FIRST STAR BANCORP INC
S-1/A, 1999-12-03
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: ALEXION PHARMACEUTICALS INC, 8-K, 1999-12-03
Next: BA CAPITAL CO LP, SC 13D/A, 1999-12-03




As filed with the Securities and Exchange Commission on ^December 3, 1999

                                                  Registration Nos. 333-87357-01
                                                                    333-87357
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                           -------------------------
                                 AMENDMENT NO. 3
                                   TO FORM S-1
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933
                           -------------------------
                            FIRST STAR CAPITAL TRUST
                            FIRST STAR BANCORP, INC.
                           -------------------------
               (Name of Small Business Issuers in Their Charters)
         Delaware                                                  Requested
       Pennsylvania                      6035                     23-2753108
- ------------------------------     ----------------         --------------------
(States or Other Jurisdictions     (Primary SIC No.)          (I.R.S. Employer
of Incorporation or Organization)                           Identification Nos.)

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

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

                  Please send copies of all communications to:
       John J. Spidi, Esq.                         Jeffrey P. Waldron, Esq.
       Gregory A. Gehlmann, Esq.                   Wesley R. Kelso, Esq.
       MALIZIA SPIDI & FISCH, PC                   STEVENS & LEE, PC
       1301 K Street, N.W., Suite 700 East         One Penn Square
       Washington, D.C. 20005                      Lancaster, Pennsylvania 17608
       (202) 434-4660                              (610) 964-1480

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

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

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

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

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

         The registrants  hereby amend this registration  statement on such date
or dates as may be necessary to delay its effective  date until the  registrants
shall file a further amendment which specifically  states that this registration
statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  registration  statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.
<PAGE>

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



<PAGE>
PRELIMINARY PROSPECTUS

                              SUBJECT TO COMPLETION
                PRELIMINARY PROSPECTUS DATED ___________ __, 1999

                                Up to $12,000,000
                         First Star Capital Trust           [LOGO]
                   Adjustable Rate Trust Preferred Securities

                    [fully and unconditionally] guaranteed by

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


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


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


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

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

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

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

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

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

Neither the Securities and Exchange  Commission,  the Federal Deposit  Insurance
Corporation,  the Pennsylvania  Department of Banking,  nor any state securities
regulator  has approved or  disapproved  these  securities or determined if this
prospectus  is accurate or  complete.  Any  representation  to the contrary is a
criminal offense.

                                       Per Preferred Security        Total
                                       ----------------------        -----

Public Offering Price                          $10.00          up to $12,000,000
[^] [Placement Agent's Fee]                     $0.35          up to $420,000
Proceeds to the trust before expenses           $9.65          up to $11,580,000
[^]
         [We have not  registered  the  preferred  securities  under any state's
securities  laws,  and you may not be able to resell  the  preferred  securities
without an exemption from registration under applicable state securities laws.]

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


                                 Hopper Soliday
                    A Division of Tucker Anthony Incorporated
                               ____________, 1999


<PAGE>







                                   [MAP PAGE]


<PAGE>

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

                                     SUMMARY

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

                            First Star Bancorp, Inc.


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

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


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

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

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

                            First Star Capital Trust

         The trust will:

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

          o    issue and sell the common securities to us;

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

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

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

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

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

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

                                  The Offering


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


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

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

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


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

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


Maturity...........................    The junior  subordinated  debentures  [^]
                                       [will]  mature on  ____________  __, 2029
                                       unless   we   voluntarily   shorten   the
                                       maturity  date to a date not earlier than
                                       ____________,  2004.  We will not shorten
                                       the  maturity  date [^]  [without]  prior
                                       approval if [^] the applicable regulatory
                                       requirements [at that time require us

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

                                       4
<PAGE>

                                        to get approval].  The trust must redeem
                                        the preferred securities when the junior
                                        subordinated  debentures are paid on the
                                        maturity  date, or following any earlier
                                        redemption  of the  junior  subordinated
                                        debentures.

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

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

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


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

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

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

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

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

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

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


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

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

                                        Because  we are a holding  company,  the
                                        junior  subordinated  debentures and the
                                        guarantee     will     effectively    be
                                        subordinated  to all existing and future
                                        liabilities of our subsidiaries.

The Junior Subordinated
  Debentures May Be
  Distributed to You...............     We will have the right to  dissolve  the
                                        trust at any time, although we would [^]
                                        [need] to receive the prior  approval of
                                        the  Federal  Reserve  to do  so.  If we
                                        dissolve the trust,  after  satisfaction
                                        of  any of the  trust's  liabilities  to
                                        creditors,  the  trust  will  distribute
                                        your  pro  rata   share  of  the  junior
                                        subordinated   debentures   to   you  in
                                        liquidation of the trust.

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

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

                                        If we do not make payments on the junior
                                        subordinated debentures,  the trust will
                                        not  have   sufficient   funds  to  make
                                        payments on the preferred securities. In
                                        that  event,  you  would  not be able to
                                        rely on
- --------------------------------------------------------------------------------
                                        6
<PAGE>
- --------------------------------------------------------------------------------

                                        [^] [the] guarantee  [agreement] because
                                        [^] [it] applies only when the trust has
                                        funds  available for payment.  [Instead,
                                        you would have to institute legal action
                                        against us directly  for payment on your
                                        preferred securities.]


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

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

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

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

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


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

                                  Risk Factors

         Before purchasing the preferred  securities offered by this prospectus,
you should carefully consider the "Risk Factors" beginning on page ___.

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

                                       7
<PAGE>
- --------------------------------------------------------------------------------
                       SUMMARY CONSOLIDATED FINANCIAL DATA


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

<TABLE>
<CAPTION>

                                                          At or For
                                                           the Three
                                                          Months Ended
                                                          September 30,              At or For the Years Ended June 30,
                                                    ------------------------ -------------------------------------------------------
                                                       1999            1999         1998          1997         1996        1995
                                                      ------          -----        ------        ------       -------     ------
                                                                  (Dollars in thousands, except per share data)

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

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

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

<PAGE>
                                  RISK FACTORS

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

Risk Factors Relating to the Preferred Securities

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

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

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

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

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

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


                                       9
<PAGE>

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


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

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


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

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

         In addition, during a deferral period:

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


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


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

                                       10
<PAGE>


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


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

          o    We may redeem the junior  subordinated  debentures within 90 days
               after the occurrence of the events  described in  "Description of
               Preferred  Securities  --  Redemption"  on page  ___ at any  time
               during the life of the trust.

          o    In  addition,  we may redeem the junior  subordinated  debentures
               prior to maturity  at any time after  _______________,  2004,  so
               long as we have obtained any approvals from  regulatory  agencies
               that are [^] [necessary] at that time.

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

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

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


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


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

                                       11
<PAGE>

         See  "Description of Preferred  Securities -- Liquidation  Distribution
Upon Dissolution" on page ___ and "United States Federal Income Tax Consequences
- -- Receipt of Junior  Subordinated  Debentures or Cash Upon  Liquidation  of the
Trust" on page ___. You will have only limited voting  rights,  and we can amend
the trust agreement without your consent.

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

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


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


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


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

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


         Neither  the  indenture,  which  sets  forth  the  terms of the  junior
subordinated debentures,  nor the trust agreement, which sets forth the terms of
the preferred  securities and the common securities,  protects holders of junior
subordinated debentures or the preferred securities,  respectively, in the event

                                       12
<PAGE>

we experience  significant adverse changes in our financial condition or results
of operations. In addition, neither the indenture nor the trust agreement limits
our ability or the ability of any subsidiary to incur  additional  indebtedness.
Therefore,   the  provisions  of  these  governing  instruments  should  not  be
considered a significant  factor in  evaluating  whether we will comply with our
obligations under the junior subordinated debentures or the guarantee.

The preferred securities are not insured.

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

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

Future changes in interest rates may reduce our profits.

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

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

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


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


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


         Like all  financial  institutions,  we maintain an  allowance  for loan
losses to provide for loan defaults and non-performance.  Our allowance for loan
losses may not be adequate to cover  actual loan losses,  and future  provisions
for loan losses could materially and adversely affect our operating results. Our
allowance for loan losses is based on prior experience, as well as an evaluation
of the risks in the current  portfolio,  and [^] [we maintain our  allowance for
loan losses] at a level considered  adequate

                                       13
<PAGE>

by  management  to absorb  anticipated  losses.  The amount of future  losses is
susceptible to changes in economic,  operating and other  conditions,  including
changes in interest  rates that may be beyond our control,  and these losses may
exceed current estimates.  State and federal regulatory agencies, as an integral
part of their  examination  process,  review  our loans and  allowance  for loan
losses.  We believe  that our  allowance  for loan  losses is  adequate to cover
anticipated losses. There can be no assurance, however, that we will not further
increase the allowance for loan losses or that regulators will not require us to
increase this allowance.  Either of these occurrences could adversely affect our
earnings.

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

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


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

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

          o    the strength of credit demand by customers;

          o    fiscal and debt management policies of the federal government;

          o    the monetary policy of the Federal Reserve Board;

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

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

         At September 30, 1999, we held approximately $67.2 million in corporate
bonds  and both  rated and  unrated  trust  preferred  securities  of  financial
institutions  in our investment  portfolio.  To the

                                       14
<PAGE>

extent the general  economic  conditions  discussed  above affect our  financial
condition and results of operations,  they may also have a broader affect on the
industry as a whole.  As a result,  the credit quality of these  investments may
deteriorate,  which may have an impact on our financial condition and results of
operations as well.

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


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

[We  will  have  substantial  discretion  over the use of the  proceeds  of this
offering.

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


Future laws or regulations could hurt our profitability.


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


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

         We operate in a competitive  environment.  In the market areas in which
we  compete,   other  savings  banks,   commercial   banks,   savings  and  loan
associations,   credit  unions,  finance  companies,   mutual  funds,  insurance
companies  and  brokerage  and  investment  banking  firms and  other  financial

                                       15
<PAGE>

intermediaries   offer  similar   services.   Many  of  these  competitors  have
substantially  greater  resources  and  lending  limits  and may  offer  certain
services that we do not  currently  provide.  In addition,  some of the non-bank
competitors  are not subject to the same extensive  regulations  that govern our
business.  Our profitability  depends on our ability to compete  successfully in
our market  area.  See  "Business  of First Star  Savings Bank - Market Area and
Competition" on page ___.

