligation,  agreement or condition  contained
in any material bond, debenture, note or any other evidence of indebtedness, and
the  Bank  is,  in all  material  respects,  complying  with  all  laws,  rules,
regulations and orders applicable to the operation of its business.

                  (k) Subsequent to the respective dates as of which information
is given in the  Prospectus  and prior to the Closing Date,  except as otherwise
may be indicated or contemplated therein, the Bank has not issued any securities
or incurred any  liability or  obligation,  direct or  contingent,  for borrowed
money, except borrowings from the Federal Home Loan Bank of Pittsburgh and other
borrowings in the ordinary course of business,  or entered into any transactions
not in the ordinary  course of the business of the Bank and which is material in
light of the business and properties of the Bank.

                  (l) No  capital  stock of the Bank has been or will be  issued
and outstanding prior to the Closing Date.

                  (m) No  approval of any  regulatory  or  supervisory  or other
public  authority is required in  connection  with the execution and delivery of
this Agreement, except for such approvals, authorizations, consents or orders as
have been  obtained or have been  applied for and as of the Closing Date will be
obtained,  under the  Conversion  Regulations  and as may be required  under the
securities or blue sky laws of various  jurisdictions and the regulations of the
National Association of Securities Dealers, Inc. ("NASD").

                  (n) Except as  disclosed in the  Prospectus,  the Bank has not
sold or granted options,  warrants, or other rights calling for the issuance of,
and  there are no  commitments  or plans to issue,  as of the date  hereof,  any
shares of capital stock of the Bank or any security


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 12


convertible into or exchangeable for capital stock of the Bank.

                  (o) All contracts and other documents  required to be filed as
exhibits  to  the  Prospectus,   the  Merger  Application,   or  the  Conversion
Application have been filed with the SEC, the Department and/or the FDIC, as the
case may be, except for such  post-effective,  post-approval or  post-conversion
contracts, documents or exhibits as may be required.

                  (p) The records of the account holders, depositors, borrowers,
and other members of the Bank  delivered to the Manager by the Bank or its agent
for use during the Conversion are accurate in all material respects.

                  [(q) To the best knowledge of the Bank, Joseph N. Spaniel, CPA
, who has  certified  the  financial  statements  of the  Bank  included  in the
Prospectus,  is an independent  public accountant within the meaning of the Code
of Professional Ethics of the American Institute of Certified Public Accountants
and  Title 12 of the Code of  Federal  Regulations,  and Title 17 of the Code of
Federal Regulations.]

                  (r) For the past five years, the Bank (i) has timely filed all
required  federal and state tax returns and no deficiency has been asserted with
respect to such returns by any taxing authorities,  (ii) has paid all taxes that
have become due,  and (iii) to its  knowledge,  has made  adequate  reserves for
similar current tax liabilities,  except where any failure to make such filings,
payments and reserves, or the assertion of such a deficiency,  should not have a
material adverse effect on the condition of the Bank.

                  (s) Neither the Bank nor the  employees  of the Bank have made
any payment of funds of the Bank as a loan for the  purchase  of Shares,  and no
funds of the Bank have been set aside to be used for any payment  prohibited  by
law.

                  (t)  Appropriate  arrangements  have been made for placing the
funds  received  from  subscriptions  for  Shares  in  special  interest-bearing
accounts  with the FSSB until all Shares are sold and paid for,  with  provision
for refund to the  purchasers in the event that the  Conversion is not completed
for whatever  reason or for delivery to the Company if all Shares are sold. Such
funds shall be invested only in insured  deposits and such other  investments as
are permitted under Rule 15c 2-4 promulgated under the Exchange Act.

                  (u) Prior to the completion of the  Conversion,  the Bank will
not have: (i) issued any securities  within the last 18 months (except for notes
to evidence loans to the Bank and reverse repurchase  agreements),  (ii) had any
material  dealings within the 12 months prior to the date hereof with any member
of the NASD, or any person related to or associated with such member, other than
discussions  and  meetings  relating  to  the  proposed  Offerings  and  routine
purchases and sales of investment and mortgage-backed securities;  (iii) entered
into a financial  or  management  consulting  agreement  except as  contemplated
hereunder; and (iv) engaged any intermediary between the Manager and the Company
and the Bank in connection  with the offering of Common Stock,  and no person is
being compensated in any manner for such service.

                  [(v)  The consolidated financial statements, together with the
related notes, of


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 13


the Bank,  which are part of the Prospectus,  fairly and accurately  present the
consolidated financial condition,  results of operations,  retained earnings and
cash flows of the Bank at the  respective  dates thereof and for the  respective
periods covered thereby and comply as to form in all material  respects with the
applicable accounting requirements of the Conversion Regulations,  and generally
accepted  accounting  principles,  except  as  otherwise  stated  therein.  Such
consolidated   financial  statements  have  been  prepared  in  accordance  with
generally accepted  accounting  principles  consistently  applied throughout the
periods involved. The financial,  statistical and pro forma information,  tables
and related  notes with respect to the Bank  contained in the Offering  Circular
present  the  information  purported  to be  shown  thereby  accurately  at  the
respective dates thereof and for the respective periods covered thereby.]

         Any  certificate  signed by an officer of the Bank and delivered to the
Manager or its  counsel  that refers to this  Agreement  shall be deemed to be a
representation and warranty by the Bank to the Manager as to the matters covered
thereby with the same effect as if such  representation  and  warranty  were set
forth herein.

         4.       Appointment as Manager and Compensation.

                  (a) The Company  and the Bank  hereby  appoint the Manager and
the Manager hereby accepts  appointment as financial  advisor and as the manager
of  the  Offerings,  on  the  basis  of  the  representations,  warranties,  and
agreements herein contained,  but subject to the terms and conditions herein set
forth.  As Manager,  the Manager will use its best efforts to assist the Company
in the  sale of the  Shares  in the  Subscription  and  Community  Offerings  in
accordance  with the Plan, the Prospectus and this Agreement and will assist the
Company in obtaining  purchase orders for any or all of the unsubscribed  shares
of the Company's Shares in the Community Offering;  provided,  however, that the
Manager shall not be obligated to take any action which is inconsistent with any
applicable laws, regulations,  decisions or orders. If requested by the Company,
the Manager will develop and manage a Syndicated  Community  Offering  involving
local and  regional  brokerage  firms in order to offer to the public any unsold
Shares  following the  Subscription  and  Community  Offerings in a best efforts
public offering to be managed by the Manager. The Company and the Bank agree and
understand  that the Manager has no obligation  under this Agreement to purchase
any of the Shares for its own account. The Company and the Bank retain the right
to reject  any  purchase  orders  obtained  in the  Community  Offering  and the
Syndicated Community Offering pursuant to this Agreement.

                  (b) The Manager shall receive the following  compensation  for
its services hereunder:

                           (i)  If the Conversion is completed, the Manager will
receive fees in the following amounts due no later than the Closing Date in next
day funds: (1) a fee of 2.0% of the aggregate  purchase price of all Shares sold
in the  Subscription  Offering;  except for  purchases by the ESOP and trustees,
directors,  officers and employees of the Company or the Bank; (2) a fee of 1.0%
of the  aggregate  purchase  price of all  other  Shares  sold in the  Community
Offering to  shareholders  of the Company or to persons on the list of potential
investors  attached hereto as Exhibit II; and (3) a fee of 2.0% of the aggregate
purchase price of all Shares sold in the Community Offering, excluding purchases
by persons described in clause (2) above. The fees


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 14


described above shall be subject to an overall cap of $50,000.  The Closing Date
shall be the date  upon  which  the  Conversion  is  successfully  completed  in
accordance  with the  Conversion  Regulations.  The  Company  will  pay  brokers
participating in the Syndicated Community Offering, including the Manager, a fee
of 4.0% on the  aggregate  purchase  price of all shares sold in the  Syndicated
Community  Offering.  In the event the  Conversion  is  terminated  or otherwise
abandoned or has not been completed within 90 days after the commencement of the
Subscription  and  Community  Offerings,  the Manager  will be entitled  only to
reimbursement  for  expenses  and legal fees as provided in  paragraph  4(b)(ii)
below and in Section 6 hereof.

                           (ii) The Manager  shall be  reimbursed  for all legal
fees and reasonable out-
of-pocket expenses incurred by it and its counsel whether or not the offering is
successfully completed; out-of-pocket expenses shall not exceed $5,000 and legal
fees shall not exceed $10,000. Such accountable  expenses,  including legal fees
and  expenses,  will be billed  monthly.  Full  payment to defray the  Manager's
accountable  expenses,  including legal fees and expenses  subject to applicable
limits,  remaining  outstanding as of the Closing Date shall be made in next day
funds on the  Closing  Date  or,  if the  Conversion  is not  completed  and are
terminated  for any reason,  within ten (10)  calendar days after receipt by the
Company of the detailed  listing from the Manager of its  remaining  accountable
expenses  for  which  payment  has  not  been  received.  In  the  event  of  an
oversubscription  or other  event that  causes the  Subscription  and  Community
Offerings  to be  delayed,  or the  regulations  governing  the  Conversion  are
changed,  the Manager  reserves the right to renegotiate  the limitation of fees
and expenses applicable to the Manager.

                           (iii) If the Company or the Bank  request  assistance
from the Manager's
counsel with regard to  regulatory  aspects of the  transaction,  such  services
provided by the Manager's counsel shall be billed separately and shall not apply
toward the fee limit described in paragraph (ii) above.

                  (c) The employment of the Manager  hereunder  shall  terminate
(a) upon  termination  or  abandonment  of the Merger  Agreement and Plan by the
Company  or the Bank,  (b)  forty-five  (45) days  after  the  Subscription  and
Community Offerings close, unless the Company and the Bank, with the approval of
the Department and the FDIC, are permitted to extend such period of time, or (c)
upon consummation of the Conversion, whichever date shall first occur.

                  (d) The  Manager  agrees  to act as a  market  marker  for the
Company's Common Stock after consummation of the Conversion provided that all of
the conditions required by the NASD for the Manager to act as a market maker for
the Company's Common Stock are satisfied.

         5. Further  Agreements.  The Company and the Bank jointly and severally
covenant and agree that:

                  (a) The  Company  shall  deliver to the  Manager  from time to
time, such number of copies of the Conversion  Application,  Merger Application,
and Prospectus as the Manager reasonably may request. The Company authorizes the
Manager  to use the  Prospectus  in  connection  with the  offer and sale of the
Shares.


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 15



                  (b) The  Company  and the Bank will use their best  efforts to
cause any post-effective  amendment to the Registration  Statement,  Prospectus,
the Merger Application,  or the Conversion  Application to be declared effective
or approved by the SEC, the Department or the FDIC, as the case may be, and will
notify the Manager immediately,  and confirm the notice in writing, (i) when the
Prospectus,  as  amended,  has become  effective;  (ii) when any  post-effective
amendment to the Registration  Statement  becomes effective or any supplement to
the  Prospectus  has been filed;  (iii) of the issuance by the  Department,  the
FDIC,  the SEC or any state  securities  regulator of any stop order relating to
the  Prospectus or of the initiation or the threat of any  proceedings  for that
purpose; (iv) of the receipt of any notice with respect to the suspension of the
qualification of the Shares for offering or sale in any jurisdiction; and (v) of
the receipt of any comments  from the staff of the  Department,  FDIC or the SEC
relating to the Conversion  Application,  the Merger  Application,  Registration
Statement  or  Prospectus.  If the  Department,  FDIC,  the  SEC  or  any  other
governmental  authority  enters  a  stop  order  relating  to  the  Registration
Statement or  Prospectus  at any time,  the Company will use its best efforts to
obtain the lifting of such order at the earliest possible moment.

                  (c)  During  the time  when a  Prospectus  is  required  to be
delivered  under the  Conversion  Regulations  or applicable  securities law and
regulations,  the Company will comply so far as it is able with all requirements
imposed upon it by such law and  regulations,  as from time to time in force, so
far as necessary to permit the continuance of offers and sales of or dealings in
the Shares in  accordance  with the  provisions  hereof and the  Prospectus.  If
during the period when the  Prospectus is used in connection  with the offer and
sale of the Shares any event  relating to or  affecting  the Company or the Bank
shall occur as a result of which it is necessary,  in the reasonable  opinion of
counsel for the Manager,  to amend or supplement the Prospectus in order to make
the Prospectus not false or misleading in light of the circumstances existing at
the time it is delivered to a purchaser of the Shares,  the Company and the Bank
forthwith  shall  prepare,  file with the  Department,  the FDIC and the SEC and
furnish  to the  Manager  a  reasonable  number of  copies  of an  amendment  or
amendments  or of a supplement or  supplements  to the  Prospectus  (in form and
substance  satisfactory  to  counsel  for the  Manager)  which  shall  amend  or
supplement  the Prospectus so that, as amended or  supplemented,  the Prospectus
shall not  contain an untrue  statement  of a  material  fact or omit to state a
material fact necessary in order to make the statements therein, in light of the
circumstances existing at the time the Prospectus is delivered to a purchaser of
the Shares,  not  misleading.  The Company will not file or use any amendment or
supplement to the  Prospectus  which is to be used in the Offerings of which the
Manager  has not  first  been  furnished  a copy or to which the  Manager  shall
reasonably  object  after having been  furnished  such copy.  Such  amendment or
supplement will comply in all material respects with the Conversion  Regulations
and  applicable  securities  law  and  regulations.  For  the  purpose  of  this
subsection, the Company and the Bank shall furnish such information with respect
to themselves as the Manager from time to time reasonably may request.

                  (d) During the period  when the  Prospectus  is required to be
delivered,  the Company and the Bank will comply, at their own expense, with all
requirements  imposed by the Department or the FDIC, by applicable  state law or
the Conversion Regulations,  and by the 1933 Act, Exchange Act and the rules and
regulations  of the SEC  promulgated  under such  statutes,  including,  without
limitation, Regulation M under the Exchange Act, in each case as


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 16


from time to time in force,  in accordance  with the  provisions  hereof and the
Prospectus.

                  (e) The Company shall take all reasonably necessary action and
furnish to whomever  the Manager may direct,  such  information,  instrument  or
document of the Company  (collectively,  the "Blue Sky  Applications") as may be
required  to qualify or  register  the Shares for offer and sale by the  Company
under the securities or Blue Sky laws of such  jurisdictions  as the Manager may
request;  provided,  however, that the Company shall not be obligated to qualify
as a broker dealer or as a foreign  corporation to do business under the laws of
any such  jurisdiction  unless otherwise  required to do so under the applicable
securities or Blue Sky Laws or at the  direction of the  Department or the FDIC.
In each jurisdiction where such qualification or registration shall be effected,
the  Company,  unless the Manager  agrees that such action is not  necessary  or
advisable in connection with the distribution of the Shares, shall file and make
such statements or reports as are, or reasonably may be, required by the laws of
such jurisdiction.

                  (f) The  liquidation  account  for  the  benefit  of  eligible
account holders as of the Closing Date, will be duly  established and maintained
in accordance with the requirements of the Department and the FDIC.

                  (g) The Company and the Bank will not sell or issue,  contract
to sell or otherwise  dispose of, for a period of 90 days after the date hereof,
without the Manager's prior written consent, any Shares other than in connection
with any plan or arrangement described in the Prospectus.

                  (h)  The  Company  shall  maintain  the  effectiveness  of its
registration under Section 12(g) of the Exchange Act for not less than three (3)
years,  or such  shorter  period as may be  required by the  Commission  or FDIC
Regulations.

                  (i) During the period during which the Company's  common stock
is  registered  under  the  Exchange  Act,  the  Company  will  furnish  to  its
stockholders as soon as practicable  after the end of each fiscal year an annual
report  (including a consolidated  balance sheet and statements of  consolidated
income,  stockholders'  equity and  changes in  financial  position or cash flow
statement  of the  Company  and its  subsidiaries  as at the end of and for such
year,  certified by independent public accountants in accordance with Regulation
S-X under the Exchange Act).

                  (j) During the period of three years from the date hereof, the
Company  will  furnish  to the  Manager:  a copy of each  report of the  Company
furnished to or filed with the appropriate  regulatory agency under the Exchange
Act or any  national  securities  exchange  or  system  on  which  any  class of
securities of the Company is listed or quoted,  (including,  but not limited to,
reports on Form 10-K,  10-Q and 8-K and all proxy  statements and annual reports
to  stockholders),  a  copy  of  each  report  of  the  Company  mailed  to  its
stockholders  or filed with the  appropriate  regulatory  agency or any national
securities exchange or system on which any class of securities of the Company is
listed or quoted,  each press  release and  material  news items and  additional
documents  and  information  with  respect  to the  Company as the  Manager  may
reasonably  request,  and (ii) from time to time, such other publicly  available
information concerning the Company as the Manager may reasonably request.



<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 17


                  (k) The Company and the Bank shall use the net  proceeds  from
the sale of the  Shares  in the  manner  set forth in the  Prospectus  under the
caption "USE OF PROCEEDS."

                  (l) The  Company  shall not  deliver  the Shares  until it has
satisfied  or  caused to be  satisfied  each and  every  condition  set forth in
Section 6 hereof, unless such condition is waived in writing by the Manager.

                  (m) The Company has taken or will take all  necessary  actions
to comply with the applicable  provisions of the Conversion  Regulations and the
securities or Blue Sky laws of the  jurisdictions  in which the Shares are to be
offered and sold.

                  (n)      [Intentionally Omitted]

                  (o) The Company and the Bank (or its agents)  shall advise the
Manager,  if  necessary,  as to the  allocation of the Shares in the event of an
oversubscription. The Company and the Bank shall indemnify and hold harmless the
Manager for any  liability  arising out of the  allocation  of the Shares in the
event of an oversubscription.

                  (p) The  Company  and the Bank  will  take  such  actions  and
furnish such information as are reasonably requested by the Manager in order for
the Manager to ensure  compliance  with the NASD's  "Interpretation  Relating to
Free-Riding and Withholding."

                  (q) The Bank will not amend the Plan in any  material  respect
prior to the Closing Date without the consent of the Manager, which consent will
not be unreasonably withheld.

                  (r) The  Company  will use its best  efforts  to  qualify  the
Shares for quotation on the National Association of Securities Dealers Automated
Quotation ("NASDAQ") Small Cap Market effective on or prior to the Closing Date,
and will use its best efforts to maintain  such  qualification  for a minimum of
three years following the Closing Date.

                  (s) The Company  shall pay any stock issue and transfer  taxes
that may be payable with respect to the sale of the Shares.

         6.  Payment of  Expenses.  The Company and the Bank will  promptly  pay
(directly or by  reimbursement)  all expenses incident to the conversion and the
performance of their obligations under this Agreement, including but not limited
to all expenses and any taxes  incident to delivery of the Shares to  purchasers
in the  Offerings;  the  expenses  of the Manager as set forth in Section 4; the
expenses  and fees of the  Bank's  and the  Company's  counsel  and  independent
accountants;   the  expenses   incurred  in  connection  with  the  printing  or
reproduction  of  copies  of the  Prospectus  and  the  Conversion  Application,
including any amendments thereto, the proxy soliciting materials,  the Plan, any
other offering materials and any amendment or supplement  thereto;  the expenses
incurred in connection with the distribution and mailing of proxy soliciting and
offering materials;  all reasonable filing fees (including,  but not limited to,
the filing fees of the FDIC and the NASD and any fees required under  applicable
state  securities  or Blue  Sky  laws);  the  cost  of  preparing  a "Blue  Sky"
memorandum; the cost of preparing stock certificates;


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 18


the costs and fees of any registrar or transfer  agent;  the cost and expense of
any temporary  staff hired by the Manager at the written  request of the Company
or the Bank; and all other costs and expenses incident to the performance of its
obligations hereunder which are not otherwise  specifically provided for in this
paragraph.

         7.  Conditions of the Manager's  Obligations.  The  obligations  of the
Manager  as  provided   herein   shall  be  subject  to  the   accuracy  of  the
representations  and  warranties  contained in Sections 2 and 3 hereof as of the
date hereof and as of the Closing  Date,  to the accuracy of the  statements  of
officers  and  directors  of the  Company  and the  Bank  made  pursuant  to the
provisions  hereof,  to the  performance  by the  Company  and the Bank of their
obligations hereunder and to the following conditions:

                  (a) At the  Closing  Date,  the Company and the Bank will have
completed the  conditions  precedent to, and shall have conducted the Conversion
in all material respects in accordance with the Plan, the Conversion Regulations
and all other applicable laws, regulations,  decisions and orders, including all
terms,  conditions,  requirements  and  provisions  precedent to the  Conversion
imposed upon them by the Department and the FDIC.

                  (b) The Registration Statement and Prospectus, as the case may
be, shall have been declared effective by the Department,  the FDIC and the SEC,
the  Merger  Application   approved  by  the  Department,   and  the  Conversion
Application  approved  by the FDIC not later than 5:30 p.m.  on the date of this
Agreement,  or with the Manager's  consent at a later time and date;  and at the
Closing  Date to the  knowledge  of the  Company  and the  Bank,  no stop  order
suspending the  effectiveness  of the  Registration  Statement or the Prospectus
shall have been issued or proceedings  therefore  initiated or threatened by the
SEC, the FDIC, or any state  authority  and no order or other action  suspending
the  authorization of the Prospectus or the consummation of the Conversion shall
have been issued or  proceedings  therefore  initiated or threatened by the SEC,
the FDIC, the Federal Reserve Board, or any other federal or state authority.

                  (c) At the Closing Date, the Manager shall receive the opinion
of Malizia,  Spidi,  Sloane & Fisch, P.C., special counsel for the Company dated
the Closing Date,  addressed to the Manager, in form and substance  satisfactory
to counsel for the Manager and to the effect that:

                           (i)  the  Company has  been duly incorporated and  is
validly  existing and in good  standing  under the laws of the  Commonwealth  of
Pennsylvania,  with full corporate power and authority to own its properties and
conduct its business as described in the Prospectus;

                           (ii)  the  Company  has  been  duly  qualified  to do
business and, is in good standing as a foreign  corporation in each jurisdiction
where  the  ownership  or  leasing  of its  properties,  or the  conduct  of its
business, of which such counsel has knowledge, requires such qualification;

                           (iii) FSSB has been duly organized as a stock savings
bank and is validly


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 19


existing and in good standing under the laws of the Commonwealth of Pennsylvania
with full power and  authority  to own its  property  and conduct  its  business
described in the Prospectus;

                           (iv) all of the  issued  shares of  capital  stock of
FSSB have been duly and
validly authorized and issued, are fully paid and non-assessable,  and are owned
directly by the Company, free and clear of all liens and encumbrances,  equities
and other  claims.  There are no  outstanding  rights,  warrants  or  options to
acquire or  instruments  convertible  into, or  exchangeable  for, any shares of
capital stock or other equity interests for FSSB;

                           (v) FSSB is a member of the Federal Home Loan Bank of
Pittsburgh and
the deposit accounts of FSSB are insured by the BIF up to the applicable limits,
and no  proceedings  for the  termination  or revocation  of such  insurance are
pending or, to such counsel's knowledge, threatened;

                           (vi) FSSB has full power and authority to conduct its
operations at its
offices as described in the Prospectus and has received all necessary  approvals
to maintain  offices at the locations set forth in the Prospectus,  except those
approvals  which the  failure to obtain  would not result in a material  adverse
effect on the financial condition or results of operation of FSSB;

                           (vii) the Plan complies with, and to the knowledge of
such counsel, the
merger of the Bank with and into FSSB complies with, the Conversion Regulations;
to the knowledge of such counsel, all of the terms, conditions, requirements and
provisions  applicable to the Company or FSSB,  with respect to the Plan and the
Conversion  imposed by the Department or the FDIC, except with respect to filing
or submission of certain post-Conversion  reports or other materials,  have been
complied  with by the  Company and FSSB.  The Plan has been duly  adopted by all
required action of the respective  Directors and shareholders of the Company and
FSSB;

                           (viii)  upon  consummation  of  the  Conversion,  the
Company will have
authorized and outstanding Common Stock as set forth in the Prospectus (adjusted
to give effect to the issuance of the shares);  the  description  of such Common
Stock in the Prospectus is accurate in all material  respects;  to the knowledge
of such  counsel,  and  except  as  disclosed  in the  Prospectus,  there  is no
outstanding  option,  warrant or other  right  calling  for the  issuance of any
capital stock of the Company or any security  convertible or  exchangeable  into
such capital stock;

                           (ix) the  issuance  and sale of the Shares  have been
duly and validly
authorized by all  necessary  corporate  action on the part of the Company;  the
Shares, when issued in accordance with the terms of the Plan and this Agreement,
will be validly issued, fully paid, nonassessable and free of preemptive rights;

                           (x)  the certificates for the Shares are in  due  and
proper form and comply in all material respects with applicable  requirements of
law;

                           (xi) no further approval,  authorization,  consent or
other order of any


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 20


public board or body is required in  connection  with the execution and delivery
of this Agreement by the Company, the issuance of the Shares and consummation of
the  Conversion  except  for the  following  approvals,  all of which  have been
obtained   (subject   to  the  filing  or   submission   of   certain   required
post-Conversion  reports or other materials by the Company or the Bank): (i) the
approval of the Merger  Application  by the  Department  and the approval of the
Conversion Application by the FDIC, (ii) the declaration of effectiveness of the
Registration  Statement  and  any  required  post-effective   amendment  to  the
Registration  Statement by the SEC;  (iii) approval of the use of the Prospectus
by the  Department  and the  FDIC,  (iv) the  issuance  to the Bank of the Stock
Charter by the Department,  and (v) as may be required under the securities laws
of various jurisdictions;

                           (xii)  the  Company  may  offer,  issue  and sell the
Shares in the Subscription
Offering and, if necessary,  in the Community  Offering without  registration of
the  Company or its  directors,  officers  or  employees  as  brokers,  dealers,
salesmen  or  investment  advisers  under  the  Exchange  Act or the  Investment
Advisers Act of 1940 or the applicable states securities and investment advisers
laws or has registered in those states where registration is required and offers
of Shares made;

                           (xiii) the execution  and delivery of this  Agreement
and the consummation
of the transactions contemplated hereby have been duly and validly authorized by
all necessary corporate action on the part of the Company; and this Agreement is
a legal, valid and binding obligation of the Company,  enforceable in accordance
with  its  terms,  except  as may be  limited  (A)  by  bankruptcy,  insolvency,
reorganization,  moratorium,  reorganization  or  similar  laws  relating  to or
affecting  the  enforcement  of  creditors'  rights  generally  or the rights of
creditors  of  financial  institutions  the accounts of which are insured by the
FDIC,  and  (B)  by  general  equity  principles,  regardless  of  whether  such
enforceability  is considered in a proceeding in equity or at law, and except to
the extent that the  provisions of Sections 8 and 9 hereof may be  unenforceable
as against public policy, as to which no opinion need be rendered;

                           (xiv)  the statements  in  the  Prospectus  under the
captions   "REGULATION,"   "CAPITALIZATION,"   "THE  MERGER   CONVERSION,"   and
"DESCRIPTION OF CAPITAL STOCK," insofar as they are, or refer to,  statements of
law or legal conclusions, have been prepared or reviewed by such counsel and are
accurate in all material respects;

                           (xv)  the  descriptions  of  certain   provisions  of
contracts,  agreements  or other  documents  (assuming for purposes of rendering
this opinion the validity and enforceability  thereof) to which the Company is a
party  which  are  described  in the  Prospectus,  insofar  as they  purport  to
summarize such provisions of such contracts, agreements or other documents, have
been reviewed by such counsel and constitute in all material  respects  accurate
and fair summaries of such provisions purported to be summarized for purposes of
the Prospectus;

                           (xvi)  the Registration Statement and the Prospectus,
as the case may be, and any  post-effective  amendments  thereto  have been duly
authorized  for final use by the SEC, the  Department and the FDIC; and no order
has been issued by or  proceedings  pending by or before the SEC, the Department
or the FDIC seeking to revoke or rescind the orders declaring


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 21


the Registration  Statement or Prospectus  effective or authorizing or approving
the Conversion  Application  or, to the knowledge of such counsel,  are any such
proceedings  contemplated  or threatened;  and, to such counsel's  knowledge and
information, no Person has sought to obtain regulatory or judicial review of the
final action of the  Department  approving  the Merger  Application  or the FDIC
approving the Conversion Application;

                           (xvii) the execution  and delivery of this  Agreement
and the consummation
of the  transactions  contemplated  hereby do not conflict  with nor result in a
breach  of  the   respective   articles   of   incorporation,   certificate   of
incorporation, charter or bylaws of the Company and FSSB;

                           (xviii)  the  Prospectus  (in each case as amended or
supplemented, if so
amended or  supplemented)  complies as to form in all  material  respects to the
requirements  of the  Conversion  Regulations,  the 1933 Act and  applicable SEC
regulations, and applicable state securities laws, as the case may be (except as
to information with respect to, or supplied by the Manager,  and as to financial
statements, notes to financial statements,  financial tables and other financial
and statistical data,  including the appraisal,  included therein as to which no
opinion need be expressed);  to such counsel's knowledge, the description in the
Prospectus (as amended or  supplemented,  if so amended or supplemented) of each
document and exhibit described therein is accurate in all material respects;

         In giving such opinion, such counsel may rely as to all matters of fact
on  certificates of officers and directors of the Company and the Bank delivered
pursuant hereto and  certificates of public  officials,  provided that copies of
any such opinions or  certificates  are  delivered to the Manager  together with
such  opinion.  Such opinion may be governed by, and  interpreted  in accordance
with, the Legal Opinion Accord (the "Accord") of the ABA Section of Business Law
(1991),  and, as a  consequence,  references  in such opinion to such  counsel's
"knowledge"  may be limited to "actual  knowledge"  as defined in the Accord (or
knowledge  based on  certificates).  Such  opinion  may be  limited  to  present
statutes,  regulations  and  judicial  interpretations  and  to  facts  as  they
presently  exist;  in  rendering  such  opinion,  such  counsel  need  assume no
obligation  to revise or  supplement  it should the  present  laws be changed by
legislative  or regulatory  action,  judicial  decision or  otherwise;  and such
counsel  need  express no view,  opinion or belief  with  respect to whether any
proposed or pending  legislation,  if enacted,  or any regulations or any policy
statements issued by any regulatory agency,  whether or not promulgated pursuant
to any such legislation, would affect the validity of the execution and delivery
by the Company of this Agreement or the issuance of the Shares.

                  (d) At the Closing Date,  the Manager shall receive the letter
of Malizia,  Spidi, Sloane & Fisch, P.C., special counsel for the Company, dated
the Closing Date,  addressed to the Manager,  in form and  substance  reasonably
acceptable  to  the  Manager,  to the  effect  that,  based  on  such  counsel's
participation in conferences with  representatives  of the Company and the Bank,
their counsel,  and discussions with the independent  public accountants for the
Company and the Bank;  review of documents and  understanding  of applicable law
(including the  requirements of the Conversion  Regulations)  and the experience
such counsel has gained in its  practice,  and while such counsel  undertakes no
responsibility  for the accuracy or  completeness  of the  information set forth
therein, nothing has come to such counsel's attention that would lead


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 22


it to believe  that the  Prospectus,  as amended  (except as to  information  in
respect  of the  Manager  contained  therein,  and  except  as to the  financial
statements, notes to financial statements,  financial tables and other financial
and statistical data contained therein, as to which such counsel need express no
comment),  at the time it or any amendment thereto became  effective,  contained
any  untrue  statement  of a material  fact or omitted to state a material  fact
required to be stated therein or necessary to make the statements  made therein,
in light of the  circumstances  under which they were made not  misleading.  (In
making this  statement,  such  counsel may state that it has not  undertaken  to
verify  independently  the  information in the Prospectus and therefore does not
assume any responsibility for the accuracy or completeness thereof.)

         Such  counsel may further  state,  if true,  that in the period of time
from  the  effective  date of the  Prospectus  to the date of its  letter,  such
counsel  did not meet  with  representatives  of the  Company  or the  Bank,  or
representatives of their  accountants,  in any conferences at which the contents
of the Prospectus were discussed,  nor did such counsel otherwise  undertake any
procedures  (other than the review of documents  delivered to the Manager on the
Closing Date pursuant to this Agreement) which were intended or likely to elicit
information concerning the accuracy,  completeness or fairness of the statements
made  in  the  Prospectus.   Nevertheless,  in  the  course  of  such  counsel's
representation of the Company in connection with this Agreement,  no information
has come to its attention since such effective date which causes such counsel to
believe  as of the  date  of its  opinion  that  the  Prospectus  (except  as to
information in respect of the Manager  contained  therein,  and except as to the
financial statements, notes to financial statements,  financial tables and other
financial and statistical data, including the appraisal, included therein, as to
which such counsel need express no comment)  contained an untrue  statement of a
material fact or omitted to state a material fact required to be stated  therein
or necessary to make the statements therein, in light of the circumstances under
which they were made, not misleading.

         In rendering  such letter,  such counsel may rely as to matters of fact
on  certificates  of officers,  directors and agents of the Company and the Bank
and certificates of public officials delivered pursuant hereto. Such counsel may
assume that any agreement is the valid and binding  obligation of any parties to
such agreement  other than the Company or FSSB.  Such letter may be governed by,
and  interpreted  in  accordance  with,  the  Accord,  and,  as  a  consequence,
references  in such  letter to such  counsel's  "knowledge"  may be  limited  to
"actual   knowledge"   as  defined  in  the  Accord  (or   knowledge   based  on
certificates).  Such letter may be limited to present statutes,  regulations and
judicial interpretations and to facts as they presently exist; in rendering such
letter, such counsel need assume no obligation to revise or supplement it should
the  present  laws be changed by  legislative  or  regulatory  action,  judicial
decision or otherwise;  and such counsel need express no view, opinion or belief
with respect to whether any proposed or pending legislation,  if enacted, or any
regulations or any policy statements issued by any regulatory agency, whether or
not promulgated  pursuant to any such legislation,  would affect the validity of
the execution  and delivery by the Company of this  Agreement or the issuance of
the Shares.

                  (e) At  the  Closing  Date,  the  Manager  shall  receive  the
favorable  opinion of  ________________________,  special  counsel for the Bank,
dated  the  Closing  Date,  addressed  to the  Manager,  in form  and  substance
reasonably satisfactory to counsel for the Manager and


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 23


to the effect that:

(i)      the Bank is duly  organized  as a mutual  savings  bank and is  validly
         existing and in good  standing  under the laws of the  Commonwealth  of
         Pennsylvania,  with full power and authority to own its  properties and
         conduct its business as described in the Prospectus;

                           (ii) the Bank has been duly  qualified to do business
         and to such  counsel's  knowledge,  is in good  standing  as a  foreign
         corporation in each jurisdiction  where the ownership or leasing of its
         properties,   or  the   conduct   of  its   business,   requires   such
         qualification.

                           (iii) the Bank has obtained all licenses, permits and
         other governmental authorizations currently required for the conduct of
         its business and to maintain  offices at the locations set forth in the
         Prospectus,  except where the failure to hold such licenses, permits or
         other  governmental  authorizations  would not have a material  adverse
         effect on the Bank;

                           (iv)  there  are no  material  legal or  governmental
         proceedings  or  investigations  pending or, to the  knowledge  of such
         counsel,  threatened  against or involving the assets of the Bank which
         are  required  to be  described  in  the  Prospectus  that  are  not so
         described;

                           (v) to the knowledge of such  counsel,  the execution
         and delivery of this Agreement and the consummation of the transactions
         contemplated  hereby do not constitute a breach of or default (nor give
         rise to any right of termination,  cancellation or acceleration)  under
         or result in the creation or  imposition  of any lien,  charge or other
         encumbrance  upon any of the  properties or assets of the Bank pursuant
         to  any  of  the  terms,  provisions  or  conditions  of  any  material
         agreement,  contract,  indenture,  bond, debenture, note, instrument or
         obligation to which the Bank is a party or by which it or its assets or
         properties may be bound or is subject,  or any governmental  license or
         permit,  or violate any law,  administrative  regulation  or order,  or
         court order, writ, injunction or decree (subject to the satisfaction of
         certain  conditions imposed by the Department or the FDIC in connection
         with its  approval of the  Conversion  Application),  which  violation,
         default or  encumbrance  would have a  material  adverse  effect on the
         financial condition of the Bank;

                           (vi) to the knowledge of such counsel, there has been
         no  breach  by  the  Bank  of the  Bank's  articles  of  incorporation,
         certificate  of  incorporation,  charter or bylaws or breach or default
         (or the  occurrence  of any  event  which,  with  the  lapse of time or
         notice,  or both,  would  result  in a breach  or  default)  under  any
         material  agreement,   contract,   indenture,  bond,  debenture,  note,
         instrument  or  obligation to which the Bank is a party or by which any
         of its assets or properties may be bound, or any  governmental  license
         or permit, or a violation of law,  administrative  regulation or order,
         or court order, writ,  injunction or decree,  which breach,  default or
         violation,  would  have a  material  adverse  effect  on the  condition
         (financial or otherwise), operations, business, assets or properties of
         the Bank;


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 24



                           (vii) to the knowledge of such counsel,  the Bank has
         no subsidiaries;

                           (viii) the Plan complies  with,  and to the knowledge
         of  such  counsel,  the  Conversion  of the  Bank  from a  Pennsylvania
         chartered mutual savings bank to a Pennsylvania  stock savings bank and
         the merger of the Bank with and into FSSB complies with, the Conversion
         Regulations;  to the  knowledge  of  such  counsel,  all of the  terms,
         conditions,  requirements  and  provisions  applicable  to  either  the
         Company  or the  Bank,  with  respect  to the Plan  and the  Conversion
         imposed by the Department or the FDIC, except with respect to filing or
         submission of certain post-Conversion reports or other materials,  have
         been complied  with by the Bank.  The Plan has been duly adopted by the
         required vote of the Trustees of the Bank and voting  depositors of the
         Bank;

                           (ix) the Bank is a member  of the  Federal  Home Loan
         Bank of Pittsburgh and the deposit  accounts of the Bank are insured by
         the  SAIF  up to the  applicable  limits,  and no  proceedings  for the
         termination  or  revocation  of such  insurance  are pending or to such
         counsel's knowledge threatened;

                           (x) no further  approval,  authorization,  consent or
         other order of any public board or body is required in connection  with
         the execution and delivery of this  Agreement and  consummation  of the
         Conversion except for the following  approvals,  all of which have been
         obtained  (subject  to the filing or  submission  of  certain  required
         post-Conversion reports or other materials by the Company or the Bank):
         (i) the approval of the Merger  Application  by the  Department and the
         approval  of  the  Conversion   Application  by  the  FDIC,   (ii)  the
         declaration  of  effectiveness  of the  Registration  Statement and the
         Prospectus   and  any   required   post-effective   amendment   to  the
         Registration  Statement and the  Prospectus by the SEC, the  Department
         and the FDIC,  and (iii) the issuance to the Bank of the Stock  Charter
         by the Department;

                           (xi) the execution and delivery of this Agreement and
         the consummation of the transactions contemplated hereby have been duly
         and validly authorized by all necessary corporate action on the part of
         the Bank; and this Agreement is a legal,  valid and binding  obligation
         of the Bank, enforceable in accordance with its terms, except as may be
         limited  (A) by  bankruptcy,  insolvency,  reorganization,  moratorium,
         reorganization or similar laws relating to or affecting the enforcement
         of creditors'  rights generally or the rights of creditors of financial
         institutions  the accounts of which are insured by the FDIC, and (B) by
         general equity principles, regardless of whether such enforceability is
         considered in a proceeding in equity or at law;

                           (xii)  the  statements  in the  Prospectus  under the
         caption  "THE  MERGER  CONVERSION,"  insofar as they are,  or refer to,
         statements of law or legal conclusions,  have been prepared or reviewed
         by such counsel and are correct and complete in all material respects;

                           (xiii) to the best of such counsel's knowledge, there
         are no material  contracts,  indentures,  mortgages,  loan  agreements,
         notes,  leases,  or other  material  instruments to which the Bank is a
         party and which are required to be described or


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 25


         referred to in the Prospectus or to be filed as exhibits  thereto other
         than those  described  or  referred  to  therein  or filed as  exhibits
         thereto;   the   descriptions  of  certain   provisions  of  contracts,
         agreements or other documents  (assuming for purposes of rendering this
         opinion the validity and enforceability thereof) to which the Bank is a
         party which are described in the Prospectus, insofar as they purport to
         summarize  such  provisions  of such  contracts,  agreements  or  other
         documents,  have been  reviewed by such counsel and  constitute  in all
         material  respects  accurate  and  fair  summaries  of such  provisions
         purported to be summarized for purposes of the Prospectus.

                           (xiv) the Merger Application has been approved by the
         Department and the Conversion Application has been approved by the FDIC
         and the Prospectus and any post-effective  amendments thereto have been
         duly  authorized for final use by the SEC, the Department and the FDIC;
         the Stock Charter has been declared effective by the Department; and no
         order has been issued by or  proceedings  pending by or before the SEC,
         the  Department  or the FDIC  seeking to revoke or  rescind  the orders
         declaring  the  Registration   Statement  or  Prospectus  effective  or
         authorizing  or  approving  the Merger  Application  or the  Conversion
         Application  or,  to the  knowledge  of  such  counsel,  are  any  such
         proceedings   contemplated  or  threatened;   and,  to  such  counsel's
         knowledge and information, no Person has sought to obtain regulatory or
         judicial  review of the  final  action  of the  Department  or the FDIC
         approving the Merger Application and the Conversion Application;

                           (xv) the execution and delivery of this Agreement and
         the  consummation  of  the  transactions  contemplated  hereby  do  not
         conflict with nor result in a breach of the articles of  incorporation,
         certificate of incorporation, charter or bylaws of the Bank;

                           (xvi) the Conversion  Application  and the Prospectus
         (in  each  case  as   amended  or   supplemented,   if  so  amended  or
         supplemented)  comply  as to  form  in  all  material  respects  to the
         requirements  of the Conversion  Regulations,  the 1933 Act and related
         SEC regulations,  and applicable state securities laws, as the case may
         be (except as to  information  with  respect to, the Manager  contained
         therein,  and except as to  financial  statements,  notes to  financial
         statements,  financial tables and other financial and statistical data,
         including the appraisal,  included therein, as to which no opinion need
         be expressed); to such counsel's knowledge, all exhibits required to be
         filed with the Conversion  Application and the Prospectus (in each case
         as amended or supplemented, if so amended or supplemented) have been so
         filed  and  the  description  in the  Conversion  Application  and  the
         Offering  Circular of such  documents  and  exhibits is accurate in all
         material respects;

         In rendering such opinion,  such counsel may rely as to matters of fact
on  certificates  of  officers  and  directors  of the  Company and the Bank and
certificates of public officials  delivered  pursuant  hereto.  Such counsel may
assume that any agreement is the valid and binding  obligation of any parties to
such  agreement  other  than the Bank.  Such  opinion  may be  governed  by, and
interpreted in accordance with, the Accord, and, as a consequence, references in
such opinion to such counsel's  "knowledge" may be limited to "actual knowledge"
as defined in the Accord (or knowledge based on certificates).  Such opinion may
be limited to present statutes,


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 26


regulations and judicial  interpretations  and to facts as they presently exist;
in rendering  such opinion,  such counsel need assume no obligation to revise or
supplement  it should the present laws be changed by  legislative  or regulatory
action,  judicial decision or otherwise;  and such counsel need express no view,
opinion or belief with respect to whether any  proposed or pending  legislation,
if enacted, or any regulations or any policy statements issued by any regulatory
agency,  whether or not  promulgated  pursuant  to any such  legislation,  would
affect the validity of the execution and delivery by the Bank of this Agreement.

                  (f) At the Closing Date,  the Manager shall receive the letter
of  ____________________,  special counsel for the Bank, dated the Closing Date,
addressed to the Manager,  in form and  substance  reasonably  acceptable to the
Manager,  to  the  effect  that,  based  on  such  counsel's   participation  in
conferences with representatives of the Company and the Bank, their counsel, the
independent  appraiser,  and the independent  public accountants for the Company
and the Bank, review of documents and understanding of applicable law (including
the requirements of the Conversion  Regulations) and the experience such counsel
has gained in its practice,  and while such counsel undertakes no responsibility
for the accuracy or completeness  of the information set forth therein,  nothing
has come to such  counsel's  attention  that would  lead it to believe  that the
Prospectus,  as amended  (except  as to  information  in respect of the  Manager
contained therein, and except as to the financial statements, notes to financial
statements, financial tables and other financial and statistical data, including
the  appraisal,  contained  therein,  as to which such  counsel  need express no
comment), at the time it or any amendment thereto became effective contained any
untrue statement of a material fact or omitted to state a material fact required
to be stated therein or necessary to make the statements made therein,  in light
of the circumstances under which they were made not misleading.  (In making this
statement,  such  counsel  may  state  that  it has  not  undertaken  to  verify
independently  the  information  in the Prospectus and therefore does not assume
any responsibility for the accuracy or completeness thereof.)

         Such  counsel may further  state,  if true,  that in the period of time
from  the  effective  date of the  Prospectus  to the date of its  letter,  such
counsel  did not meet  with  representatives  of the  Company  or the  Bank,  or
representatives of their  accountants,  in any conferences at which the contents
of the Prospectus were discussed,  nor did such counsel otherwise  undertake any
procedures  (other than the review of documents  delivered to the Manager on the
Closing Date pursuant to this Agreement) which were intended or likely to elicit
information concerning the accuracy,  completeness or fairness of the statements
made  in  the  Prospectus.   Nevertheless,  in  the  course  of  such  counsel's
representation of the Bank in connection with this Agreement, no information has
come to its  attention  since such  effective  date which causes such counsel to
believe  as of the  date of its  opinion  that  the  Prospectus  (excluding  the
financial statements, financial tables and other financial and statistical data,
including  the  appraisal,  contained  therein,  as to which such  counsel  need
express no comment)  contained an untrue statement of a material fact or omitted
to state a material fact required to be stated  therein or necessary to make the
statements  therein,  in light of the circumstances  under which they were made,
not misleading.

         In rendering  such  letter,  such counsel may rely as to all matters of
fact on  certificates  of officers and  directors of the Company or the Bank and
certificates of public officials delivered


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 27


pursuant hereto. Such counsel may assume based upon a certificate of officers of
the Company and the Bank that any agreement is the valid and binding  obligation
of any  parties  to such  agreement  other  than the Bank.  Such  letter  may be
governed  by,  and  interpreted  in  accordance  with,  the  Accord  and,  as  a
consequence,  references in such letter to such counsel's "knowledge" shall mean
"actual   knowledge"  as  defined  in  the  Accord  (or  knowledge   based  upon
certificates).  In  addition,  such  letter may be limited to present  statutes,
regulations and judicial  interpretations  and to facts as they presently exist;
in rendering  such letter,  such counsel need assume no  obligation to revise or
supplement  them should the present laws be changed by legislative or regulatory
action,  judicial decision or otherwise;  and such counsel need express no view,
opinion or belief with respect to whether any  proposed or pending  legislation,
if enacted, or any regulations or any policy statements issued by any regulatory
agency,  whether or not  promulgated  pursuant  to any such  legislation,  would
affect the validity of the execution and delivery by the Bank of this Agreement.

                  (g)  Counsel for the Manager  shall have been  furnished  such
documents  as they  reasonably  may require for the purpose of enabling  them to
review or pass upon the matters required by the Manager,  and for the purpose of
evidencing  the  accuracy,   completeness   or   satisfaction   of  any  of  the
representations,  warranties or conditions herein contained,  including, but not
limited to,  resolutions  of the Board of Directors of the Company and the Board
of  Trustees of Bank  regarding  the  authorization  of this  Agreement  and the
transactions contemplated hereby.

                  (h)  Prior  to and  at the  Closing  Date,  in the  reasonable
opinion of the Manager,  (i) there shall have been no material adverse change in
the  condition or affairs,  financial or  otherwise,  of the Company or the Bank
from that as of the latest date as of which such  condition  is set forth in the
Prospectus except as referred to therein; (ii) there shall have been no material
transaction  entered  into by the Company or the Bank from the latest date as of
which the  financial  condition  of the  Company or the Bank is set forth in the
Prospectus  other  than  transactions   referred  to  or  contemplated  therein,
transactions in the ordinary course of business,  and transactions which are not
material  to the  Company  and the Bank,  taken as a whole;  (iii)  neither  the
Company nor the Bank shall have  received  from the  Department  or the FDIC any
direction  (oral or  written)  to make any  material  change  in the  method  of
conducting their respective  businesses with which they have not complied or any
direction  (oral or written)  which  materially  and adversely  would affect the
business, operations, financial condition or income of the Company and the Bank,
taken  as a whole  (which  direction,  if any,  shall  have  been  disclosed  to
Manager);  (iv) no action, suit or proceeding,  at law or in equity or before or
by any federal or state commission,  board or other administrative agency, shall
be pending or to the  knowledge of the Company or the Bank,  threatened  against
the Company or the Bank or affecting any of their  respective  assets wherein an
unfavorable  decision,  ruling or finding  materially and adversely would affect
the business,  operations,  financial condition or income of the Company and the
Bank,  taken as a whole; (v) neither the Company nor the Bank shall have been in
default (nor shall an event have occurred which, with notice or lapse of time or
both,  would  constitute  a default)  under any  provision  of any  agreement or
instrument relating to any outstanding indebtedness,  which default would have a
material  adverse effect on the Company and the Bank taken as a whole;  and (vi)
the Shares shall have been  qualified or registered for offering and sale by the
Company,  where not exempt from such  registration or  qualification,  under the
securities


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 28


or Blue Sky laws of such jurisdictions as the Manager and the Company shall have
agreed upon.

                  (i)  At  the  Closing  Date,   the  Manager  shall  receive  a
certificate of the President and the principal accounting officer of each of the
Company and the Bank,  dated the Closing Date, to the effect that: (i) they have
examined the Prospectus and in their opinion,  at the time the Prospectus became
authorized for final use, the Prospectus did not contain an untrue  statement of
a material fact or omit to state a material fact  necessary in order to make the
statements  therein,  in light of the circumstances  under which they were made,
not misleading with respect to the Company and the Bank; (ii) since the date the
Prospectus  became  authorized for final use, no event has occurred which should
have been set forth in an amendment or  supplement to the  Prospectus  which has
not been so set forth,  including  specifically,  but  without  limitation,  any
material adverse change in the business,  financial condition, income or affairs
of the Company or the Bank,  and the conditions set forth in clauses (a) and (b)
of this Section 7 have been satisfied;  (iii) to their  knowledge,  no order has
been  issued  by any  federal  or state  authority  or the FDIC to  suspend  the
Offerings or the effectiveness of the Registration Statement or Prospectus,  and
no action for such purposes has been  instituted or threatened by any federal or
state authority or the FDIC; (iv) as of the Closing Date, except as contemplated
in the Prospectus,  there has not been any increase in the long-term debt of the
Company or the Bank; (v) to the knowledge of such officers, no person has sought
to obtain review of the final action of the Department or the FDIC approving the
Plan; and, (vi) all of the representations and warranties  contained in Sections
2 and 3 of this  Agreement are true and correct,  with the same force and effect
as though expressly made on the Closing Date.

                  (j) At the Closing Date (or as soon  thereafter as available),
the Manager shall receive, among other documents, (i) a copy of the letters from
the Department and the FDIC  authorizing the use of the Prospectus,  (ii) a copy
of a letter from the Department  evidencing the good standing of the Bank; (iii)
a copy of the letter from the  Department  evidencing the good standing of FSSB;
(iv)  a  copy  of a  certificate  from  the  Pennsylvania  Department  of  State
evidencing  the  good  standing  of the  Company;  (v) a copy  of the  Company's
articles  of   incorporation,   certified   by  the   appropriate   Pennsylvania
governmental authority; (vi) a copy of the letters from the Department approving
the Bank's Stock  Charter;  and (vii) a copy of the letters from the  Department
and the FDIC approving the Plan.

                  (k) The Manager shall have received a letter or letters at the
Closing  Date,  as the case may be,  each dated the date of its  delivery,  from
Feldman Financial Advisors,  Inc. confirming the results of its appraisal,  that
the appraisal  conforms to the  requirements  of the Department and the FDIC and
that it is  independent  with respect to the Company,  the Bank, and the Manager
within the requirements of the Department and the FDIC.

                  (l)  Concurrently  with the execution of this  Agreement,  the
Manager shall receive a letter from Deloitte & Touche, LLP dated the date hereof
and addressed to the Manager:  (i) confirming  that Deloitte & Touche,  LLP is a
firm of  independent  public  accountants  within the  meaning of the Act and no
information concerning its relationship with or interests in the Company and the
Bank is required to be stated in the  Prospectus,  and stating in effect that in
Deloitte & Touche's opinion the consolidated financial statements of the Company
for the years  ended  June 30,  1998,  1997 and  1996,  as are  included  in the
Prospectus


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 29


and covered by its opinion included  therein,  comply as to form in all material
respects  with  the  applicable   accounting   requirements  of  the  Conversion
Regulations  and the related  published  rules and regulations of the Department
and the FDIC and  generally  accepted  accounting  principles;  (ii)  stating in
effect that, on the basis of certain  agreed upon  procedures  (but not an audit
examination in accordance with generally accepted auditing standards) consisting
of a reading of the latest available  unaudited interim  consolidated  financial
statements of the Company  prepared by the Company,  a reading of the minutes of
the  meetings of the Board of Directors  of the Company and  consultations  with
officers  of the Company  responsible  for  financial  and  accounting  matters,
nothing  came to their  attention  which caused them to believe  that:  (A) such
unaudited financial statements,  including Recent Developments,  if any, are not
in conformity with generally accepted  accounting  principles applied on a basis
consistent  with  that  of the  audited  financial  statements  included  in the
Prospectus;  or (B)  during the  period  from the date of the  latest  unaudited
consolidated financial statements included in the Prospectus to a specified date
not more than five (5)  business  days prior to the date  hereof,  there was any
material increase in borrowings of (defined as advances from the Federal Reserve
Bank of  Philadelphia  or the Federal Home Loan Bank of  Pittsburgh,  securities
sold  under  agreements  to  repurchase  and any other  form of debt  other than
deposits) the Company  (increases in borrowings  will not be deemed  material if
such increase in total borrowings outstanding does not exceed $250,000);  or (C)
there was any decrease in consolidated  retained  earnings of the Company at the
date of such  letter as  compared  with  amounts  shown in the latest  unaudited
consolidated  statement of condition included in the Prospectus or there was any
decrease in  consolidated  net income or net interest  income of the Company for
the number of full months commencing immediately after the period covered by the
latest unaudited  consolidated  income statement  included in the Prospectus and
ended on the latest month end prior to the date of the Prospectus or the date of
such letter as compared to the  corresponding  period in the preceding year; and
(iii) stating that,  in addition to the audit  examination  referred to in their
opinions  included  in the  Prospectus  and the  performance  of the  procedures
referred to in clause (ii) of this  subsection  (l), they have compared with (A)
the consolidated  financial  statements of the Company or (B) analyses and other
data prepared by the Company from the general accounting records of the Company,
which are  subject  to the  internal  controls  of the  Company,  to the  extent
specified  in such  letter,  such amounts  and/or  percentages  set forth in the
Prospectus  as the  Manager  may  reasonably  request;  and they have found such
amounts and percentages to be in agreement therewith (subject to rounding).

                  (m) At the Closing Date, the Manager shall receive a letter in
form and in substance  satisfactory  to counsel for the Manager from  Deloitte &
Touche,  independent  certified public  accountants,  dated the Closing Date and
addressed to the Manager,  confirming the statements  made by them in the letter
delivered by them pursuant to the preceding subsection as of a specified date no
more than three (3) business days prior to the Closing Date.

                  (n)  Concurrently  with the execution of this  Agreement,  the
Manager shall receive a letter from Joseph N. Spaniel, CPA dated the date hereof
and addressed to the Manager:  (i) confirming  that Joseph N. Spaniel,  CPA is a
firm of  independent  public  accountants  within the  meaning of the Act and no
information concerning its relationship with or interests in the Company and the
Bank is required to be stated in the  Prospectus,  and stating in effect that in
Joseph N. Spaniel's opinion the consolidated financial statements of the Bank


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 30


for the years  ended  June 30,  1998,  1997 and  1996,  comply as to form in all
material respects with the applicable accounting  requirements of the Conversion
Regulations  and the related  published  rules and regulations of the Department
and the FDIC and  generally  accepted  accounting  principles;  (ii)  stating in
effect that, on the basis of certain  agreed upon  procedures  (but not an audit
examination in accordance with generally accepted auditing standards) consisting
of a reading of the latest available  unaudited interim  consolidated  financial
statements  of the Bank  prepared  by the Bank,  a reading of the minutes of the
meetings of the Board of Directors of the Bank and  consultations  with officers
of the Bank  responsible for financial and accounting  matters,  nothing came to
their attention which caused them to believe that: (A) such unaudited  financial
statements,  including Recent  Developments,  if any, are not in conformity with
generally accepted accounting principles applied on a basis consistent with that
of the audited financial  statements  referenced above; or (B) during the period
from the date of the latest unaudited  consolidated financial statements for the
fiscal quarter ended  immediately  prior to the date hereof, to a specified date
not more than five (5)  business  days prior to the date  hereof,  there was any
material increase in borrowings of (defined as advances from the Federal Reserve
Bank of  Philadelphia  or the Federal Home Loan Bank of  Pittsburgh,  securities
sold  under  agreements  to  repurchase  and any other  form of debt  other than
deposits) the Bank  (increases in borrowings will not be deemed material if such
increase in total borrowings outstanding does not exceed $250,000); or (C) there
was any decrease in  consolidated  retained  earnings of the Bank at the date of
such letter as compared with amounts shown in such latest unaudited consolidated
or there was any decrease in  consolidated  net income or net interest income of
the Bank for the number of full months  commencing  immediately after the period
covered by such latest unaudited  consolidated income statement and ended on the
latest month end prior to the date of the  Prospectus or the date of such letter
as compared to the corresponding period in the preceding year; and (iii) stating
that,  in  addition  to the  audit  examination  referred  to in their  opinions
included  in  such  audited  financial  statement  and  the  performance  of the
procedures referred to in clause (ii) of this subsection (n), they have compared
with (A) the consolidated  financial  statements of the Bank or (B) analyses and
other data prepared by the Bank from the general accounting records of the Bank,
which are subject to the internal  controls of the Bank, to the extent specified
in such letter,  such amounts and/or  percentages set forth in the Prospectus as
the  Manager  may  reasonably  request;  and they have  found such  amounts  and
percentages to be in agreement therewith (subject to rounding).

                  (o) At the Closing Date, the Manager shall receive a letter in
form and in  substance  satisfactory  to counsel for the Manager  from Joseph N.
Spaniel, CPA, independent  certified public accountants,  dated the Closing Date
and  addressed to the Manager,  confirming  the  statements  made by them in the
letter delivered by them pursuant to the preceding  subsection as of a specified
date no more than three (3) business days prior to the Closing Date.

                  (p) The  Company and the Bank shall not have  sustained  since
the date of the latest financial  statements included in the Prospectus any loss
or interference with its business from fire, explosion, flood or other calamity,
whether  or not  covered  by  insurance,  or from any labor  dispute or court or
governmental  action,   order  or  decree,   otherwise  than  as  set  forth  or
contemplated  in the  Prospectus,  and  since the  respective  dates as of which
information is given in the Prospectus,  there shall not have been any change in
the  consolidated  long-term debt of the Company or Bank, or any change,  or any
development involving a prospective change, in or


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 31


affecting the general affairs,  management,  financial  position,  stockholders'
equity or results of  operations of the Company or the Bank,  otherwise  than as
set forth or contemplated  in the  Prospectus,  the effect of which, in any such
case  described  above,  is in the Manager's  reasonable  judgment  sufficiently
material and adverse as to make it  impracticable or inadvisable to proceed with
the  Offerings  or the  delivery  of the  Shares on the terms and in the  manner
contemplated in the Prospectus.

                  (q) The Manager  shall have  received a certified  copy of the
Bank's stock charter to the extent one is issued by the Department.

         All such opinions, certificates,  letters and documents shall be deemed
to be in  compliance  with  the  provisions  hereof  only  if they  are,  in the
reasonable  opinion of the Manager and its counsel,  satisfactory to the Manager
and its  counsel.  Any  certificates  signed by an  officer or  director  of the
Company or the Bank and  delivered  to the Manager or to counsel for the Manager
shall be deemed a representation and warranty by the Company and the Bank to the
Manager as to the  statements  made  therein.  If any condition to the Manager's
obligations  hereunder to be fulfilled prior to or at the Closing Date is not so
fulfilled,  the  Manager  may  terminate  this  Agreement  or, if the Manager so
elects, may waive any such fulfillment. If the Manager terminates this Agreement
as  aforesaid,  the  Company or the Bank shall pay the  financial  advisory  fee
(previously  paid)  as a  termination  fee and  reimburse  the  Manager  for its
accountable expenses as provided in Section 4 hereof.

         8.  Indemnification.  (a) The  Company  agrees  to  indemnify  and hold
harmless the Manager, its officers,  directors and employees and each person, if
any, who controls the Manager within the meaning of Section 15 of the Securities
Act of 1933,  as amended  (the  "Act") or  Section  20(a) of the  Exchange  Act,
against any and all loss,  liability,  claim,  damage and expense whatsoever and
shall further  promptly  reimburse  such persons for any legal or other expenses
reasonably incurred by each or any of them in investigating, preparing to defend
or defending against any such action,  proceeding or claim (whether commenced or
threatened) arising out of any  misrepresentation  by the Company or the Bank in
this Agreement or any breach of warranty by the Company or the Bank with respect
to this Agreement or arising from any theory of liability whatsoever relating to
the Prospectus or Conversion  Application or Blue Sky Applications or any aspect
of the  Conversion or arising out of or based upon any untrue or alleged  untrue
statement of a material  fact or the omission or alleged  omission of a material
fact required to be stated or necessary to make not  misleading  any  statements
contained  in  (i)  any  other  document,   advertisement,  oral  statement,  or
communication ("Sales Information")  prepared,  made or executed by or on behalf
of the  Company  or the Bank with its  consent  or based  upon  written  or oral
information  furnished  by the Company or the Bank,  whether or not filed in any
jurisdiction  in order to qualify or register  the Shares  under the  securities
laws  thereof;  (ii)  the  Prospectus,  (iii)  any  application  (including  the
Conversion   Application  and  Blue  Sky  Applications)  or  other  document  or
communication (in this Section 8 collectively called "Application")  prepared or
executed  by or on  behalf  of the  Company  or the Bank or based  upon  written
information  furnished  by or on  behalf  of the  Company  or the Bank  with its
consent,  whether or not filed in any jurisdiction,  to effect the Conversion or
qualify the Shares under the  securities  laws thereof or filed with the FDIC or
the  Department  unless such statement or omission was made in reliance upon and
in conformity with written information furnished to the


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 32


Company or the Bank with  respect to the  Manager by or on behalf of the Manager
expressly for use under the caption "THE MERGER AGREEMENT - Community  Offering"
and "THE MERGER  AGREEMENT - Marketing  Arrangements"  in the  Prospectus or any
amendment or  supplement  thereof or in any  Application,  or (iv) any unwritten
statement  made to a purchaser  of the Shares by any  director or officer or any
person  employed  by or  associated  with the Company or the Bank other than the
Manager,  its  officers,  directors or  employees.  This  indemnity  shall be in
addition  to any  liability  the  Company  or the Bank  may have to the  Manager
otherwise.

                  (b) The Manager  agrees to  indemnify  and hold  harmless  the
Company and the Bank, their officers and directors and each person,  if any, who
controls the Company and the Bank within the meaning of Section 15 of the Act or
Section 20(a) of the Exchange Act, to the same extent as the foregoing indemnity
from  the  Company  and the  Bank to the  Manager,  but  only  with  respect  to
statements  or  omissions,  if any,  made in the  Prospectus or any amendment or
supplement  thereof or in any  Application  in reliance  upon, and in conformity
with, written  information  furnished to the Company or the Bank with respect to
the Manager by or on behalf of the Manager  expressly  for use under the caption
"THE MERGER AGREEMENT  Community Offering" and "THE MERGER AGREEMENT - Marketing
Arrangements" in the Prospectus or in any Application.

                  (c) Promptly after receipt by an indemnified  party under this
Section 8 of notice of the commencement of any action,  such  indemnified  party
will, if a claim in respect thereof is to be made against the indemnifying party
under this Section 8, notify the indemnifying party of the commencement thereof;
but the  omission so to notify the  indemnifying  party will not relieve it from
any liability  which it may have to any  indemnified  party otherwise than under
this  Section 8. In case any such  action is  brought  against  any  indemnified
party,  the indemnifying  party will be entitled to participate  therein and, to
the extent  that it may wish,  jointly  with any other  indemnifying  party,  to
assume the defense thereof, with counsel satisfactory to such indemnified party,
and after notice from the indemnifying  party to such  indemnified  party of its
election so to assume the defense thereof,  the  indemnifying  party will not be
liable to such  indemnified  party  under this  Section 8 for any legal or other
expenses  subsequently incurred by such indemnified party in connection with the
defense  thereof  other  than the  reasonable  cost of  investigation  except as
otherwise  provided herein. In the event the indemnifying party elects to assume
the defense of any such action and retain counsel  acceptable to the indemnified
party, the indemnified  party may retain  additional  counsel but shall bear the
fees and expenses of such counsel unless (i) the  indemnifying  party shall have
specifically authorized the indemnified party to retain such counsel or (ii) the
parties to such suit include such indemnifying  party and the indemnified party,
and such  indemnified  party shall have been advised by counsel that one or more
material legal defenses may be available to the  indemnified  party that may not
be available to the  indemnifying  party, in which case the  indemnifying  party
shall not be  entitled to assume the  defense of such suit  notwithstanding  the
indemnifying party's obligation to bear the fees and expenses of such counsel.

                  (d) Neither the indemnified  party nor the indemnifying  party
may agree to any  settlement  of any action,  proceeding,  or claim  without the
written consent of the other,  which consent shall be  unreasonably  withheld or
delayed.


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 33



         9.   Contribution.   In  order  to  provide  for  just  and   equitable
contribution  in  circumstances  in which the  indemnification  provided  for in
Section 8 is due in  accordance  with its terms but is for any reason  held by a
court to be unavailable from the Company,  the Bank or the Manager, the Company,
the Bank and the Manager  shall  contribute  to the  aggregate  losses,  claims,
damages and liabilities  (including any investigation,  legal and other expenses
incurred in connection  with,  and any amount paid in settlement of, any action,
suit or proceeding, but after deducting any contribution received by the Company
or the Bank or the Manager from persons other than the other party thereto,  who
may also be liable for  contribution)  in such proportion so that the Manager is
responsible for that portion represented by the percentage that the fees paid to
the Manager  pursuant to Section 4 of this Agreement  (not  including  expenses)
bears to the gross proceeds  received by the Company from the sale of the Shares
in the Subscription and Community  Offering,  and the Company and the Bank shall
be responsible for the balance.  If, however,  the allocation  provided above is
not permitted by applicable law, then each  indemnifying  party shall contribute
to such amount paid or payable by such  indemnified  party in such proportion as
is  appropriate  to reflect not only such relative  fault of the Company and the
Bank on the one  hand  and the  Manager  on the  other  in  connection  with the
statements  or  omissions  which  resulted in such  losses,  claims,  damages or
liabilities (or actions, proceedings or claims in respect thereof), but also the
relative  benefits  received by the Company and the Bank on the one hand and the
Manager on the other from the Offering,  as well as any other relevant equitable
considerations.  The relative  benefits  received by the Company and the Bank on
the one  hand  and  Manager  on the  other  shall  be  deemed  to be in the same
proportion  as the total gross  proceeds  from the  Subscription  and  Community
Offering (before deducting  expenses)  received by the Company bear to the total
fees (not including expenses) received by the Manager.  The relative fault shall
be determined by reference to, among other things, whether the untrue or alleged
untrue statement of a material fact or the omission or alleged omission to state
a material fact relates to  information  supplied by the Company and/or the Bank
on the one hand or the Manager on the other and the  parties'  relative  intent,
knowledge,  access to  information  and  opportunity  to correct or prevent such
statement or omission. The Company, the Bank and the Manager agree that it would
not be just and  equitable  if  contribution  pursuant  to this  Section  9 were
determined by pro-rata  allocation  or by any other method of  allocation  which
does not take account of the equitable  considerations referred to above in this
Section 9. The amount paid or payable by an indemnified party as a result of the
losses,  claims,  damages or  liabilities  (or action,  proceedings or claims in
respect  thereof)  referred to above in Section 8 shall be deemed to include any
legal  or  other  expenses  reasonably  incurred  by such  indemnified  party in
connection with investigating or defending any such action, proceeding or claim.
It is  expressly  agreed  that the  Manager  shall not be  liable  for any loss,
liability,  claim,  damage or expense or be  required to  contribute  any amount
which in the aggregate exceeds the amount paid (excluding reimbursable expenses)
to the Manager  under this  Agreement.  It is understood  that the  above-stated
limitation on the  Manager's  liability is essential to the Manager and that the
Manager would not have entered into this  Agreement if such  limitation  had not
been agreed to by the parties to this  Agreement.  No person found guilty of any
fraudulent  misrepresentation  (within the meaning of Section  11(f) of the Act)
shall be entitled to  contribution  from any person who was not found  guilty of
such fraudulent misrepresentation.  The obligations of the Company and the Bank,
as well as the  Manager,  under this  Section 9 and under  Section 8 shall be in
addition  to any  liability  which  the  Company  and Bank and the  Manager  may
otherwise have. For purposes of this Section 9, each of the


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 34


Manager's,  the Company's or the Bank's  officers and directors and each person,
if any,  who  controls the Manager or the Company or the Bank within the meaning
of the Act and the  Exchange Act shall have the same rights to  contribution  as
the  Manager,  the Company  and the Bank.  Any party  entitled to  contribution,
promptly after receipt of notice of commencement of any action,  suit,  claim or
proceeding  against such party in respect of which a claim for  contribution may
be made against  another party under this Section 9, will notify such party from
whom contribution may be sought,  but the omission to so notify such party shall
not  relieve  the party  from  whom  contribution  may be sought  from any other
obligation it may have hereunder or otherwise under this Section 9.