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


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


         o        telecommunications;

         o        data processing;

         o        automation;

         o        internet-based banking;

         o        telebanking; and

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

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

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


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


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

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


                                       16
<PAGE>

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

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

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

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


                                 USE OF PROCEEDS

         The trust will use all of the proceeds  from the sale of the  preferred
securities and common securities to purchase junior subordinated debentures from
us. We intend to use the net proceeds  from the sale of the junior  subordinated
debentures, estimated to be $___ million:

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

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

          o    for general corporate purposes.


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


                       MARKET FOR THE PREFERRED SECURITIES


         There is no existing market for the preferred securities. Following the
completion of the offering,  we anticipate that the preferred securities will be
quoted on the OTC  Bulletin  Board.  We

                                       17
<PAGE>

expect  that  Hopper  Soliday  will make a market in the  preferred  securities.
Making a market may include the  solicitation of potential buyers and sellers in
order  to  match  buy and  sell  orders.  However,  Hopper  Soliday  will not be
obligated  with respect to these efforts and [it may  interrupt or  discontinue]
any market making [^] at any time without any notice at its sole discretion.

         The development of an active trading market depends on the existence of
willing  buyers  and  sellers.  There is no  guarantee  that an active or liquid
public  trading  market will  develop for the  preferred  securities  or whether
continued  quotation of the preferred  securities on the OTC Bulletin Board will
be possible.  Due to the small size of the offering,  it is highly unlikely that
an active trading market will develop and be [^]  [sustainable].  You could have
difficulty  disposing of the preferred  securities,  and you should not view the
preferred securities as a short term investment. You may not be able to sell the
preferred  securities at a price equal to or above the price you paid.  [We have
not registered the preferred  securities under any state's  securities laws, and
you may not be able to resell the preferred securities without an exemption from
registration  under applicable  state  securities  laws. You should,  therefore,
consult your own legal counsel prior to reselling the preferred securities.]


                CONSOLIDATED RATIOS OF EARNINGS TO FIXED CHARGES

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

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

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

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

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

</TABLE>


                                       18
<PAGE>
                                 CAPITALIZATION


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

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

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

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

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

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


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


                                       19
<PAGE>
                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA


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


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

Other Data

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

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

                                       20
<PAGE>



Summary of Operations

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

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

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

Earnings per common share -- diluted(3)     $ 0.83    $ 0.80       $  3.76      $4.15        $2.53      $2.48       $2.57
</TABLE>


- ---------------------
(1)  Includes a  non-recurring  expense of $745,000  for the year ended June 30,
     1997 for a one-time deposit insurance premium to recapitalize the SAIF.
(2)  Excluding  the write-off of $111,000,  net of income  taxes,  related to an
     attempted merger/conversion transaction to acquire Nesquehonig Savings Bank
     that was abandoned, net income for fiscal 1999 would have been $2,631,000.
(3)  Adjusted for two 20% stock dividends declared during fiscal 1998.

                                       21
<PAGE>
Selected Financial Ratios

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

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

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

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

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

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

      Asset Quality Ratios:

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

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

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

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

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

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

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

                                       22
<PAGE>

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

General


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


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

Financial Condition

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

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

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

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

                                       23
<PAGE>
<TABLE>
<CAPTION>

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


         The following table sets forth certain information  regarding scheduled
maturities,  carrying  values,  approximate  fair values,  and weighted  average
yields for our  investments at September 30, 1999 by contractual  maturity.  The
following  table  does not take into  consideration  the  effects  of  scheduled
repayments or the effects of possible prepayments.

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

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


                                       24
<PAGE>



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

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

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

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

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

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

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

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

                                       25
<PAGE>

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

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

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

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

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

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

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

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

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

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

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


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

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


                                       27

<PAGE>



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

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

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

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

                                       28

<PAGE>



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

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

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

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

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

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

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

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

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


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

         Provision  For Loan Losses.  The  provision for loan losses was $47,000
for the three months ended  September  30, 1999,  as compared to $98,000 for the
three months ended  September 30, 1998. The amount charged to operations and the
related  balance in the allowance for loan loss is based on periodic  reviews of
the portfolio by management.  At its current level,  the allowance for loan loss
represents 0.94% of loans outstanding at September 30, 1999 as compared to 0.95%
of loans outstanding at June 30, 1999.

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

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

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

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

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

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

                                       30
<PAGE>



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

         Net  Interest  Income.  Net  interest  income  is the most  significant
component of our income from  operations.  Net interest income is the difference
between interest we receive on our interest-earning  assets, primarily loans and
securities, and interest we pay on our interest-bearing  liabilities,  primarily
deposits and borrowings from the Federal Home Loan Bank.

         Net  interest  income  depends  on the  volume of and  rates  earned on
interest-earning  assets and the  volume of and rates  paid on  interest-bearing
liabilities.  Net interest income increased $1.1 million or 15.9% for the fiscal
year ended June 30, 1999.  Although the average balances increased during fiscal
1999 and 1998,  our net interest  rate spread and net interest  margin  remained
relatively stable, decreasing four and seven basis points, respectively.

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

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

         Provision  For Loan Losses.  We review the allowance for loan losses in
relation to (i) our past loan loss experience,  (ii) known and inherent risks in
our portfolio,  (iii) adverse  situations that may affect the borrower's ability
to repay, (iv) the estimated value of any underlying collateral, and (v) current
economic  conditions.  Management believes the allowance for loan losses is at a
level that is adequate to provide for estimated losses. However, there can be no
assurance that further additions will not be made to the allowance and that such
losses will not exceed the estimated amount.

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


                                       31
<PAGE>

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

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

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

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

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

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

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

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

         Total Interest  Income.  For the fiscal year ended June 30, 1998, total
interest  income  increased to $21.2  million from $16.2 million for fiscal year
ended June 30, 1997.  This  increase of $5 million or 30.86% is due primarily to
an increase in income on loans  receivable  to $13.2 million for the fiscal year
ended June 30, 1998 as compared to $11.9  million for the fiscal year ended June
30, 1997 and to an increase in income on  investment  securities to $8.0 million
for fiscal 1998 from $4.4 million for fiscal 1997.  During the same time periods
the average  balance on loans  receivable  increased by $17.3  million to $167.9
million  for the fiscal  year ended June 30,  1998 from  $150.6  million for the
fiscal  year  ended

                                       32
<PAGE>

June 30, 1997,  and the average  balance on investment  securities  increased by
$54.8  million to $118.0  million for fiscal 1998 from $63.2  million for fiscal
1997.

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

         Provision  For Loan Losses.  The provision for loan losses was $385,000
for the fiscal year ended June 30, 1998,  as compared to $220,000 for the fiscal
year ended June 30,  1997.  The amount  charged to  operations  and the  related
balance  in the  allowance  for loan  losses  based on  periodic  reviews of the
portfolio by  management.  The  allowance for loan losses  represented  0.84% of
loans  outstanding at June 30, 1998 as compared to 0.76% of loans outstanding at
June 30,  1997.  This  increase  of $165,000  is a result of  increased  lending
activity during the fiscal year ended June 30, 1998.

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

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

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

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

                                       33
<PAGE>
Average  Balance  Sheet.  The  following  table sets forth  certain  information
relating to our average  balance  sheet and reflects the average yield on assets
and average cost of liabilities for the periods indicated.  Average balances are
derived from  month-end  balances.  Management  does not believe that the use of
month-end  balances  instead of daily  average  balances has caused any material
differences in the information presented.

<TABLE>
<CAPTION>

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

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



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

                                       34
<PAGE>
Average  Balance  Sheet.  The  following  table sets forth  certain  information
relating to our average  balance  sheet and reflects the average yield on assets
and average cost of liabilities for the periods indicated.  Average balances are
derived from  month-end  balances.  Management  does not believe that the use of
month-end  balances  instead of daily  average  balances has caused any material
differences in the information presented.

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

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

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

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

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

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

                                       35
<PAGE>
Rate/Volume Analysis

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

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

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

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

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

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

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

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

                                       36
<PAGE>

Interest Rate Risk

         Because the  majority of our assets and  liabilities  are  sensitive to
changes in interest rates,  our most significant form of market risk is interest
rate risk.  Our exposure to interest  rate risk results from the  difference  in
maturities on interest-bearing  liabilities and interest-earning  assets and the
volatility of interest rates.

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

         Our Board of  Directors  reviews our asset and  liability  policy on an
annual basis.  The Board of Directors  meets  quarterly to review  interest rate
risk and  trends,  as well as  liquidity  and capital  ratios and  requirements.
Management administers the policies and determinations of the Board of Directors
with respect to our asset and liability goals and strategies.

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

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

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

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

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

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


                                       38
<PAGE>

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

Non-Performing Assets

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

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

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

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

</TABLE>

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

Liquidity and Capital Resources

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


                                       40
<PAGE>



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

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

         Regulatory  Capital.  First Star Savings Bank is subject to  regulatory
capital requirements by the Federal Deposit Insurance  Corporation  ("FDIC"). To
be deemed "adequately capitalized" the FDIC has three minimum regulatory capital
ratios:  a leverage capital ratio equal to 4% of adjusted total assets; a Tier 1
risk-based  capital ratio equal to 4% of risk-based assets; and total risk-based
capital equal to 8% of risk-based assets.

         The following table sets forth the bank's  regulatory  capital position
at  September  30,  1999,  as  compared  to  the  minimum   regulatory   capital
requirements imposed on us by the FDIC.

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

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

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

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

                                       41
<PAGE>
Impact of Inflation and Changing Prices

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

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

Year 2000 Issue

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


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


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


                                       42
<PAGE>

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

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

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

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

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

                                       43
<PAGE>

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

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

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

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

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

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

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


                                       44
<PAGE>

Recent Accounting Pronouncements

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

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

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

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

General

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

                                       45
<PAGE>

such as savings  institutions,  (iii)  expansion  within  existing  and into new
market areas, and (iv) stock repurchases without adverse tax consequences. There
are,  however,  no  present  plans  regarding   diversification,   acquisitions,
expansion or repurchases.