         10.  Survival  of  Agreements,  Representations  and  Indemnities.  The
respective  indemnities  of the  Company  and the Bank and the  Manager  and the
representations  and warranties of the Company and the Bank set forth in or made
pursuant to this Agreement shall remain in full force and effect,  regardless of
any termination or cancellation of this Agreement or any  investigation  made by
or on behalf  of the  Manager  or the  Company  and the Bank or any  controlling
person or indemnified  party referred to in Section 8 hereof,  and shall survive
any  termination  of this Agreement  and/or the issuance of the Shares,  and any
successor or assign of the Manager,  the Company, the Bank, any such controlling
person, and any legal  representative of the Manager,  the Company, the Bank and
any such  controlling  person  shall be  entitled  to the  full  benefit  of the
respective agreements, indemnities, warranties and representations. In addition,
the provisions of Section 4 of this Agreement shall survive  termination of this
Agreement.

         11. Termination. The Manager may terminate this Agreement by giving the
notice indicated below in this Section at any time after this Agreement  becomes
effective as follows:

                  (a)  If  any  domestic  or  international   event  or  act  or
occurrence has materially disrupted the United States securities markets such as
to make it, in the Manager's  reasonable opinion,  impracticable to proceed with
the offering of the Shares;  or if trading on the New York Stock  Exchange shall
have been suspended; or if the United States shall have become involved in a war
or major hostilities;  or if a general banking moratorium has been declared by a
federal authority;  or if there shall have been a material adverse change in the
capitalization,  condition  or business  of the  Company or the Bank;  or if the
Company  or the Bank  shall  have  sustained  a  material  loss by fire,  flood,
accident, hurricane,  earthquake, theft, sabotage or other calamity or malicious
act,  whether or not said loss shall have been  insured or if there shall be any
litigation,  pending or  threatened  which makes it, in the  Manager's  opinion,
impracticable or inadvisable to offer the Shares.

                  (b) In the event the  Company and the Bank fail to satisfy the
conditions set forth in Section 7 on the designated  Closing Date or the Company
fails to sell the minimum number of the Shares within the period  specified,  in
accordance  with the  provisions  of the Plan or as required  by the  Conversion
Regulations  and applicable  law, this Agreement  shall terminate upon refund by
the Bank and the Company to each person who has subscribed for or ordered any of
the Shares the full amount which it may have received from such person, together
with  interest  as  provided  in the  Offering  Circular,  and no  party to this
Agreement shall have any obligation to the other  hereunder,  except for payment
by the Bank and/or the Company as set


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 35


forth in Sections 4, 6, and 9 hereof.

                  (c) If the  Manager  elects to  terminate  this  Agreement  as
provided in this Section 11, the Company and the Bank shall be notified promptly
by the Manager by telephone or telegram, confirmed by letter.

                  (d) If this  Agreement is terminated by the Manager for any of
the  reasons set forth in  subsection  (a) above,  the Company and the Bank,  to
fulfill  their  obligations  pursuant  to  Sections  4,  6,  8(a)  and 9 of this
Agreement,  shall pay upon demand to the Manager the full amount  properly owing
thereunder.

         12. Notices.  All notices or other communications which are required or
permitted  hereunder shall be in writing and sufficient if delivered by hand, by
facsimile transmission,  or by registered or certified mail, postage pre-paid to
the  persons at the  addresses  set forth below (or at such other  addresses  or
facsimile  numbers as may hereafter be designated as provided below),  and shall
be deemed to have been  delivered as of the date received by the Party to which,
or to whom it is addressed:





If to the Manager:            Hopper Soliday & Co., Inc.
                              1703 Oregon Pike
                              P.O. Box 4548
                              Lancaster, PA  17604-4548
                              Fax:     (717) 560-3063
                              Attn: Eric G. Hoerner, Senior Vice President

With a Copy to:               Rhoads & Sinon LLP
                              One South Market Square, P.O. Box 1146
                              Harrisburg, PA  17108
                              Fax:     (717) 231-6676
                              Attn: Dean H. Dusinberre, Esq.

If to the Company:            First Star Bancorp, Inc.
                              418 West Broad Street
                              Bethlehem, PA 18018
                              Fax: (610) 997-5655
                              Attn: Joseph T. Svetik, President & CEO

With a Copy to:               Malizia, Spidi, Sloane & Fisch
                              1301 K Street, N.W., Suite 700E
                              Washington, D.C.  20005
                              Fax:     (202) 434-4661
                              Attn: Gregory A. Gehlmann, Esq.


<PAGE>


Hopper Soliday & Co., Inc.
February __, 1999
Page 36



If to the Bank:               Nesquehoning Savings Bank
                              301 West Catawissa Street
                              Nesquehoning, PA  18240
                              Fax:     (717) 669-6773
                              Attn:  Francis X. Koomar, President
With a copy to:




         13. Parties. The Company and the Bank shall be entitled to act and rely
on any request, notice, consent, waiver or agreement purportedly given on behalf
of the  Manager  when the same  shall have been  given by the  undersigned.  The
Manager  shall be  entitled  to act and rely on any  request,  notice,  consent,
waiver or agreement purportedly given on behalf of the Company or the Bank, when
the same shall have been given by the  undersigned  or any other  officer of the
Company or the Bank.  This  Agreement  shall inure solely to the benefit of, and
shall be binding upon, the Manager,  the Company,  the Bank and the  controlling
persons  and  identified  parties  referred  to in  Section 8 hereof,  and their
respective  successors,  legal  representatives and assigns, and no other person
shall have or be construed to have any legal or equitable right, remedy or claim
under or in respect of or by virtue of this  Agreement or any  provision  herein
contained.

          14.  Closing.  The closing for the sale of the Shares shall take place
on the Closing Date, at such location as mutually agreed upon by the Manager and
the Company. The Company or the Bank shall deliver to the Manager in immediately
available funds the remaining financial advisory fees and expenses due and owing
to the  Manager as set forth in  Sections 4 and 6 hereof  and the  opinions  and
certificates  required hereby and other documents deemed reasonably necessary by
the Manager  shall be executed and delivered to effect the sale of the Shares as
contemplated hereby and pursuant to the terms of the Prospectus.

         15.  Partial  Invalidity.  In the  event  that any term,  provision  or
covenant  herein or the  application  thereof to any  circumstance  or situation
shall be invalid or unenforceable, in whole or in part, the remainder hereof and
the application of said term, provision or covenant to any other circumstance or
situation shall not be affected  thereby,  and each term,  provision or covenant
herein shall be valid and enforceable to the full extent permitted by law.

         16. Construction.  This Agreement shall be governed by and construed in
accordance with the laws of the Commonwealth of Pennsylvania.

         17.   Counterparts.   This   Agreement  may  be  executed  in  separate
counterparts, each of which when so executed and delivered shall be an original,
but all of which together shall constitute but one and the same instrument.












                                   EXHIBIT 2
<PAGE>

                       AMENDED MERGER CONVERSION AGREEMENT
                       -----------------------------------


         THIS MERGER  CONVERSION  AGREEMENT  ("Agreement") is entered into as of
this ___ day of  February,  1999 by and among FIRST STAR  BANCORP,  INC.  ("Fist
Star"),  a  Pennsylvania  corporation,  FIRST STAR SAVINGS BANK (the "Bank"),  a
Pennsylvania-  chartered  savings bank and the wholly owned  subsidiary of First
Star, and NESQUEHONING  SAVINGS BANK ("NSB"),  a  Pennsylvania-chartered  mutual
savings bank.

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

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

         WHEREAS, on August 14, 19998, First Star, the Bank and NSB entered into
a Merger Conversion Agreement ("Conversion Agreement");

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

         WHEREAS,  First Star, the Bank and NSB have filed various  applications
and notices with the Pennsylvania  Department of Banking and the Federal Deposit
Insurance Corporation ("FDIC");

         WHEREAS,   pursuant  to   discussions   with  the  FDIC  regarding  the
determination  of the market price of First Star's common stock and other items,
the parties have determined to amend the Conversion Agreement;

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

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

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

         NOW,  THEREFORE,  in  consideration  of the  premises and of the mutual
covenants, agreements,  representations and warranties herein contained, and for
good and valuable


<PAGE>



consideration, the receipt and sufficiency of which are hereby acknowledged, the
parties hereto, intending to be legally bound, hereby agree as follows:


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

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

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

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

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

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

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

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

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

         (8) Department means the Pennsylvania Department of Banking.

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

                                        3

<PAGE>



Merger  Conversion  or on such  earlier  or later  date as may be  agreed by the
parties and reflected in any such filings.

         (10)  Environmental  Laws means (i) any  federal,  state and local law,
statute,  ordinance,  rule, regulation,  code, license,  permit,  authorization,
approval,   consent,  legal  doctrine,  order,  judgment,   decree,  injunction,
requirement  or  agreement  with any  governmental  entity,  relating to (a) the
protection, preservation or restoration of the environment,  (including, without
limitation, air, water vapor, surface water, groundwater, drinking water supply,
surface  land,  subsurface  land,  plant and  animal  life or any other  natural
resource),  or to human  health or safety,  or (b) the  exposure to, or the use,
storage, recycling, treatment, generation, transportation, processing, handling,
labeling, production, release or disposal of Hazardous Material, in each case as
amended  and as now in effect and  includes,  without  limitation,  the  federal
Comprehensive   Environmental  Response  Act,  Comprehensive  Environmental  and
Liability Act, Water  Pollution  Control Act of 1972, the federal Clean Air Act,
the federal Clean Water Act, the federal Resource  Conservation and Recovery Act
of 1976  (including  the  Hazardous  and Solid Waste  Amendments  thereto),  the
federal Solid Waste Disposal Act, the federal Toxic Substances  Control Act, the
federal  Insecticide,  Fungicide and Rodenticide  Act, the federal  Occupational
Safety  and  Health  Act of 1970,  and any  similar  state or local laws each as
amended  and as now in effect,  and (ii) any common  law or  equitable  doctrine
(including.  without  limitation,  injunctive  relief and tort doctrines such as
negligence,  nuisance,  trespass and strict liability) that may impose liability
or obligations for injuries or damages due to, or threatened as a result of, the
presence of or exposure to any Hazardous Material.

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

         (12) FDIC means the Federal Deposit Insurance Corporation.

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

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

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

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

                                        4

<PAGE>



States,  the Commonwealth of Pennsylvania,  the FRB, the FDIC, the Department or
any other Regulatory Authority.

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

         (18) GAAP means generally accepted accounting principles.

         (19) Hazardous  Material  means any substance,  waste or other material
presently  listed,  defined,  designated  or  classified  as  hazardous,  toxic,
radioactive or dangerous,  or otherwise regulated,  under any Environmental Law,
and includes,  without  limitation,  any oil or other petroleum  product,  toxic
waste, pollutant,  contaminant,  hazardous substance, toxic substance, hazardous
waste,  special waste,  solid waste or petroleum or any derivative or by-product
thereof, radon,  radioactive material,  asbestos,  asbestos containing material,
urea formaldehyde foam insulation, lead and polychlorinated biphenyl.

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

         (21) IRS means the Internal Revenue Service.

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

         (23) Market Price means the average closing price per share of the last
average 25 trading  days of the First Star  Common  Stock as reported on the OTC
Bulletin Board prior to the date the Prospectus is deemed  effective by the SEC,
but no lower than book value.

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

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


                                        5

<PAGE>



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

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

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

         (29) NSB Regulatory Reports means all reports, registrations, documents
and  statements,  together with any amendments  required to be made with respect
thereto,  that NSB was required to file or otherwise  submit since  December 31,
1994 and will be required to submit prior to the  Effective  Time with or to the
Department  of FDIC and any other  Regulatory  Authority  pursuant  to the laws,
rules or  regulations  of the United  States,  the FDIC or any other  Regulatory
Authority.

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

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

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

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

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

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


                                        6

<PAGE>



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

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

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

         (39) SEC means the Securities and Exchange Commission.

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

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

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

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


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

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

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

                                        7

<PAGE>



   
in  accordance  with the Plan of  Conversion,  and the price per share  shall be
equal to ^ 100% of the  Market  Price of First  Star  Common  Stock.  Subject to
regulatory approval, preference in the Community Offering will be given first to
the  Bank's   Employee  Stock   Ownership  Plan  ("ESOP"),   second  to  current
shareholders  of  First  Star,  and  third  to  persons  residing  in the  Local
Community, as defined in the Plan.
    

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

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

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

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

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

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

                                        8

<PAGE>



Bank as a result of the transactions contemplated by this Agreement and the Plan
of Conversion and who, following the Effective Date, remain as depositors of the
Bank.


                                   ARTICLE III
                      REPRESENTATIONS AND WARRANTIES OF NSB

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

         3.01     Organization.

                  (a) General.  NSB is a  Pennsylvania-chartered  mutual savings
bank duly organized, validly existing and in good standing under the laws of the
Commonwealth of  Pennsylvania.  NSB has all requisite power and authority and is
duly  qualified and licensed to conduct its business and operations as now being
conducted and to own,  lease and operate the  properties and assets now owned or
leased by it as presently operated. NSB is qualified to do business as a foreign
corporation and is in good standing in each jurisdiction in which  qualification
is necessary under  applicable law, except to the extent that any failures to so
qualify  would not,  in the  aggregate,  have a Material  Adverse  Effect on the
business, financial condition or results of operations of NSB.

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


                                        9

<PAGE>



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

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

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

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

         3.03     Authority: No Violation.

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

                  (b) No  Conflict  or Breach.  Except as  disclosed  in the NSB
Disclosure Schedule, neither the execution and delivery of this Agreement by NSB
nor the consummation of the transactions  contemplated hereby and by the Plan of
Conversion,  will (i)  violate,  conflict  with or  result  in a  breach  of any
provision  of the Charter or Bylaws of NSB or the Articles of  Incorporation  or
other organizing document or Bylaws of any NSB Subsidiary, (ii) violate any

                                       10

<PAGE>



statute,  code, ordinance,  rule, regulation,  judgment,  order, writ, decree or
injunction applicable to NSB or any NSB Subsidiary or to any of their properties
or assets or (iii) violate,  conflict with, result in a breach of any provisions
of,  constitute a default (or an event which,  with notice or lapse of time,  or
both,  would  constitute  a  default)  under,  result  in  the  termination  of,
accelerate the  performance  required by, or result in a right of termination or
acceleration  or the creation of any lien,  security  interest,  charge or other
encumbrance  upon any of the  properties or assets of NSB or any NSB  Subsidiary
under any of the terms,  conditions or provisions of any note,  bond,  mortgage,
indenture,  deed of  trust,  license,  lease,  agreement,  commitment  or  other
instrument  or  obligation  to which NSB or any NSB  Subsidiary is a party or by
which NSB or any NSB  Subsidiary  or any of their  properties  or assets  may be
bound or affected, except for such violations,  conflicts,  breaches or defaults
under this clause (iii) none of which,  either individually or in the aggregate,
will have a Material Adverse Effect on NSB and its NSB Subsidiaries, as a whole,
or NSB's ability to perform any of its obligations under this Agreement.

         3.04 Consents.  No consents or approvals of, notices to,  exemptions or
waivers by, or. filings or registrations  with, any public body or authority are
necessary,  and no consents or approvals of any third parties are necessary,  in
connection with the execution, delivery and performance of this Agreement by NSB
and the consummation by NSB of the transactions  contemplated  hereby and by the
Plan of  Conversion,  except for the approval of this  Agreement and the Plan of
Conversion  by the  Voting  Depositors  of  NSB,  the  FDIC,  the  FRB  and  the
Department.

         3.05     Regulatory Reports and Financial Statements.

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

                  (b) NSB Financials. NSB has previously delivered to First Star
the  NSB  Financials  set  forth  in the  NSB  Disclosure  Schedule.  As soon as
available,  NSB will furnish First Star with the NSB  Financials  for the fiscal
years  and/or  calendar  quarters  ending  after  the date  hereof.  The  annual
financial  statements of NSB have been, and will be, prepared in accordance with
GAAP  applied  on a  consistent  basis  throughout  the  period  covered by such
statements. The quarterly Thrift Financial Reports of NSB, and any other form of
quarterly  report,  are true and correct in all material respects and accurately
reflect the financial state of

                                       11

<PAGE>



NSB. The NSB Financials  fairly present,  or will fairly present,  the financial
position,  results of operations and cash flows of NSB as of and for the periods
ending on the dates thereof,  except that the NSB Financials  will not be deemed
to fail to fairly present the financial position, results of operations and cash
flows of NSB if a Regulatory  Authority  requires NSB to increase its  allowance
for loan  losses  by any  amount  or  amounts  up to an  aggregate  increase  of
$100,000.

                  (c) No  Undisclosed  Liabilities.  At the date of any  balance
sheet  included or to be included in the NSB  Financials  or the NSB  Regulatory
Reports,  NSB did not have,  and will not have,  any  liabilities or obligations
which are not reflected or reserved  against  therein or disclosed in a footnote
thereto,  except for liabilities  and obligations  which are not material in the
aggregate and which are incurred in the ordinary course of business,  consistent
with past  practice,  and  except  for  liabilities  and  obligations  which are
disclosed in the NSB Disclosure Schedule.

         3.06  Taxes.  All  federal,  state,  local and  foreign Tax Returns and
estimates required to be filed by or on behalf of NSB or any NSB Subsidiary have
been, or will be, timely filed or requests for extension shall have been granted
and not have  expired,  and all such filed Tax Returns are complete and accurate
in all material respects. All Taxes shown or required to be shown on Tax Returns
filed or required to be filed (as determined without regard to extensions) by or
on behalf of NSB or any NSB  Subsidiary  have been,  or will be, paid in full or
adequate  provision  has been made for any such  Taxes in the  annual  financial
statements  of NSB  (in  accordance  with  GAAP)  and in  the  quarterly  Thrift
Financial  Reports.  There  is  no  audit  examination,   deficiency  or  refund
litigation  with  respect to any Taxes of NSB or any NSB  Subsidiary  that could
result in a determination  that would have a Material  Adverse Effect on NSB and
the NSB Subsidiaries,  as a whole. All Taxes, interest,  additions and penalties
due with respect to completed and settled  examinations or concluded  litigation
relating  to it have  been,  or will  be  prior  to  mailing  date of the  Proxy
Statement and the  Prospectus,  paid in full or adequate  provision has been, or
will be,  made for any such Taxes in the NSB  annual  financial  statements  (in
accordance with GAAP) and in the quarterly Thrift Financial Reports. NSB has not
executed an extension or waiver of any statute of  limitations on the assessment
or collection of any material Taxes due that is currently in effect.

         3.07 No Material  Adverse  Effect.  Since December 31, 1997,  except as
disclosed in the NSB Disclosure Schedule, neither NSB nor any NSB Subsidiary has
incurred any material  liability,  except in the ordinary course of its business
consistent  with past  practice,  nor has there been any change in the financial
condition,  properties,  business  or  results of  operations  of NSB or any NSB
Subsidiary  which,  individually or in the aggregate,  has had, or is reasonably
likely to have, a Material Adverse Effect on NSB and the NSB Subsidiaries,  as a
whole.

         3.08     Contracts.

                  (a)  General.  Except  as  disclosed  in  the  NSB  Disclosure
Schedule,  or as otherwise specified herein,  neither NSB nor any NSB Subsidiary
is a party  to or  subject  to:  (i) any  employment,  consulting  or  severance
contract or arrangement with any officer, director or

                                       12

<PAGE>



employee thereof, except for "at will" arrangements;  (ii) any plan, arrangement
or contract providing for bonuses, pensions,  deferred compensation,  retirement
payments,  profit  sharing or  similar  arrangements  for or with the  officers,
directors or employees thereof;  (iii) any collective  bargaining with any labor
union relating to employees thereof; (iv) any indebtedness  disclosed in the NSB
Disclosure  Schedule,  any instrument  evidencing or related to indebtedness for
borrowed  money,  whether  directly  or  indirectly,  by way of  purchase  money
obligation,  conditional sale, lease purchase, guaranty or otherwise, in respect
of which NSB or any NSB Subsidiary is an obligor to any person, which instrument
evidences or relates to indebtedness other than deposits, repurchase agreements,
bankers  acceptances  and "treasury tax and loan"  accounts  established  in the
ordinary course of business and transactions in "federal funds" or which contain
financial  covenants  or other  restrictions  (other than those  relating to the
payment of principal  and  interest  when due) which would be  applicable  on or
after the Closing Date to First Star, the Bank or NSB or any NSB Subsidiary; (v)
any contract,  plan or  arrangement  which  provides for payments or benefits in
certain circumstances which, together with other payments or benefits payable to
any participant  therein or party thereto,  might render any portion of any such
payments or benefits  subject to disallowance of deduction  therefor as a result
of the application of IRC Section 28OG; (vi) any contract,  plan, arrangement or
instrument that is material to the financial  condition,  results of operations,
business or prospects  of NSB and the NSB  Subsidiaries,  as a whole;  (vii) any
agreement  containing  covenants  that  limit  the  ability  of NSB  or any  NSB
Subsidiary  to engage in any  particular  line of  business or to compete in any
line of business  or with any person,  or that  involve any  restriction  on the
geographic  area in which,  or method by which,  NSB or any NSB  Subsidiary  may
carry on its  business  (other than as may be required by law or any  regulatory
agency); or (viii) any contract or agreement,  or amendment thereto,  that would
be  required to be filed as an exhibit to a NSB  Regulatory  Report that has not
been filed as an exhibit  thereto.  Copies of all documents set forth in the NSB
Disclosure Schedule have been delivered to First Star as provided herein.

                  (b)  No  Breach  or  Default.   All  the   contracts,   plans,
arrangements and instruments  identified in the NSB Disclosure Schedule are duly
and  validly  executed  and  delivered  by NSB or a NSB  Subsidiary  and, to the
knowledge of NSB and the NSB  Subsidiaries,  duly  executed and delivered by the
other parties  thereto,  and neither NSB nor any NSB Subsidiary has breached any
provision of, or defaulted in any respect under any term of, any such  contract,
plan,  arrangement  or  instrument,  and no party to any  such  contract,  plan,
arrangement  or  instrument  will have the right to terminate  any or all of the
provisions of any such contract,  plan, arrangement or instrument as a result of
the transactions  contemplated by this Agreement.  Except as otherwise described
in the NSB  Disclosure  Schedule,  no plan,  employment  agreement,  termination
agreement or similar  agreement or  arrangement to which NSB or a NSB Subsidiary
is a party or under  which  they may be liable  (i)  contains  provisions  which
permit an employee or  independent  contractor to terminate it without cause and
continue to accrue future benefits thereunder; (ii) provides for acceleration in
the vesting of benefits  thereunder upon the occurrence of a change in ownership
or control of NSB or a NSB  Subsidiary or (iii)  provides for benefits which may
cause the disallowance of a federal income tax deduction under IRC Section 280G.


                                       13

<PAGE>



         3.09     Ownership Of Property; Insurance Coverage.

                  (a) Title to Assets. NSB and each NSB Subsidiary has, and will
have as to  property  acquired  after  the date  hereof,  good  and,  as to real
property,  marketable  title to all assets and properties owned by it or used by
it in the  conduct  of its  business,  whether  real or  personal,  tangible  or
intangible,  including  assets and  property  reflected  in the  balance  sheets
contained in the NSB  Regulatory  Reports and in the NSB  Financials or acquired
subsequent  thereto  (except to the extent that such assets and properties  have
been disposed of for fair value, in the ordinary  course of business,  since the
date of such balance  sheets),  subject to no  encumbrances,  liens,  mortgages,
security  interests or pledges,  except (i) those items that secure  liabilities
for borrowed  money and that are  described in the NSB  Disclosure  Schedule and
(ii) statutory liens for amounts not yet delinquent or which are being contested
in good faith. NSB and each NSB Subsidiary, as lessee, has the right under valid
and subsisting leases of properties (whether real or personal) used by it in the
conduct of its  businesses  to occupy  and/or use such  properties  as presently
occupied and/or used by it.

                  (b)  Insurance.  NSB and  each  NSB  Subsidiary  is  presently
insured for reasonable  amounts with financially  sound and reputable  insurance
companies,  against such risks as companies engaged in a similar business would,
in accordance with good business  practice,  customarily be insured.  All of the
insurance policies and bonds maintained by NSB or any NSB Subsidiary are in full
force and effect,  neither NSB nor any NSB Subsidiary is in default  thereunder,
and all material claims thereunder have been filed in due and timely fashion. In
the best judgment of NSB  management,  such  insurance  coverage is adequate and
will be available in the future under terms and conditions substantially similar
to  those  in  effect  on the  date  thereof.  A  description  of all  currently
maintained  insurance is set forth in the NSB Disclosure  Schedule.  Neither NSB
nor any NSB Subsidiary has received  notice from any insurance  carrier that (i)
such insurance will be canceled or that coverage  thereunder  will be reduced or
eliminated  or  (ii)  premium  costs  with  respect  to such  insurance  will be
substantially increased.

         3.10  Legal  Proceedings.  Except as  disclosed  in the NSB  Disclosure
Schedule,  neither NSB nor any NSB  Subsidiary  is a party to, and there are not
pending, or, to their knowledge, threatened, legal, administrative,  arbitration
or  other  proceedings,   claims,  actions  or  governmental  investigations  or
inquiries of any nature (i) against NSB or any NSB  Subsidiary or their officers
and directors;  (ii) to which NSB's or any NSB Subsidiary's  assets are subject;
(iii)  challenging  the  validity  or  propriety  of  any  of  the  transactions
contemplated by this Agreement; or (iv) which could adversely affect the ability
of NSB  to  perform  its  obligations  under  this  Agreement,  except  for  any
proceedings,  claims actions, investigations or inquiries which, individually or
in the  aggregate,  could not be reasonably  expected to have  Material  Adverse
Effect on NSB and the NSB Subsidiaries, as a whole.

         3.11     Compliance with Applicable Law.

                  (a)      General.  NSB  and  each  NSB  Subsidiary  holds  all
licenses,  franchises,  permits  and  authorizations  necessary  for the  lawful
conduct of its business under, and has

                                       14

<PAGE>



complied in all material respects with, applicable laws, statutes, orders, rules
and regulations of any federal,  state or local governmental  authority relating
to it, other than where such failure to hold or failure to comply would  neither
result in a limitation in any material respect on the conduct of any of NSB's or
the NSB  Subsidiaries'  business nor otherwise have a Material Adverse Effect on
NSB and the NSB  Subsidiaries,  as a whole.  All of such  licenses,  franchises,
permits and  authorizations  are in full force and effect,  and no suspension or
cancellation  of any of them is  pending  or,  to the best of  NSB's  knowledge,
threatened.

                  (b) No  Notices.  Except as  disclosed  in the NSB  Disclosure
Schedule,  neither NSB nor any NSB Subsidiary has received any  notification  or
communication  from any  Regulatory  Authority (i)  asserting  that it is not in
substantial compliance with any of the statutes, regulations or ordinances which
such Regulatory Authority enforces,  which noncompliance has or could reasonably
be expected to have a Material  Adverse Effect on NSB and the NSB  Subsidiaries,
as a whole,  (ii)  threatening  to  revoke  any  license,  franchise,  permit or
governmental   authorization  which  is  material  to  it,  (iii)  requiring  or
threatening to require it, or indicating that it may be required,  to enter into
a cease and desist order,  agreement or memorandum of understanding or any other
agreement  restricting  or limiting,  or  purporting to restrict or limit in any
manner its operations or (iv) directing,  restricting or limiting, or purporting
to direct,  restrict  or limit in any manner its  operations  (any such  notice,
communication,  memorandum,  agreement or order described in this sentence shall
be  referred  to herein as a  "Regulatory  Agreement").  Neither NSB nor any NSB
Subsidiary has consented to or entered into any Regulatory Agreement.

         3.12  ERISA.  NSB has  previously  delivered  to  First  Star  true and
complete  copies of all  employee  pension  benefit  plans within the meaning of
ERISA Section 3(2), profit sharing plans, deferred compensation and supplemental
income plans,  supplemental  executive retirement plans,  employment agreements,
annual or long term incentive plans,  settlement plans, policies and agreements,
group insurance  plans,  and all other employee welfare benefit plans within the
meaning of ERISA Section 3(l) and all other employee  benefit  plans,  policies,
agreements  and  arrangements,  all of which are set forth in the NSB Disclosure
Schedule,  maintained  or  contributed  to for the benefit of the  employees  or
former employees (including retired employees) and any beneficiaries  thereof or
trustees or former  trustees of NSB or a NSB  Subsidiary,  together with (i) the
most recent  actuarial  (if any) and financial  reports  relating to those plans
which  constitute  "qualified  plans" under IRC Section 40 1 (a);  (ii) the most
recent annual reports relating to such plans filed by it, respectively, with any
government agency and (iii) all rulings and determination  letters which pertain
to any such  plans.  Neither  NSB or any NSB  Subsidiary  nor any  pension  plan
maintained by NSB or any NSB  Subsidiary  has incurred,  directly or indirectly,
any liability under Title IV of ERISA (including to the Pension Benefit Guaranty
Corporation)  or to the IRS with respect to any pension plan qualified under IRC
Section 401 (a), except liabilities to the Pension Benefit Guaranty  Corporation
pursuant to ERISA Section 4007,  all of which have been fully paid,  nor has any
reportable  event under ERISA Section 4043(b)  occurred with respect to any such
pension plan.  With respect to each of such plans that is subject to Title IV of
ERISA, the present value of the accrued benefits under such plan, based upon the
actuarial assumptions used for funding purposes in the plan's

                                       15

<PAGE>



most recent actuarial  report,  did not, as of its latest valuation date, exceed
the then  current  value of the assets of such plan  allocable  to such  accrued
benefits.  Neither NSB nor any NSB  Subsidiary has incurred or is subject to any
liability  under ERISA Section 4201 for a complete or partial  withdrawal from a
multi-employer  plan. All "employee  benefit plans," as defined in ERISA Section
3(3),  comply  in all  material  respects  with  ERISA  and the IRS.  Except  as
disclosed in the NSB Disclosure Schedule, neither NSB nor any NSB Subsidiary has
any material liability under any such plan which pursuant to GAAP is required to
be reflected on or  disclosed in (pursuant to a footnote or  otherwise)  the NSB
Financials  and which is not so  reflected  or  disclosed  thereon.  To the best
knowledge  of NSB,  except  as  disclosed  in the NSB  Disclosure  Schedule,  no
prohibited  transaction  (which shall mean any  transaction  prohibited by ERISA
Section 406 and not exempt under ERISA Section 408) has occurred with respect to
any employee  benefit plan maintained by NSB or any NSB Subsidiary that would be
taxed under IRC Section 4875. NSB and each NSB Subsidiary provides  continuation
coverage  under group  health  plans for  separating  employees  and  "qualified
beneficiaries" in accordance with the provisions of IRC Section  498OB(f).  Such
group  health plans are in  compliance  with  Section  1862(b)(1)  of the Social
Security Act.

         3.13  Brokers and Finders.  Except as  disclosed in the NSB  Disclosure
Schedule, neither NSB, any NSB Subsidiary nor any of their officers,  directors,
employees  or agents has employed any broker,  finder or financial  advisor,  or
incurred  any  liability  for any  fee or  commission  to any  such  person,  in
connection with the transactions contemplated by this Agreement.

         3.14 Environmental  Matters.  Except as disclosed in the NSB Disclosure
Schedule,   neither  NSB  nor  any  NSB   Subsidiary  is  in  violation  of  any
Environmental Law at any properties it owns or operates (a "Violation"),  and no
properties owned or operated by NSB or any NSB Subsidiary,  for which NSB or any
NSB Subsidiary  could be subject to any liability under any  Environmental  Law,
are in or contain such  condition or  conditions,  including the presence of any
Hazardous  Materials  thereon,  thereat or thereunder,  that would  constitute a
basis of  liability  under any  Environmental  Law (a  "Condition"),  except for
Violations or Conditions that, individually or in the aggregate,  would not have
a Material Adverse Effect on the business or condition  (financial or otherwise)
of NSB and the NSB  Subsidiaries,  as a whole.  Except as  disclosed  in the NSB
Disclosure  Schedule,  there are no actions,  suits or proceedings,  or demands,
claims,  notices or  investigations  (including,  without  limitation,  notices,
demand  letters or  requests  for  information  from any  environmental  agency)
instituted,  pending or threatened relating to any actual or potential Condition
or Violation.

         3.15  Business  of NSB.  Except  as  disclosed  in the  NSB  Disclosure
Schedule, since December 31, 1997, NSB and each NSB Subsidiary has conducted its
business  only in the  ordinary  course and has not taken any action which would
otherwise be prohibited by the provisions of Section 5.01 hereof.

         3.16 Loan Portfolio.  The allowances for loan losses reflected,  and to
be reflected,  in the NSB Regulatory Reports, and shown, and to be shown, on the
balance  sheets  contained in the NSB Financials  are, and will be,  adequate in
accordance with the requirements of GAAP,

                                       16

<PAGE>



and no Regulatory  Authority has required or requested NSB or any NSB Subsidiary
to increase any  allowance  for loan losses.  NSB has disclosed to First Star in
writing  prior to the date  hereof the amounts of all loans,  leases,  advances,
credit   enhancements,    other   extensions   of   credit,    commitments   and
interest-beating  assets of NSB or any NSB Subsidiary  that have been classified
as "Other  Loans  Specifically  Monitored",  "Special  Mention",  "Substandard",
"Doubtful , "Loss", "Classified", "Criticized", "Credit Risk Assets", "Concerned
Loans" or words of similar import, and NSB shall,  promptly after the end of any
month between the date hereof and the Effective  Date,  inform First Star of any
additional  loans so  classified  at any time after the date  hereof.  The "Real
Estate Owned" included in any nonperforming  assets of NSB or any NSB Subsidiary
is carried net of reserves at the lower of cost or market value based on current
independent appraisals or current management appraisals.

         3.17 Information to be Supplied.  The information to be supplied by NSB
for  inclusion  in the  Proxy  Statement,  at the time the  Proxy  Statement  is
authorized  for  use  and as of  the  date  of the  special  meeting  of  Voting
Depositors  convened by NSB for the purpose of  considering  and approving  this
Agreement and the Plan of Conversion and the transactions contemplated hereunder
and  thereunder,  will not contain any statement  which,  at the time and in the
light of the  circumstances  under which ft is made, is false or misleading with
respect to any material  fact, or which omits to state a material fact necessary
in order to make the statements  therein not false or misleading or necessary to
correct  any  statement  in  any  earlier  communication  with  respect  to  the
solicitation  of a proxy for such  special  meeting  which has  become  false or
misleading.  The  information  to be  supplied  by  NSB  for  inclusion  in  the
Registration  Statement,  at the time the  Registration  Statement  is  declared
effective,  will not contain any untrue  statement of a material fact or omit to
state a material  fact  required to be stated  therein or  necessary to make the
statements  made therein not  misleading.  The information to be supplied by NSB
for  inclusion  in the Offering  Documents,  as of their date and at the Closing
Date, will not contain any untrue  statement of a material fact or omit to state
a  material  fact  necessary  to make the  statements  therein,  in light of the
circumstances  under  which  they were made,  not  misleading.  The  information
supplied,  or to be supplied,  by NSB for inclusion in the Applications will, at
the time such documents are filed with any Regulatory Authority,  be accurate in
all material aspects.

         3.18  Reorganization.  As of the date hereof, NSB is aware of no reason
why the Merger Conversion will fail to qualify as a reorganization under Section
368(a) of the IRC.

         3.19 Unused  Vacation  and Sick Time.  Except as  disclosed  in the NSB
Disclosure Schedule, no NSB employee has any accrued but unused vacation or sick
leave time.

         3.20  Representations  True and Correct. No representations made by NSB
in this Agreement or in the NSB Disclosure Schedule contain any untrue statement
of a  material  fact or omit to  state a  material  fact  necessary  to make the
statements  made not misleading.  None of the  information  contained in the NSB
Financials,  the NSB  Regulatory  Reports  or any  other  documents  or  reports
provided by or for NSB to First Star contains any untrue statement of a

                                       17

<PAGE>



material fact or omits to state a material fact necessary to make the statements
therein not misleading.


                                   ARTICLE IV
                  REPRESENTATIONS AND WARRANTIES OF FIRST STAR

         First Star hereby  represents  and warrants to NSB that,  except as set
forth in the First Star Disclosure Schedule:

         4.01     Organization.

                  (a)  General.  First  Star is a  corporation  duly  organized,
validly existing and in good standing under the laws of Pennsylvania. First Star
has all  requisite  power and  authority  and is duly  qualified and licensed to
conduct its business and operations as now being conducted and to own, lease and
operate  the  properties  and  assets  now owned or  leased  by it as  presently
operated. First Star is qualified to do business as a foreign corporation and is
in good standing in each jurisdiction in which  qualification is necessary under
applicable  law, except to the extent that any failures to so qualify would not,
in the  aggregate,  have a material  adverse  effect on the business,  financial
condition or results of operations of First Star.

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

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

                                       18

<PAGE>




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

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

         4.02     Capitalization.

                  (a)  Capitalization.  As of the  date of this  Agreement,  the
authorized  capital stock of First Star  consists of 2,500,000  shares of common
stock,  par value  $1.00 per  share,  of which  372,088  shares  are  issued and
outstanding, and 1,000,000 shares of serial preferred stock, par value $0.01 per
share, of which 43,592 shares of Permanent Non-Cumulative  Convertible Preferred
Stock,  Series A ("Series A Preferred  Stock") are issued and  outstanding.  All
shares of First  Star  Common  Stock and  Series A  Preferred  Stock  issued and
outstanding  are  validly  issued,  fully  paid  and  nonassessable  and free of
preemptive  rights.  Except as set forth in the First Star Disclosure  Schedule,
First  Star  is  not  bound  by any  subscriptions,  options,  warrants,  calls,
commitments,  agreements  or  other  Rights  of any  character  relating  to the
purchase,  sale or issuance or voting of, or right to receive dividends or other
distributions  on, any shares of First Star Common Stock or any other First Star
securities  representing  the right to vote,  purchase or otherwise  receive any
shares of First Star Common Stock or any other security of First Star.

                  (b) Five  Percent  Shareholders.  To the best of First  Star's
knowledge,  except as disclosed in the First Star Disclosure Schedule, no person
or group,  as of the date of this  Agreement,  is the  beneficial  owner of five
percent (5%) or more of the outstanding shares of First Star Common Stock.

                  (c)  Affiliations.  Except  as  disclosed  in the  First  Star
Disclosure  Schedule,  First Star does not own any equity interest,  directly or
indirectly, in any other company or control any other company, except for equity
interests held in the investment  portfolio of First Star, equity interests held
by First Star in a fiduciary  capacity and equity  interests  held in connection
with the mortgage,  home equity and other loan activities of First Star.  Except
as disclosed in the First Star Disclosure Schedule,  there are no subscriptions,
options,  warrants, calls,  commitments,  agreements or other Rights outstanding
and held by First Star with respect to any other company's capital stock. Except
as disclosed in the First Star Disclosure Schedule, First Star is not a party to
any  transaction  with any member of the First Star  Board of  Directors  or any
officer of First Star.

         4.03     Authority: No Violation.


                                       19

<PAGE>



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

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

         4.04 Consents.  No consents or approvals of, notices to,  exemptions or
waivers by, or. filings or registrations  with, any public body or authority are
necessary,  and no consents or approvals of any third parties are necessary,  in
connection  with the  execution,  delivery and  performance of this Agreement by
First Star and the consummation by First Star of the  transactions  contemplated
hereby and by the Plan of Conversion,  except for the approval of this Agreement
and the Plan of  Conversion by the Voting  Depositors of NSB, the FDIC,  the FRB
and the Department.

         4.05     Regulatory Reports and Financial Statements.


                                       20

<PAGE>



                  (a) First Star Regulatory  Reports.  The First Star Regulatory
Reports  have  been,  and  will  be,  prepared  in  accordance  with  applicable
regulatory  accounting  principles and practices  applied on a consistent  basis
throughout the periods  covered by such reports,  and fairly  present,  and will
fairly  present,  the financial  position,  results of operations and changes in
stockholders'  equity of First Star as of and for the periods ended on the dates
thereof, in accordance with applicable  regulatory accounting principles applied
on a consistent basis. All First Star Regulatory  Reports are, and will be, true
and correct in all  material  respects  and were,  or will be, filed on a timely
basis.

                  (b) First Star Financials. First Star has previously delivered
to NSB the  First  Star  Financials  set  forth  in the  First  Star  Disclosure
Schedule. As soon as available,  First Star will furnish NSB with the First Star
Financials for the fiscal years and/or  calendar  quarters ending after the date
hereof.  The annual  financial  statements of First Star have been, and will be,
prepared in accordance  with GAAP applied on a consistent  basis  throughout the
period covered by such statements. The quarterly Call Reports of First Star, and
any  other  form of  quarterly  report,  are true and  correct  in all  material
respects and  accurately  reflect the financial  state of First Star.  The First
Star Financials fairly present or will fairly present,  the financial  position,
results of  operations  and cash  flows of First Star as of and for the  periods
ending on the dates thereof.

                  (c) No  Undisclosed-Liabilities.  At the  date of any  balance
sheet  included  in the  First  Star  Financials  or the First  Star  Regulatory
Reports,  First  Star did not  have,  and  will not  have,  any  liabilities  or
obligations  which are not reflected or reserved against therein or disclosed in
a  footnote  thereto,  except  for  liabilities  and  obligations  which are not
material  in the  aggregate  and which are  incurred in the  ordinary  course of
business,  consistent  with  past  practice,  and  except  for  liabilities  and
obligations which are disclosed in the First Star Disclosure Schedule.

                  (d)   Shareholder   Documents.   First  Star  has   heretofore
delivered,  or will  deliver,  to NSB copies of its (i) annual  reports  for the
years ended June 30, 1996 and 1997 and (ii) proxy  materials  used in connection
with its 1997 annual meeting of shareholders.

         4.06  Taxes.  All  federal,  state,  local and  foreign Tax Returns and
estimates  required  to be filed by or on behalf of First Star or any First Star
Subsidiary  have been, or will be, timely filed or requests for extension  shall
have been  granted  and not have  expired,  and all such filed Tax  Returns  are
complete and accurate in all material  respects.  All Taxes shown or required to
be shown on Tax Returns  filed or required  to be filed (as  determined  without
regard to extensions) by or on behalf of First Star or any First Star Subsidiary
have been, or will be, paid in full or adequate  provision has been made for any
such Taxes in the annual financial  statements of First Star (in accordance with
GAAP)  and in  the  quarterly  Call  Reports.  There  is no  audit  examination,
deficiency or refund  litigation  with respect to any Taxes of First Star or any
First Star  Subsidiary  that could result in a  determination  that would have a
Material  Adverse  Effect on First  Star and the First Star  Subsidiaries,  as a
whole.  All  Taxes,  interest,  additions  and  penalties  due with  respect  to
completed and settled examinations or concluded

                                       21

<PAGE>



litigation  relating  to it have been,  or will be prior to mailing  date of the
Proxy Statement and the Prospectus, paid in full or adequate provision has been,
or will  be,  made  for any  such  Taxes  in the  First  Star  annual  financial
statements  (in accordance  with GAAP) and in the quarterly Call Reports.  First
Star has not executed an extension  or waiver of any statute of  limitations  on
the  assessment  or  collection  of any material  Taxes due that is currently in
effect.

         4.07 No Material  Adverse  Effect.  Since June 3O, 1997,  neither First
Star nor any First Star Subsidiary has incurred any material  liability,  except
in the ordinary course of its business  consistent  with past practice,  nor has
there  been any  change in the  financial  condition,  properties,  business  or
results  of  operations  of  First  Star or any  First  Star  Subsidiary  which,
individually  or in the aggregate,  has had, or is reasonably  likely to have, a
Material  Adverse  Effect on First  Star and the First Star  Subsidiaries,  as a
whole.

         4.08     Contracts.

                  (a) General.  Except as disclosed in the First Star Disclosure
Schedule,  or as otherwise  specified  herein,  neither First Star nor any First
Star Subsidiary is a party to or subject to: (i) any  employment,  consulting or
severance  contract  or  arrangement  with any  officer,  director  or  employee
thereof,  except  for "at  will"  arrangements;  (ii) any plan,  arrangement  or
contract  providing for bonuses,  pensions,  deferred  compensation,  retirement
payments,  profit  sharing or  similar  arrangements  for or with the  officers,
directors or employees thereof,  (iii) any collective  bargaining with any labor
union  relating to employees  thereof;  (iv) any  indebtedness  disclosed in the
First  Star  Disclosure  Schedule,  any  instrument  evidencing  or  related  to
indebtedness  for borrowed  money,  whether  directly or  indirectly,  by way of
purchase  money  obligation,  conditional  sale,  lease  purchase,  guaranty  or
otherwise,  in respect of which  First Star or any First Star  Subsidiary  is an
obligor to any person,  which  instrument  evidences or relates to  indebtedness
other than deposits,  repurchase  agreements,  bankers acceptances and "treasury
tax and loan"  accounts  established  in the  ordinary  course of  business  and
transactions  in "federal funds" or which contain  financial  covenants or other
restrictions (other than those relating to the payment of principal and interest
when due) which would be applicable on or after the Closing Date to NSB or First
Star or any First Star Subsidiary;  (v) any contract,  plan or arrangement which
provides for payments or benefits in certain  circumstances which, together with
other payments or benefits payable to any participant  therein or party thereto,
might  render  any  portion  of  any  such  payments  or  benefits   subject  to
disallowance of deduction therefor as a result of the application of IRC Section
28OG; (vi) any contract, plan, arrangement or instrument that is material to the
financial condition, results of operations,  business or prospects of First Star
and the First Star  Subsidiaries,  as a whole;  (vii) any  agreement  containing
covenants  that limit the ability of First Star or any First Star  Subsidiary to
engage in any particular  line of business or to compete in any line of business
or with any person,  or that involve any  restriction on the geographic  area in
which, or method by which,  First Star or any First Star Subsidiary may carry on
its business (other than as may be required by law or any regulatory agency); or
(viii) any contract or agreement,  or amendment thereto,  that would be required
to be filed as an exhibit to a First Star  Regulatory  Report  that has not been
filed as an exhibit thereto.


                                       22

<PAGE>



                  (b)  No  Breach  or  Default.   All  the   contracts,   plans,
arrangements  and instruments  identified in the First Star Disclosure  Schedule
are duly and  validly  executed  and  delivered  by First  Star or a First  Star
Subsidiary and, to the knowledge of First Star and the First Star  Subsidiaries,
duly executed and delivered by the other parties thereto, and neither First Star
nor any First Star Subsidiary has breached any provision of, or defaulted in any
respect under any term of, any such contract,  plan,  arrangement or instrument,
and no party to any such contract, plan, arrangement or instrument will have the
right to terminate  any or all of the  provisions  of any such  contract,  plan,
arrangement or instrument as a result of the  transactions  contemplated by this
Agreement.  Except as otherwise described in the First Star Disclosure Schedule,
no plan,  employment  agreement,  termination  agreement or similar agreement or
arrangement  to which First Star or a First Star  Subsidiary is a party or under
which they may be liable (i)  contains  provisions  which  permit an employee or
independent  contractor  to  terminate  it without  cause and continue to accrue
future  benefits  thereunder;  (ii) provides for  acceleration in the vesting of
benefits  thereunder  upon the occurrence of a change in ownership or control of
First Star or a First Star  Subsidiary or (iii)  provides for benefits which may
cause the disallowance of a federal income tax deduction under IRC Section 280G.

         4.09     Ownership Of Coverage.

                  (a) Title to Assets. First Star and each First Star Subsidiary
has, and will have as to property  acquired after the date hereof,  good and, as
to real property,  marketable  title to all assets and properties owned by it or
used by it in the conduct of its business, whether real or personal, tangible or
intangible,  including  assets and  property  reflected  in the  balance  sheets
contained in the First Star Regulatory  Reports and in the First Star Financials
or  acquired  subsequent  thereto  (except  to the extent  that such  assets and
properties  have been  disposed of for fair  value,  in the  ordinary  course of
business,  since the date of such balance  sheets),  subject to no encumbrances,
liens,  mortgages,  security  interests or pledges,  except (i) those items that
secure  liabilities  for borrowed money and that are described in the First Star
Disclosure  Schedule and (ii) statutory  liens for amounts not yet delinquent or
which  are  being  contested  in good  faith.  First  Star and each  First  Star
Subsidiary,  as  lessee,  has the right  under  valid and  subsisting  leases of
properties  (whether  real  or  personal)  used  by it in  the  conduct  of  its
businesses to occupy and/or use such  properties  as presently  occupied  and/or
used by it.

                  (b)  Insurance.  First Star and each First Star  Subsidiary is
presently  insured for reasonable  amounts with financially  sound and reputable
insurance  companies,  against  such  risks as  companies  engaged  in a similar
business  would,  in accordance  with good  business  practice,  customarily  be
insured. All of the insurance policies and bonds maintained by First Star or any
First Star  Subsidiary are in full force and effect,  neither First Star nor any
First  Star  Subsidiary  is in  default  thereunder,  and  all  material  claims
thereunder  have been filed in due and timely  fashion.  In the best judgment of
First  Star's  management,  such  insurance  coverage  is  adequate  and will be
available  in the future  under terms and  conditions  substantially  similar to
those in effect  on the date  thereof.  Neither  First  Star nor any First  Star
Subsidiary  has  received  notice  from  any  insurance  carrier  that  (i) such
insurance will be canceled or that coverage

                                       23

<PAGE>



thereunder  will be reduced or  eliminated or (ii) premium costs with respect to
such insurance will be substantially increased.

         4.10  Legal  Proceedings.   Except  as  disclosed  in  the  First  Star
Disclosure Schedule, neither First Star nor any First Star Subsidiary is a party
to,  and  there are not  pending,  or, to their  knowledge,  threatened,  legal,
administrative,   arbitration   or  other   proceedings,   claims,   actions  or
governmental investigations or inquiries of any nature (i) against First Star or
any First Star  Subsidiary or their officers and directors;  (ii) to which First
Star's or any First Star Subsidiary's assets are subject;  (iii) challenging the
validity or propriety of any of the transactions contemplated by this Agreement;
or (iv) which  could  adversely  affect the ability of First Star to perform its
obligations  under this Agreement,  except for any proceedings,  claims actions,
investigations or inquiries which,  individually or in the aggregate,  could not
be  reasonably  expected to have Material  Adverse  Effect on First Star and the
First Star Subsidiaries, as a whole.

         4.11     Compliance with Applicable Law.

                  (a) General.  First Star and each First Star Subsidiary  holds
all licenses,  franchises,  permits and authorizations  necessary for the lawful
conduct of its business under,  and has complied in all material  respects with,
applicable laws, statutes,  orders, rules and regulations of any federal,  state
or local governmental authority relating to it, other than where such failure to
hold or failure to comply would  neither  result in a limitation in any material
respect on the  conduct of any of First  Star's or the First Star  Subsidiaries'
business  nor  otherwise  have a Material  Adverse  Effect on First Star and the
First Star Subsidiaries, as a whole. All of such licenses, franchises,  pen-nits
and  authorizations  are  in  full  force  and  effect,  and  no  suspension  or
cancellation  of any of  them  is  pending  or,  to the  best  of  First  Star's
knowledge, threatened.

                  (b)  No  Notices.  Except  as  disclosed  in  the  First  Star
Disclosure  Schedule,  neither  First  Star nor any First  Star  Subsidiary  has
received any  notification or  communication  from any Regulatory  Authority (i)
asserting  that it is not in  substantial  compliance  with any of the statutes,
regulations  or  ordinances  which such  Regulatory  Authority  enforces,  which
noncompliance  has or could  reasonably  be expected to have a Material  Adverse
Effect  on  First  Star  and the  First  Star  Subsidiaries,  as a  whole,  (ii)
threatening   to  revoke  any  license,   franchise,   permit  or   governmental
authorization which is material to it, (iii) requiring or threatening to require
it, or  indicating  that it may be  required,  to enter  into a cease and desist
order,   agreement  or  memorandum  of  understanding  or  any  other  agreement
restricting or limiting,  or purporting to restrict or limit,  in any manner its
operations or (iv) directing,  restricting or limiting, or purporting to direct,
restrict or limit in any manner its operations (any such notice,  communication,
memorandum,  agreement or order  described in this sentence shall be referred to
herein as a  "Regulatory  Agreement").  Neither  First  Star nor any First  Star
Subsidiary has consented to or entered into any Regulatory Agreement.

         4.12 ERISA.  First Star has  previously  delivered to NSB a list of all
employee pension benefit plans within the meaning of ERISA Section 3(2),  profit
sharing plans, deferred

                                       24

<PAGE>



compensation and supplemental income plans,  supplemental  executive  retirement
plans,  employment agreements,  annual or long ten-n incentive plans, settlement
plans,  policies and agreements,  group insurance  plans, and all other employee
welfare  benefit  plans  within the meaning of ERISA  Section 3(l) and all other
employee benefit plans, policies, agreements and arrangements,  all of which are
set forth in the First Star  Disclosure  Schedule,  maintained or contributed to
for  the  benefit  of the  employees  or  former  employees  (including  retired
employees) and any beneficiaries thereof or trustees or former trustees of First
Star or a First Star Subsidiary. Neither First Star or any First Star Subsidiary
nor any pension plan  maintained by First Star or any First Star  Subsidiary has
incurred,  directly  or  indirectly,  any  liability  under  Title  IV of  ERISA
(including  to the  Pension  Benefit  Guaranty  Corporation)  or to the IRS with
respect  to any  pension  plan  qualified  under  IRC  Section  401 (a),  except
liabilities  to the  Pension  Benefit  Guaranty  Corporation  pursuant  to ERISA
Section 4007, all of which have been fully paid,  nor has any  reportable  event
under ERISA Section 4043(b) occurred with respect to any such pension plan. With
respect to each of such plans that is subject to Title IV of ERISA,  the present
value of the  accrued  benefits  under  such  plan,  based  upon  the  actuarial
assumptions  used for  funding  purposes  in the plan's  most  recent  actuarial
report,  did not, as of its latest valuation date, exceed the then current value
of the assets of such plan  allocable to such accrued  benefits.  Neither  First
Star nor any First Star  Subsidiary  has incurred or is subject to any liability
under  ERISA  Section  4201  for  a  complete  or  partial   withdrawal  from  a
multi-employer  plan. All "employee  benefit plans," as defined in ERISA Section
3(3),  comply  in all  material  respects  with  ERISA  and the IRS.  Except  as
disclosed  in the First Star  Disclosure  Schedule,  neither  First Star nor any
First  Star  Subsidiary  has any  material  liability  under any such plan which
pursuant to GAAP is required to be  reflected  on or disclosed in (pursuant to a
footnote or otherwise)  the First Star  Financials and which is not so reflected
or disclosed  thereon.  To the best knowledge of First Star, except as disclosed
in the First Star Disclosure  Schedule,  no prohibited  transaction (which shall
mean any transaction  prohibited by ERISA Section 406 and not exempt under ERISA
Section 408) has occurred with respect to any employee  benefit plan  maintained
by First Star or any First Star Subsidiary that would be taxed under IRC Section
4875. First Star and each First Star Subsidiary provides  continuation  coverage
under group health plans for separating employees and "qualified  beneficiaries"
in accordance  with the  provisions of IRC Section  498OB(f).  Such group health
plans are in compliance with Section 1862(b)(1) of the Social Security Act.

         4.13 Brokers and Finders. Neither First Star, any First Star Subsidiary
nor any of their  officers,  directors,  employees  or agents has  employed  any
broker,  finder or financial  advisor,  or incurred any liability for any fee or
commission to any such person, in connection with the transactions  contemplated
by this Agreement.

         4.14  Environmental  Matters.  Except as  disclosed  in the First  Star
Disclosure  Schedule,  neither  First Star nor any First Star  Subsidiary  is in
violation  of any  Environmental  Law at any  properties  it owns or operates (a
"Violation"),  and no  properties  owned or  operated by First Star or any First
Star  Subsidiary,  for which  First Star or any First Star  Subsidiary  could be
subject to any  liability  under any  Environmental  Law, are in or contain such
condition  or  conditions,  including  the presence of any  Hazardous  Materials
thereon, thereat or thereunder, that would

                                       25

<PAGE>



constitute a basis of liability  under any  Environmental  Law (a  "Condition"),
except for  Violations or Conditions  that,  individually  or in the  aggregate,
would not have a Material Adverse Effect on the business or condition (financial
or otherwise) of First Star and the First Star Subsidiaries,  as a whole. Except
as disclosed in the First Star Disclosure Schedule,  there are no actions, suits
or  proceedings,  or  demands,  claims,  notices or  investigations  (including,
without limitation, notices, demand letters or requests for information from any
environmental  agency) instituted,  pending or threatened relating to any actual
or potential Condition or Violation.

         4.15 Loan Portfolio.  The allowances for loan losses reflected,  and to
be reflected,  in the First Star Regulatory Reports, and shown, and to be shown,
on the balance sheets  contained in the First Star  Financials are, and will be,
adequate  in  accordance  with  the  requirements  of  GAAP,  and no  Regulatory
Authority has required or requested  First Star or any First Star  Subsidiary to
increase  any  allowance  for loan  losses.  First Star has  disclosed to NSB in
writing  prior to the date  hereof the amounts of all loans,  leases,  advances,
credit   enhancements,    other   extensions   of   credit,    commitments   and
interest-bearing  assets of First  Star or any First Star  Subsidiary  that have
been  classified as "Other Loans  Specifically  Monitored",  "Special  Mention",
"Substandard",  "Doubtful",  "Loss ,  "Classified",  "Criticized",  "Credit Risk
Assets",  "Concerned  Loans" or words of similar  import,  and First Star shall,
promptly  after the end of any month  between the date hereof and the  Effective
Date,  inform NSB of any  additional  loans so  classified at any time after the
date hereof.  The "Real Estate Owned"  included in any  nonperforming  assets of
First Star or any First Star  Subsidiary is carried net of reserves at the lower
of cost or market  value  based on  current  independent  appraisals  or current
management appraisals.

         4.16  Information  to be Supplied.  The  information  to be supplied by
First Star for inclusion in the Proxy Statement, at the time the Proxy Statement
is  authorized  for use and as of the  date of the  special  meeting  of  Voting
Depositors  convened by NSB for the purpose of  considering  and approving  this
Agreement and the Plan of Conversion and the transactions contemplated hereunder
and  thereunder,  will not contain any statement  which,  at the time and in the
light of the  circumstances  under which it is made, is false or misleading with
respect to any material  fact, or which omits to state a material fact necessary
in order to make the statements  therein not false or misleading or necessary to
correct  any  statement  in  any  earlier  communication  with  respect  to  the
solicitation  of a proxy for such  special  meeting  which has  become  false or
misleading.  The  information  to be supplied by First Star for inclusion in the
Registration  Statement,  at the time the  Registration  Statement  is  declared
effective,  will not contain any untrue  statement of a material fact or omit to
state a material  fact  required to be stated  therein or  necessary to make the
statements made therein not misleading.  The information to be supplied by First
Star for  inclusion  in the  Offering  Documents,  as of  their  date and at the
Closing Date,  will not contain any untrue  statement of a material fact or omit
to state a material fact necessary to make the statements  therein,  in light of
the  circumstances  under which they were made, not misleading.  The information
supplied,  or to be supplied,  by First Star for  inclusion in the  Applications
will, at the time such  documents are filed with any  Regulatory  Authority,  be
accurate in all material aspects.

                                       26

<PAGE>




         4.17  Reorganization.  As of the date hereof, First Star is aware of no
reason why the Merger Conversion will fail to qualify as a reorganization  under
Section 368(a) of the IRC.

         4.18 Representations True and Correct. No representations made by First
Star in this  Agreement  or in the First Star  Disclosure  Schedule  contain any
untrue  statement of a material fact or omit to state a material fact  necessary
to make the statements made not misleading. None of the information contained in
the First  Star  Financials,  the First  Star  Regulatory  Reports  or any other
documents  or reports  provided by or for First Star to NSB  contains any untrue
statements  of a material  fact or omits to state a material  fact  necessary to
make the statements therein not misleading.

                                    ARTICLE V
                            COVENANTS OF THE PARTIES
                            ------------------------

         5.01     Conduct of NSB's Business.

                  (a) Ordinary  Course.  From the date of this  Agreement to the
Closing Date, NSB will conduct its business and engage in  transactions  only in
the ordinary  course of business and consistent  with past  practice,  except as
otherwise  required by this Agreement or with the prior written consent of First
Star.  NSB will use its best efforts to (i)  maintain  and  preserve  intact its
business organization,  properties,  assets, leases,  employees and advantageous
business  relationships  and  retain  the  services  of  its  officers  and  key
employees; (ii) take no action which would adversely affect or delay the ability
of NSB,  First Star or the Bank to obtain any necessary  approvals,  consents or
waivers of the Regulatory Authorities required for the transactions contemplated
hereby and by the Plan of Conversion or to perform its covenants and  agreements
on a timely basis under this  Agreement  and the Plan of  Conversion;  and (iii)
take no action that is reasonably  likely to have a Material  Adverse  Effect on
NSB.  Without  limiting the  foregoing,  from the date of this  Agreement to the
Closing  Date,  except as  otherwise  consented  to or approved by First Star in
writing or as permitted or required by this Agreement or the Plan of Conversion,
NSB will not:

                            (i) Compensation. Grant any severance or termination
pay to (other than pursuant to the existing  plans and policies of NSB disclosed
in Section  5.01(a)(i) of the NSB Disclosure  Schedule),  or enter into or amend
any employment or severance agreement with, any employee, officer or director of
NSB,  or  increase  the rate of  compensation  of the  directors,  officers  and
employees of NSB except as described in Section 5.01(a)(i) of the NSB Disclosure
Schedule;

                           (ii)  Extraordinary Transactions.  Except as provided
for in this Agreement merge or consolidate  with any other  corporation or other
entity,  sell or lease all or any substantial  portion of the assets or business
of NSB, make any acquisition of all or any  substantial  portion of the business
or  assets of any other  person,  firm,  association,  corporation  or  business
organization  other than in connection with the collection of any loan or credit
arrangement  between  NSB  and any  other  person,  enter  into a  purchase  and
assumption

                                       27

<PAGE>



transaction with respect to deposits and  liabilities,  permit the revocation or
surrender  by NSB of its  certificate  of  authority  to  maintain,  or  file an
application  for the relocation  of, its existing  office or file an application
for a certificate of authority to establish a new branch office;

                            (iii) Liens, Indebtedness and Other Matters. Sell or
otherwise  dispose  of any asset of NSB  other  than in the  ordinary  course of
business  consistent  with past  practice,  subject  any asset of NSB to a lien,
pledge,  security interest or other  encumbrance  (other than in connection with
deposits,  repurchase agreements,  bankers acceptances,  "treasury tax and loan"
accounts  established  in the  ordinary  course  of  business,  transactions  in
"federal funds" and any lien,  pledge,  security  interest or other  encumbrance
incurred in the ordinary course of business  consistent with past practice which
does not have or could not  reasonably  be expected  to have a Material  Adverse
Effect  on NSB and the NSB  Subsidiaries,  as a whole),  modify in any  material
respect the manner in which NSB has  heretofore  conducted its  business,  enter
into any new line of business or incur any  indebtedness  for borrowed money (or
guarantee any indebtedness for borrowed money), except in the ordinary course of
business consistent with past practice;

                            (iv) Representations and Warranties. Take any action
which would result in any of the representations and warranties of NSB set forth
in this Agreement becoming untrue as of any date after the date hereof or in any
of the conditions set forth in Article VI hereof not being satisfied;

                            (v) Accounting Matters.  Change any method, practice
or principle of accounting,  or change any assumption underlying,  or any method
of calculation  of,  depreciation of any type of asset or  establishment  of any
reserve;

                            (vi)  Modification  of Agreements,  Waive,  release,
grant or  transfer  any  rights of value or  modify  or  change in any  material
respect any existing  agreement to which NSB or any NSB Subsidiary,  is a party,
other than in the ordinary course of business, consistent with past practice;

                            (vii)  Employee   Benefits   Plans.   Implement  any
pension,  retirement,  profit sharing, bonus, welfare benefit or similar plan or
arrangement  that was not in effect on the date of this Agreement,  or amend any
existing  plan or  arrangement  except as  required by law or to the extent such
amendments do not result in an increase in cost; and

                            (viii) Amendment of Organizational Documents.  Amend
the Charter or Articles of  Incorporation or Bylaws of NSB or any NSB Subsidiary
except as may be required to effect the Merger Conversion.

                  (b) Specific Prohibitions.  For purposes of this Section 5.01,
it shall not be considered in the ordinary  course of business for NSB to do any
of the  following:  (i) make any  capital  expenditure  of  $10,000  or more not
disclosed in Section  5.01(b) of the NSB Disclosure  Schedule  without the prior
written consent of First Star; (ii) make any sale, assignment, transfer,

                                       28

<PAGE>



pledge, hypothecation or other disposition of any assets having a book or market
value,  whichever is greater, in the aggregate in excess of $25,000,  other than
pledges of assets to secure  government  deposits,  sales of assets  received in
satisfaction  of debts  previously  contracted in the normal course of business,
issuance of loans, or transactions in the investment securities portfolio of NSB
or repurchase  agreements made, in each case, in the ordinary course of business
or (iii) undertake or enter into any lease, contract or other commitment for its
account involving a payment by NSB of more than $10,000 annually,  or containing
a material  financial  commitment and extending  beyond six months from the date
hereof, other than in the normal course of providing credit to customers as part
of its banking  business,  and agreements for professional  services incurred in
connection with the transactions contemplated by this Agreement.

         5.02     Access: Confidentiality.

                  (a) Reasonable Access. From the date of this Agreement through
the Closing  Date,  NSB, on one hand,  and First Star and the Bank, on the other
hand,  shall  each  afford to the  other  party and its  authorized  agents  and
representatives, reasonable access to their respective properties, assets, books
and records and personnel,  at reasonable hours following reasonable notice; and
the officers of NSB or First Star and the Bank, as the case may be, will furnish
any party making such  investigation  with such financial and operating data and
other  information  with  respect to their  respective  businesses,  properties,
assets,  books and records and personnel as the party making such  investigation
shall from time to time reasonably request.  Neither NSB, on one hand, nor First
Star and the Bank, on the other hand,  shall be required to provide access to or
disclose  information  where such  access or  disclosure  would  jeopardize  the
attorney-client  privilege of the  institution  in possession or control of such
information  or would  contravene any law, rule,  regulation,  order,  judgment,
decree,  fiduciary duty or binding  agreement  entered into prior to the date of
this Agreement.  The parties hereto will make appropriate  substitute disclosure
arrangements  under  circumstances  in which the  restrictions of the proceeding
sentence apply.

                  (b) Conduct of  Investigation.  First  Star,  the Bank and NSB
agree to conduct such investigation and discussions  hereunder in a manner so as
not to interfere  unreasonably  with normal operations and customer and employee
relationships of the parties hereto.

                  (c)  Confidentiality.  All information  furnished  pursuant to
this  Agreement  by each of NSB,  First  Star or the Bank to the other  shall be
treated  as the sole  property  of the  furnishing  party.  If the  transactions
contemplated by this Agreement  shall not be  consummated,  each party will, and
will cause its  agents to,  return  all  documents,  records or other  materials
containing,   reflecting,  referring  to  or  prepared  on  the  basis  of  such
information  to be kept  confidential,  except to the  extent  such  information
becomes  public through no fault of First Star, the Bank or NSB, as the case may
be,  or  any of  their  representatives  or  agents  and  except  to the  extent
disclosure of any such  information is legally  required.  Each party shall give
prompt notice to the other of any contemplated  disclosure where such disclosure
is so legally required.


                                       29

<PAGE>



         5.03     Regulatory Matters and Consents.

                  (a)  Applications.  First Star,  the Bank and NSB will prepare
all  Applications and make all filings for, and use their best efforts to obtain
as  promptly  as  practicable  after the date  hereof,  all  necessary  permits,
consents,  approvals,  waivers and authorizations of all Regulatory  Authorities
necessary or advisable  to  consummate  the  transactions  contemplated  by this
Agreement.

                  (b) Required Information.  Each of First Star and the Bank, on
one  hand,  and  NSB,  on the  other  hand,  will  furnish  the  other  with all
information  concerning  itself as may be necessary  or advisable in  connection
with any  Application  or filing  made by or on  behalf  of either  party to any
Regulatory  Authority in connection with the  transactions  contemplated by this
Agreement.

                  (c) Communications.  First Star and the Bank, on one hand, and
NSB,  one the other hand,  will each  promptly  furnish the other with copies of
written  communications  addressed  to, or  received  by it from any  Regulatory
Authority in connection with the transactions contemplated hereby.

                  (d)  Cooperation.  First Star, the Bank and NSB will cooperate
with each other in the  foregoing  matters and will  furnish each other with all
information  concerning it as may be necessary or advisable in  connection  with
any  Application or filing  (including the  Registration  Statement and Offering
Documents)  made by or on behalf of either party to any Regulatory  Authority in
connection  with  the  transactions  contemplated  by this  Agreement,  and such
information will be accurate and complete in all material respects.

         5.04 Taking of Necessary  Action.  Subject to the terms and  conditions
herein provided,  and in addition to any specific  agreements  contained herein,
each party hereto shall use commercially reasonable efforts to take, or cause to
be taken, all action and to do, or cause to be done all things necessary, proper
or advisable to consummate and make effective the  transactions  contemplated by
this Agreement upon all of the terms and conditions set forth herein.