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

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

         In May  1987,  we  converted  from  the  mutual  to the  stock  form of
ownership.  In December of 1989, we issued and sold shares of First Star Savings
Bank  Series  A  Convertible  Preferred  Stock  in a  private  offering  to nine
individuals,  all of whom were  directors of First Star.  On July 27,  1993,  we
converted to a state chartered savings bank.

         The  principal  sources  of  funds  for our  activities  are  deposits,
payments on loans and  borrowings  from the FHLB of  Pittsburgh.  Funds are used
principally for the origination of adjustable-rate  mortgage loans, but also for
the origination of fixed-rate mortgage loans, secured by first mortgages on one-
to four-family residences located in our local communities, and for the purchase
of securities.  One- to four-family  mortgage loans totaled $147.7  million,  or
77.4% of our total  loans  receivable  portfolio  at  September  30,  1999.  Our
principal  sources of revenue are interest  received on loans and on investments
and our principal expense is interest paid on deposits.

Market Area

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

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

                                       46
<PAGE>

Lending Activities

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

Mortgage Loans

         One- to Four-Family  Residential  Loans.  Our primary lending  activity
consists of originating one- to four-family  residential  mortgage loans secured
by property  located in our market  areas.  About 31% of our loan  portfolio  is
comprised of  adjustable-rate  mortgage loans which we retain for our portfolio.
The remainder  consists of fixed-rate  loans which we originate either to resell
in the secondary market or to retain in our portfolio, depending on the yield on
the loan and on our  asset/liability  management  objectives.  Residential  real
estate loans often remain  outstanding  for  significantly  shorter periods than
their  contractual terms because borrowers may refinance or repay loans at their
option.

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

         Our  fixed-rate  loans  generally have terms of 10, 15 or 30 years with
principal and interest  payments  calculated using up to a 30-year  amortization
period.  Loans  originated with a  loan-to-value  ratio in excess of 80% require
private mortgage  insurance.  The maximum  loan-to-value ratio on mortgage loans
secured by non-owner occupied properties generally is limited to 80%. We conform
our loans to the standards that are used in the mortgage  industry  allowing our
loans to be readily sold in the secondary  market. We currently retain servicing
rights to those loans sold in the secondary  market. At June 30, 1999, we had no
loans specifically identified as held for sale.

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

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

                                       47
<PAGE>

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

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

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

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

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

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

         Loan Approval  Authority and  Underwriting.  Our senior loan committee,
which is comprised of the President,  Senior Vice  President,  Vice President of
Lending,  and Servicing  Manager  approves all commercial loans and all mortgage
loans over  $400,000.  The loan  committee has authority to approve loans in any
category up to 40% of the loans to one borrower limit.  Loan requests above this
amount must be approved by the Board of Directors.

         Upon  receipt  of a  completed  loan  application  from  a  prospective
borrower,  a credit report is ordered.  Income and certain other  information is
verified. If necessary,  additional financial  information may be requested.  An
appraisal or other  estimate of value of the real estate  intended to be used as




                                       48
<PAGE>

security  for the  proposed  loan  is  obtained.  Appraisals  are  processed  by
independent fee appraisers.  Private mortgage insurance will also be required in
certain instances.

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

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

         Loan  Commitments.   Written   commitments  are  given  to  prospective
borrowers on all approved real estate loans. Generally,  the commitment requires
acceptance within 60 days of the loan application. Loan commitments in excess of
this period may be issued upon payment of a non-refundable fee or upon agreement
on an interest rate float,  allowing us to adjust the interest rate on the loan.
At  September  30,  1999,  commitments  to cover  originations  of mortgage  and
commercial loans totaled $1.3 million.

         Loans to One Borrower. The maximum amount of loans which we may make to
any one borrower  may not exceed 15% of our  unimpaired  capital and  unimpaired
surplus.  We may lend an additional 10% of our unimpaired capital and unimpaired
surplus  if the loan is fully  secured  by readily  marketable  collateral.  Our
maximum loan to one borrower  limit was $3.3 million at September  30, 1999.  At
September  30,  1999,  each  of  our  five  largest  lending  relationships  had
outstanding loan balances of between $1.3 million and $3.0 million. All of these
loans were performing in accordance with their terms.

Non-Performing and Problem Assets

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

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

         Classified  Assets.  The  classification  policies of the  Pennsylvania
Department of Banking and FDIC regulations  provide for a classification  system
for problem  assets of savings  associations  which  covers all problem  assets.
Under this classification system, problem assets of savings institutions such as
ours  are  classified  as  "substandard,"  "doubtful,"  or  "loss."  An asset is
considered  substandard if it is inadequately protected by the current net worth
and paying  capacity  of the  borrower  or of the  collateral  pledged,  if any.
Substandard  assets include those  characterized  by the "distinct  possibility"
that the  institution  will  sustain  "some  loss" if the  deficiencies  are not
corrected.  Assets classified as doubtful have

                                       49
<PAGE>

all of the weaknesses inherent in those classified  substandard,  with the added
characteristic  that the weaknesses  present make  "collection or liquidation in
full," on the basis of currently existing facts, conditions, and values, "highly
questionable  and  improbable."  Assets  classified as loss are those considered
"uncollectible"  and of such  little  value  that  their  continuance  as assets
without the  establishment  of a specific loss reserve is not warranted.  Assets
may be designated  "special  mention" because of potential  weakness that do not
currently warrant classification in one of the aforementioned categories.

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

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

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


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

         We monitor  our  allowance  for loan losses and make  additions  to the
allowance as economic conditions dictate. Although we maintain our allowance for
loan losses at a level that we consider  adequate for the inherent  risk of loss
in our  loan  portfolio,  future  losses  could  exceed  estimated  amounts


                                       50
<PAGE>

and additional  provisions for loan losses could be required.  In addition,  our
determination as to the amount of allowance for loan losses is subject to review
by the  Pennsylvania  Department  of  Banking  and the  FDIC,  as part of  their
examination  process.  After  a  review  of  the  information   available,   the
Pennsylvania  Department of Banking and the FDIC might require the establishment
of an additional allowance.


                                       51
<PAGE>


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

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

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

<TABLE>
<CAPTION>
                                                                                At June 30,

                                  -------------------------------------------------------------------------------------------------
                                         1999                  1998                 1997               1996               1995
                                  ------------------    ------------------  -----------------  ------------------- ----------------
                                            Percent              Percent              Percent            Percent            Percent
                                           of Loans             of Loans             of Loans            of Loans          of Loans
                                           to Total             to Total             to Total            to Total          to Total
                                   Amount    Loans     Amount     Loans     Amount     Loans   Amount     Loans    Amount    Loans
                                   ------    -----     ------     -----     ------     -----   ------     -----    ------    -----
                                                                          (Dollars in thousands)
<S>                              <C>        <C>       <C>         <C>       <C>        <C>     <C>         <C>      <C>      <C>
  At end of period allocated to:

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

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

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

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

Investment Activities

         Investment  Securities.   We  classify  our  investment  securities  as
"available-for-sale"  or  "held-to-maturity" in accordance with SFAS No. 115. At
September 30, 1999, all investment  securities  were classified as available for
sale.  At  September  30,  1999,  our  investment   portfolio  policy  permitted
investments in instruments  such as: (i) U.S.  Treasury  obligations,  (ii) U.S.
federal agency or federally sponsored agency obligations,  (iii) local municipal
obligations,  (iv) mortgage-backed  securities,  (v) banker's acceptances,  (vi)
certificates of deposit,  (vii) federal funds, including FHLB overnight and term
deposits (up to six months),  and (viii) corporate  bonds,  commercial paper and
mortgage derivative  products.  Our Board of Directors may authorize  additional
investments.

         At September  30, 1999,  our  investment  securities  portfolio did not
contain  securities of any issuer with an aggregate  book value in excess of 10%
of our equity,  excluding those issued by the United States government  agencies
and a $2.0 million  investment in each of the following issuers' trust preferred
securities:  Northern Trust Corp, National Commerce Bank and Mercantile Bancorp,
Inc.

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

                                       53
<PAGE>

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

         At September 30, 1999, our entire mortgaged-backed securities portfolio
was classified as "available-for-sale."  Each security was issued by GNMA, FHLMC
or FNMA.  Expected  maturities  will differ from  contractual  maturities due to
scheduled  repayments and because borrowers may have the right to call or prepay
obligations with or without prepayment penalties.

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

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

Sources of Funds

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

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

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

         Borrowings.  Advances may be obtained  from the FHLB of  Pittsburgh  to
supplement  our supply of lendable  funds.  Advances from the FHLB of Pittsburgh
are  typically  secured  by a pledge  of our  stock  in the FHLB of  Pittsburgh,
substantially all of our first mortgage loans and other assets. Each FHLB

                                       54
<PAGE>

credit program has its own interest rate (which may be fixed or adjustable)  and
range of maturities. At September 30, 1999, we could borrow up to $203.7 million
from the FHLB of Pittsburgh.  If the need arises, we may also access the Federal
Reserve Bank discount  window to supplement  our supply of lendable funds and to
meet deposit withdrawal requirements. At September 30, 1999, borrowings from the
FHLB of Pittsburgh totaled $149.0 million ($6.0 million of which were short-term
borrowings).

         Subordinated Debentures.  During the year ended June 30, 1992, the bank
issued  $1,590,000  of  Adjustable-Rate   Mandatorily  Convertible  Subordinated
Debentures due in the year 2002 (the "Debentures").  The Debentures were assumed
by First Star Bancorp at the time of its  formation.  Interest on the Debentures
is 2% over the prime  rate,  adjustable  monthly.  Interest  is  payable  on the
Debentures on the first day of each month.  The  Debentures  will  automatically
convert into  Permanent  Noncumulative  Convertible  Preferred  Stock,  Series A
("Series  A  Preferred  Stock"  (see  Note  11  to  the  consolidated  financial
statements))  of First  Star  Bancorp on  January  1,  2002,  unless  previously
converted.  The Debentures may be converted into Series A Preferred Stock at any
time,  at either  our  option or the  option of the  holder,  unless  previously
redeemed,  at a  conversion  price of one share per $9.864  principal  amount of
Debenture,  subject  to  adjustment  in certain  events.  Each share of Series A
Preferred  Stock is convertible  into one share of our common stock,  subject to
the limitations of our restated articles of incorporation.

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

         On December 31, 1996, we sold $4,000,000 of Adjustable-Rate Mandatorily
Convertible   Subordinated   Debentures   due  in  the  year  2008  (the   "1996
Debentures").  Interest  on the 1996  Debentures  is 1% below  the  prime  rate,
adjustable monthly.  Interest is payable on the 1996 Debentures on the first day
of each month.  The 1996  Debentures will  automatically  convert into Permanent
Noncumulative Convertible Preferred Stock, Series B ("Series B Preferred Stock")
of First Star Bancorp on December 31, 2008,  unless  previously  converted.  The
1996  Debentures may be converted  into Series B Preferred  Stock at any time by
the holder or by First Star Bancorp, unless previously redeemed, at a conversion
price of one share per $24.281  principal  amount of 1996 Debenture,  subject to
adjustment in certain events.  The Series B Preferred Stock is convertible  into
one share of our  common  stock,  subject  to the  limitations  of our  restated
articles of incorporation.

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

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

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


                                       55
<PAGE>

Competition

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

Properties

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

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

MAIN OFFICE:

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

BRANCH OFFICES:

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

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

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

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

11 North Main Street           1997       196,660      164,446          Owned
Alburtis, PA  18011

- ------------
(1)  Expires May 2001. Option to renew for an additional three-year term.
(2)  Expires June 2008. Option to renew for an additional ten-year term.
(3)  Expires June 2000. Option to renew for an additional one-year term.

                                       56
<PAGE>

Personnel

         At  September  30, 1999 we had 43 full-time  employees  and 7 part-time
employees.  None of our employees  are  represented  by a collective  bargaining
group. We believe that our relationship with our employees is good.

Additional Subsidiary Activity

         First Star Bancorp has two direct subsidiaries:  First Star Savings and
Integrated  Financial  Corp.  Integrated  Financial  Corp.  primarily  manages a
property  acquired  at a  sheriff  sale and  holds an  investment  in a  limited
partnership.  Furthermore,  Integrated  Financial  Corp.  has one  wholly  owned
subsidiary, Integrated Abstract, Inc., which is substantially inactive.

Legal Proceedings

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

                     MANAGEMENT OF FIRST STAR BANCORP, INC.

Directors and Executive Officers

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

         The  following  table  sets  forth  information  with  respect  to  our
directors and executive officers.

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

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

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


                                       57
<PAGE>



(2)  Assumes the full  conversion of the 1992 Debentures and the 1996 Debentures
     into  Series  A and  Series  B  Preferred  Stock,  respectively,  and  full
     conversion of Series A and Series B Preferred Stock into common stock.
(3)  Includes 2,027 shares of the Series A Preferred Stock.
(4)  Includes 1,013 shares of the Series A Preferred Stock.
(5)  Includes  9,792  shares  which may be received  upon the  exercise of stock
     options  which are  immediately  exercisable,  8,617 shares of the Series A
     Preferred Stock,  38,522 shares of Series A Preferred Stock receivable upon
     conversion of 1992 Debentures and 27,799 shares of Series B Preferred Stock
     receivable upon conversion of 1996 Debentures.
(6)  Excludes 47,429 shares of common stock held by the First Star Bancorp, Inc.
     Employee Stock  Ownership Plan for which such person serves as plan trustee
     and  exercises  shared  voting  and  investment  power.  Shares  which  are
     unallocated to participating employees (47,429 shares) and shares for which
     no voting  direction is received are voted by the plan trustees as directed
     by the Board of Directors or the ESOP Committee. The individuals serving as
     plan trustees disclaim beneficial ownership of stock held under the ESOP.
(7)  Includes  14,828  shares  which may be received  upon the exercise of stock
     options  which are  immediately  exercisable,  8,617 shares of the Series A
     Preferred Stock,  29,399 shares of Series A Preferred Stock receivable upon
     conversion of 1992 Debentures and 31,917 shares of Series B Preferred Stock
     receivable upon conversion of 1996 Debentures.
(8)  Includes  1,267  shares held by Mr.  Parseghian's  wife and 2,059 shares of
     Series B Preferred Stock receivable upon conversion of 1996 Debentures also
     held by Mr. Parseghian's wife.
(9)  Includes 19,261 shares of the Series A Preferred Stock and 64,880 shares of
     Series A Preferred Stock  receivable upon conversion of 1992 Debentures and
     19,548 shares of Series B Preferred  Stock  receivable  upon  conversion of
     1996  Debentures.  Tighe  Scott is the brother of Neil Scott and the son of
     Amelio Scott.

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

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

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

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

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

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

                                       58
<PAGE>


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

Meetings and Committees of the Board of Directors

         First Star Bancorp's Board of Directors holds regular monthly  meetings
and special  meetings  when needed.  During the fiscal year ended June 30, 1999,
the Board met 12 times. No director  attended fewer than 75% of the total number
of Board meetings held during the fiscal year ended June 30, 1999, and the total
number of meetings  held by all  committees  of the Board on which the  director
served during such year.

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

         The Executive Committee,  except as limited by our bylaws, has the full
authority  of the  Board of  Directors  when the  Board of  Directors  is not in
session. The current members of the Executive Committee are Directors Sebastian,
Svetik and Szy.  The  Executive  Committee  did not meet  during the fiscal year
ended June 30, 1999.

         The Audit  Committee  reviews our records and affairs to determine  our
financial condition and reviews with management and the independent auditors the
systems of internal  control.  This  committee  approves  the scope of the audit
procedures  employed by our independent  auditors and meets with the auditors to
discuss the results of their audit. The Audit Committee  reports to the Board of
Directors  with respect to the  foregoing  matters and  recommends  annually the
selection  of our  independent  auditors.  The  current  members  of  the  Audit
Committee are Directors  Parseghian  and Szy.  During the fiscal year ended June
30, 1999, the Audit Committee met four times.

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

         The full Board of  Directors  acts as a  nominating  committee  for the
annual  selection of nominees to the Board of Directors.  Only its  nominations,
and those of any stockholder delivered to the Secretary of First Star Bancorp at
least 60 days in advance of the Annual Meeting,  shall be voted on at the Annual
Meeting.  In its capacity as the  Nominating  Committee,  the Board of Directors
held one meeting during the fiscal year ended June 30, 1999.

Director Compensation

         Each  director  is  paid  monthly.  Total  aggregate  fees  paid to the
directors for the year ended June 30, 1999 were $30,675.  Since January 1, 1998,
each  outside  director  has been  paid a monthly  fee of $450 for each  meeting
attended.

         In addition,  non-officer  directors receive an annual cash bonus based
upon  the   performance  of  First  Star  Savings.   During  fiscal  1999,  each
non-employee director received a cash bonus of $2,000.

                                       59
<PAGE>

Executive Compensation

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

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

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

         Compensation Committee:

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

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

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


Paul J. Sebastian                   1999     174,213      41,000          --                --            25,695(3)
Director, Senior Vice President     1998     142,103      58,026          --                --            25,614(3)
                                    1997     131,927      24,450          --                --            23,391(3)
</TABLE>
- --------------
(1)  Other  annual  compensation  does not equal the lesser of $50,000 or 10% of
     the total of individual's annual salary and bonus.
(2)  Includes First Star matching contributions of $1,640, $2,175 and $870 under
     the 401(k)  Plan and First  Star  contributions  of  $24,000,  $24,000  and
     $22,500 made  pursuant to the Employee  Stock  Ownership  Plan during 1999,
     1998 and 1997, respectively.
(3)  Includes  First Star matching  contributions  of $1,695,  $1,614 and $1,652
     under the 401(k) Plan and First Star contributions of $24,000,  $24,000 and
     $21,739 made  pursuant to the Employee  Stock  Ownership  Plan during 1999,
     1998 and 1997, respectively.

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

<TABLE>
<CAPTION>

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

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


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

                                       61
<PAGE>

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


         Employee Stock  Ownership  Plan. We have  established an employee stock
ownership plan, the ESOP, for the exclusive  benefit of participating  employees
of ours, to be implemented upon the completion of the conversion.  Participating
employees are  employees  who have  completed one year of service with us or our
subsidiary and have attained the age of 21.

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

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

Certain Related Transactions

         We grant loans to our officers,  directors and  employees.  These loans
are made in the ordinary  course of business and upon the same terms,  including
collateral,  as those prevailing at the time for comparable  transactions and do
not  involve  more than the normal risk of  collectibility  or present any other
unfavorable  features.  Loans to officers  and  directors  and their  affiliates
amounted to $3.5 million or 24.6% of our total equity,  at June 30, 1999. All of
these loans were current at June 30, 1999.

                           PRINCIPAL SECURITY HOLDERS

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

                                       62
<PAGE>

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

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

- -------------------------
(1)  Includes  shares of common stock owned by  corporations  or  foundations in
     which  the  stockholder,  director  or  officer  is  an  officer  or  major
     stockholder or by spouses, or as a custodian or trustee for minor children,
     over which shares the named  individual  or all officers and directors as a
     group  effectively  exercise  sole  voting  and  investment  power,  unless
     otherwise  indicated.  Also  includes  shares of common  stock  that may be
     obtained through the conversion or exercise of other securities. Absent the
     conversion  or exercise of other  securities,  all  directors and executive
     officers as a group held 56,520 shares of common stock at June 30, 1999.

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

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

                                       63
<PAGE>

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

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

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

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

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

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

(10) Includes  24,620  shares of common stock which may be acquired  through the
     exercise of stock options which are immediately exercisable.  Also includes
     shares  over  which  officers  and  directors  exercise  joint  voting  and
     investment power with certain members of their families,  172,336 shares of
     common  stock  issuable  upon   conversion  of  Series  A  Preferred  Stock
     (including  Debentures that are convertible  into Series A Preferred Stock)
     and 81,323  shares of common stock  issuable  upon  conversion  of Series B
     Preferred Stock which is issuable upon conversion of Debentures.