         5.05 Employment  Issues and Related  Matters.  First Star hereby agrees
that:

                  (a)  Employees.  The  employees  of NSB  will  continue  to be
employed by the Bank after the  Effective  Date and at pay levels at least equal
to their  salaries as of December 31, 1997.  Except as otherwise  noted  herein,
employees of NSB shall continue to be employees "at will."

                  (b) Employee Benefits.  All NSB employees who become employees
of First Star or the Bank, other than Stephen Koomar whose employment with First
Star  will be  governed  by the terms of an  employment  agreement  pursuant  to
Section  5.05(c) below,  will begin to participate in the same benefit plans and
compensatory programs that are generally

                                       30

<PAGE>



afforded  to  other  employees  of First  Star  and the  Bank  who hold  similar
positions,  subject to the terms and  conditions  under  which  those  plans and
programs are made  available  to employees of First Star and the Bank;  provided
that (i)  employment  with NSB shall be treated as employment  with the Bank for
purposes of determining  eligibility,  vesting and benefit  accruals,  under all
welfare  plans and  programs,  provided  that  employment  with NSB shall not be
treated as employment with the Bank for purposes of determining benefit accruals
with respect to First Star's benefit  plans,  (ii) nothing in this Section shall
be  construed  to limit the right of First Star or the Bank either to  terminate
the employment of any NSB employee or to revise any benefit plan or compensatory
program  in any  manner  that  does not  differentiate,  in  terms of  aggregate
benefits,  between  employees of NSB and those of First Star and the Bank, (iii)
First Star will not subject the NSB employees (or  dependents)  to any uninsured
waiting period or exclusion for pre-existing  conditions,  which exclusions were
not in effect,  on the Effective Date,  under a medical or dental insurance plan
maintained by First Star and the Bank, and (iv) NSB employees shall receive full
credit for claims arising prior to the Effective Date for purposes of individual
and family  deductibles,  out-of-pocket  maximums,  benefits  maximums and other
similar  limitations  for the  applicable  plan year  under  the  medical/dental
reimbursement plans to the extent allowed by First Star's insurer.

                  (c)  Employment  Agreements.  First Star shall  offer  Stephen
Koomar an employment agreement in the form attached hereto as Exhibit "C".

                  (d) Stock Options.  In connection with the Merger  Conversion,
First Star will,  subject to the required  approval of the FDIC and First Star's
shareholders,  implement  a new stock  option and  incentive  plan ("New  Option
Plan")  authorizing  the  granting of options to purchase  shares of Stock in an
amount  equal to 10% of the  shares of  Conversion  Stock  issued in the  Merger
Conversion.  Under the New Option Plan, the three non-employee  directors of NSB
as of the date of this Agreement will each receive 5% of the options and the two
employee directors of NSB as of the date of this Agreement will each receive 25%
of the options to the maximum extent permitted by regulation.

                  (e) Employee Stock Ownership Plan ("ESOP"). At or prior to the
effective date of Merger Conversion, the Bank's existing tax-qualified ESOP will
use its best  efforts to  purchase up to 10% of the shares of  Conversion  Stock
issued  in the  Merger  Conversion.  All  full-time  employees  of the Bank upon
completion of the Merger Conversion will be eligible to participate in the ESOP.

                  (f) NSB shall  develop a plan and  timetable  for  terminating
NSB's pension plan as of a date on or before the Closing Date.  With the advance
written consent of First Star, which consent shall not be unreasonably withheld,
NSB  shall  proceed  with  the  implementation  of  said  termination  plan  and
timetable.  If the Closing Date has not occurred by December 22, 1998, NSB shall
make the contribution for the plan year ending December 23, 1999 in the ordinary
course.


                                       31

<PAGE>



         5.06  Officers and  Directors of First Star and the Bank.  The officers
and directors of First Star  immediately  following the Effective  Time shall be
the  same  persons  who  served  in  these  positions  immediately  prior to the
Effective Time.  Except for the addition of Stephen Koomar,  the officers of the
Bank  immediately  following  the  Effective  Time shall be the same persons who
served in these positions  immediately prior to the Effective Time. The Board of
Directors of the Bank  following the  Effective  Time shall take such actions as
may be necessary to amend the Bank's bylaws to add five additional  positions on
the Bank's Board of Directors to allow for the  appointment  of the five current
directors of NSB ("NSB Directors"). First Star, as sole stockholder of the Bank,
shall elect such directors in accordance  with applicable law. The NSB Directors
will receive  fees equal to such fees paid to current  directors of the Bank for
service on the Board of Directors of the Bank.

         5.07 No  Solicitation.  NSB shall not nor shall it permit any  officer,
director or employee of NSB, or any investment banker,  attorney,  accountant or
other  representative  retained  by NSB to,  directly  or  indirectly,  solicit,
encourage,  initiate or engage in discussions or  negotiations  with, or respond
favorably to requests for information,  inquiries, or other communications from,
any  person  other  than  First  Star  concerning  the fact of, or the terms and
conditions  of, this  Agreement,  or concerning  any  acquisition of NSB, or any
assets or business of NSB,  except that NSB's officers and directors may respond
to inquiries from depositors in the ordinary course of business. Notwithstanding
anything  to the  contrary  contained  in this  Section  5.08,  the NSB Board of
Directors may furnish  information to, or enter into discussions or negotiations
with,  any person or entity  that makes an  unsolicited  bona fide  proposal  to
merge,  consolidate,  buy all or substantially all of the assets of or otherwise
acquire  NSB if and  only to the  extent  that (i) the NSB  Board  of  Directors
determines  in good faith with the advice of counsel to NSB that such  action is
required to comply with its  fiduciary  duties to members  imposed by law;  (ii)
prior to  finishing  such  information  to,  or  entering  into  discussions  or
negotiations  with  such  person  or  entity,  unless  it would  be a breach  of
fiduciary obligations to do so, NSB provides written notice to First Star to the
effect that it is furnishing  information  to, or entering into  discussions  or
negotiations  with, such person or entity,  with such written notice to contain,
at a minimum, the identity of the persons submitting the proposal, a copy of any
written  inquiry  or  other  communication,  the  terms  of  any  proposal,  any
information  requested or  discussions  sought to be initiated and the status of
any requests,  negotiations or expressions of interest;  and (iii) NSB continues
to  keep  First  Star  informed  of  the  status  of  any  such  discussions  or
negotiations.

         5.08  Disclosure  Obligations.  First Star and NSB shall each  promptly
advise the other party of any change or event having a Material  Adverse  Effect
on it or which it  believes  would or  would be  reasonably  likely  to cause or
constitute  a  material  breach  of any of its  representations,  warranties  or
covenants  contained  herein.  First Star and NSB shall each update any schedule
provided  pursuant  to this  Agreement  as  promptly  as  practicable  after the
occurrence of an event or fact which,  if such event or fact had occurred  prior
to the date of this Agreement,  would have been disclosed on such schedule.  The
delivery of such  additional  schedules  by a party shall not relieve such party
from any breach or violation of this Agreement and shall not

                                       32

<PAGE>



have  any  effect  for the  purposes  of  determining  the  satisfaction  of the
conditions set forth in Sections 6.01 and 6.02 hereof, as the case may be.

         5.9  Reorganization.  Neither  First  Star,  the  Bank  nor  NSB  shall
knowingly  take any action that would,  or is reasonably  likely to,  prevent or
impede the Merger  Conversion from qualifying as a reorganization  under Section
368(a) of the IRC.

         5.10     Undertakings by First Star and NSB.

                  (a)      NSB Undertakings.  NSB shall:

                            (i) Charter  Conversion.  Take all actions necessary
with the appropriate  Regulatory  Authorities and otherwise use its best efforts
to cause the conversion of NSB from a Pennsylvania  chartered mutual savings and
bank to a Pennsylvania-chartered stock savings bank.

                            (ii) Special Meeting. Take all actions necessary, in
accordance with  applicable law and its Bylaws,  to convene a special meeting of
Voting  Depositors,  as promptly as practicable  after all necessary  regulatory
approvals  are  obtained,  for the purpose of  considering  and  approving  this
Agreement and the Plan of Conversion and the transactions contemplated hereunder
and  thereunder.  Subject to the  discharge  of its  fiduciary  duty,  NSB shall
recommend  that the Voting  Depositors  vote in favor of this  Agreement and the
Plan of Conversion;

                           (iii)  Voting by  Trustees.  Use its best  efforts to
obtain the agreement
of all  members  of  NSB's  Board  of  Trustees,  in their  capacity  as  Voting
Depositors, to vote in favor of this Agreement and the Plan of Conversion at the
Special Meeting;

                            (iv) Phase I Environmental Audit. Permit First Star,
if First Star elects to do so, at First Star's own expense,  to cause a "phase I
environmental  audit" to be performed at any physical location owned or occupied
by NSB on the date hereof. In the event that such "phase 1 environmental  audit"
reveals a Violation  or  Condition  that would have a Material  Adverse  Effect,
First  Star may,  without  any  further  obligation  hereunder,  terminate  this
Agreement.

                            (v)  Delivery of  Financial  Statements.  Deliver to
First  Star,  as soon as  practicable  after the end of each  fiscal year and/or
calendar  quarter the applicable  NSB  Financials,  which NSB  Financials  shall
fairly  reflect NSB's  financial  condition  and results of operations  and cash
flows for the periods presented;

                            (vi)  Provision  for Loan  Losses.  For each  fiscal
quarter ending  between the date of this Agreement and the Closing Date,  make a
normal   provision  for  loan  losses   consistent   with  GAAP  and  regulatory
requirements.


                                       33

<PAGE>



                            (vii) Affiliate Letters and Restrictive  Legend. NSB
agrees to obtain and furnish to First Star,  prior to the Effective Time, all of
the  affiliate  letters  referred  to in Section  6.02(p)  hereof.  Certificates
representing  shares  of the  First  Star  Common  Stock  issued  in the  Merger
Conversion to the  affiliates  of NSB,  referred to in Section  6.02(n)  hereof,
shall be subjected to stop transfer  orders and shall bear a restrictive  legend
in substantially the following form:

                  "These shares are affiliate or control  shares and, so long as
                  they are beneficially owned by an affiliate or control person,
                  may not be sold,  offered,  pledged or hypothecated except (i)
                  in conjunction with an effective  registration statement as to
                  such securities  under the Securities Act of 1933, as amended;
                  (ii)  pursuant  to the  terms of Rule 145 under  said Act;  or
                  (iii)  pursuant to an opinion of counsel  satisfactory  to the
                  issuer that such registration or compliance is not required."

                  (b)      First Star Undertakings.  First Star shall:

                            (i)  Delivery of  Financial  Statements.  Deliver to
NSB, as soon as  practicable  after the end of each fiscal year and/or  calendar
quarter, the applicable First Star Financials, which First Star Financials shall
fairly  reflect First Star's  financial  condition and results of operations and
cash flows for the periods presented.

                            (ii)  Registration  Statement.  First Star agrees to
prepare  and file with the SEC,  and to use all  reasonable  efforts to cause to
become effective, the Registration Statement,  under the Securities Act of 1933,
as amended (the "Securities  Act"), for the purpose of registering the offer and
sale of the shares of First Star Common  Stock to be issued as  contemplated  by
the Plan of Conversion.

                            (iii)  Registration  of  Common  Stock.  First  Star
agrees to  maintain  the  effectiveness  of the  registration  of the First Star
Common Stock under the Securities Exchange Act of 1934, as amended, for a period
of one year  following the Effective  Time or such later date as may be required
by the regulations of the FDIC or the Department.

                            (iv)  Additional  Agreements.  First Star  agrees to
implement the activities or programs set forth at Exhibit B hereto.

                  (c)      Joint Undertakings.  First Star and NSB shall each:

                            (i) Filings and Approvals.  Cooperate with the other
in the preparation and filing, as soon as practicable,  of (A) the Applications;
(B) the Offering  Documents  and related  filings  under state  securities  laws
covering the Conversion  Stock to be issued  pursuant to the Plan of Conversion;
(C)  the  Registration  Statement,  including  the  Prospectus;  (D)  all  other
documents  necessary  to obtain any other  approvals  and  consents  required to
effect  consummation  of the  Merger  Conversion  and  (E) all  other  documents
contemplated by this Agreement;


                                       34

<PAGE>



                            (ii) Public  Announcements.  Agree upon the form and
substance of any press release  related to this  Agreement and the  transactions
contemplated hereby and upon the form and substances of other public disclosures
related thereto, including without limitation, communications to NSB depositors,
NSB internal  announcements  and  customer  disclosures,  but nothing  contained
herein shall prohibit either party from making any disclosure  which its counsel
deems necessary, subject to applicable regulatory requirements; and

                           (iii) Taxes.  File all federal,  state. and local tax
returns  required to be filed by them on or before the date such returns are due
(including any  extensions)  and pay all taxes shown to be due on such return on
or before the date such payment is due.

         5.12  Indemnification.  From and after the Effective Time,  through the
fourth anniversary of the Effective Date, First Star shall indemnify, defend and
hold harmless the existing directors and officers of NSB against (i) all losses,
claims, damages,  costs, expenses,  liabilities or judgments or amounts that are
paid in settlement of or in connection with any claim, action, suit,  proceeding
or investigation based in whole or in part on or arising in whole or in part out
of the fact that such person is or was a  director,  officer or employee of NSB,
whether  pertaining  to any  matter  existing  or  occurring  at or prior to the
Closing Date and whether  asserted or claimed prior to, at or after, the Closing
Date ("Indemnified  Liabilities") and (ii) all Indemnified  Liabilities based in
whole or in part on, or  arising  in whole or in part out of, or  pertaining  to
this  Agreement or the  transactions  contemplated  hereby;  except that no such
person shall be entitled to  indemnification  where the act or failure to act is
determined by a court to have constituted  willful misconduct or recklessness or
is otherwise  prohibited by applicable  state law. First Star shall maintain the
directors'  and  officers'  liability  insurance  coverage  in effect  for NSB's
directors  and  officers  prior  to the  Closing  Date  (or a  policy  providing
comparable coverage on terms no less favorable,  including First Star's existing
policy if it meets the foregoing criteria) for a period of three years after the
Effective  Date.  In the event of any such claim,  action,  suit,  proceeding or
investigation  First Star shall have the right to assume the defense thereof and
upon such  assumption  First Star shall not be liable to any party  entitled  to
indemnification  hereunder (an  "Indemnified  Party") for any legal  expenses of
other counsel or any other  expenses  subsequently  incurred by any  Indemnified
Party in  connection  with the defense  thereof,  except that if counsel for the
Indemnified  Parties  reasonably  advises  that  there are  issues  which  raise
conflicts of interest  between First Star and such  Indemnified  Parties,  First
Star  shall  be  obligated  pursuant  to this  Section  5.12 to pay the fees and
expenses  for  only one  firm of  counsel  for the  Indemnified  Parties  in any
jurisdiction,  which counsel shall be reasonably satisfactory to the Indemnified
Parties,  unless counsel so chosen reasonably advises First Star that the use of
one counsel for all  Indemnified  Parties  would  present  such  counsel  with a
conflict of interest. First Star shall not be liable for any settlement effected
without its prior  written  consent  (which  consent  shall not be  unreasonably
withheld).  Any Indemnified  Party wishing to claim  indemnification  under this
Section  5.12,  upon  learning of any such claim,  action,  suit,  proceeding or
investigation,  shall notify First Star thereof, provided that the failure to so
notify  shall not affect the  obligations  of First Star under this Section 5.12
except to the extent such failure to notify materially prejudices First Star.


                                       35

<PAGE>



         5.13 Due Diligence.  For a period of 15 business days commencing on the
business day following receipt of the NSB Disclosure Schedule,  NSB shall permit
First Star and its  representatives to conduct a due diligence  investigation of
NSB and the NSB Subsidiaries.  NSB and the NSB Subsidiaries  shall provide First
Star and its representatives  full access during normal business hours to review
the properties, books and records of NSB and the NSB Subsidiaries.

                                   ARTICLE VI
                                   CONDITIONS
                                   ----------

         6.01  Conditions  to  NSB's  Obligations  under  this  Agreement.   The
obligations of NSB hereunder shall be subject to satisfaction at or prior to the
Closing Date of each of the following conditions,  unless waived by NSB pursuant
to Section 8.03 hereof.

                  (a) Representations, Warranties and Covenants. The obligations
of First Star and the Bank  required by this  Agreement to be performed by First
Star or the Bank at or prior to the Closing Date shall have been duly  performed
and complied with in all material respects,  except where the failure to perform
or comply with such  obligations  would not,  individually  or in the aggregate,
constitute  (i) a  Material  Adverse  Effect  on First  Star or (ii) a  material
adverse  change in First  Star's  financial  condition,  results of operation or
business from that represented herein; and the representations and warranties of
First Star and the Bank set forth in this Agreement shall be true and correct as
of the date of this Agreement,  and (except as to any representation or warranty
that  specifically  relates to an earlier date) as of the Closing Date as though
made on and as of the Closing Date, except as to representations,  warranties or
covenants  where  the facts  which  cause the  failure  of any  representations,
warranties or covenants to be so true and correct would not, either individually
or in the aggregate,  constitute (i) a Material  Adverse Effect on First Star or
(ii) a material adverse change in First Star's financial  condition,  results of
operation or business from that represented herein;

                  (b)  Approvals of  Regulatory  Authorities.  All  approvals of
Regulatory Authorities required in connection with the transactions contemplated
hereby shall have been received, including, without limitation, the approvals of
the Regulatory  Authorities referred to in Section 3.04 hereof, which approvals,
in the good faith  judgment  of NSB's Board of  Directors,  shall not impose any
condition  or  requirement  that  would  materially  reduce  the  benefit of the
transactions  contemplated  hereby to NSB;  and all notice and  waiting  periods
required thereunder shall have expired or been terminated;

                  (c) No  Litigation  or  Injunction.  There  shall  be no suit,
action,  or other  proceeding  initiated by any  governmental  agency seeking to
enjoin or prohibit the  consummation of the  transactions  contemplated  hereby.
There  shall not be in effect  any  order,  decree or  injunction  of a court or
agency of competent  jurisdiction which enjoins or prohibits consummation of the
transactions contemplated hereby;


                                       36

<PAGE>



                  (d) No Material  Adverse  Change.  Since June 30, 1997,  there
shall not have occurred any Material Adverse Effect with respect to First Star;

                  (e) Officer's Certificate.  First Star shall have delivered to
NSB  a  certificate,  dated  the  Closing  Date  and  signed,  without  personal
liability,  by its chairman or president,  to the effect that the conditions set
forth in Section 6.01 (a) herein have been  satisfied,  to the best knowledge of
the officer executing the same;

                  (f) Opinion of Special  Counsel to First Star.  NSB shall have
received the opinion of Malizia, Spidi, Sloane & Fisch, P.C., special counsel to
First Star,  dated the Closing Date,  substantially  to the effects set forth at
Exhibit "E" hereto;

                  (g) Tax  Opinion.  NSB shall have  received  an  opinion  from
Malizia, Spidi, Sloane & Fisch, P.C., special counsel to First Star;

                  (h) Effectiveness of Registration Statement.  The Registration
Statement shall have been declared  effective and shall not be subject to a stop
order of the SEC and,  if the  offer  and  sale of the  Conversion  Stock in the
Merger Conversion  pursuant to this Agreement is subject to the Blue Sky laws of
any  state,  shall  not be  subject  to a stop  order  of any  state  securities
commissioner;

                            (i) Approval of Voting  Depositors.  This  Agreement
and the Plan of Conversion shall have been approved by the Voting  Depositors of
NSB by such vote as is required under the Plan of Conversion; and

                  (j)  Completion  of Offerings.  The Offerings  shall have been
completed in accordance with the Plan of Conversion.

         6.02 Conditions to First Star's  Obligations under this Agreement.  The
obligations of First Star hereunder shall be subject to satisfaction at or prior
to the Closing Date of each of the following conditions,  unless waived by First
Star pursuant to Section 8.03 hereof:

                  (a) Covenants, Representations and Warranties. The obligations
of NSB  required  by this  Agreement  to be  performed  by it at or prior to the
Closing Date shall have been duly  performed  and complied  with in all material
respects, and the representations,  warranties and covenants of NSB set forth in
this Agreement shall be true and correct as of the date of this  Agreement,  and
(except as to any representation, warranty or covenant that specifically relates
to an  earlier  date) as of the  Closing  Date as  though  made on and as of the
Closing Date, except as to any  representations,  warranties and covenants where
the  facts  which  cause  the  failure  of any  representations,  warranties  or
covenants to be so true and correct  would not,  either  individually  or in the
aggregate,  constitute  (i) a Material  Adverse Effect on NSB or (ii) a material
adverse change in NSB's  financial  condition,  results of operation or business
from that represented herein;


                                       37

<PAGE>



                  (b)  Approvals of  Regulatory  Authorities.  All  approvals of
Regulatory Authorities required in connection with the transactions contemplated
hereby shall have been received, including, without limitation, the approvals of
the Regulatory  Authorities referred to in Section 4.04 hereof, which approvals,
in the good faith judgment of First Star's Board of Directors,  shall not impose
(i) any term or condition  that could  reasonably be expected to have a Material
Adverse Effect on First Star and the First Star  Subsidiaries,  taken as a whole
or (ii) any condition or requirement that would materially reduce the benefit of
the transactions  contemplated  hereby to First Star; and all notice and waiting
periods required thereunder shall have expired or been terminated;

                  (c) No  Litigation  or  Injunction.  There  shall  be no suit,
action,  or other  proceeding  initiated by any  governmental  agency seeking to
enjoin the consummation of the transactions  contemplated  hereby or by the Plan
of Conversion. There shall not be in effect any order, decree or injunction of a
court  or  agency  of  competent   jurisdiction   which   enjoins  or  prohibits
consummation  of  the  transactions  contemplated  hereby  or  by  the  Plan  of
Conversion;

                  (d) No Material Adverse Change. Since December 31, 1997, there
shall not have occurred any Material Adverse Effect with respect to NSB;

                  (e) Officer's  Certificate.  NSB shall have delivered to First
Star a  certificate,  dated  the  Closing  Date  and  signed,  without  personal
liability,  by its  chairman  of the board or  president  to the effect that the
conditions set forth in subsection (a) of this Section 6.02 have been satisfied,
to the best knowledge of the officer executing the same;

                  (f) Opinion of NSB's  Counsel.  First Star shall have received
the opinion of Anthony Roberti,  special counsel to NSB, dated the Closing Date,
substantially to the effects set forth at Exhibit "F" hereto;

                  (g) Tax  Opinion.  First Star shall have  received  an opinion
from Malizia, Spidi, Sloane & Fisch, P.C., special counsel to First Star;

                  (h)  Effectiveness  Registration  Statement.  The Registration
Statement shall have been declared  effective and shall not be subject to a stop
order of the SEC and,  if the  offer  and  sale of the  Conversion  Stock in the
Merger Conversion  pursuant to this Agreement is subject to the Blue Sky laws of
any  state,  shall  not be  subject  to a stop  order  of any  state  securities
commissioner;

                            (i) Approval of Voting,  Depositors.  This Agreement
and the Plan of Conversion shall have been approved by the Voting  Depositors of
NSB by such vote as is required under the Plan of Conversion;

                  (j) Phase I  Environmental  Audit Results.  The results of any
"phase I environmental  audit" conducted  pursuant to Section  5.11(a)(v) hereof
shall be reasonably satisfactory to First Star;

                                       38

<PAGE>




                  (k)  Completion  of Offerings.  The Offerings  shall have been
completed in accordance with the Plan of Conversion;

                  (l) Comfort  Letters.  First Star shall (at its expense)  have
received a letter or letters from NSB's independent certified public accountants
or such other accountant as First Star may choose, dated (i) the date of mailing
the  Offering  Documents  and  (ii) the  Closing  Date,  in form  and  substance
customary  for  "comfort"  letters  delivered  by  independent   accountants  in
accordance with Statement of Accounting Standards No. 72; and

                  (m)  Affiliate  Letters.  First Star shall have  received from
each of the persons who may be deemed an  "affiliate"  of NSB within the meaning
of the General Rules and  Regulations  promulgated  under the Securities  Act, a
written letter agreement regarding restrictions on resale of the shares of First
Star Common Stock  received by such persons in the Merger  Conversion  to ensure
compliance  with  applicable  resale  restrictions  imposed  under  the  federal
securities laws and pooling of interests accounting requirements.


                                   ARTICLE VII
                        TERMINATION, WAIVER AND AMENDMENT
                        ---------------------------------

         7.01  Termination.  This  Agreement  may be  terminated  and the Merger
Conversion abandoned on or at any time prior to the Closing Date:

                   (a)  Mutual  Consent.  By the mutual  written  consent of the
parties  hereto,  if the Board of Directors  of each of NSB,  First Star and the
Bank so determines by vote of a majority of the members of its entire Board; or

                   (b) Unilateral Termination. By First Star or NSB:

                           (i)      if there shall have been any material breach
of any representation,  warranty, covenant or other obligation of First Star, on
the one hand, or NSB, on the other hand, and such breach cannot be, or shall not
have been, remedied within thirty (30) days after receipt by such other party of
notice in writing specifying the nature of such breach and requesting that it be
remedied,  provided,  however,  that  neither  party  shall  have  the  right to
terminate this Agreement  pursuant to this Section  7.01(b) unless the breach of
the  representation  or warranty or covenant  would entitle the party  receiving
such representation or warranty or benefitted by such covenant not to consummate
the  transactions  contemplated  hereby under Section 6.01 (a) (in the case of a
breach of  representation  or  warranty  or  covenant  by First Star) or Section
6.02(a)  (in the case of a breach of  representation  or warranty or covenant by
NSB);

                           (ii) if the  Closing  Date  shall  not have  occurred
prior to September 30, 1999,  which date shall be subject to extension by mutual
consent,  unless the failure of such  occurrence  shall be due to the failure of
the party seeking to terminate this Agreement to

                                       39

<PAGE>



perform or observe its  agreements  set forth in this  Agreement  required to be
performed or observed by such party on or before the Closing Date;

                            (iii) if this  Agreement  and the Plan of Conversion
are not  approved  by the Voting  Depositors  of NSB by such vote as is required
under the Plan of Conversion;

                            (iv) if final  action has been taken by a Regulatory
Authority  whose approval is required in connection  with this Agreement and the
Plan of Conversion and the transactions  contemplated hereby and thereby,  which
final action (a) has become unappealable and (b) does not approve this Agreement
or the Plan of Conversion or the transactions contemplated hereby or thereby;

                            (v) if any court of competent  jurisdiction or other
governmental  authority shall have issued an order,  decree,  or ruling or taken
any  other  action   restraining,   enjoining  or  otherwise   prohibiting   the
transactions  contemplated by this Agreement and such order,  decree,  ruling or
other action shall have become final and nonappealable; or

                            (vi)  in  the  event  that  any  of  the  conditions
precedent  to the  obligations  of First Star,  on the one hand,  or NSB, on the
other hand, to consummate the transactions contemplated by this Agreement cannot
be satisfied or fulfilled by the date  specified in Section  7.01(b)(ii) of this
Agreement (provided that the terminating party is not then in material breach of
any representation, warranty, covenant or other agreement contained herein).

                  (c) Due  Diligence.  By First  Star at any  time  prior to the
close of business on the last date of the 15 business  day period  described  in
Section 5.13 herein, if First Star, in its sole and absolute  discretion,  shall
not be  satisfied  with  either the results of its due  diligence  investigation
conducted  pursuant to Section 5.13 herein or the  information  set forth in the
NSB Disclosure Schedule.

         7.02 Effect of Termination. If this Agreement is terminated pursuant to
Section 7.01 hereof,  this  Agreement  shall  forthwith  become void (other than
Section  5.02(c) and Section 8.01  hereof,  which shall remain in full force and
effect),  and there shall be no further  liability  on the part of First Star or
NSB to the other, except for any liability of First Star or NSB arising out of a
willful breach of any provision contained in this Agreement.


                                  ARTICLE VIII
                                  MISCELLANEOUS
                                  -------------

         8.01     Expenses

                  (a) Each party will pay its own  expenses in  connection  with
the  preparation of this Agreement.  If the  transactions  are not  consummated,
except as set forth below in this Section 8.01, each party hereto shall bear and
pay all costs and expenses incurred by it in

                                       40

<PAGE>



connection  with  this  Agreement  and  the  transactions   contemplated  hereby
including  appraisal fees, filing fees, legal,  accounting and underwriting fees
and other expenses.

                  (b)  Notwithstanding  any  provision in this  Agreement to the
contrary,  if this  Agreement  is  terminated  because of the  failure to obtain
regulatory approval of the transactions  contemplated hereby (other than because
of noncompliance by NSB with any non-merger conversion regulatory  requirements,
including  without  limitation  the Community  Reinvestment  Act and the various
consumer  lending and savings  laws and  regulations),  First Star shall pay all
reasonable expenses of NSB in excess of $50,000, including fees of legal counsel
to NSB, incurred by the Bank in connection with the transaction.

                  (c)  Notwithstanding  any  provision in this  Agreement to the
contrary,  in order to induce the parties to enter into this  Agreement and as a
means  of  compensating  First  Star for the  substantial  direct  and  indirect
monetary  and other costs  incurred and to be incurred in  connection  with this
Agreement  and the  transactions  contemplated  hereby,  NSB agrees that if this
Agreement is terminated by First Star pursuant to the terms of this Agreement as
a result of a knowing breach by NSB of any of the  representations or warranties
of NSB set  forth  herein  or as a  result  of any  breach  by NSB of any of its
agreements or covenants set forth herein (and such breach would  otherwise  have
entitled First Star to terminate this Agreement as a result thereof),  and prior
to such  termination  a Termination  Event,  as defined in paragraph (d) of this
Section  8.01,  shall have  occurred,  NSB will upon demand pay to First Star in
immediately available funds $ 100,000.

                  (d) For purposes of this Agreement,  a Termination Event shall
mean either of the following:

                            (i) NSB,  without having received First Star's prior
written  consent,  shall  have  entered  into  an  agreement  to  engage  in  an
Acquisition  Transaction with any person (the term "person" for purposes of this
Agreement having the meaning assigned thereto in Sections  3(a)((9) and 13(d)(3)
of  the  Securities  Exchange  Act  of  1934,  and  the  rules  and  regulations
thereunder) other than First Star or any Affiliate of First Star or the Board of
Directors  of NSB shall have  recommended  that the  members  of NSB  approve or
accept any Acquisition  Transaction with any person other than First Star or any
Affiliate  of  First  Star.   For  purposes  of  this   Agreement   "Acquisition
Transaction"  shall  mean  (x)  a  merger  or  consolidation,   or  any  similar
transaction, involving NSB, or (y) a purchase, lease or other acquisition of all
or substantially all of NSB's assets; or

                            (ii)  After  a bona  fide  proposal  is  made by any
person  other  than  First  Star or any  Affiliate  of First  Star to NSB or its
members  to engage in an  Acquisition  Transaction,  either  (A) NSB shall  have
breached any covenant or obligation  contained in this Agreement and such breach
would entitle First Star to terminate  this  Agreement or (B) the members of NSB
shall not have approved this Agreement at the meeting of such  shareholders held
for the purpose of voting on this  Agreement,  such meeting  shall not have been
held  within 90 days of First  Star's  written  request  for such  meeting to be
called or shall have been canceled

                                       41

<PAGE>



prior to termination  of this  Agreement or NSB's Board of Directors  shall have
withdrawn or modified in a manner  adverse to First Star the  recommendation  of
NSB's Board of Directors with respect to this Agreement.

         8.02  Non-Survival of  Representations,  Warranties and Covenants.  All
representations,  warranties,  agreements and covenants  shall  terminate on the
Closing Date, except to the extent  specifically  provided  otherwise herein. No
representation, warranty or covenant shall be interpreted or construed to confer
rights  upon any third party  except the  covenant  of First Star  contained  in
Section 5.13 hereof regarding indemnification.

         8.03 Amendment Extension and Waiver.  Subject to applicable law, at any
time  prior  to  the  consummation  of the  transactions  contemplated  by  this
Agreement,  the parties may (a) amend, restate or supplement this Agreement; (b)
extend the time for the  performance of any of the  obligations or other acts of
either party  hereto;  (c) waive any  inaccuracies  in the  representations  and
warranties  contained herein or in any document delivered pursuant hereto or (d)
waive compliance with any of the agreements or conditions  contained in Articles
V and VI hereof or otherwise.  This  Agreement  may not be amended  except by an
instrument  in  writing  signed  by duly  authorized  officers  on behalf of the
parties hereto.  Any agreement on the part of a party hereto to any extension or
waiver shall be valid only if set forth in an instrument in writing  signed by a
duly authorized  officer on behalf of such party,  but such waiver or failure to
insist on  strict  compliance  with  such  obligation,  covenant,  agreement  or
condition  shall not  operate as a waiver of, or estoppel  with  respect to, any
subsequent or other failure.

         8.04 Entire  Agreement.  This  Agreement,  including  the documents and
other writings  referred to herein or delivered  pursuant  hereto,  contains the
entire  agreement and  understanding  of the parties with respect to its subject
matter.  This Agreement  supersedes all prior  arrangements  and  understandings
between the parties,  both  written or oral with respect to its subject  matter.
This  Agreement  shall inure to the  benefit of and be binding  upon the parties
hereto and their respective successors;  provided, however, that nothing in this
Agreement,  except  as  provided  in  Section  5.12  regarding  indemnification,
expressed  or implied,  is  intended  to confer  upon any party,  other than the
parties  hereto  and  their  respective   successors,   any  rights,   remedies,
obligations or liabilities.

         8.05 No  Assignment.  Neither party hereto may assign any of its rights
or obligations hereunder to any other person,  without the prior written consent
of the other party hereto.

         8.06 Notices. All notices or other  communications  hereunder shall be,
in writing and shall be deemed given if delivered personally,  mailed by prepaid
registered  or certified  mail  (return  receipt  requested),  sent by overnight
national delivery service or sent by telecopy,  confirmation received, addressed
as follows or addressed  to such other  address as may be specified by any party
in a notice delivered pursuant to this Section 8.06:



                                       42

<PAGE>



         If to First Star or the Bank, to:

         First Star Bancorp, Inc.
         418 West Broad Street
         Bethlehem, Pennsylvania 18018
         Attention:  Joseph T. Svetik, President
         Telecopy:  (610) 691-5658

         With a copy to :

         Malizia, Spidi, Sloane & Fisch, P.C.
         1301 K Street, N.W.
         Suite 700 East
         Washington, D.C. 20005
         Attention:  John J. Spidi, Esq.
         Telecopy:  (202) 434-4661

         If to NSB, to:

         Nesquehoning Savings Bank
         301 West Catawissa Street
         Nesquehoning, Pennsylvania 18240
         Attention:  Francis X. Koomar
         Telecopy:  (717) 669-6521

         With a copy to:
         Anthony Roberti, Esq.
         56 Broadway
         Jim Thorpe, Pennsylvania  18229
         Attention:  Anthony Roberti, Esq.
         Telecopy:  (717) 325-3623

         8.07  Captions.  The  captions  contained  in  this  Agreement  are for
reference purposes only and are not part of this Agreement.