                                   REGULATION

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

                                       64
<PAGE>

Regulation of First Star Savings Bank

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

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

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

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

                                       65
<PAGE>

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

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

         Pennsylvania  has  enacted  legislation   authorizing  full  interstate
branching for state- chartered financial  institutions.  This legislation allows
out-of-state banks to branch into Pennsylvania either by buying an existing bank
or  converting  it  into  a  branch  or by  setting  up a de  novo  branch.  The
legislation  also  allows  state-chartered  banks the same  rights as  federally
chartered banks to branch into other states that allow interstate branching.

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

         Assessments.  As a  member  of the  SAIF,  the bank  paid an  insurance
premium  to the FDIC equal to a minimum  of 0.23% of its total  deposits  during
1996 and prior years. In 1996, the annual insurance premium for most BIF members
was lowered to $2,000.  The lower insurance premiums for BIF members placed SAIF
members at a competitive disadvantage to BIF members.

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

                                       66
<PAGE>

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

         Regulatory Capital Requirements.  The FDIC has promulgated  regulations
and adopted a statement of policy prescribing the capital adequacy  requirements
for state-chartered  banks, some of which, like the bank, are not members of the
Federal  Reserve.  At June 30, 1999,  the bank exceeded all  regulatory  capital
requirements and was classified as "well capitalized."

         The FDIC's capital  regulations  establish a minimum 3% Tier 1 leverage
capital requirement for the most highly-rated state-chartered, non-member banks;
other  banks  must  maintain  a minimum  Tier 1  leverage  ratio of 4%. The FDIC
defines a  highly-rated  bank as one that is not  anticipating  or  experiencing
significant  growth and has well diversified  risk,  including no undue interest
rate risk exposure,  excellent asset quality, high liquidity,  good earnings and
which the FDIC,  in general,  considers  a strong  banking  organization,  rated
composite 1 under the Uniform Financial Institutions Rating System.  Leverage or
core  capital is defined as the sum of common  stockholders'  equity  (including
retained earnings), noncumulative perpetual preferred stock and related surplus,
and minority interests in consolidated subsidiaries, minus all intangible assets
other than  certain  qualifying  supervisory  goodwill,  and  certain  purchased
mortgage servicing rights and purchased credit and relationships.

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

         The  components  of Tier 1 capital are  equivalent  to those  discussed
above under the 4% leverage standard.  The components of supplementary  (Tier 2)
capital include certain perpetual preferred stock, certain mandatory convertible
securities,  certain  subordinated  debt and  intermediate  preferred  stock and
general  allowances  for loan and  lease  losses.  Allowance  for loan and lease
losses  includable in supplementary  capital is limited to a maximum of 1.25% of
risk-weighted   assets.   Overall,   the  amount  of  capital   counted   toward
supplementary capital cannot exceed 100% of core capital.

         A bank which has less than the minimum leverage capital  requirement is
subject to various  capital plan and activities  restriction  requirements.  The
FDIC's regulation also provides that any insured  depository  institution with a
ratio of Tier 1 capital to total  assets  that is less than 2.0% is deemed to be
operating in an unsafe or unsound condition pursuant to Section 8(a) of the FDIA
and could be subject to potential termination of deposit insurance.

         The bank is also subject to similar Pennsylvania  Department of Banking
guidelines.  The components and requirements of leverage and risk-based  capital
are substantially the same as those defined by the FDIC.

         The bank was in  compliance in both the FDIC and  Pennsylvania  capital
requirements at September 30, 1999.


                                       67
<PAGE>

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

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

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

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

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

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

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


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

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

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

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

         Community  Reinvestment.  Under the Community Reinvestment Act ("CRA"),
as implemented by FDIC regulations,  a savings  association has a continuing and
affirmative obligation consistent with its safe and sound operation to help meet
the credit needs of its entire  community,  including  low and


                                       68
<PAGE>

moderate  income  neighborhoods.  The CRA does not  establish  specific  lending
requirements  or  programs  for  financial  institutions  nor  does it  limit an
institution's  discretion  to develop the types of products and services that it
believes are best suited to its particular  community,  consistent with the CRA.
The CRA requires the FDIC, in connection with its examination of a savings bank,
to assess the institution's  record of meeting the credit needs of its community
and to take such record into account in its  evaluation of certain  applications
by such institution, and to provide a written evaluation of an institution's CRA
performance utilizing a four tiered descriptive rating system. The bank received
a "satisfactory" rating in its last CRA examination in August, 1999.

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

         The bank's authority to extend credit to executive  officers,  trustees
and 10%  stockholders,  as well as entities  such persons  control are currently
governed by Sections 22(g) and 22(h) of the Federal Reserve Act and Regulation O
promulgated by the Federal Reserve Board. Among other things,  these regulations
require such loans to be made on terms substantially similar to those offered to
unaffiliated individuals,  place limits on the amount of loans the bank may make
to such persons  based,  in part, on the bank's  capital  position,  and require
certain approval procedures to be followed.  See, however,  "Management of First
Star Bancorp, Inc. - Certain Related Transactions."

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

         As a member, the bank is required to purchase and maintain stock in the
FHLB of  Pittsburgh  in an amount equal to at least 1% of its  aggregate  unpaid
residential  mortgage loans, home purchase  contracts or similar  obligations at
the beginning of each year. At September 30, 1999,  the bank had $7.9 million in
FHLB stock, which was in compliance with this requirement.

         The FHLBs are required to provide funds for the  resolution of troubled
savings  associations  and to contribute to affordable  housing programs through
direct loans or interest subsidies on advances targeted for community investment
in low and moderate income housing projects.  These contributions have adversely
affected  the level of FHLB  dividends  paid and could  continue to do so in the
future.  For the  year  ended  June  30,  1999,  dividends  paid by the  FHLB of
Pittsburgh to the bank totaled approximately $508,000.

         Federal  Reserve System.  The Federal  Reserve  requires all depository
institutions  to maintain  non-interest  bearing  reserves at  specified  levels
against  their  transaction  accounts  (primarily  checking,  NOW and  Super NOW
checking  accounts) and non-personal time deposits.  The balances  maintained to
meet the  reserve  requirements  imposed by the  Federal  Reserve may be used to
satisfy  the  liquidity

                                       69
<PAGE>

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

         Savings  associations have authority to borrow from the Federal Reserve
Bank "discount  window," but Federal Reserve policy  generally  requires savings
associations to exhaust all sources before  borrowing from the Federal  Reserve.
The bank had no discount window borrowings at September 30, 1999.

Regulation of First Star Bancorp

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

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

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

         The  Federal   Reserve  has  by  regulation   determined  that  certain
activities are closely related to banking within the meaning of the BHCA.  These
activities  include those of operating a mortgage company,  a finance company, a
credit  card  company,  a  factoring  company,  a  trust  company  or a  savings
association;  performing certain data processing  operations;  providing limited
securities  brokerage  services;  acting as an investment or financial  advisor;
leasing personal property on a full-payout (and, to a limited extent,  less than
full-payout),  non-operating  basis;  providing  tax  planning  and  preparation
services; operating a collection agency; and providing certain courier services.
The Federal Reserve also has determined that certain other activities, including
real estate brokerage and syndication, land

                                       70
<PAGE>

development,  property management and underwriting of life insurance not related
to credit transactions, are not closely related to banking and a proper incident
thereto.

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

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

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

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

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

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

                                       71
<PAGE>

                            FIRST STAR CAPITAL TRUST

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

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

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

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

         The trust exists for the purpose of:

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

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

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

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

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

                                       72
<PAGE>

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

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

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

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

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

                              ACCOUNTING TREATMENT

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

                       DESCRIPTION OF PREFERRED SECURITIES

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

                                       73
<PAGE>

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

General

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

Distributions

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

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

                                       74
<PAGE>

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

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

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

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

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

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

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

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

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


                                       75
<PAGE>

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

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

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

Redemption

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

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

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

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




                                       76
<PAGE>

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

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

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

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

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

Redemption Procedures

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


                                       77
<PAGE>

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

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

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

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

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

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

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

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

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

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

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

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


                                       78
<PAGE>

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

Subordination of Common Securities

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

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

Liquidation Distribution Upon Dissolution

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

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

          o    the bankruptcy of First Star Bancorp;

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

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

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

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




                                       79
<PAGE>

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

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

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

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

Events of Default; Notice

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

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

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

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

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

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


                                       80
<PAGE>

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

Removal of Trustees; Appointment of Successors

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

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

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

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

Merger or Consolidation of Trustees

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

Mergers, Consolidations, Amalgamations or Replacements of the Trust

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

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


                                       81
<PAGE>

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

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

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

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

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

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

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

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

Voting Rights; Amendment of Trust Agreement

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

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


                                       82
<PAGE>

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

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

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

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

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

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

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

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

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

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

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

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

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

                                       83
<PAGE>

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

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

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

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

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

Expenses and Taxes

         In the indenture, we have agreed to pay:

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

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

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

               1)   the trustees, and

               2)   the organization and operation of the trust.

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


                                       84
<PAGE>

Book Entry, Delivery and Form

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

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

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

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

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

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

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

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

                                       85
<PAGE>

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

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

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

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

         DTC has advised the trust and us as follows:

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

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

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

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

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


                                       86
<PAGE>

Same-Day Settlement and Payment

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

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

Payment and Paying Agency

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

Registrar and Transfer Agent

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

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

Obligations and Duties of the Property Trustee

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

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

                                       87
<PAGE>

Miscellaneous

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

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

          o    the trust will not be;

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

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

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

         You will not have preemptive or similar rights.

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

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

Governing Law

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

                  DESCRIPTION OF JUNIOR SUBORDINATED DEBENTURES

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


                                       88
<PAGE>

General

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

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

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

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

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

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

                                       89
<PAGE>

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

Option to Extend Interest Payment Period

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

         During any extension period, we may not:

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

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

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

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

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

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

                                       90
<PAGE>

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

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

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

Redemption

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

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

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

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

Additional Sums

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

                                       91
<PAGE>

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

Registration, Denomination and Transfer

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

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

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

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

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

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


                                       92
<PAGE>

Restrictions on Payments; Covenants of the Company

         We have covenanted that if at any time:

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

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

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

then we will not:

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

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

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

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

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

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


                                       93
<PAGE>

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

         We have covenanted in the indenture:

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

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

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

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

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

Modification of Indenture

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

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

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

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

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

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

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

                                       94
<PAGE>

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

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

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

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

Debenture Events of Default

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

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

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

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

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


                                       95
<PAGE>

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

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

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

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

Enforcement Rights by Holders of Preferred Securities

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


                                       96
<PAGE>

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

Consolidation, Merger, Sale of Assets and Other Transactions

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

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

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

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

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

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

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

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


                                       97
<PAGE>

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

Satisfaction and Discharge

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

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

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

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

Subordination

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

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

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

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

          o    every obligation of ours for money borrowed;

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

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

                                       98
<PAGE>

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

          o    every capital lease obligation of ours;

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

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

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

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

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

          o    any indebtedness of ours to any of our subsidiaries;

          o    indebtedness to executive officers or directors, or

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

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

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

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

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


                                       99
<PAGE>

          o    any other marshaling of our assets.

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

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

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

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

Information Concerning the Debenture Trustee

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

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

Governing Law

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


                                      100
<PAGE>

                            DESCRIPTION OF GUARANTEE


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


General

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

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

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

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

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

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

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

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

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

                                      101
<PAGE>

Status of the Guarantee

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

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

Amendments and Assignment

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

Events of Default

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

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

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

Information Concerning the Guarantee Trustee

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

                                      102
<PAGE>

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

Termination of the Guarantee

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

Governing Law

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

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

Full and Unconditional Guarantee

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

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

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

                                      103
<PAGE>

Sufficiency of Payments

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

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

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

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

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

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

Enforcement Rights of Holders of Preferred Securities

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

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

Limited Purpose of Trust

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

                                      104
<PAGE>

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

Rights Upon Dissolution

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

                  UNITED STATES FEDERAL INCOME TAX CONSEQUENCES

General


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


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

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

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

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

                                      105
<PAGE>

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

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

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

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

U.S. Holders

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

          o    a citizen or individual resident of the United States;

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

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

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


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

                                      106
<PAGE>

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

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


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


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


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

                                      107
<PAGE>

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

         Characterization of Income. Because the income underlying the preferred
securities will not be  characterized  as dividends for income tax purposes,  if
you are a corporate holder of the preferred  securities you will not be entitled
to a  dividends-received  deduction for any income you recognize with respect to
the preferred securities.

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

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

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

         If you dispose of your  preferred  securities  between record dates for
payments of distributions  thereon,  you will be required to include accrued but
unpaid interest (or OID) on the junior subordinated


                                      108
<PAGE>

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

Tax Litigation Regarding the Preferred Securities

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

Non-U.S. Holders

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

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

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

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

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

         As discussed  above,  it is possible  that changes in the law affecting
the federal income tax consequences of the junior subordinated  debentures could
adversely   affect  our  ability  to  deduct  interest  payable  on  the  junior



                                      109
<PAGE>

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

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

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

Information Reporting

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

Backup Withholding

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


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


                              ERISA CONSIDERATIONS

         With respect to individual  retirement  accounts  ("IRAs") and employee
benefit plans that are subject to the Employee Retirement Income Security Act of
1974, as amended  ("ERISA"),  we may be considered a "party in interest"  within
the meaning of ERISA or a  "disqualified  person"  within the meaning of Section
4975  of  the  Code.  If we  are  considered  to be a  party  in  interest  or a
disqualified  person,  an  employee  benefit  plan  or IRA  that  purchases  the
preferred  securities  could be subject to excise  taxes and,  in the case of an
IRA,  could be  disqualified.  Any  pension  or  other  employee  benefit  plan,
fiduciary or IRA holder that wishes to purchase the preferred  securities should
consult with legal counsel.

                                       110
<PAGE>

                                  UNDERWRITING

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


Payment Method


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


Termination of the Offering


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


Closing Procedure

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

Escrow Arrangement


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

                                      111
<PAGE>

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


Compensation of Placement Agent


         In view of the  fact  that  proceeds  from  the  sale of the  preferred
securities will be used by the trust to purchase subordinated  debentures issued
by us, we will pay sales commissions to Hopper Soliday, as placement agent equal
to 3.5% of the offering price of all preferred  securities  sold in the offering
(equal to $0.35 per  preferred  security)  or $420,000 in the  aggregate  if all
$12,000,000 of preferred securities offered hereby are sold. We have also agreed
to pay a financial  advisory fee of $25,000 [upon completion of the offering] to
Hopper Soliday as compensation for the cost of due diligence and pricing advice.


Relationship with the Placement Agent


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


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

                              LEGAL AND TAX MATTERS


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


                                      112
<PAGE>

                                     EXPERTS

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

                         CHANGE IN INDEPENDENT AUDITORS

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

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

                       REPORTS OF FIRST STAR BANCORP, INC.

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

                   WHERE YOU CAN OBTAIN ADDITIONAL INFORMATION

         We have filed with the SEC a  registration  statement on Form S-1 under
the Securities Act of 1933, as amended, with respect to the preferred securities
offered in this document.  As permitted by the rules and regulations of the SEC,
this document does not contain all the information set forth in the registration
statement.  Such  information  can be  examined  without  charge  at the  public
reference facilities of the SEC located at 450 Fifth Street,  N.W.,  Washington,
D.C.  20549,  and  copies  of such  material  can be  obtained  from  the SEC at
prescribed  rates.  The address for this Web site is  "http://www.sec.gov".  The
statements  contained  in this  document as to the  contents of any  contract or
other  document  filed as an exhibit to the Form S-1 are,  of  necessity,  brief
descriptions and are not necessarily complete;  each such statement is qualified
by reference to such contract or document.


                                      113
<PAGE>

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

                                      114


<PAGE>

                            First Star Bancorp, Inc.

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

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

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

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

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

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

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

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

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

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

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

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


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


                                      115
<PAGE>


                          INDEPENDENT AUDITOR'S REPORT




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


              We have audited the  accompanying  consolidated  balance sheets of
First Star Bancorp,  Inc. and its subsidiaries as of June 30, 1999 and 1998, and
the related  consolidated  statements of income,  stockholders'  equity and cash
flows for each of the three  years in the  period  ended  June 30,  1999.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.


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


              In our opinion, the consolidated  financial statements referred to
above present fairly, in all material respects,  the financial position of First
Star Bancorp,  Inc. and its  subsidiaries  as of June 30, 1999 and 1998, and the
results of their  operations and their cash flows for each of the three years in
the period ended June 30, 1999 in conformity with generally accepted  accounting
principles.




                                                /s/BEARD & COMPANY, INC.




Allentown, Pennsylvania
November 12, 1999



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

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

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

     LIABILITIES AND STOCKHOLDERS' EQUITY

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

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

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

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

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

</TABLE>

See Notes to Consolidated Financial Statements.


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

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

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

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

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

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

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

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

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

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

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

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

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

              Net income                                                          2,566             2,816            1,509

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

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

Basic earnings per share                                                $         6.90   $          7.68   $         4.00
                                                                       =====================================================

Diluted earnings per share                                              $         3.76   $          4.15   $         2.53
                                                                       =====================================================
</TABLE>

See Notes to Consolidated Financial Statements.

                                      F-3
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Years Ended June 30, 1999, 1998 and 1997 (In Thousands)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                           Employee      Accumulated
                                                                                             Stock          Other
                                   Preferred      Common                     Retained      Ownership    Comprehensive
                                     Stock         Stock       Surplus       Earnings      Plan Debt    Income (Loss)      Total
                                ----------------------------------------------------------------------------------------------------

<S>                             <C>           <C>           <C>           <C>           <C>            <C>            <C>
Balance, July 1, 1996            $          -  $        258  $     3,061   $     7,117   $          -   $        134   $    10,570
                                                                                                                       -------------
    Comprehensive income:
       Net income                           -             -            -         1,509              -              -         1,509
       Change in net unrealized
          gains (losses) on
          securities available
          for sale                          -             -            -             -              -            421           421
                                                                                                                       -------------

          Total comprehensive
              income                                                                                                         1,930
                                                                                                                       -------------

    Issuance of ESOP debt                   -             -            -             -           (400)             -          (400)
    Cash dividends paid:
       Preferred stock                      -             -            -           (44)             -              -           (44)
       Common stock                         -             -            -           (41)             -              -           (41)
                                ----------------------------------------------------------------------------------------------------

Balance, June 30, 1997                      -           258        3,061         8,541           (400)           555        12,015
                                                                                                                       -------------
    Comprehensive income:
       Net income                           -             -            -         2,816              -              -         2,816
       Change in net unrealized
          gains (losses) on
          securities available
          for sale                          -             -            -             -              -            258           258
                                                                                                                       -------------

          Total comprehensive
              income                                                                                                         3,074
                                                                                                                       -------------

    Stock dividends                         -           114        5,390        (5,504)             -              -             -
    Repayment of ESOP debt                  -             -            -             -            100              -           100
    Cash dividends paid:
       Preferred stock                      -             -            -           (45)             -              -           (45)
       Common stock                         -             -            -           (31)             -              -           (31)
                                ----------------------------------------------------------------------------------------------------

Balance, June 30, 1998                      -           372        8,451         5,777           (300)           813        15,113
                                                                                                                       -------------
    Comprehensive income:
       Net income                           -             -            -         2,566              -              -         2,566
       Change in net unrealized
          gains (losses) on
          securities available
          for sale                          -             -            -             -              -         (2,277)       (2,277)
                                                                                                                       -------------

          Total comprehensive
              income                                                                                                           289
                                                                                                                       -------------

    Exercise of stock options               -             3           14             -              -              -            17
    Repayment of ESOP debt                  -             -            -             -            100              -           100
    Cash dividends paid on
       preferred stock                      -             -            -           (43)             -              -           (43)
                                ----------------------------------------------------------------------------------------------------

Balance, June 30, 1999           $          -  $        375  $     8,465   $     8,300   $       (200)  $     (1,464)  $    15,476
                                ====================================================================================================
</TABLE>

See Notes to Consolidated Financial Statements.