         8.08  Counterparts.  This  Agreement  may be  executed in any number of
counterparts,  and each  such  counterpart  shall be  deemed  to be an  original
instrument, but all such counterparts together shall constitute one instrument.

         8.09 Severability.  In case any one or more of the provisions contained
herein shall, for any reason, be held to be invalid, illegal or unenforceable in
any respect,  such invalidity,  illegality or unenforceability  shall not affect
any other provision of this Agreement,  but this Agreement shall be construed as
if such invalid, illegal or unenforceable provision or provisions had never been
contained  herein  unless the  deletion of such  provision or  provisions  would
result

                                       43

<PAGE>



in such a material change as to cause continued performance of this Agreement as
contemplated herein to be unreasonable or materially and adversely frustrate the
objectives of the parties as expressed in this Agreement.

         8.10 Governing  Law. This Agreement  shall be governed by and construed
in accordance with the internal laws of the Commonwealth of Pennsylvania without
reference to its conflicts of laws principles.



                                       44


<PAGE>
                                                                       EXHIBIT A

                            NESQUEHONING SAVINGS BANK
                           Nesquehoning, Pennsylvania

                           Amended Plan of Conversion

I.       General.

         On August 14, 1998, the Board of Trustees of Nesquehoning  Savings Bank
("NSB"),  after careful study and consideration,  adopted by unanimous vote this
Plan of Conversion  (the "Plan"),  which provides for the  acquisition of NSB by
First  Star  Savings  Bank  (the  "Bank")  by  means  of  a  "merger  conversion
transaction"  whereby:  NSB will (i) convert to a Pennsylvania-  chartered stock
savings bank, and (ii) merge with and into the Bank (the "Merger"). The terms of
the merger of NSB with and into the Bank are set forth in the  Agreement,  which
has been  approved by the Boards of Trustees of NSB,  First Star  Bancorp,  Inc.
("First  Star") and the Bank. All  capitalized  terms used in this Article I are
defined in Article 11 hereof.

         Pursuant to the Plan,  shares of Conversion Stock in First Star will be
offered in a Subscription  Offering  pursuant to  non-transferable  Subscription
Rights at a predetermined and uniform price first to Eligible Account Holders of
record as of July 31, 1997,  second to Supplemental  Eligible Account Holders of
record as of the last day of the calendar quarter  preceding FDIC written notice
of non-objection of NSB's application to effect the Merger Conversion, and third
to Voting  Depositors of NSB.  Concurrently  with or following the  Subscription
Offering,  shares not subscribed for in the Subscription Offering may be offered
to the general  public in a Community  Offering.  Shares  remaining will then be
offered to the general public in an  underwritten  public offering or otherwise.
The  aggregate  Purchase  Price of the  Conversion  Stock  will be based upon an
independent  appraisal  of NSB and will reflect the  estimated  pro forma market
value of NSB as an entity merged with and into the Bank.

         The  Merger  Conversion  is  subject  to the  regulations  of the  FDIC
pursuant to the Federal  Deposit  Insurance Act ("FDIA") and Sections 303.15 and
333.4  of  the  FDIC  Rules  and  Regulations  and  to  the  regulations  of the
Commissioner.  Consummation  of the  Merger  Conversion  is subject to the prior
written notice of  non-objection of the FDIC, the prior approval of the FRB, and
the  approval  of this Plan,  the  Agreement  and the Merger  Conversion  by the
Commissioner, by the Voting Depositors of NSB at a special meeting of the Voting
Depositors  to be called to consider the Merger  Conversion  by the  affirmative
vote of Voting  Depositors  of NSB holding not less than a majority of the total
votes eligible to be cast.

         The  deposits  of NSB's  depositors  will not be affected by the Merger
Conversion provided for in this Plan. Their deposits will become deposits in the
Bank at least  equivalent  in amount,  interest  rate and terms (other than with
respect to voting and liquidation  rights) to their present deposits in NSB. All
deposits of the Bank following the Merger Conversion will continue to be insured
up to the legal maximum by the Savings Association Insurance Fund of the FDIC.

                                       A-1

<PAGE>



Loans made by NSB will be  unaffected by the Merger  Conversion  and the amount,
rate,  maturity,  security  and  other  conditions  of  the  loans  will  remain
contractually  fixed  on the  same  basis as they  existed  prior to the  Merger
Conversion.  Upon the  effective  date of the Merger  Conversion,  the Bank will
succeed  to  all  of  the  presently  existing  rights,  interests,  duties  and
obligations of NSB pursuant to applicable  law,  including,  but not limited to,
all of its rights and interests in and to its assets and  properties,  both real
and personal.

II.      Definitions.

         Acting in  Concert:  The term  "Acting in Concert"  means:  (i) knowing
participation in a joint activity or  interdependent  conscious  parallel action
towards a common goal whether or not pursuant to an express agreement; or (ii) a
combination  or pooling of voting or other  interests  in the  securities  of an
issuer  for  a  common   purpose   pursuant  to  any  contract,   understanding,
relationship,  agreement or other arrangement, whether written or otherwise. Any
Person (as defined by 12 C.F.R. ss.563b.2(a)(26)) Acting in Concert with another
Person  ("other  party")  shall also be deemed to be Acting in Concert  with any
Person who is also Acting in Concert with that other party.

         Aggregate Purchase Price: The term "Aggregate Purchase Price" means the
total dollar amount to be paid for  Conversion  Stock by all  subscribers in the
Subscription Offering and purchasers in the Community Offering, if any.

         Agreement:  The term  "Agreement"  means the Amended Merger  Conversion
Agreement,  dated as of February __, 1999, by and among NSB,  First Star and the
Bank.

         Applications:   The  term  "Applications"   means  the  application  or
applications  to be  submitted  to the  Department,  the FDIC and/or the FRB for
approval of the Merger Conversion.

         Associate:  The term  "Associate," when used to indicate a relationship
with any Person,  means:  (i) any corporation or  organization  (other than NSB,
First Star,  or a  majority-owned  subsidiary of NSB or First Star of which such
Person is an officer or partner or is,  directly or  indirectly,  the beneficial
owner of 10% or more of any class of equity securities;  (ii) any trust or other
estate in which such Person has a substantial beneficial interest or as to which
such Person serves as trustee or in a similar fiduciary capacity;  and (iii) any
relative or spouse of such Person,  or any relative of such spouse,  who has the
same home as such Person or who is a director  of NSB or First  Star,  or any of
their subsidiaries.

         Bank:  The term "Bank" means First Star Bank, a  Pennsylvania-chartered
stock  savings  bank,  in its  current  form  and as the  surviving  institution
following the consummation of the merger of Interim with and into the Bank.

         Community Offering: The term "Community Offering" means the offering of
shares of Conversion Stock to the general public by First Star concurrently with
or following the  Subscription  Offering,  giving  preference to shareholders of
First Star and to natural persons and

                                       A-2

<PAGE>



trusts of natural persons (including  individual retirement and Keogh retirement
accounts and  personal  trusts in which such  natural  persons have  substantial
interests) who are permanent Residents in NSB's Local Community.

         Conversion Stock: The term "Conversion Stock" means the shares of First
Star  Common  Stock to be issued and sold by First Star  pursuant to the Plan in
connection with the Merger Conversion.

         Department:  The term "Department" means the Pennsylvania Department of
Banking,  or any successor office or agency having  jurisdiction over the Merger
Conversion.

         Eligibility  Record Date: The term "Eligibility  Record Date" means the
close of business on July 31, 1997.

         Eligible Account Holder:  The term "Eligible  Account Holder" means the
holder of a Qualifying Deposit in NSB on the Eligibility Record Date.

         First Star:  The term "First  Star" means First Star  Bancorp,  Inc., a
Pennsylvania  corporation and a bank holding company registered with the FRB and
owning 100% of the issued and outstanding common stock of the Bank.

         First Star Common Stock: The term "First Star Common Stock" means First
Star's common stock, par value $1.00 per share.

         FDIC: The term "FDIC" means the Federal Deposit  Insurance  Corporation
or any successor federal agency having jurisdiction over the Merger Conversion.

         FRB: The term "FRB" means the Board of Governors of the Federal Reserve
System.

         Independent Appraiser:  The term "Independent Appraiser" means a person
independent of NSB, First Star and the Bank,  experienced and expert in the area
of corporate appraisal, and acceptable to the FDIC and the Department,  retained
by the Bank to prepare an  appraisal  of the pro forma market value of NSB as an
entity merged with the Bank.

         Local  Community:  The  term  "Local  Community"  means  Carbon  County
Pennsylvania and the counties that are contiguous to Carbon County.

         Market Maker:  The term "Market Maker" means a dealer (i.e., any person
who  engages,  either  for  all or  part  of such  person's  time,  directly  or
indirectly  as agent,  broker or principal in the business of offering,  buying,
selling or otherwise  dealing or trading in securities issued by another person)
who, with respect to a particular  security:  (i)(a)  regularly  publishes  bona
fide, competitive bid and offer quotations in a recognized interdealer quotation
system or (b)  furnishes  bona fide  competitive  bid and  offer  quotations  on
request; and (ii) is ready, willing

                                       A-3

<PAGE>



and able to effect  transactions  in reasonable  quantities at its quoted prices
with other brokers or dealers.

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

         Merger:  The term  "Merger"  means the  merger of NSB with and into the
Bank.

         Merger Application: The term "Merger Application" means the application
to the  Department  and the FDIC for approval of the merger of NSB with and into
the Bank.

         Merger Conversion:  The term "Merger  Conversion" means the transaction
whereby:  NSB will (i) convert to a  Pennsylvania-chartered  stock savings bank,
and (ii) merge with and into the Bank.

         Notice:  The term  "Notice"  means the  Notice of Intent to  Convert to
Stock Form submitted to the FDIC to obtain written  notice of  non-objection  to
the Merger Conversion.

         NSB: The term "NSB" means, as the context requires, either Nesquehoning
Savings Bank in its current form as a Pennsylvania-chartered mutual savings bank
or as a Pennsylvania- chartered stock savings bank.

         Offerings: The term "Offerings" means the Subscription Offering and the
Community Offering.

         Officer:  The  term  "Officer"  means  an  executive  officer  of  NSB,
including  the  Chairman of the Board,  President,  Executive  Vice  Presidents,
Senior Vice Presidents in charge of principal business functions,  Secretary and
Treasurer.

         Order Form:  The term "Order  Form" means the order form or forms to be
used by Eligible  Account  Holders,  Supplemental  Eligible  Account Holders and
other Persons eligible to purchase Conversion Stock pursuant to the Plan.

         Person:  The  term  "Person"  means an  individual,  a  corporation,  a
partnership,   an  association,  a  joint  stock  company,  a  trust  (including
Individual   Retirement   Accounts  and  Keogh  Accounts),   any  unincorporated
organization or a government or political subdivision thereof

         Plan: The term "Plan" means this Plan of Conversion, which provides for
the acquisition of NSB by the Bank by means of a "merger conversion transaction"
whereby:  NSB will (i) convert to a  Pennsylvania-chartered  stock savings bank,
and (ii) merge with and into the Bank.


                                       A-4

<PAGE>



         Qualifying  Deposit:  The term  "Qualifying  Deposit"  means a  savings
balance  in any  Savings  Account  in NSB as of the  close  of  business  on the
Eligibility  Record  Date  or  the  Supplemental  Eligibility  Record  Date,  as
applicable, which is equal to or greater than $50.00.

         Registration  Statement:  The term  "Registration  Statement" means the
Registration  Statement on Form SB-2 and any  amendments  thereto filed by First
Star  with the SEC  pursuant  to the  Securities  Act of 1933,  as  amended,  to
register shares of Conversion Stock.

         Resident:  The term "Resident," as used in this Plan in relation to the
preference  afforded  natural persons and trusts of natural persons in the Local
Community,  means any natural  person who  occupies a dwelling  within the Local
Community, has an intention to remain within the Local Community for a period of
time (manifested by establishing a physical,  ongoing,  non- transitory presence
within the Local  Community)  and continues to reside therein at the time of the
Offerings.  NSB may  utilize  deposit or loan  records  or such  other  evidence
provided to it to make the  determination  as to whether a person is residing in
the Local Community.  To the extent the "person" is a personal benefit plan, the
circumstances of the beneficiary shall apply with respect to this definition. In
the case of all other  benefit  plans,  circumstances  of the  trustee  shall be
examined for purposes of this definition. In all cases, such determination shall
be in the sole discretion of NSB and First Star.

         Sale:  The terms  "sale" and  "sell"  mean  every  contract  to sell or
otherwise dispose of a security or an interest in a security for value, but such
terms do not include an exchange of securities  in  connection  with a merger or
acquisition approved by the FDIC or the Department or any other state or federal
agency having jurisdiction.

         Savings  Account:  The  term  "Savings  Account"  means a  withdrawable
deposit,  including  a  demand  deposit,  in  NSB  and a  withdrawable  deposit,
including a demand deposit, in the Bank after the Merger Conversion.

         SEC: The term "SEC" means the Securities and Exchange Commission or any
successor agency.

         Special Meeting:  The term "Special  Meeting" means the Special Meeting
of Voting  Depositors to be called for the purpose of submitting the Plan to the
Voting Depositors, for their approval.

         Subscription  Offering:  The term  "Subscription  Offering"  means  the
offering  of  shares  of  Conversion  Stock  to the  Eligible  Account  Holders,
Supplemental Eligible Account Holders and Voting Depositors under the Plan.

         Subscription  and  Community  Prospectus:  The term  "Subscription  and
Community  Prospectus"  means the final prospectus to be used in connection with
the Subscription and Community Offerings.


                                       A-5

<PAGE>



         Subscription    Rights:   The   term   "Subscription    Rights"   means
non-transferable,  non-negotiable,  personal rights of Eligible Account Holders,
Supplemental   Eligible  Account  Holders  and  Voting  Depositors  to  purchase
Conversion   Stock  offered  under  the  Plan  in  connection  with  the  Merger
Conversion.

         Supplemental   Eligibility   Record   Date:   The  term   "Supplemental
Eligibility  Record Date" means the last day of the calendar  quarter  preceding
the approval of the Plan by the Department.

         Supplemental  Eligible Account Holder: The term "Supplemental  Eligible
Account  Holder"  means the holder of a  Qualifying  Deposit in NSB (other  than
Officers and directors and their  Associates)  on the  Supplemental  Eligibility
Record Date.

         Voting Depositor:  The term "Voting Depositor" means any Person,  other
than an Eligible Account Holder or a Supplemental  Eligible Account Holder,  who
is a depositor as of the Voting Record Date.

         Voting Record Date:  The term "Voting Record Date" means the date fixed
by the Board of Trustees of NSB to determine  depositors of NSB entitled to vote
at the Special Meeting.

III. Steps  Prior  to  Submission  of the  Plan  to the  Voting  Depositors  for
     Approval.

         Prior to submission of the Plan to its Voting  Depositors for approval,
NSB  must  receive  notice  from  the FDIC of its  intent  to issue a notice  of
non-objection to the Merger  Conversion,  approval of the Applications  from the
Department,  approval of the Merger  Application by the FDIC and the Department,
and approvals from the appropriate  regulatory  authorities for  consummation of
the Merger  Conversion in accordance with applicable laws and  regulations.  The
following steps must be taken prior to receipt of such regulatory approvals:

         A.  The  Board  of  Trustees  of NSB  shall  adopt  the  Plan  twice in
accordance with Pennsylvania law by not less than a two-thirds vote.

         B. Promptly after  adoption of the Plan by the Board of Directors,  NSB
shall notify its Voting  Depositors  of the adoption of the Plan by publishing a
statement in a newspaper having a general circulation in each community in which
NSB  maintains  an office  and/or by mailing a letter to each of its  Qualifying
Depositors.

         C. A press release  relating to the proposed  Merger  Conversion may be
submitted to the local media.

         D. Copies of the Plan adopted by the Board of  Directors  shall be made
available for inspection at the office of NSB.

         E. As soon as practicable following the adoption of this Plan, the Bank
shall file the Applications with the Department and the Notice with the FDIC and
First Star shall file the

                                       A-6

<PAGE>



Registration  Statement  with the SEC.  Upon  receipt of  notification  from the
Department and the FDIC that the Applications and the Notice, respectively,  are
property executed and not materially incomplete,  if required by the regulations
of the Department, NSB shall publish notice of the filing of the Applications in
a  newspaper  having a  general  circulation  in each  community  in  which  NSB
maintains  an  office  and  shall  publish  such  other  notices  of the  Merger
Conversion  as may be  required  in  connection  with  the  Applications  by the
regulations and policies of the Department, the FDIC and the FRB, as applicable.
NSB also shall prominently display a copy of such notice in each of its offices.
In addition,  the Bank shall  publish  such  notices of the  proposed  merger of
Interim with and into the Bank as may be required in connection  with the Merger
Application.

         F. First Star shall obtain an opinion of its tax  advisors  which shall
state that the Merger Conversion will not result in any gain or loss for federal
income  tax  purposes  to NSB,  First Star or the Bank.  Receipt of a  favorable
opinion is a condition precedent to completion of the Merger Conversion.

IV.      Meetings of Voting Depositors.

         Following  receipt  of  written  notice of  intent  to issue  notice of
non-objection  to the Plan by the  FDIC  and  approval  of the  Department,  the
Special  Meeting to vote on the Plan shall be scheduled in accordance with NSB's
charter and bylaws and  applicable  regulations.  Notice of the Special  Meeting
will be given by means of a proxy  statement  authorized for use by the FDIC and
the Department.  Following  receipt of approval of the Applications and at least
20 days  but not  more  than 45 days  prior  to the  Special  Meeting,  NSB will
distribute  proxy  solicitation  materials  to all Voting  Depositors  as of the
Voting  Record  Date  established  for  voting  at the  Special  Meeting.  Proxy
materials  will  also  be  sent  to  each  beneficial  holder  of an  Individual
Retirement  Account or  beneficiary of any other trust account where the name of
the  beneficial  holder is disclosed on NSB's  records.  The proxy  solicitation
materials  will  include  a copy of the  Proxy  Statement  and  other  documents
authorized  for  use by the  regulatory  authorities  and  may  also  include  a
Subscription  and Community  Prospectus  as provided in Paragraph VI below.  NSB
will also advise each Eligible Account Holder and Supplemental  Eligible Account
Holder  not  entitled  to vote at the  Special  Meeting of the  proposed  Merger
Conversion and the scheduled  Special Meeting and provide a postage paid card on
which to  indicate  whether  he or she wishes to receive  the  Subscription  and
Community Prospectus, if the Subscription Offering is not held concurrently with
the proxy solicitation of Voting Depositors for the Special Meeting.

         Pursuant to applicable  regulations,  an affirmative vote of at least a
majority  of the  total  outstanding  votes  of the  Voting  Depositors  will be
required for approval of the Plan. Voting may be in person or by proxy.

         By  voting  in  favor  of the  adoption  of the  Plan  and  the  Merger
Conversion,  the  Voting  Depositors  will be voting in favor of (i) the  Merger
Conversion and (ii) the Agreement.


                                       A-7

<PAGE>



         The  Department  shall  be  notified  of  the  actions  of  the  Voting
Depositors at the Special Meeting promptly following the Special Meeting.

V.       Summary Proxy Statement.

         The Proxy  Statement  furnished to Voting  Depositors may be in summary
form,  provided that a statement is made in bold-faced type that a more detailed
description of the proposed transaction may be obtained by returning an enclosed
postage  paid card or other  written  communication  requesting  a  supplemental
information statement.  Without prior approval from the FDIC and the Department,
the Special  Meeting  shall not be held fewer than 20 days after the last day on
which the  supplemental  information  statement  is mailed to Voting  Depositors
requesting the same. The supplemental information statement may be combined with
the  Subscription  and  Community  Prospectus  if the  Subscription  Offering is
commenced  concurrently with the proxy solicitation of Voting Depositors for the
Special Meeting.

VI.      Offering Documents.

         First Star may commence the  Subscription  Offering and,  provided that
the  Subscription  Offering has commenced,  may commence the Community  Offering
concurrently with or during the proxy  solicitation of Voting Depositors and may
close the Offerings before the Special Meeting, provided that the offer and sale
of the Conversion  Stock shall I be conditioned upon approval of the Plan by the
Voting Depositors at the Special Meeting.

         First Star may require Eligible Account Holders,  Supplemental Eligible
Account  Holders and Voting  Depositors  to return to First Star by a reasonable
date  certain a  postage-paid  written  communication  requesting  receipt  of a
Subscription  and  Community  Prospectus  in order to be  entitled  to receive a
Subscription and Community  Prospectus,  provided that the Subscription Offering
shall  not be  closed  until  the  expiration  of 30 days  after  mailing  proxy
solicitation   materials  to  Voting  Depositors  and  a  postage-paid   written
communication to non-voting  Eligible Account Holders and Supplemental  Eligible
Account Holders. If the Subscription  Offering is commenced within 45 days after
the Special  Meeting,  First Star shall transmit,  no more than 30 days prior to
the commencement of the Subscription  Offering, to each Voting Depositor who had
been furnished with proxy solicitation materials and to each non-voting Eligible
Account Holder and  Supplemental  Eligible  Account Holder written notice of the
commencement of the  Subscription  Offering which shall state that First Star is
not required to furnish a Subscription  and Community  Prospectus to them unless
they return by a reasonable  date certain a postage-paid  written  communication
requesting the receipt of the Subscription and Community Prospectus.

         Prior to  commencement  of the  Offerings,  First  Star  shall file the
Registration  Statement  with the SEC pursuant to the Securities Act of 1933, as
amended.  First  Star  shall  not  distribute  the  Subscription  and  Community
Prospectus  until  the  Registration  Statement  containing  the  same  has been
declared  effective  by the SEC  and  the  aforementioned  documents  have  been
approved

                                       A-8

<PAGE>



or  authorized  for use by the FDIC and the  Department.  The  Subscription  and
Community  Prospectus  may be combined with the Proxy  Statement for the Special
Meeting.

VII.     Consummation of Merger Conversion.

         The date of consummation of the Merger Conversion will be the effective
date of the time and date at which the Department has issued  articles of merger
to the Bank as the  surviving  entity  following  the merger of Interim with and
into  the  Bank,  which  shall  be the  date  of the  issuance  and  sale of the
Conversion  Stock.  After  receipt  of all  orders  for  Conversion  Stock,  and
concurrently with the execution thereof,  NSB will merge with and into the Bank,
with the Bank as the surviving entity, and articles of merger will be filed with
the Pennsylvania  Department of Assessments and Taxation.  Immediately following
acceptance by the  Pennsylvania  Department of  Assessments  and Taxation of the
articles  of merger  evidencing  the  merger of NSB with and into the Bank,  the
Conversion Stock will be issued and sold by First Star.

VIII.    The Offerings.

         A.       General.

         The Aggregate  Purchase  Price of all shares of Conversion  Stock which
will be offered and sold will be equal to the  estimated  pro forma market value
of NSB as an  entity  merged  with the Bank,  as  determined  by an  independent
appraisal.  The exact number of shares of Conversion Stock to be offered will be
determined  by the Board of Directors of NSB and the Board of Directors of First
Star, or their respective  designees,  in conjunction with the  determination of
the per share  purchase  price (as  determined  pursuant  to  Paragraph  VIII.B.
below). The number of shares to be offered may be subsequently adjusted prior to
completion of the Merger Conversion as provided below.

         B.       Independent Evaluation and Purchase Price of Shares.

         The  Aggregate  Purchase  Price  and the  total  number  of  shares  of
Conversion  Stock to be offered in the Offerings will be determined by the Board
of  Directors  of NSB and the  Board  of  Directors  of  First  Star,  or  their
respective  designees,  immediately prior to the simultaneous  completion of all
such sales  contemplated  by this Plan on the basis of the  estimated  pro forma
market  value of NSB as an  entity  merged  with the  Bank,  at such  time.  The
estimated pro forma market value of NSB will be  determined  for such purpose by
an  Independent  Appraiser on the basis of such  appropriate  factors as are not
inconsistent with applicable regulations.  Immediately prior to the Offerings, a
subscription  price range for the Offerings will be established  (the "Valuation
Range"),  which  will  vary from 15%  above to 15%  below  the  midpoint  of the
estimated pro forma market value of NSB as an entity  merged with the Bank.  The
number  of  shares  of  Conversion  Stock  ultimately  issued  and sold  will be
determined at the close of the Offerings.  The subscription  price range and the
number of shares to be offered may be changed subsequent to the Offerings as the
result  of  any  appraisal  updates  prior  to  the  completion  of  the  Merger
Conversion, without notice eligible purchasers in the Offerings and without a

                                      A-9 

<PAGE>



resolicitation  of subscriptions,  provided the aggregate  purchase price is not
below the low end or more than 15  percent  above the high end of the  Valuation
Range previously approved by the FDIC and the Department.

   
         The  price  per  share  for the  Conversion  Stock in the  Subscription
Offering  shall be equal to 90% of the Market Price of First Star Common  Stock.
The price per share for the Conversion Stock in the Community  Offering shall be
equal to ^ 100% of the Market  Price of First Star Common  Stock.  The number of
shares to be sold to each subscriber will be determined promptly after the final
pricing.  First Star,  in  consultation  with NSB,  will divide the total dollar
amount of each  subscriber's  order by the purchase price per share to determine
the total number of shares to be issued to each  subscriber,  with a cash refund
for any  difference in lieu of the issuance of fractional or additional  shares.
First Star and NSB reserve the right to permit  subscribers  to elect to receive
additional whole shares in such process.
    

         Notwithstanding  the  foregoing,  no sale of  Conversion  Stock  may be
consummated  unless,  prior  to such  consummation,  the  Independent  Appraiser
confirms to NSB and First Star and to the FDIC and the  Department  that, to the
best knowledge of the  Independent  Appraiser,  nothing of a material nature has
occurred  which,  taking into  account  all  relevant  factors,  would cause the
Independent  Appraiser to conclude  that the aggregate  value of the  Conversion
Stock at the Aggregate  Purchase Price is incompatible  with its estimate of the
pro forma market value of NSB as an entity  merged with the Bank,  at such time.
If such  confirmation  is not  received,  NSB and  First  Star  may  cancel  the
Offerings and/or any other offering, extend the solicitation period, establish a
new  Valuation  Range,  extend,  reopen or hold new  Subscription  and Community
Offerings  and/or other  offerings or take such other action as the FDIC and the
Department may permit.

         C.       Subscription Offering.

         Non-transferable  Subscription  Rights to purchase shares of Conversion
Stock  will be  issued  at no cost to  Eligible  Account  Holders,  Supplemental
Eligible  Account  Holders and Voting  Depositors  of NSB pursuant to priorities
established herein and by applicable regulations.  All shares must be sold, and,
to the extent that Conversion Stock is available,  no subscriber will be allowed
to purchase fewer than 25 shares of Conversion Stock,  provided that this number
shall be decreased if the aggregate  purchase price exceeds $500. The priorities
established by applicable regulations for the purchase of shares are as follows:

1 .       Category No. 1: Eligible Account Holders.

                  a. Each Eligible  Account Holder,  including  individuals on a
joint account,  shall receive,  without payment,  non-transferable  Subscription
Rights to purchase  Conversion  Stock in an amount equal to the maximum purchase
limitation in the Community Offering.

                  b. Non-transferable Subscription Rights to purchase Conversion
Stock  received by Officers and directors of NSB and their  Associates  based on
their increased deposits

                                      A-10

<PAGE>



in NSB in the one-year  period  preceding the  Eligibility  Record Date shall be
subordinated   to  all   other   subscriptions   involving   the   exercise   of
non-transferable  Subscription  Rights  to  purchase  shares  pursuant  to  this
Category.

                  c.  In  the  event  of  an  oversubscription   for  shares  of
Conversion Stock pursuant to this Category,  shares of Conversion Stock shall be
allocated among subscribing Eligible Account Holders as follows:

                           (I) Shares of Conversion  Stock  shall  be  allocated
among  subscribing  Eligible  Account Holders so as to permit each such Eligible
Account  Holder,  to the  extent  possible,  to  purchase  a number of shares of
Conversion  Stock sufficient to make its total allocation equal to 100 shares or
the total amount of its subscription, whichever is less.

                           (II) Any shares not so  allocated  shall be allocated
among the subscribing Eligible Account Holders on an equitable basis, related to
the amounts of their respective  Qualifying  Deposits,  as compared to the total
Qualifying Deposits of all subscribing Eligible Account Holders.

2.       Category No. 2: Supplemental Eligible Account Holders.

                  a. In the event that the Eligibility  Record Date is more than
15 months prior to the date of the latest  amendment of the  Applications  filed
prior to Department and FDIC approval,  then each Supplemental  Eligible Account
Holder,  including  individuals  on a  joint  account,  shall  receive,  without
payment, non-transferable Subscription Rights to purchase Conversion Stock in an
amount equal to the maximum purchase limitation in the Community offering.

                  b.  Subscription  Rights  received  pursuant to this  Category
shall be  subordinated  to the  Subscription  Rights  received  by the  Eligible
Account Holders pursuant to Category No. 1.

                  c. Any non-transferable Subscription Rights to purchase shares
received by an Eligible  Account Holder in accordance  with Category No. I shall
reduce to the extent thereof the  Subscription  Rights to be distributed to such
Eligible Account Holder pursuant to this Category.

                  d.  In  the  event  of  an  oversubscription   for  shares  of
Conversion Stock pursuant to this Category,  shares of Conversion Stock shall be
allocated  among  the  subscribing  Supplemental  Eligible  Account  Holders  as
follows:

                           (I)     Shares of Conversion Stock shall be allocated
among  subscribing  Supplemental  Eligible  Account Holders so as to permit each
such Supplemental Eligible Account Holder, to the extent possible, to purchase a
number of shares of Conversion  Stock  sufficient  to make its total  allocation
(including the number of shares of Conversion Stock, if any,

                                      A-11

<PAGE>



allocated in  accordance  with Category No. 1) equal to 100 shares of Conversion
Stock or the total amount of its subscription, whichever is less.

                           (II) Any shares of Conversion  Stock not allocated in
accordance with  subparagraph (1) above shall be allocated among the subscribing
Supplemental  Eligible  Account  Holders on an equitable  basis,  related to the
amounts of their respective Qualifying Deposits on the Supplemental  Eligibility
Record  Date as  compared to the total  Qualifying  Deposits of all  subscribing
Supplemental   Eligible  Account  Holders  in  each  case  on  the  Supplemental
Eligibility Record Date.

3.       Category No. 3: Voting Depositors.

                  a. Each Voting  Depositor,  including  individuals  on a joint
account,  other than those Voting Depositors who are Eligible Account Holders or
Supplemental   Eligible  Account  Holders,   shall  receive,   without  payment,
non-transferable  Subscription  Rights to purchase Conversion Stock in an amount
equal to the maximum purchase limitation in the Community Offering.

                  b.  Subscription  Rights  received  pursuant to this  Category
shall be subordinated to the  Subscription  Rights received by Eligible  Account
Holders and  Supplemental  Eligible  Account Holders pursuant to Category Nos. I
and 2.

                  c.  In  the  event  of  an  oversubscription   for  shares  of
Conversion  Stock  pursuant to this  Category,  the shares of  Conversion  Stock
available shall be allocated among  subscribing  Voting  Depositors as to permit
each subscribing Voting Depositor,  to the extent possible, to purchase a number
of shares  sufficient to make his or her total  allocation  of Conversion  Stock
equal to the lesser of 100 shares or the number of shares  subscribed for by the
Voting  Depositor.  The shares  remaining  thereafter  will be  allocated  among
subscribing  Voting  Depositors  whose  subscriptions  remain  unsatisfied on an
equitable basis as determined by the Board of Directors.

         Order Forms may provide that the maximum  purchase  limitation shall be
based on the  midpoint  of the  Valuation  Range.  In the  event  the  Aggregate
Purchase Price of the Conversion  Stock issued and sold is below the midpoint of
the  Valuation  Range,  that portion of  subscriptions  in excess of the maximum
purchase limitation will be refunded.  In the event the Aggregate Purchase Price
of  Conversion  Stock  issued and sold is above the  midpoint  of the  Valuation
Range,  persons who have subscribed for the maximum  purchase  limitation may be
given the  opportunity  to increase  their  subscriptions  so as to purchase the
maximum number of shares subject to the availability of shares.  Neither NSB nor
First Star will not otherwise notify  subscribers of any change in the number of
shares of Conversion Stock offered.

         D.       Community Offering.

         1. Any shares of Conversion Stock not purchased through the exercise of
Subscription  Rights in the  Subscription  Offering  may be sold in a  Community
Offering, which

                                      A-12

<PAGE>



may commence concurrently with the Subscription  Offering.  Shares of Conversion
Stock will be offered in the Community  Offering to the general  public,  giving
preference  first,  to the  Bank's  Employee  Stock  Ownership  Plan,  second to
shareholders  of First  Star,  and third,  to natural  persons and the trusts of
natural persons (including  individual  retirement and Keogh retirement accounts
and personal  trusts in which such natural persons have  substantial  interests)
who are permanent  Residents of the Local Community.  The Community Offering may
commence concurrently with or as soon as practicable after the completion of the
Subscription Offering and must be completed within 45 days after the last day of
the  Subscription  Offering,  unless extended by First Star with the approval of
the FDIC and the Department.  If sufficient  shares are not available to satisfy
all orders in the Community Offering,  the shares available will be allocated by
First  Star in its  discretion.  First  Star  shall  have the right to accept or
reject orders in the Community Offering in whole or in part.

         2. Individual orders accepted in the Community Offering shall be filled
up to a maximum of 2% of the Conversion  Stock, and thereafter  remaining shares
shall be allocated on an equal number of shares basis per order until all orders
have been filled.

         3. The Conversion Stock to be offered in the Community Offering will be
offered and sold in a manner that will  achieve the widest  distribution  of the
Conversion Stock.

         E.       Other Offering

         In the event a Community  Offering  does not appear  feasible,  NSB and
First  Star  will  immediately  consult  with  the FDIC  and the  Department  to
determine the most viable alternative  available to effect the completion of the
Merger  Conversion.  Should no viable  alternative  exist, NSB may terminate the
Merger Conversion with the concurrence of the FDIC and the Department.

         F.        Limitations of Conversion Stock.

         The following additional  limitations and exceptions shall apply to all
purchases of Conversion Stock:

         1. No Person may purchase  fewer than 25 shares of Conversion  Stock in
the Merger Conversion,  to the extent such shares are available,  subject to the
provisions of Paragraph VIII.C herein.

         2.  Purchases  of  Conversion  Stock in the  Community  Offering by any
Person,  when  aggregated  with  purchases by an Associate of that Person,  or a
group of Persons Acting in Concert,  shall not exceed $100,000 of the Conversion
Stock.