                                      F-4

<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
Years Ended June 30,                                                            1999            1998             1997
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                           (In Thousands)
<S>                                                                       <C>             <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES
     Net income                                                            $      2,566    $        2,816   $       1,509
     Adjustments to reconcile net income to net cash
         provided by operating activities:
         Provision for loan losses                                                  423               385             220
         Provision for depreciation and amortization                                130               110             152
         Net gain on foreclosed real estate                                         (77)             (101)            (73)
         Net realized gains on sales of securities                                 (156)           (1,151)           (283)
         Net accretion of securities premiums and discounts                        (865)             (696)           (122)
         Deferred income taxes                                                     (189)               35             (35)
         Change in assets and liabilities:
              (Increase) decrease in:
                  Accrued interest receivable                                      (163)              272          (1,256)
                  Prepaid expenses and other assets                                (148)             (122)            145
              Increase in:
                  Accrued expenses and other liabilities                            581                68             (21)
                  Accrued interest payable                                           16               125             387
                                                                          --------------------------------------------------

              Net cash provided by operating activities                           2,118             1,741             623
                                                                          --------------------------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES
     Purchase of securities available for sale                                  (84,872)          (84,680)       (101,538)
     Proceeds from sale of securities available for sale                         12,034            37,271          15,517
     Proceeds from maturities of and principal repayments on
         securities available for sale                                           37,518            36,204           8,466
     Net increase in Federal Home Loan Bank stock                                  (557)             (408)         (4,441)
     Proceeds from the sale of foreclosed real estate                               942             1,236           2,017
     Net (increase) in loans                                                    (13,034)          (34,758)         (7,263)
     Purchases of bank premises and equipment                                       (42)              (69)           (229)
     (Increase) decrease in cash surrender value of life insurance
     policies                                                                      (127)              197            (143)
                                                                          --------------------------------------------------

              Net cash used in investing activities                             (48,138)          (45,007)        (87,614)
                                                                          --------------------------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES
     Net increase in deposits                                                    45,052            26,434           4,396
     Issuance of ESOP debt                                                            -                 -            (400)
     Repayment of ESOP debt                                                         100               100               -
     Proceeds from Federal Home Loan Bank advances                               63,654           159,788         313,893
     Repayment of Federal Home Loan Bank advances                               (61,959)         (144,703)       (235,065)
     Proceeds from the issuance subordinated debentures                               -                 -           4,000
     Repayment of other borrowed money                                              (53)              (25)            (82)
     Increase in advances from borrowers for taxes and insurance                    250               518             (36)
     Proceeds from the exercise of stock options                                     17                 -               -
     Dividends paid                                                                 (43)              (76)            (85)
                                                                          --------------------------------------------------

              Net cash provided by financing activities                          47,018            42,036          86,621
                                                                          --------------------------------------------------

              Net increase (decrease) in cash and cash equivalents                  998            (1,230)           (370)

Cash and cash equivalents:
     Beginning                                                                    2,080             3,310           3,680
                                                                          --------------------------------------------------

     Ending                                                                $      3,078    $        2,080   $       3,310
                                                                          ==================================================

</TABLE>

                                      F-5
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
Years Ended June 30,                                                                1999           1998           1997
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                             (In Thousands)

<S>                                                                           <C>             <C>           <C>
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
     Cash payments for:
         Interest on deposits, advances and other borrowed money               $     17,364    $    14,485   $     10,019
                                                                              ==============================================

         Income taxes                                                          $      1,079    $     1,721   $        653
                                                                              ==============================================

SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND
     FINANCING ACTIVITIES
     Loans swapped for mortgage-backed securities                              $      4,028    $     7,034   $          -
                                                                              ==============================================

     Transfer of loans to foreclosed real estate                               $        705    $     1,497   $      2,452
                                                                              ==============================================

</TABLE>

See Notes to Consolidated Financial Statements.

                                      F-6


<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




1
- --------------------------------------------------------------------------------
SIGNIFICANT ACCOUNTING POLICIES

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

         Principles of consolidation:
              The consolidated  financial  statements of the Company include the
              accounts  of  the  Bank  and  Integrated  Financial   Corporation,
              wholly-owned  subsidiaries of the Company, and Integrated Abstract
              Incorporated,  a wholly-owned  subsidiary of Integrated  Financial
              Corporation.  All intercompany transactions and balances have been
              eliminated in consolidation.

         Estimates:
              The preparation of consolidated financial statements in conformity
              with generally accepted accounting  principles requires management
              to make estimates and assumptions that affect the reported amounts
              of assets and liabilities and the disclosure of contingent  assets
              and  liabilities  at  the  date  of  the  consolidated   financial
              statements  and the  reported  amounts of  revenues  and  expenses
              during the  reporting  period.  Actual  results  could differ from
              those estimates.

         Presentation of cash flows:
              For purposes of reporting  cash flows,  cash and cash  equivalents
              include cash on hand,  amounts due from banks and interest bearing
              demand deposits.

         Securities:
              Securities  classified as available for sale are those  securities
              that the Company intends to hold for an indefinite  period of time
              but not  necessarily to maturity.  Any decision to sell a security
              classified  as  available  for sale  would  be  based  on  various
              factors, including significant movement in interest rates, changes
              in maturity mix of the Company's assets and liabilities, liquidity
              needs,   regulatory  capital   considerations  and  other  similar
              factors.  Securities available for sale are carried at fair value.
              Unrealized  gains or losses are reported as increases or decreases
              in other  comprehensive  income,  net of the related  deferred tax
              effect.  Realized gains or losses,  determined on the basis of the
              cost of the specific  securities  sold,  are included in earnings.
              Premiums and discounts are recognized in interest income using the
              interest method over the period to maturity.



                                      F-7
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




1
- --------------------------------------------------------------------------------
SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         Securities (continued):
              Management  determines  the  appropriate  classification  of  debt
              securities  at  the  time  of  purchase  and   re-evaluates   such
              designation as of each balance sheet date.

              Federal law requires a member institution of the Federal Home Loan
              Bank System to hold stock of its  district  Federal Home Loan Bank
              according  to a  predetermined  formula.  The stock is  carried at
              cost.

         Loans receivable:
              Loans  receivable  that  management  has the intent and ability to
              hold for the  foreseeable  future or until  maturity or payoff are
              stated at their outstanding unpaid principal  balances,  net of an
              allowance for loan losses and any deferred fees.  Interest  income
              is accrued on the unpaid principal balance.  Loan origination fees
              are  deferred  and  recognized  as  an  adjustment  of  the  yield
              (interest  income) of the related loans.  The Company is generally
              amortizing these amounts over the contractual life of the loan.

              A loan is generally  considered  impaired  when it is probable the
              Company will be unable to collect all  contractual  principal  and
              interest  payments  due in  accordance  with the terms of the loan
              agreement.  Loans which are deemed to be impaired  are reported at
              the present  value of  expected  future cash flows using the loans
              effective interest rate, or as a practical expedient,  at the fair
              value of the collateral if the loan is collateral dependent.

              The  accrual  of  interest  is  generally  discontinued  when  the
              contractual  payment of  principal  or interest has become 90 days
              past  due  or   management   has  serious   doubts  about  further
              collectibility  of principal or interest,  even though the loan is
              currently performing. A loan may remain on accrual status if it is
              in the  process of  collection  and is either  guaranteed  or well
              secured.  When a loan  is  placed  on  nonaccrual  status,  unpaid
              interest  credited to income in the current  year is reversed  and
              unpaid  interest  accrued in prior  years is charged  against  the
              allowance for loan losses.  Interest  received on nonaccrual loans
              generally  is either  applied  against  principal  or  reported as
              interest  income,  according  to  management's  judgment as to the
              collectibility  of  principal.  Generally,  loans are  restored to
              accrual  status  when  the  obligation  is  brought  current,  has
              performed  in  accordance  with  the   contractual   terms  for  a
              reasonable  period of time and the ultimate  collectibility of the
              total contractual principal and interest is no longer in doubt.



                                      F-8
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




1
- --------------------------------------------------------------------------------
SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         Allowance for loan losses:
              The allowance for loan losses is  established  through  provisions
              for  loan  losses  charged  against  income.  Loans  deemed  to be
              uncollectible  are charged  against the allowance for loan losses,
              and subsequent recoveries, if any, are credited to the allowance.

              The allowance for loan losses is maintained at a level  considered
              adequate to provide for losses that can be reasonably anticipated.
              Management's  periodic evaluation of the adequacy of the allowance
              is based on the  Company's  past loan loss  experience,  known and
              inherent  risks  in the  portfolio,  adverse  situations  that may
              affect the borrower's ability to repay, the estimated value of any
              underlying collateral,  composition of the loan portfolio, current
              economic conditions and other relevant factors. This evaluation is
              inherently  subjective as it requires material  estimates that may
              be susceptible to significant change.

         Bank premises and equipment:
              Bank premises and  equipment  are stated at cost less  accumulated
              depreciation. Depreciation is computed on the straight-line method
              over the assets' estimated useful lives.

         Cash surrender value of life insurance:
              The Bank is the beneficiary of insurance  policies on the lives of
              certain officers of the Bank.

         Foreclosed real estate:
              Foreclosed real estate is comprised of property acquired through a
              foreclosure   proceeding  or  acceptance  of  a  deed-in-lieu   of
              foreclosure.  Foreclosed  assets  initially  are  recorded at fair
              value, net of estimated selling costs, at the date of foreclosure,
              establishing a new cost basis. After  foreclosure,  valuations are
              periodically performed by management and the assets are carried at
              the lower of cost or fair  value  minus  estimated  costs to sell.
              Revenues and expenses from operations and changes in the valuation
              allowance are included in other expenses.

         Advertising costs:
              The  Company   follows  the  policy  of  charging   the  costs  of
              advertising to expense as incurred.