         3.  Officers  and  directors of NSB, and  Associates  thereof,  may not
purchase in the aggregate more than 35% of the shares of Conversion Stock issued
in the Conversion,  or such greater amount as may be permitted under  applicable
legal limits.

                                      A-13

<PAGE>




         4.  Directors of First Star, the Bank and NSB shall not be deemed to be
Associates or a group Acting in Concert with other directors  solely as a result
of membership on the Board of Directors of First Star, the Bank or NSB or any of
their subsidiaries.

         5. Purchases of shares of Conversion Stock in the Merger  Conversion by
any Person,  when aggregated with purchases by an Associate of that Person, or a
group of Persons Acting in Concert,  shall not exceed $100,000 of the Conversion
Stock.

         Subject to any required  regulatory  approval and the  requirements  of
applicable laws and regulations, First Star and NSB may increase or decrease any
of the purchase  limitations set forth herein at any time. In the event that the
individual purchase limitation is increased after commencement of the Offerings,
First Star and NSB shall permit any Person who subscribed for the maximum number
of shares of Conversion Stock to purchase an additional  number of shares,  such
that such Person shall be permitted to subscribe for the then maximum  number of
shares permitted to be subscribed for by such Person,  subject to the rights and
preferences  of any Person who has priority  Subscription  Rights.  In the event
that  either  the  individual  purchase  limitation  or the  number of shares of
Conversion  Stock  to be  sold  in the  Merger  Conversion  is  decreased  after
commencement  of the  Subscription  and Community  Offerings,  the orders of any
Person who subscribed for the maximum number of shares of Conversion Stock shall
be  decreased  by the minimum  amount  necessary so that such Person shall be in
compliance with the then maximum number of shares permitted to be subscribed for
by such Person.

         Each Person purchasing  Conversion Stock in the Merger Conversion shall
be deemed to confirm  that such  purchase  does not  conflict  with the purchase
limitations under the Plan or otherwise  imposed by law, rule or regulation.  In
the event that such purchase  limitations are violated by any Person  (including
any Associate or group of Persons affiliated or otherwise Acting in Concert with
such  Person),  First Star shall have the right to purchase  from such Person at
the actual purchase price per share all shares acquired by such Person in excess
of such  purchase  limitations  or, if such excess shares have been sold by such
Person,  to receive the difference  between the actual  purchase price per share
paid for such excess  shares and the price at which such excess shares were sold
by such Person. This right of First Star to purchase such excess shares shall be
assignable by First Star.

         G.       Restrictions on and Other Characteristics of Stock Being Sold.

         1.       Transferability.

         Except as provided in Article XIII below, Conversion Stock purchased by
Persons other than  directors and Officers of NSB will be  transferable  without
restriction.  Conversion  Stock  purchased by such  directors or Officers of NSB
shall not be sold for a period of one year from the date of  consummation of the
Merger  Conversion except for any sale of such shares (i) following the death of
the original  purchaser or (ii)  resulting  from an exchange of  securities in a
merger or  acquisition  of First  Star  approved  by the  applicable  regulatory
authorities.


                                      A-14

<PAGE>



         The  Conversion  Stock  issued  by  First  Star to such  directors  and
         Officers shall bear the following legend giving  appropriate  notice of
         the one-year holding period restriction:

                  "The  shares  of  stock  evidenced  by  this  Certificate  are
                  restricted  as to  transfer  for a period of one year from the
                  date of this Certificate.  Except in the event of the death of
                  the  registered   holder,   the  shares  represented  by  this
                  Certificate  may not be sold  prior  thereto  without  a legal
                  opinion of counsel for the First Star Bancorp,  Inc. that said
                  sale is permissible  under the  provisions of applicable  laws
                  and regulations."

         In  addition,  First Star shall give  appropriate  instructions  to the
transfer  agent for the First Star Common Stock with  respect to the  applicable
restrictions  relating to the transfer of restricted  stock. Any shares of First
Star  Common  Stock  subsequently  issued as a stock  dividend,  stock  split or
otherwise,  with respect to any such restricted  stock,  shall be subject to the
same holding period  restrictions for such directors and Officers as may be then
applicable to such restricted stock.

         2.       Voting Rights.

         After  the  Merger  Conversion,  holders  of  Savings  Accounts  in and
obligors  on loans of NSB will not have  voting  rights in the  Bank.  Exclusive
voting rights with respect to First Star shall be vested in the holders of First
Star Common Stock,  holders of Savings  Accounts in and obligors on loans of NSB
will not have any voting rights in First Star except and to the extent that such
persons  become  stockholders  of First Star, and First Star will have exclusive
voting rights with respect to the Bank's  capital  stock.  Each  stockholder  of
First  Star  will  be  entitled  to  vote  on  any  matters  coming  before  the
stockholders  of First Star for  consideration  and will be entitled to one vote
for each share of First Star Common Stock owned by said stockholder.

         3.  Purchases by Officers,  Directors and Associates  Following  Merger
Conversion.

         Without  the prior  written  approval  of the FDIC and the  Department,
Officers and directors of NSB and their  Associates  shall be  prohibited  for a
period  of three  years  following  completion  of the  Merger  Conversion  from
purchasing  outstanding shares of First Star Common Stock,  except from a broker
or dealer registered with the SEC.  Notwithstanding the preceding sentence, this
restriction shall not apply to negotiated transactions involving more than 1% of
the total outstanding shares of First Star Common Stock.

H.       Mailing of Offering Materials and Collation of Subscriptions.

         The sale of all shares of Conversion Stock offered pursuant to the Plan
must be  completed  within 24 months  after  approval of the Plan at the Special
Meeting.  After approval of the Plan by the appropriate  regulatory  authorities
and the  declaration  of the  effectiveness  of the  Subscription  and Community
Prospectus by the SEC, First Star shall distribute such

                                      A-15

<PAGE>



Subscription and Community Prospectus and Order Forms for the purchase of shares
in accordance with the terms of the Plan.

         The  recipient of an Order Form will be provided  neither fewer than 20
days  nor  more  than 45 days  from the date of  mailing,  unless  extended,  to
complete,   execute  and  return   properly   the  Order  Form  to  First  Star.
Self-addressed,  postage paid return  envelopes will accompany  these forms when
mailed.  First  Star  will  collate  the  returned  executed  Order  Forms  upon
completion of the Subscription  Offering.  Failure of any eligible subscriber to
return a properly  completed and executed Order Form within the prescribed  time
limits  shall be deemed a waiver and a release  by such  person of any rights to
purchase shares of Conversion Stock hereunder.

         The sale of all shares of Conversion Stock shall be completed within 45
days after the last day of the  Subscription  Offering  unless extended by First
Star and NSB with the approval of the FDIC and the Department.

I.       Method of Payment.

         Payment  for all  shares  of  Conversion  Stock  subscribed  for in the
Subscription  and  Community  Offerings  must be received in full by First Star,
together with properly  completed and executed Order Forms,  indicating  thereon
the number of shares being  subscribed for and such other  information as may be
required  thereon,  and, in the case of orders  submitted  at an office of First
Star, executed Forms of Certification as required by regulations, on or prior to
the expiration  date specified on the Order Forms,  unless such date is extended
by First Star and NSB.

         Payment  for all  shares  of  Conversion  Stock may be made in cash (if
delivered in person) or by check or money  order,  or, if the  subscriber  has a
Savings Account in NSB (including a certificate of deposit),  the subscriber may
authorize First Star and NSB to charge the subscriber's  Savings Account for the
purchase amount. No wired funds shall be accepted. First Star shall pay interest
at not less than the  passbook  rate on all amounts  paid in cash or by check or
money order to purchase  shares of Conversion  Stock in the  Offerings  from the
date payment is received until the Merger Conversion is completed or terminated.
Neither  First Star,  the Bank nor NSB shall  knowingly  loan funds or otherwise
extend credit to any Person for the purpose of purchasing Conversion Stock.

         If a subscriber  authorizes  First Star to charge its Savings  Account,
the funds may remain in the  subscriber's  Savings  Account and continue to earn
interest,  but may not be used by the subscriber  until all Conversion Stock has
been sold or the Merger  Conversion  is  terminated,  whichever is earlier.  The
withdrawal will be given effect only concurrently with the sale of all shares of
Conversion  Stock in the Merger  Conversion and only to the extent  necessary to
satisfy the subscription at a price equal to the purchase price.  First Star and
NSB will allow subscribers to purchase shares of Conversion Stock by withdrawing
funds  from  certificate  accounts  at  NSB  without  the  assessment  of  early
withdrawal penalties.  In the case of early withdrawal of only a portion of such
account, the certificate evidencing such account shall be canceled if the

                                      A-16

<PAGE>



remaining  balance of the account is less than the  applicable  minimum  balance
requirement.  In that event,  the  remaining  balance will earn  interest at the
passbook rate. This waiver of the early withdrawal penalty is applicable only to
withdrawals  made in connection with the purchase of Conversion  Stock under the
Plan.

         J. Undelivered, Defective or Late Order Forms, Insufficient Payment.

         In the event an Order  Form:  (i) is not  delivered  and is returned to
First Star or NSB by the United States  Postal  Service (or First Star or NSB is
unable to locate the  addressee);  (ii) is not received by First Star or NSB, or
is  received  by First  Star or NSB  after  termination  of the  date  specified
thereon;  (iii) is defectively completed or executed; or (iv) is not accompanied
by the total required  payment for the shares of Conversion Stock subscribed for
(including cases in which the subscribers'  Savings Accounts are insufficient to
cover the authorized  withdrawal  for the required  payment),  the  Subscription
Rights of the Person to whom such rights have been  granted  will not be honored
and will be treated as though such Person failed to return the  completed  Order
Form within the time period specified therein. Alternatively, First Star and NSB
may, but will not be required to, waive any  irregularity  relating to any Order
Form or require the  submission of a corrected  Order Form or the  remittance of
full payment for  subscribed  shares of  Conversion  Stock by such date as First
Star and NSB may specify. Subscription orders, once tendered, cannot be revoked.
First Star's and NSB's  interpretation  of the terms and conditions of this Plan
and acceptability of the Order Forms will be final and conclusive.

         K.       Depositors in Non-Qualified States or in Foreign Countries.

         First Star will make  reasonable  efforts to comply with the securities
laws of all states in the United States in which  Persons  entitled to subscribe
for Conversion Stock pursuant to the Plan reside.  However,  no such Person will
be offered or receive  any  Conversion  Stock  under this Plan who  resides in a
foreign  country or who resides in a state of the United  States with respect to
which any or all of the following apply: (i) a small number of Persons otherwise
eligible to subscribe for shares of  Conversion  Stock under this Plan reside in
such state or foreign country;  (ii) the granting of Subscription  Rights or the
offer or sale of shares of  Conversion  Stock to such Person would require First
Star or its employees to register, under the securities laws of such state, as a
broker,  dealer,  salesman  or agent or to  register  or  otherwise  qualify its
securities  for  sale  in  such  state  or  foreign  country;   and  (iii)  such
registration  or  qualification  would be  impracticable  for reasons of cost or
otherwise.  No payments  will be made in lieu of the  granting  of  Subscription
Rights to any such Person.

         L.       Sales Commissions.

         Sales  commissions  may be paid as determined by the Board of Directors
of First Star or its designees to securities  dealers  assisting  subscribers in
making  purchases of  Conversion  Stock in the  Subscription  Offering or in the
Community  Offering,  if the securities dealer is named by the subscriber on the
Order Form. In addition, a sales commission may be paid to a securities

                                      A-17

<PAGE>



dealer for advising and consulting  with respect to, or for managing the sale of
Conversion Stock in, the Subscription  Offering,  the Community  Offering or any
other offering.

IX.      Registration and Market Making.

         The First Star Common Stock will continue to be registered with the SEC
pursuant to the Securities Exchange Act of 1934, as amended following the Merger
Conversion,  and First Star hereby  undertakes  not to deregister the First Star
Common Stock for a period of one year thereafter.

         First Star shall use its best efforts to encourage  and assist  various
Market  Makers to establish  and maintain a market for First Star Common  Stock.
First  Star shall also use its best  efforts  to have  First Star  Common  Stock
quoted on the Nasdaq or listed on a national or regional securities exchange.

X.       Status of Savings Accounts and Loans Subsequent to Merger Conversion.

         All  Savings  Accounts  in NSB will  retain the same  status  after the
Merger Conversion as those accounts had prior to the Merger Conversion.  Subject
to  Paragraph  VIII.J.  hereof,  each  holder of a Savings  Account in NSB shall
retain,  without payment, a withdrawable  Savings Account or Savings Accounts in
the Bank following the Merger Conversion, equal in dollar amount and on the same
terms and conditions  (except with respect to voting and liquidation  rights) as
in effect prior to consummation of the Merger  Conversion.  All Savings Accounts
will continue to be insured by the Savings Association  Insurance Fund up to the
applicable limits of insurance coverage.  All loans shall retain the same status
after the Merger Conversion as these loans had prior to Merger Conversion.

XI.      Effect of Merger Conversion.

         Upon consummation of the Consolidation,  the corporate existence of NSB
shall cease,  and Interim shall be deemed to be a continuation of NSB, and shall
succeed  to all the  rights,  interests,  duties  and  obligations  of NSB as in
existence as of  immediately  prior to the  consummation  of the  Consolidation,
including  but not  limited  to all rights  and  interests  of NSB in and to its
assets and properties, whether real, personal or mixed.

         Upon  consummation  of  the  Merger  and  the  Merger  Conversion,  the
corporate existence of Interim shall cease, and the Bank shall be deemed to be a
continuation of Interim, and shall succeed to all the rights, interests,  duties
and  obligations  of  interim as in  existence  as of  immediately  prior to the
consummation of the Merger and the Merger Conversion,  including but not limited
to all rights  and  interests  of  Interim in and to its assets and  properties,
whether real, personal or mixed.



                                      A-18

<PAGE>



XII.     Liquidation Account.

         A.       Establishment of a Liquidation Account.

         For purposes of granting to Eligible  Account Holders and  Supplemental
         Eligible  Account Holders of NSB a limited  priority claim in the event
         of a  complete  liquidation  of the Bank  after the  completion  of the
         Merger  Conversion,  the Bank shall, at the time of the consummation of
         the Merger  Conversion,  establish a  Liquidation  Account in an amount
         equal to the net worth of NSB as reflected in the most recent statement
         of financial  condition of NSB contained in the final  Subscription and
         Community  Prospectus  or such other amount as shall be  determined  by
         applicable  regulations of the Department and the FDIC. The function of
         the liquidation account is to establish a priority on liquidation,  and
         the creation  and  maintenance  of the  liquidation  account  shall not
         operate  to  restrict  the use or  application  of any of the net worth
         accounts  of NSB,  except that the Bank shall not declare or pay a cash
         dividend  on, or  repurchase  any of, its  capital  stock if the effect
         thereof  would  cause its net  worth to be  reduced  below  the  amount
         required for the liquidation account.

         B.       Maintenance of the Liquidation Account.

         The  liquidation  account shall be maintained by the Bank subsequent to
         the Merger  Conversion for the benefit of Eligible  Account Holders and
         Supplemental  Eligible Account Holders who maintain savings accounts in
         the Bank.  Each  Eligible  Account  Holder  and  Supplemental  Eligible
         Account Holder shall, with respect to each savings account held, have a
         related  inchoate  interest  in a portion  of the  liquidation  account
         balance (the "subaccount balance").

         The  initial  subaccount  balance  for a  Savings  Account  held  by an
         Eligible  Account Holder and/or a Supplemental  Eligible Account Holder
         shall  be  determined  by  multiplying   the  opening  balance  in  the
         liquidation  account by a fraction of which the numerator is the amount
         of the  qualifying  deposit  in the  related  Savings  Account  and the
         denominator  is the total  amount  of the  qualifying  deposits  of all
         Eligible Account Holders and  Supplemental  Eligible Account Holders in
         NSB. Such initial  subaccount  balance shall not be increased but shall
         be subject to downward adjustment as provided below.

         If the deposit  balance in any Savings  Account of an Eligible  Account
         Holder or Supplemental  Eligible Account Holder to which the subaccount
         relates at the close of business on any annual closing date  subsequent
         to the Eligibility Record Date or Supplemental  Eligibility Record Date
         is less than the  lesser of (i) the  deposit  balance  in such  Savings
         Account at the close of business on any annual closing date  subsequent
         to the Eligibility  Record Date or the Supplemental  Eligibility Record
         Date,  or (ii) the amount of the  Qualifying  Deposit  in such  Savings
         Account on the Eligibility Record Date or the Supplemental  Eligibility
         Record Date, then the subaccount balance for such savings account shall
         be adjusted by reducing such subaccount balance in an amount

                                      A-19

<PAGE>



         proportionate to the reduction in such deposit balance. In the event of
         a downward adjustment, the subaccount balance shall not be subsequently
         increased,  notwithstanding  any increase in the deposit balance of the
         related Savings  Account.  If any such Savings  Account is closed,  the
         related subaccount balance shall be reduced to zero.

         C.       Distribution in the Event of Complete Liquidation

         In the event of a  complete  liquidation  of the Bank (and only in such
         event), each Eligible Account Holder and Supplemental  Eligible Account
         Holder shall be entitled to receive a liquidation distribution from the
         liquidation  account  in  the  amount  of  the  then-current   adjusted
         subaccount   balances  for  Savings   Accounts  then  held  before  any
         liquidation  distribution  may be  made  to  stockholders.  No  merger,
         consolidation,   sale  of  bulk  assets  or  similar   combination   or
         transaction  with  another  institution  insured by the FDIC,  in which
         First Star is not the surviving institution,  shall be considered to be
         a complete  liquidation for these purposes.  In such transactions,  the
         Liquidation Account shall be assumed by the surviving institution.

XIII. Interpretation and Amendment or Termination of the Plan.

         NSB's Board of Directors and First Star's Board of Directors shall have
the sole  discretion  to  interpret  and  apply  the  provisions  of the Plan to
particular facts and circumstances and to make all  determinations  necessary or
desirable  to  implement  such  provisions,  and any  and  all  interpretations,
applications and  determinations  made by such Boards of Directors in good faith
and on the  basis of such  information  and  assistance  as was then  reasonably
available  for such  purpose  shall be  conclusive  and binding upon NSB and its
depositors and subscribers in the Subscription and Community Offerings,  subject
to the authority of the FDIC and the Department.

         If deemed necessary or desirable, the Plan may be substantively amended
at any time prior to  submission  of the Plan and proxy  materials to the Voting
Depositors  by a  two-thirds  vote of Boards of Directors of NSB and First Star.
After submission of the Plan and proxy materials to the Voting  Depositors,  the
Plan may be amended by a  two-thirds  vote of the Boards of Directors of NSB and
First Star at any time prior to the Special  Meeting  and at any time  following
such Special  Meeting with the  concurrence of the FDIC and the  Department.  In
their  discretion,  the Boards of  Directors of NSB and First Star may modify or
terminate  the Plan  upon the  order of the  regulatory  authorities  without  a
resolicitation of proxies or another Special Meeting.

         In the event that  mandatory new  regulations  pertaining to the Merger
Conversion  are adopted by the FDIC, the Department or the FRB, or any successor
agency,  prior to the  completion  of the  Merger  Conversion,  the Plan will be
amended to conform to the new mandatory  regulations without a resolicitation of
proxies or another Special Meeting. In the event that new conversion regulations
adopted by the FDIC, the Department or the FRB, or any successor  agency,  prior
to completion of the Merger Conversion contain optional provisions, the

                                      A-20

<PAGE>


Plan may be amended to utilize such optional provisions at the discretion of the
Boards of Directors of NSB and First Star without a resolicitation of proxies or
another Special Meeting.

         By adoption of the Plan, NSB's Voting  Depositors  authorize the Boards
of Directors of NSB and First Star to amend and/or  terminate the Plan under the
circumstances set forth above.

XIV.     Expenses of the Merger Conversion.

         First Star and NSB will use their best efforts to assure that  expenses
incurred in connection with the Merger Conversion shall be reasonable.

XV.      Consummation of the Merger Conversion.

         The Merger  Conversion  shall be deemed to take place and be  effective
upon the Effective Date, as described in the Agreement.

XVI.     Charter and Bylaws.

         Upon   consummation   of  the  Merger   Conversion,   the  Articles  of
Incorporation  and Bylaws of the Bank as then in effect shall continue to be the
Articles of  Incorporation  and Bylaws of the Bank as the surviving  institution
following the merger of Interim with and into the Bank.

XVII.    Conditions to Merger Conversion

         A.       The Merger Conversion is conditioned upon the following:

                  1. Prior  receipt by NSB and First Star of opinions of counsel
         or  an  accountant,   substantially  to  the  effect  that  the  Merger
         Conversion  will not  result in  certain  adverse  federal or state tax
         consequences  to NSB or First Star,  including,  but not limited to, an
         opinion  that the  Merger  Conversion  will  not  result  in a  taxable
         reorganization  of NSB  under the  Internal  Revenue  Code of 1986,  as
         amended;

                  2. Sale of all of the Conversion Stock offered  in  the Merger
Conversion; and

                  3. The  completion  of the Merger  Conversion  within the time
period specified in Paragraph VIII.H. of this Plan.



                                      A-21







<PAGE>


                                    EXHIBIT B

         1.       First Star will agree to construct a new facility, including a
                  drive-up window, ATM machine and off street parking.

         2.       First Star will make donations of $25,000 to local  charitable
                  organizations during the twelve months after completion of the
                  transaction,  with priority given to those charities that have
                  had accounts on deposit at 12/31/97 and 12/31/98.

         3.       First  Star  will  offer a 50  basis  point  discount  (on its
                  already  discounted  rates) on $1,000,000.00 in small business
                  loans to  companies  located  primarily  in  Nesquehoning  and
                  surrounding  communities  (Weatherly,  Jim  Thorpe,  Coaldale,
                  Lansford,  Summit  Hill  and  Lehighton),  including  but  not
                  limited  to SBA  guaranteed  loans.  In the event  First  Star
                  cannot  make such  loans  within a  two-year  period,  it will
                  commit to make up any  difference in charitable  contributions
                  to the Nesquehoning community.

   
         4.       First Star will ^ make a pro rata  distribution of $400,000 to
                  depositors who had deposit accounts at ^ June 30, 1998 and who
                  continue to maintain the account through June 30, 2000.
    

         5.       First Star will offer personal checking and business checking,
                  commercial lending and safe deposit boxes.

         6.       First Star will match or beat any local deposit rate paid by a
                  competitor  to any  Nesquehoning  resident  and customer as of
                  12/31/98 for a period through June 30, 2000.

         7.       First Star will match or beat any mortgage  interest rate paid
                  by any local federally  insured  financial  institution to any
                  depositor or borrower of NSB at 12/31/98 through the date June
                  30, 2000.

         8.       First Star will agree to complete  the  rehabilitation  of the
                  old Nesquehoning High School. First Star will continue to work
                  with the FHLB,  of Pittsburgh  to acquire  Affordable  Housing
                  Program ("AHP") funds for the facility.

         9.       First Star will  continue to sponsored  the $210,000 AHP grant
                  for the next town of Weatherly,  Pa. in order to assist Carbon
                  County build 27 units for the elderly.







                                  EXHIBIT 5.1
<PAGE>

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

                                                     WRITER'S DIRECT DIAL NUMBER
                                                            202-434-4660
   
February 10, 1999
    

Board of Directors
First Star Bancorp, Inc.
418 West Broad Street
Bethlehem, Pennsylvania  18018

Ladies and Gentlemen:

         Reference  is made to the  registration  statement  on Form  SB-2  (the
"Registration   Statement")   being  filed  by  First  Star  Bancorp,   Inc.,  a
Pennsylvania  corporation  (the  "Company")  with the  Securities  and  Exchange
Commission for the purpose of  registering  under the Securities Act of 1933, as
amended (the  "Securities  Act"),  58,840 shares of the Company's  common stock,
$1.00 par value per share,  to be issued or reserved for issuance in  connection
with  the  mutual  to  stock   conversion  of  Nesquehoning   Savings  Bank  and
simultaneous  merger  with and into  First Star  Savings  Bank,  a wholly  owned
subsidiary  of the  Company  (the  "Merger  Conversion"),  as  described  in the
Registration Statement.

         In this regard,  we have  examined the  Articles of  Incorporation  and
Bylaws of the Company,  resolutions of the Board of Directors, the Agreement and
Plan of Reorganization  and such other documents and matters of law as we deemed
relevant  for the  purpose of  rendering  this  opinion.  Based  solely upon the
foregoing  and  relying  upon the  Company as to the  accuracy  of the facts and
documents  (without  independent  verification),  we are of the opinion that the
Common  Stock,  when  issued in  accordance  with the terms of the  Registration
Statement, will be legally issued, fully paid and non-assessable.

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

         We  consent  to the  filing of this  opinion  only as an exhibit to the
Registration Statement and to the reference to our firm under the caption "Legal
and Tax Matters" in the Prospectus forming a part of the Registration Statement.
^ In giving this consent, we do not thereby admit that we are in the category of
persons whose consent is required under Section 7 of the Securities Act.
    

                                       Very truly yours,


                                       /s/Malizia, Spidi, Sloane & Fisch, P.C.
                                       ---------------------------------------
                                       Malizia, Spidi, Sloane & Fisch, P.C.







                                   EXHIBIT 5.2


<PAGE>

FELDMAN FINANCIAL ADVISORS, INC.
- --------------------------------------------------------------------------------
                                                   1725 K STREET, NW - SUITE 205
                                                            WASHINGTON, DC 20006
                                             (202) 467-6862 o FAX (202) 467-6963



   
^February 10, 1999
    


Board of Trustees
Nesquehoning Savings Bank
301 West Catawissa Street
Nesquehoning, Pennsylvania 18240

Gentlemen:

It is the opinion of Feldman  Financial  Advisors,  Inc., that the  subscription
rights to be  received  by the  eligible  account  holders  and  other  eligible
subscribers of Nesquehoning  Savings Bank (the "Bank"),  pursuant to the Plan of
Conversion and Merger  Conversion  Agreement adopted by the Board of Trustees of
the Bank, do not have any economic value at the time of  distribution  or at the
time the rights are exercised in the subscription offering.
   
Such opinion is based on the fact that the  subscription  rights are acquired by
the  recipients  without  payment  therefor,  are  nontransferable  and of short
duration,  and afford the recipients the right only to purchase shares of common
stock of First  Star  Bancorp,  Inc.,  at a price  approximately  equal to their
estimated fair market value. ^
    


Sincerely,



/s/Feldman Financial Advisors, Inc.

FELDMAN FINANCIAL ADVISORS, INC.









                                  EXHIBIT 23.2


<PAGE>
INDEPENDENT AUDITORS' CONSENT
   
We consent to the use in this Pre-Effective Amendment No. ^4 of the Registration
Statement  of First Star  Bancorp,  Inc. on Form SB-2 of our report dated August
19,  1998,  appearing  in the  Prospectus,  which  is part of this  Registration
Statement.

We also  consent to the  reference  to us under the  heading  "Experts"  in such
Prospectus.


/s/Deloitte & Touche LLP

DELOITTE & TOUCHE LLP
Philadelphia, Pennsylvania

February ^10, 1999
    



<TABLE> <S> <C>


<ARTICLE>                                          9

<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION DERIVED FROM
THE REGISTRATION STATEMENT ON FORM SB-2 AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL INFORMATION.
</LEGEND>

<MULTIPLIER>                                   1000
       
<S>                                            <C>
<PERIOD-TYPE>                                  3-MOS
<FISCAL-YEAR-END>                              JUN-30-1999
<PERIOD-END>                                   SEP-30-1999
<CASH>                                           1,013
<INT-BEARING-DEPOSITS>                             253
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    136,806
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                        178,379
<ALLOWANCE>                                      1,543
<TOTAL-ASSETS>                                 331,643
<DEPOSITS>                                     155,236
<SHORT-TERM>                                    24,300
<LIABILITIES-OTHER>                              3,652
<LONG-TERM>                                    132,768
                               27
                                         27
<COMMON>                                           372
<OTHER-SE>                                      15,587
<TOTAL-LIABILITIES-AND-EQUITY>                 331,643
<INTEREST-LOAN>                                  3,564
<INTEREST-INVEST>                                2,388
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                 5,952
<INTEREST-DEPOSIT>                               1,881
<INTEREST-EXPENSE>                               4,165
<INTEREST-INCOME-NET>                            1,787
<LOAN-LOSSES>                                       97
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                  1,001
<INCOME-PRETAX>                                    848
<INCOME-PRE-EXTRAORDINARY>                         848
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       533
<EPS-PRIMARY>                                     0.70
<EPS-DILUTED>                                     0.68
<YIELD-ACTUAL>                                   2,483
<LOANS-NON>                                      2,483
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                    168
<ALLOWANCE-OPEN>                                 1,489
<CHARGE-OFFS>                                        0
<RECOVERIES>                                        44
<ALLOWANCE-CLOSE>                                1,543
<ALLOWANCE-DOMESTIC>                             1,543
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        


</TABLE>





                                  EXHIBIT 99.3
<PAGE>

                            NESQUEHONING SAVINGS BANK
                            301 West Catawissa Street
                        Nesquehoning, Pennsylvania 18240
                                 (717) 669-6521

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

                     NOTICE OF SPECIAL MEETING OF DEPOSITORS

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

         Notice is hereby  given  that a Special  Meeting of the  Depositors  of
Nesquehoning Savings Bank ("Nesquehoning") will be held at Nesquehoning Savings'
office,   301   West   Catawissa   Street,   Nesquehoning,    Pennsylvania,   on
_________________,  1999 at ____:00  ____.m.,  local time,  to consider and vote
upon:

                  1. The  Merger  Conversion  Agreement  and Plan of  Conversion
         (collectively,  the  "Plan")  pursuant to which  Nesquehoning  will (i)
         convert  from  a  Pennsylvania-chartered   mutual  savings  bank  to  a
         Pennsylvania-chartered  stock  savings  bank;  and (ii)  simultaneously
         merge with and into First Star Savings  Bank, a  Pennsylvania-chartered
         stock savings bank  headquartered  in Bethlehem,  Pennsylvania  ("First
         Star  Savings");  and (iii) First Star  Bancorp,  Inc., a  Pennsylvania
         stock holding company of First Star Savings (the "First Star Bancorp"))
         will  offer for sale in a stock  offering  shares of its  common  stock
         ("Common Stock") in an amount equal to approximately  90% of the market
         value of Nesquehoning (as determined by an independent  valuation) on a
         priority basis to certain of the Nesquehoning's  depositors and certain
         others; and

                  2. Such other business as may properly come before the meeting
         and any  adjournment(s)  thereof.  Management is not aware of any other
         matters that may come before the Special Meeting.

         The record date for determining  Nesquehoning's  depositors entitled to
notice  of,  and to vote at,  the  Special  Meeting,  and at any  adjournment(s)
thereof,  is  _______________,  1999 (the "Voting Record Date"). Only holders of
Nesquehoning  withdrawable  accounts  as of  the  Voting  Record  Date  ("Voting
Depositors")  will  be  entitled  to  vote  at  the  Special  Meeting  or at any
adjournment(s)   thereof.   A  deposit  account   creates  a  single   depositor
relationship  for  voting  purposes,  even  though  more than one  person has an
interest in such deposit  account.  Each Voting Depositor who is a holder of any
Nesquehoning  withdrawable  account  has one  vote for each  $100,  or  fraction
thereof,  on deposit in such account.  No Voting  Depositor  will be entitled to
cast more than 1,000 votes.  Approval of the Plan requires the affirmative vote,
cast in person or by proxy, of a majority of the total votes entitled to be cast
by Voting Depositors at the Special Meeting.

         PLEASE COMPLETE,  DATE, SIGN AND RETURN THE ACCOMPANYING  PROXY CARD(S)
IN THE ENCLOSED  POSTAGE-PAID  ENVELOPE AS SOON AS POSSIBLE,  WHETHER OR NOT YOU
PLAN TO ATTEND THE SPECIAL MEETING.  THIS WILL ASSURE YOUR REPRESENTATION AT THE
SPECIAL MEETING AND MAY AVOID THE COST OF ADDITIONAL  COMMUNICATIONS.  THIS WILL
NOT PREVENT YOU FROM VOTING IN PERSON IF YOU ATTEND THE SPECIAL MEETING. YOU MAY
REVOKE YOUR WRITTEN PROXY BY A WRITTEN INSTRUMENT DELIVERED TO THE SECRETARY


<PAGE>



OF  NESQUEHONING  AT ANY  TIME  PRIOR  TO OR AT THE  SPECIAL  MEETING.  PROPERLY
COMPLETED  PROXIES WILL BE VOTED IN ACCORDANCE WITH THE  INSTRUCTIONS  INDICATED
THEREON, OR IF NO INSTRUCTIONS ARE INDICATED, FOR APPROVAL OF THE PLAN.

YOUR PROXY IS SOLICITED BY THE BOARD OF TRUSTEES OF  NESQUEHONING.  THE BOARD OF
TRUSTEES  UNANIMOUSLY  RECOMMENDS THAT VOTING  DEPOSITORS VOTE "FOR" APPROVAL OF
THE PLAN.  FAILURE  TO  RETURN A PROXY OR TO VOTE IN  PERSON  WILL HAVE THE SAME
EFFECT AS A VOTE AGAINST THE PLAN. VOTING IN FAVOR OF THE PLAN WILL NOT OBLIGATE
ANY PERSON TO PURCHASE COMMON STOCK, AND VOTING AGAINST THE PLAN OR A FAILURE TO
VOTE WILL NOT PRECLUDE ANY SUCH PURCHASE.

YOUR PROXY IS SOLICITED  FOR THE SPECIAL  MEETING ONLY,  AND ANY  ADJOURNMENT(S)
THEREOF,  AND WILL NOT BE USED FOR ANY OTHER MEETING.  THIS PROXY STATEMENT DOES
NOT  CONSTITUTE AN OFFER TO SELL,  OR  SOLICITATION  OF AN OFFER TO BUY,  COMMON
STOCK.  SUCH COMMON STOCK TO BE OFFERED TO VOTING  DEPOSITORS AND CERTAIN OTHERS
IS BEING OFFERED ONLY BY MEANS OF THE ACCOMPANYING PROSPECTUS.

                                                        BY THE BOARD OF TRUSTEES




____________________, 1999


<PAGE>



                            NESQUEHONING SAVINGS BANK
                            301 West Catawissa Street
                        Nesquehoning, Pennsylvania 18240

                                 PROXY STATEMENT

                          SPECIAL MEETING OF DEPOSITORS
                      TO BE HELD ON ________________, 1999

                                  INTRODUCTION

Purpose of the Special Meeting

         This Proxy  Statement  is being  furnished  to holders of  withdrawable
accounts  as of  ________________,  1999 (the  "Voting  Record  Date,"  and such
depositors "Voting Depositors") of Nesquehoning Savings Bank ("Nesquehoning") in
connection  with the  solicitation  by the Board of Trustees of  Nesquehoning of
proxies to be voted at a special meeting of depositors  (the "Special  Meeting")
to  be  held  on  ______________,   1998  at  ____:00  ____.m.  local  time,  at
Nesquehoning's  office, 301 West Catawissa Street,  Nesquehoning,  Pennsylvania.
The  purpose  of the  Special  Meeting is to  consider  and vote upon the Merger
Conversion  Agreement  and  Plan  of  Conversion  (the  "Plan"),  which  Plan is
available  at  Nesquehoning's  office,  and which may be obtained  upon  written
request to the Secretary of Nesquehoning at the address given above. If the Plan
is approved,  Nesquehoning  will merge (the  "Merger")  with and into First Star
Savings  Bank, a  Pennsylvania-chartered  stock  savings bank  headquartered  in
Bethlehem,  Pennsylvania ("First Star Savings").  In connection with the Merger,
First Star Bancorp, Inc. ("First Star Bancorp"), a Pennsylvania corporation that
owns 100% of the common stock of First Star Savings,  will offer for sale shares
of its common stock ("Common Stock") in an amount equal to approximately  90% of
the market value of the First Star Bancorp's  Common Stock,  as determined by an
independent  valuation,  on a priority  basis in a  subscription  offering  (the
"Subscription  Offering") to Eligible  Account  Holders,  Supplemental  Eligible
Account  Holders,  and  Voting  Depositors  (as such  terms are  defined  in the
accompanying  Prospectus).  If shares of Common Stock remain available after the
Subscription  Offering,  such  shares may be  offered to certain  members of the
general public in a community  offering with  preference  given first,  to First
Star Savings' Employee Stock Ownership Plan, second, to existing shareholders of
First Star Bancorp and third, to persons located in the  Nesquehoning  Community
(the  "Community  Offering" and together  with the  Subscription  Offering,  the
"Offering").  No person is obligated  to purchase  shares of Common Stock in the
Offering.

         Only Voting  Depositors will be entitled to vote at the Special Meeting
and any  adjournment(s)  thereof.  The Plan must be approved by the  affirmative
vote,  cast in person or by proxy,  of a majority of the total votes entitled to
be cast by Voting Depositors at the Special Meeting.  The Voting Depositors also
may be asked to consider  such other  business as may  properly  come before the
Special  Meeting  (although   management  knows  of  no  other  business  to  be
presented).

         THE BOARD OF TRUSTEES OF NESQUEHONING  UNANIMOUSLY  RECOMMENDS THAT YOU
VOTE "FOR" APPROVAL OF THE PLAN.

         YOUR PROXY, IN THE FORM ENCLOSED, IS SOLICITED BY THE BOARD OF TRUSTEES
OF NESQUEHONING FOR USE AT THE SPECIAL MEETING OF DEPOSITORS,

                                       -1-

<PAGE>



AND ANY  ADJOURNMENT(S)  OF THAT  MEETING,  FOR THE  PURPOSES  SET  FORTH IN THE
FOREGOING  NOTICE OF SPECIAL  MEETING;  THIS PROXY WILL NOT BE USED AT ANY OTHER
MEETING.

         THE  NESQUEHONING  BOARD OF TRUSTEES  URGES YOU TO VOTE "FOR" THE PLAN.
FAILURE TO RETURN  YOUR PROXY OR TO VOTE AT THE  MEETING IN PERSON WILL HAVE THE
EFFECT OF A NEGATIVE VOTE.

         VOTING IN FAVOR OF THE PLAN WILL NOT  OBLIGATE  ANY PERSON TO  PURCHASE
COMMON  STOCK,  AND  VOTING  AGAINST  OR  FAILING  TO VOTE ON THE PLAN  WILL NOT
PRECLUDE ANY SUCH PURCHASE.

Voting Rights, Voting of Proxies and Vote Required for Approval

         Nesquehoning's  Board of  Trustees  has fixed the close of  business on
_______________,  1999 as the Voting Record Date for the purpose of  determining
the  Voting  Depositors  entitled  to notice  of,  and to vote at,  the  Special
Meeting.  All holders of withdrawable  accounts at Nesquehoning as of the Voting
Record Date are considered  Voting Depositors and are entitled to notice of, and
to vote at, the Special Meeting.  Each such Voting Depositor will be entitled to
one vote for each $100 or fraction thereof, on deposit in the Voting Depositor's
account on the Voting Record Date.  However,  no Voting  Depositor may cast more
than 1,000 votes.  An account will create a single  depositor  relationship  for
voting  purposes.  Only one proxy may be cast for any such account,  even though
more than one person has an interest in such an account.

         Any questions as to the  eligibility  of a Voting  Depositor to vote or
the number of votes allocated to each Voting Depositor,  or on any other matters
relating  to  the  voting,   will  be  finally  resolved  by  the  Secretary  of
Nesquehoning at or prior to the Special Meeting, and the records of Nesquehoning
will control.

         Voting  Depositors of Nesquehoning who are eligible to vote may vote at
the Special Meeting or any adjournments  thereof in person or by proxy. A Voting
Depositor  granting  a proxy has the power to revoke it at any time prior to the
vote at the Special  Meeting by submitting  another duly executed proxy prior to
the Special Meeting or by filing written instructions revoking the earlier proxy
with the Secretary of Nesquehoning.  A proxy also may be revoked by appearing at
the Special Meeting and voting in person.

         All properly  completed  proxies will be voted in  accordance  with the
instructions indicated thereon. If no instructions are indicated as to the Plan,
proxies  will be voted FOR  approval  of the  Plan.  If any  other  matters  are
properly  presented  at the Special  Meeting  and may  properly be voted on, the
proxies  solicited  hereby will be voted on such matters in accordance  with the
best judgment of the proxy holders named therein. Management is not aware of any
other  business  to be  presented  at the Special  Meeting.  This proxy is being
solicited  for  the  Special  Meeting  called  to  consider  the  Plan  and  any
adjournment(s)  of the  Special  Meeting,  and will  not be used  for any  other
meeting.

         The Plan must be approved by a majority of the total votes  entitled to
be cast by Voting  Depositors  at the Special  Meeting.  As of  _______________,
1999, Nesquehoning's records disclosed that there were _______ votes entitled to
be cast, of which _______  constituted a majority of the total votes entitled to
be cast.

                                       -2-

<PAGE>




Persons Making the Solicitations

         Management  expects to use the  services  of  Nesquehoning's  trustees,
officers,  and other  employees to solicit  proxies  personally or by telephone,
telegraph  or  mail.  The   directors,   officers  and  employees  will  not  be
additionally  compensated  for  such  solicitation,  but may be  reimbursed  for
our-of-pocket  expenses incurred in connection therewith.  Nesquehoning also has
retained  _______________________  to act as proxy  solicitation agent to, among
other  things,  assist  in the  solicitation  of  proxies,  for a  total  fee of
$_______, plus expenses (up to a maximum of $_______). The costs of solicitation
will be borne by Nesquehoning.

                              THE MERGER CONVERSION

         The following  discussion of the Merger Conversion Agreement and of the
Plan of  Conversion  does not purport to be  complete  and is subject to, and is
qualified in its entirety by reference  to, all of the  provisions of the Merger
Conversion  Agreement  and the Plan of Conversion  which are attached  hereto as
Appendices A and B, respectively.

         THE MERGER  CONVERSION  IS SUBJECT TO  APPROVAL  BY THE  DEPARTMENT  OF
BANKING AND THE ISSUANCE OF A LETTER OF  NON-OBJECTION TO THE PLAN OF CONVERSION
FROM THE FDIC, SUBJECT TO APPROVAL BY NESQUEHONING  MEMBERS AND THE SATISFACTION
OF CERTAIN OTHER CONDITIONS. SUCH APPROVAL AND NON- OBJECTION, HOWEVER, WILL NOT
CONSTITUTE A RECOMMENDATION  OR ENDORSEMENT OF THE PLAN OF CONVERSION AND/OR THE
MERGER CONVERSION BY THE DEPARTMENT OF BANKING OR THE FDIC.

The Parties to the Merger

         Information  regarding  Nesquehoning,  First Star Savings and the First
Star Bancorp is incorporated  by reference from the section of the  accompanying
Prospectus entitled "Summary--The Companies."

Background and Reasons for the Merger

         Since the enactment of the Financial  Institutions  Reform Recovery and
Enforcement Act of 1989, the Board of Trustees of Nesquehoning  has observed the
increasing costs and burdens associated with ongoing compliance with federal and
state regulations governing financial institutions.  The Board has also observed
the  increasingly  competitive  market for deposit and  lending  products,  with
substantial competition coming from both larger financial institutions,  as well
as from larger  non-financial  institution  providers of financial services.  In
Pennsylvania  and  elsewhere,  the Board has witnessed  increased  consolidation
within the financial  services  industry,  which trend toward  consolidation the
Board believes will continue,  especially in light of recent federal legislation
authorizing  interstate  banking on a national basis. These trends have resulted
in more competitors,  most of which are  substantially  larger than Nesquehoning
and  which  are able to  offer a wider  range of  financial  services.  The more
numerous and larger  competitors  are also better  positioned to keep abreast of
technological  developments in the delivery,  and types, of products  offered to
and demanded by consumers.

         In 1997 and early 1998 the board of trustees of Nesquehoning  evaluated
the  opportunities  available  by  going  public  vs.  seeking  a  partner  in a
merger/conversion  transaction.  The board met with the investment  banking firm
Trident Financial Corporation to help evaluate the benefits, opportunities and

                                       -3-

<PAGE>



risks of going public. Because of the ages of Francis X. Koomar (82) and Stephen
Koomar (70), the executive officers of Nesquehoning, it was decided by the board
of  trustees  that  (1)  the  work,  risks,   transaction  costs,  and  size  of
Nesquehoning  did not justify  conversion to a stock  institution;  (2) a merger
conversion  was  deemed to be the best  approach  for the  institution;  and (3)
again,  because  of the ages of the  executive  officers,  a  merger  conversion
partner should be selected in the immediate future.

         On March 20, 1998  Nesquehoning  sent letters to six  potential  merger
candidates  requesting their interest in entering into a merger/conversion  with
Nesquehoning. These institutions were community institutions with offices within
10 miles of  Nesquehoning.  Nesquehoning  requested a response by April 9, 1998.
The letter expressed the desire of the  Nesquehoning  board to continue to serve
the  people of  Nesquehoning,  the fact that  depositors  had been  loyal to the
institution  and the board wanted to continue  serving  their  needs,  the board
wished to offer continuing opportunity for the staff, management and board.

         At a April 17, 1998  meeting of the board of trustees of  Nesquehoning,
the Board reviewed  indications  of interest from five of the six  institutions.
One  institution  informed  Nesquehoning  that  it  was  not  interested.  After
reviewing the proposals, the board determined to continue negotiating,  with the
assistance  of  counsel,  simultaneously  with First Star  Bancorp and one other
institution.  During this  period,  each party  contemplated  the due  diligence
performed,  tax  implications  of  any  transaction  and  the  structure  of any
potential transaction.

         Nesquehoning  received  and  considered  the revised  bids from the two
parties.  Upon review of the  proposals,  the Board of Trustees of  Nesquehoning
concluded  that the proposed  transaction  with First Star was  consistent  with
Nesquehoning's strategy.

         On July 6, 1998,  First  Star,  First  Star  Bancorp  and  Nesquehoning
entered into a letter of intent  setting  forth the primary  terms of a proposed
Merger Conversion.  On August 14, 1998, pursuant to resolutions by the Boards of
First Star,  First Star Bancorp,  and  Nesquehoning,  the parties entered into a
merger agreement  ("Merger  Conversion  Agreement")  setting forth the terms and
conditions  of  the  proposed  transactions.  Under  the  terms  of  the  Merger
Conversion  Agreements,  Nesquehoning will convert to stock form  ("Conversion")
and merge with and into First Star  Bancorp  with First Star  Bancorp  being the
survivor (the "Merger").

         In selecting First Star Bancorp over the other  institution,  the board
considered the following items:

         1. First Star will offer  depositors of Nesquehoning the opportunity to
purchase  its Common  Stock at a 10%  discount  off the average  market price as
determined in the Merger  Conversion  Agreement.  The other  institution did not
offer Nesquehoning depositors a discount on the purchase of its stock.

         2. The other  institution  already had an office in Nesquehoning and it
was  unlikely  that a second  office would be  maintained.  This would result in
staff   reductions  and  an   inconvenience   to  depositors   since  the  other
institution's  branch was in a supermarket.  First Star has committed to upgrade
Nesquehoning's branch with a drive-up, ATM machine and safe deposit box, as well
as off-street parking, none of which currently exist at Nesquehoning.


                                       -4-

<PAGE>



         3. First Star Savings has a record of paying a higher  interest rate on
deposits  and  charging a lower  interest  rate on loans than other banks in the
community.

         4. First Star  Bancorp  was  approximately  twice the size of the other
institution.  The board thought the size  advantage  would give  depositors  who
invested in stock greater liquidity with First Star.

         5. First Star  Bancorp's  geographic  diversity and its position in the
economically  strong   Allentown-Bethlehem-Easton  area  of  Pennsylvania  would
provide a better investment opportunity for those who purchased stock.

         6.     People     living     in      Nesquehoning      consider     the
Allentown-Bethlehem-Easton   area  to  be   stronger   economically   than   the
Nesquehoning-Jim Thorpe area. The Board believes that Depositors in Nesquehoning
would, therefore, be more likely to purchase stock in First Star Bancorp than in
the other institution.

         7. The Board  concluded  the merger with First Star's  ability to offer
more services to Nesquehoning  customers would increase competition in the area.
For  example,  First Star  Savings  will offer  personal  checking  and business
checking. Neither of these services are currently offered by Nesquehoning.

         8. First Star's  commitment to finance the renovation of one of the few
large buildings in downtown Nesquehoning (the old Nesquehoning High School) into
32 units for the  elderly  and First  Star's  efforts to sponsor a $210,000  AHP
grant to assist  Carbon  County  build 21 units for the  elderly  in the town of
Weatherly,  Pennsylvania,  in the board's opinion,  are evidence of First Star's
commitment to Nesquehoning's customers and its community.

         Furthermore,  pursuant to an amended Agreement dated February __, 1999,
First Star has agreed if the Merger Conversion is completed to:

         1.       make  donations of $25,000 to local  charitable  organizations
                  during the twelve months after  completion of the transaction,
                  with priority given to those  charities that have had accounts
                  on deposit at December 31, 1997 and December 31, 1998;

         2.       offer a 50 basis point  discount  (on its  already  discounted
                  rates) on  $1,000,000.00  in small business loans to companies
                  located primarily in Nesquehoning and surrounding  communities
                  (Weatherly,  Jim Thorpe, Coaldale,  Lansford,  Summit Hill and
                  Lehighton), including but not limited to SBA guaranteed loans.
                  In the  event  First  Star  cannot  make such  loans  within a
                  two-year  period,  it will commit to make up any difference in
                  charitable contributions to the Nesquehoning community;

   
         3.       ^ make a pro rata  distribution  of $400,000 to depositors who
                  had deposit  accounts  at ^ June 30, 1998 and who  continue to
                  maintain the account through June 30, 2000.
    

         4.       offer  personal  checking  and business  checking,  commercial
                  lending and safe deposit boxes;

         5.       match or beat any local  deposit rate paid by a competitor  to
                  any Nesquehoning resident and customer as of December 31, 1998
                  for a period through June 30, 2000;

                                       -5-

<PAGE>




         6.       match or beat any  mortgage  interest  rate  paid by any local
                  federally  insured  financial  institution to any depositor or
                  borrower of NSB at December 31, 1998 through the date June 30,
                  2000;

         7.       complete  the  rehabilitation  of the  old  Nesquehoning  High
                  School and continue to work with the FHLB,  of  Pittsburgh  to
                  acquire  Affordable  Housing  Program  ("AHP")  funds  for the
                  facility.

         8.       continue to sponsored the $210,000 AHP grant for the next town
                  of  Weatherly,  Pa. in order to assist  Carbon County build 27
                  units for the elderly.

Interests of Certain Persons in the Merger

         Upon completion of the Merger Conversion, First Star Bancorp has agreed
to adopt a stock option plan (subject to stockholder approval if necessary) that
will  reserve  for  issuance up to 10% of the shares of stock sold in the Merger
Conversion.  In accordance with the Merger  Conversion  Agreement,  non-employee
trustees  (3  persons)   will  each   receive  5%  of  such   options  and  each
officer/trustee (2 persons) will receive 25% of such options.

         Upon  completion of the Merger  Conversion,  the board of directors and
officers of First Star Bancorp  shall be the same as those  currently  existing.
The board of First  Star  Savings  Bank will be  expanded  to  include  all five
existing  directors  of  Nesquehoning.  As of the date of the Merger  Agreement,
board members of First Star Savings Bank received a monthly fee of $450 for each
meeting attended.  Furthermore, during the fiscal year ended June 30, 1998, each
non-officer  director  of First  Star  Savings  received a cash bonus of $1,500.
Nesquehoning trustees currently receive $300 for each meeting attended.

         First  Star  Savings  Bank  will  enter  into a  three-year  employment
agreement with Stephen Koomar at an initial base salary of $60,000. Mr. Koomar's
current base salary is $54,000.

Effects of the Merger Conversion

         For a discussion of the effects of the Merger  Conversion on depositors
and borrowers of  Nesquehoning,  see "The Merger  Conversion - Effects of Merger
Conversion on  Depositors  and  Borrowers of  Nesquehoning  Savings Bank" in the
Prospectus.

Regulatory Approvals

         The parties are awaiting the approval of their primary  regulator,  the
Pennsylvania  Department  of  Banking  (the  "Department").  However,  all state
chartered  savings banks must notify the Federal Deposit  Insurance  Corporation
("FDIC") of its proposed or pending conversion (including the Reorganization) by
supplying the FDIC with all relevant  information  regarding the Reorganization,
including, but not limited to, any applications filed with any state and federal
banking  and/or  securities  regulators.  The  institution  is  prohibited  from
consummating  a  reorganization  without  the FDIC  either:  (i)  notifying  the
institution  of its  intention not to object to the proposed  reorganization  or
(ii) failing to comment within 60 days after a complete notice and a copy of all
application  materials are filed with the FDIC or within the 20 day period after
the last applicable  state or other federal  regulator has acted on the proposed
reorganization,  whichever is later. The FDIC may, in its discretion,  extend by
written

                                       -6-

<PAGE>



notice to the institution the initial 60-day period by an additional 60 days. On
January 9, 1999,  the FDIC  notified the parties that it had extended the review
period until March 10, 1999.

          The Merger  Conversion  cannot be completed if the FDIC objects to the
transaction.  If the FDIC  determines that the proposed  reorganization  poses a
risk to the institution's safety and soundness,  violates any law or regulation,
or presents a breach of fiduciary duty, then the FDIC will issue a letter to the
institution  stating its objection to the proposed  reorganization  and advising
the institution that the reorganization  cannot be consummated until such letter
is  rescinded.  The  FDIC  has  indicated  that it  generally  expects  proposed
reorganizations   to   substantially   satisfy  the   standards   found  in  the
mutual-to-stock  conversion  regulations  of the  Office of  Thrift  Supervision
("OTS"),   the  primary   federal   regulator  of  state  and  federal   savings
associations.  Any variance from those regulations will be closely  scrutinized.
Compliance with OTS requirements  will not,  however,  necessarily be sufficient
for FDIC regulatory purposes.  Furthermore,  because the transaction is a Merger
Conversion,  the  FDIC  will  review  the  transaction  independently  from  OTS
policies.

         The parties have notified the FDIC of its proposed  Merger  Conversion,
have filed the required  material  with the FDIC and have  requested a letter of
non-objection  regarding the Merger Conversion.  There can be no assurance as to
when  or  whether  the  FDIC  will  issue  a  letter  of  non-objection  to  the
Reorganization. In the event that the FDIC's letter of non-objection, if issued,
is not received at the proposed time of consummation  of the Merger  Conversion,
the  consummation  of the  Merger  Conversion  may be  delayed.  In such  event,
subscribers  will not be permitted to change their orders and funds provided for
the purchase of common  stock of First Star Bancorp will  continue to be held by
First  Star  Bancorp  pursuant  to the terms of the Plan  until such time as the
Merger  Conversion  is  consummated  or  abandoned.  First Star  Bancorp will be
required to resolicit  subscribers  if the First Star  Bancorp is not  completed
within 90 days of the  commencement  of the  Subscription  Offering,  as defined
herein,  or if the  FDIC,  the  Department  or any  other  regulatory  agency so
requires.  In the  event of a  resolicitation,  subscribers  will be  given  the
opportunity  to revise or cancel their orders.  If the FDIC objects to the terms
of the Merger Conversion,  the parties may be required to modify certain aspects
of the Merger Conversion.  If the requested  modification is material: (i) First
Star Bancorp may be required to resolicit, whereby subscribers will be given the
opportunity  to revise or cancel  their  orders,  and (ii)  Nesquehoning  may be
required to resolicit depositors for approval of such modifications.

The Plan, and the Terms of the Merger and Offering

         Information  regarding  the Plan and the  terms of the  Merger  and the
Offering is  incorporated  by  reference  from the  section of the  accompanying
Prospectus  entitled  "Summary--The  Offering  and Merger of  Nesquehoning;  The
Offering" and "The Offering and Merger."

         THE PROSPECTUS CONTAINS DETAILED  INFORMATION ABOUT FIRST STAR SAVINGS,
FIRST STAR BANCORP AND THE MERGER  CONVERSION,  INCLUDING THE RIGHTS OF ELIGIBLE
ACCOUNT  HOLDERS AND OTHER  PERSONS TO SUBSCRIBE FOR SHARES OF THE BANK'S COMMON
STOCK. VOTING DEPOSITORS ARE URGED TO CONSIDER SUCH INFORMATION  CAREFULLY PRIOR
TO SUBMITTING THEIR PROXIES.

Conditions to Consummation of the Merger Conversion
   
         The  Plan and the  Merger  are subject to, among other approval  things
by the  Department  of  Banking  and  Nesquehoning, a  letter  of  non-objection
with respect to the Conversion from ^

                                       -7-

<PAGE>


the FDIC, and approval of the Merger  Conversion by  Nesquehoning's  depositors.
Such approvals and non-objection may be based on different  considerations  than
those  that  would  be  important  to a  Subscription  Purchaser  (or  Community
Purchaser,  as the case may be) in making an  investment  decision  to  purchase
First Star Bancorp Common Stock.
    
         IN NO EVENT SHOULD SUCH APPROVALS AND  NON-OBJECTION  BE CONSTRUED AS A
RECOMMENDATION  TO  SUBSCRIPTION  PURCHASERS  AND  COMMUNITY  PURCHASERS  BY ANY
REGULATORY  AGENCY TO PURCHASE FIRST STAR BANCORP  COMMON STOCK.  WHILE THE FDIC
AND THE  DEPARTMENT  HAVE  APPROVED THE MERGER AND REVIEWED THIS JOINT PROXY AND
THE ATTACHED  PROSPECTUS,  SUCH  APPROVAL AND REVIEW  SHOULD NOT BE CONSTRUED TO
MEAN THAT THE  DEPARTMENT OR THE FDIC HAVE PASSED ON THE ACCURACY OR ADEQUACY OF
THIS PROXY STATEMENT AND/OR THE PROSPECTUS.

         Consummation  of the Merger  Conversion is also subject to the approval
of the Nesquehoning  depositors holding a majority of the votes eligible to vote
at the Nesquehoning Bancorp.

         First Star's  obligation to consummate the Merger Conversion is subject
to the following conditions,  each of which is subject to waiver, in whole or in
part, by First Star Bancorp: (i) the receipt of an officer's  certificate to the
effect that certain representations and warranties made by Nesquehoning are true
and  correct in all  respects as of the date of the  consummation  of the Merger
Conversion (the "Closing Date") (except where the failure to be true and correct
would not be reasonably  likely to have a material  adverse effect or a material
adverse change in Nesquehoning's  financial  condition,  results of operation or
business  or its  ability to  perform  its  obligations  under the  Amended  and
Restated Plan of Merger (a "Material Adverse Effect"));  (ii) the absence of any
order, decree, or injunction of a court or government agency having jurisdiction
which enjoins or prohibits the  consummation  of the Merger  Conversion or other
legal restraints or prohibition,  prohibiting or making illegal the consummation
of the Merger  Conversion;  and (iii)  receipt of other  customary  letters  and
certificates including, but not limited to, the Tax Opinions.

         Nesquehoning's  obligation to complete the Merger Conversion is subject
to the following conditions,  each of which is subject to waiver, in whole or in
part, by Nesquehoning: (i) the receipt of an officer's certificate to the effect
that  representations  and warranties made by First Star are true and correct in
all respects as of the Closing Date with the same effect as though made upon and
as of  such  date  (unless  the  effect  or  consequence  of a  breach  of  such
representations or warranties,  either  individually or in the aggregate,  would
not  constitute  a  Material  Adverse  Effect);  (ii) the  absence of any order,
judgment,  or decree of a court or government agency having  jurisdiction  which
enjoins or prohibits the  consummation  of the Merger  Conversion or other legal
restraints or  prohibitions,  prohibiting or making illegal the  consummation of
the  Merger  Conversion;  and  (iii)  receipt  of other  customary  letters  and
certificates including, but not limited to, the Tax Opinions.

         The Merger Agreement also contains  certain  limitations on the ability
of Nesquehoning,  pending the Merger  Conversion,  to, among other things,  make
capital  expenditures of $50,000 or more,  modify employee  benefits  (including
making  severance or terminations  arrangements)  or otherwise take action other
than in the ordinary course of Nesquehoning's business prior to the consummation
of the  Merger  Conversion.  These  limitations  are not  expected  to have  any
material effect on the operations of Nesquehoning.


                                       -8-

<PAGE>



Termination, Amendment and Waiver

         The Merger Conversion may be terminated at any time, as follows: (i) by
the  mutual  consent  of First  Star and  Nesquehoning  at any time prior to the
Closing   Date;   (ii)   by   First   Star   or   Nesquehoning,   on  or   after
____________________,  if the Merger Conversion has not been consummated;  (iii)
by First Star or  Nesquehoning,  in the event of a material  breach by the other
party of any term of the Plan of  Merger  that has not been  cured or  cannot be
cured in accordance  with the Plan; (iv) by First Star or  Nesquehoning,  if the
depositors of Nesquehoning do not approve the Merger Conversion.

         The Merger  Conversion  Agreement  and/or the Plan of Conversion may be
substantively  amended as a result of comments from the FDIC,  the Department of
Banking,  or  otherwise,  at any time  prior to  solicitation  of  proxies  from
depositors  of  Nesquehoning  to vote on the Merger  Conversion  and at any time
thereafter with the  concurrence of the FDIC, and the Department of Banking.  No
resolicitation  of depositors of  Nesquehoning  will be made  following any such
amendments  to the Plan of  Merger  and/or  the Plan of  Conversion  made  after
approval by the Nesquehoning  depositors,  unless otherwise required by the FDIC
or the Department of Banking.

         In the event that new regulations pertaining to conversions are adopted
by the FDIC or the Department of Banking prior to the consummation of the Merger
Conversion,   the  Plan  of  Conversion  may  be  amended  to  conform  to  such
regulations, but no resolicitation of depositors will be made. In the event that
such conversion regulations contain optional provisions,  the Plan of Conversion
may be amended to incorporate such optional  provisions at the discretion of the
Board of  Directors  of First  Star and the Board of  Trustees  of  Nesquehoning
without a resolicitation of depositors.

Recommendation of the Board of Trustees

         THE BOARD OF TRUSTEES OF NESQUEHONING  UNANIMOUSLY  RECOMMENDS THAT YOU
VOTE "FOR"  APPROVAL OF THE PLAN.  VOTING IN FAVOR OF THE PLAN WILL NOT OBLIGATE
ANY PERSON TO PURCHASE  COMMON  STOCK AND VOTING  AGAINST THE PLAN OR FAILING TO
VOTE ON THE PLAN WILL NOT PRECLUDE ANY
SUCH  PURCHASE.  Because a majority of the votes eligible to be cast is required
for approval,  the failure by any Voting  Depositor to return a proxy card or to
attend the  Special  Meeting  and vote in person  will have the same effect as a
vote against the Plan. In adopting the Plan and approving the Merger  Agreement,
the Board of Trustees of Nesquehoning  determined that the proposed transactions
are in the best interests of Nesquehoning, its depositors and other customer and
the community served by Nesquehoning.

         THE  DEPARTMENT  HAS  APPROVED  THE PLAN  SUBJECT  TO THE  APPROVAL  OF
NESQUEHONING'S  DEPOSITORS  AND THE  SATISFACTION  OF CERTAIN OTHER  CONDITIONS.
HOWEVER, DEPARTMENT APPROVAL DOES NOT CONSTITUTE A RECOMMENDATION OR ENDORSEMENT
OF THE PLAN BY THE DEPARTMENT.

         THIS  PROXY  STATEMENT  DOES NOT  CONSTITUTE  AN  OFFER  TO SELL,  OR A
SOLICITATION OF AN OFFER TO BUY, SHARES OF COMMON STOCK.  THE COMMON STOCK BEING
OFFERED  IN THE  OFFERING  IS BEING  OFFERED  ONLY BY MEANS OF THE  ACCOMPANYING
PROSPECTUS.


                                       -9-

<PAGE>



         THE  SHARES  OF COMMON  STOCK  BEING  OFFERED  IN  CONNECTION  WITH THE
PROPOSED  TRANSACTIONS  ARE NOT  DEPOSITS AND ARE NOT INSURED BY THE FDIC OR ANY
OTHER GOVERNMENTAL AGENCY.

Nesquehoning Financial Information

         This Proxy Statement is also  accompanied by  Nesquehoning's  Financial
Statements  as of and for the years  ended  December  31,  1998 and 1997,  which
financial  information is  incorporated  into this Proxy Statement by reference.
Such financial statements are included as Appendix C.

How to Obtain Additional Information and Incorporation by Reference

         The Prospectus,  which is incorporated  by reference  herein,  contains
audited  financial  statements  of First Star Bancorp,  including  statements of
income  for the past  three  years;  management's  discussion  and  analysis;  a
description of lending,  savings and  investment  activities;  remuneration  and
other benefits of trustees and officers;  further information about the business
and  financial  condition  of First Star  Savings  and First Star  Bancorp;  and
additional information about the Reorganization,  the Subscription Offering and,
if held, the Community Offering.  The Plan sets forth the terms,  conditions and
provisions of the proposed Merger Conversion.

         If you would like to receive an  additional  copy of the  Prospectus or
the Plan, or a copy of the Pennsylvania  Articles of Incorporation and Bylaws of
the First Star  Bancorp,  you may  request  such  material  by calling the Stock
Information  Center at (____) ___-____,  9:00 a.m. to 4:00 p.m.,  Monday through
Friday.  The  Stock  Information  Center  is  located  at  ____________________,
Pennsylvania.  Such request must be received by any of the parties no later than
February __, 1999.  Requesting  such materials does not obligate you to purchase
the shares.  If the parties do not receive  your request by _______,  1998,  you
will not be entitled to have such materials mailed to you. You will, however, be
able to obtain an Prospectus  and a Stock Order Form from the nearest  office of
First Star Savings or the office of  Nesquehoning  until 12:00 noon on ________,
1999. See also "Where You Can Find Additional Information" in the Prospectus.

Other Matters

         The Board of Trustees  is not aware of any  business to come before the
Special  Meeting  other  than  those  matters  described  above  in  this  Proxy
Statement. However, if any other matters should properly come before the Special
Meeting,  it is intended that proxies in the accompanying  form will be voted in
respect  thereof in accordance with the judgment of the person or persons voting
the proxies.

                                        BY ORDER OF THE BOARD OF TRUSTEES



                                        ----------------------------------------
                                        Secretary

Nesquehoning, Pennsylvania
____________________, 1999


                                      -10-

<PAGE>



                                 REVOCABLE PROXY

                  SOLICITED ON BEHALF OF THE BOARD OF TRUSTEES
                          OF NESQUEHONING SAVINGS BANK

                       FOR A SPECIAL MEETING OF DEPOSITORS
                          TO BE HELD ON ________, 1999


         The  undersigned  hereby  acknowledges  prior  receipt of the Notice of
Special  Meeting  of  Depositors  ("Special   Meeting"),   Proxy  Statement  and
Prospectus describing the matters set forth below, and indicating the date, time
and place of the Special  Meeting and hereby  appoints  the Board of Trustees of
Nesquehoning Savings Bank (the "Bank") the Proxy of the undersigned, to cast all
votes to which the  undersigned is entitled at the Special  Meeting,  and at any
adjournment thereof, on the matters referred to below in the manner specified on
the reverse side hereof. Note:
The Board of Trustees is not aware of any other  matter that may come before the
Special Meeting.

         This Proxy will be voted as directed by the undersigned member.  Unless
otherwise  marked,  this  Proxy  will  be  voted  FOR  approval  of the  Plan of
Reorganization.  If any other business is presented at the Special Meeting, this
Proxy  will be  voted in  accordance  with the  best  judgment  of the  Board of
Trustees.  This Proxy may be revoked at any time before it is voted  either by a
written  revocation  of the proxy  filed  with the  Secretary  of the Bank or by
submitting a later dated proxy.  The presence of a member at the Special Meeting
shall not revoke a proxy unless a written revocation is filed with the Secretary
of the Special Meeting prior to the voting of such proxy. Voting for the Plan of
Reorganization  and  signing  this proxy card does not  obligate  you to buy any
stock.


<PAGE>



                                                    Please mark
                                                    your votes        [X]
                                                      as this










      UNLESS OTHERWISE MARKED, THIS PROXY WILL BE VOTED FOR APPROVAL OF THE
        AGREEMENT OF MERGER CONVERSION, INCLUDING THE PLAN OF CONVERSION




For   Against  The  Merger   Conversion   Agreement   and  Plan  of   Conversion
[ ]     [ ]    (collectively,  the "Plan") pursuant to which  Nesquehoning  will
               (i) convert from a Pennsylvania-chartered  mutual savings bank to
               a   Pennsylvania-chartered   stock   savings   bank;   and   (ii)
               simultaneously  merge with and into First Star  Savings  Bank,  a
               Pennsylvania-chartered   stock  savings  bank   headquartered  in
               Bethlehem,  Pennsylvania ("First Star Savings");  and (iii) First
               Star Bancorp, Inc., a Pennsylvania stock holding company of First
               Star Savings (the "First Star Bancorp")) will offer for sale in a
               stock offering shares of its common stock ("Common  Stock") in an
               amount  equal  to  approximately  90%  of  the  market  value  of
               Nesquehoning  (as  determined by an  independent  valuation) on a
               priority basis to certain of the Nesquehoning's depositors.

               In their  discretion,  upon any other  matters  that may properly
               come before the Special Meeting or any adjournment thereof.

                                                                        
                    Please  sign your name  exactly as it appears  hereon.  When
                    signing as an attorney,  administrator,  agent, corporation,
                    officer,  executor,  trustee,  guardian or similar position,
                    please add your full title to your signature.



Signature(s)                                            Date
            ---------------------------------------          -------------------
NOTE:  Only one signature is required in the case of a joint account.




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