                                      F-9
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




1
- --------------------------------------------------------------------------------
SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         Income taxes:
              Deferred income taxes are provided on the liability method whereby
              deferred  tax  assets  are  recognized  for  deductible  temporary
              differences  and  deferred  tax  liabilities  are  recognized  for
              taxable  temporary  differences.  Temporary  differences  are  the
              differences between the reported amounts of assets and liabilities
              and  their  tax  basis.  Deferred  tax  assets  are  reduced  by a
              valuation allowance when, in the opinion of management, it is more
              likely than not that some  portion of the deferred tax assets will
              not be realized.  Deferred tax assets and liabilities are adjusted
              for the  effects  of  changes in tax laws and rates on the date of
              enactment.

         Off-balance sheet financial instruments:
              In the ordinary  course of business,  the Company has entered into
              off-balance sheet financial instruments  consisting of commitments
              to extend credit and letters of credit. Such financial instruments
              are recorded in the balance sheet when they are funded.

         Earnings per common share:
              Basic  earnings per share  represents  income  available to common
              stockholders  divided  by the  weighted-average  number  of common
              shares  outstanding  during the period,  excluding  unearned  ESOP
              shares.  Diluted  earnings per share  reflects  additional  common
              shares  that would have been  outstanding  if  dilutive  potential
              common shares had been issued, as well as any adjustment to income
              that would  result from the  assumed  issuance.  Potential  common
              shares  that may be issued by the  Company  relate to  convertible
              subordinated   debentures,   convertible   preferred   stock   and
              outstanding  stock  options.  Potential  common shares that may be
              issued related to stock options are determined  using the treasury
              stock  method.  Per  share  amounts  have  been  adjusted  to give
              retroactive  effect to stock dividends  declared in the year ended
              June 30, 1998.

         Segment reporting:
              The Company acts as an independent  community  financial  services
              provider,  and offers  traditional  banking and related  financial
              services to individual, business and government customers. Through
              its branch and automated teller machine network, the Bank offers a
              full array of commercial and retail financial services,  including
              the taking of time,  savings  and demand  deposits;  the making of
              commercial,  consumer and  mortgage  loans;  and the  providing of
              other financial services.

              Management does not separately  allocate  expenses,  including the
              cost of funding loan  demand,  between the  commercial  and retail
              operations of the Company. As such, discrete financial information
              is not available and segment reporting would not be meaningful.

         Reclassifications:
              Certain  amounts in prior period  financial  statements  have been
              reclassified  to conform  with the  presentation  used in the 1999
              financial statements. These reclassifications had no effect on net
              income.

                                      F-10
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




1
- --------------------------------------------------------------------------------
SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         New accounting standard:
               The Financial  Accounting  Standards  Board issued  Statement No.
               133,   "Accounting   for  Derivative   Instruments   and  Hedging
               Activities",  in June 1998.  The Company is required to adopt the
               Statement on July 1, 2001,  as amended by Statement  No. 137. The
               adoption of the  Statement is not expected to have a  significant
               impact on the financial condition or results of operations of the
               Company.


2
- --------------------------------------------------------------------------------
SECURITIES

         The amortized cost and approximate  fair value of securities  available
         for sale as of June 30, 1999 and 1998 are summarized as follows:
<TABLE>
<CAPTION>
                                                                               Gross            Gross
                                                             Amortized       Unrealized      Unrealized         Fair
                                                                Cost           Gains           Losses           Value
                                                          -----------------------------------------------------------------
                                                                                   (In Thousands)
<S>                                                       <C>             <C>             <C>             <C>
              Available for sale securities:
                  June 30, 1999:
                   U.S. Government
                     corporations and
                     agencies securities                   $       5,530   $          17   $        (197)  $       5,350
                   State and municipal
                     securities                                      936               -             (12)            924
                   Mortgage-backed securities                     81,816             440          (1,039)         81,217
                   Corporate securities                           27,345              81            (974)         26,452
                     Trust preferred securities                   42,075             172            (978)         41,269
                     Marketable equity securities                  5,217             138            (129)          5,226
                                                          -----------------------------------------------------------------

                                                           $     162,919   $         848   $      (3,329)  $     160,438
                                                          =================================================================
</TABLE>


                                      F-11

<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




2
- --------------------------------------------------------------------------------
SECURITIES (CONTINUED)
<TABLE>
<CAPTION>
                                                                               Gross            Gross
                                                             Amortized       Unrealized      Unrealized         Fair
                                                                Cost           Gains           Losses           Value
                                                          -----------------------------------------------------------------
                                                                                   (In Thousands)
<S>                                                       <C>             <C>             <C>             <C>
              Available for sale securities:
                  June 30, 1998:
                   U.S. Government
                     corporations and
                     agencies securities                   $      15,710   $         137   $         (84)  $      15,763
                   State and municipal
                     securities                                       15               -               -              15
                   Mortgage-backed securities                     75,067             980             (12)         76,035
                     Corporate securities                         10,427             161            (224)         10,364
                     Trust preferred securities                   19,826               -               -          19,826
                     Marketable equity securities                  1,505             251               -           1,756
                                                          -----------------------------------------------------------------

                                                           $     122,550   $       1,529   $        (320)  $     123,759
                                                          =================================================================
</TABLE>

         The amortized cost and fair value of securities as of June 30, 1999, by
         contractual  maturity,  are shown below. Expected maturities may differ
         from  contractual  maturities  because the  securities may be called or
         prepaid with or without any penalties.
<TABLE>
<CAPTION>
                                                                                                 Available For Sale
                                                                                          ----------------------------------
                                                                                              Amortized          Fair
                                                                                                Cost            Value
                                                                                          ----------------------------------
                                                                                                   (In Thousands)

<S>                                                                                       <C>              <C>
               Due in one year or less                                                     $        2,368   $       2,365
               Due after one year through five years                                               16,049          15,464
               Due after five years through ten years                                              11,196          10,839
               Due after ten years                                                                 46,273          45,327
                                                                                          ----------------------------------
                                                                                                   75,886          73,995
               Mortgage-backed securities                                                          81,816          81,217
               Marketable equity securities                                                         5,217           5,226
                                                                                          ----------------------------------

                                                                                           $      162,919   $     160,438
                                                                                          ==================================
</TABLE>



                                      F-12
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




2
- --------------------------------------------------------------------------------
SECURITIES (CONTINUED)

         Gross  gains of $ 156,000  and gross  losses of $ -0- were  realized on
         sales of securities  in the year ended June 30, 1999.  Gross gains of $
         1,151,000  and  gross  losses  of $  -0-  were  realized  on  sales  of
         securities  in the year ended June 30,  1998.  Gross gains of $ 283,000
         and gross losses of $ -0- were  realized on sales of  securities in the
         year ended June 30, 1997.

         Securities  with  a  carrying value of  $ 33,633,000  at June 30,  1999
         were pledged to secure advances from the Federal Home Loan Bank.


3
- --------------------------------------------------------------------------------
LOANS RECEIVABLE

         The composition of net loans receivable at June 30, 1999 and 1998 is as
         follows:

<TABLE>
<CAPTION>
                                                                                               1999             1998
                                                                                        ------------------------------------
                                                                                                  (In Thousands)

<S>                                                                                     <C>               <C>
              First mortgage residential loans                                           $        153,089  $       149,286
              Construction loans                                                                      800              110
              Commercial leases purchased                                                             813            1,496
              Consumer loans                                                                          656              728
              Home equity loans                                                                     7,059            7,905
              Automobile loans                                                                        301              329
              Commercial real estate loans                                                         25,344           19,360
                                                                                        ------------------------------------

                            Total loans                                                           188,062          179,214
                                                                                        ------------------------------------

              Less:
                   Loans in process                                                                  (605)             (66)
                   Unearned net loan fees and origination costs                                    (1,421)          (1,273)
                   Allowance for loan losses                                                       (1,772)          (1,489)
                                                                                        ------------------------------------

                                                                                                   (3,798)          (2,828)
                                                                                        ------------------------------------

                            Net loans                                                    $        184,264  $       176,386
                                                                                        ====================================
</TABLE>



                                      F-13
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




3
- --------------------------------------------------------------------------------
LOANS RECEIVABLE (CONTINUED)

         The following  table presents  changes in the allowance for loan losses
         for the years ended June 30:
<TABLE>
<CAPTION>
                                                                                  1999           1998           1997
                                                                             -----------------------------------------------
                                                                                            (In Thousands)

<S>                                                                           <C>            <C>            <C>
              Balance, beginning                                               $      1,489   $      1,156   $      1,014
                   Provision for loan losses                                            423            385            220
                   Charge-offs                                                         (143)           (57)           (82)
                   Recoveries                                                             3              5              4
                                                                             -----------------------------------------------

              Balance, ending                                                  $      1,772   $      1,489   $      1,156
                                                                             ===============================================
</TABLE>

         At June 30, 1999,  1998 and 1997,  as a result of loan sales and swaps,
         the Bank was servicing  loans for others  amounting to  approximately $
         31,584,000,  $ 33,802,000  and $  33,974,000,  respectively.  Servicing
         loans for others generally  consists of collecting  mortgage  payments,
         maintaining  escrow  accounts,  disbursing  payments to  investors  and
         foreclosure  processing.  Loan  servicing  income  is  recorded  on the
         accrual basis and includes  servicing  fees from  investors and certain
         charges collected from borrowers,  such as late payment fees. Custodial
         escrow  balances  maintained  in  connection  with the  foregoing  loan
         servicing and included in advances by borrowers for taxes and insurance
         were  approximately  $ 578,000 and $ 602,000 at June 30, 1999 and 1998,
         respectively.

         Nonperforming   loans  (which  include  loans  in  excess  of  90  days
         delinquent) at June 30, 1999, 1998 and 1997 amounted to approximately $
         2,289,000, $ 3,415,000 and $ 4,163,000,  respectively.  The reserve for
         delinquent interest on loans totaled $ 217,000, $ 320,000 and $ 313,000
         at June 30, 1999, 1998 and 1997, respectively.  Revenue that would have
         been earned if nonperforming loans were accruing interest  approximated
         $ 116,000,  $ 217,000 and $ 177,000 for the years ended June 30,  1999,
         1998 and 1997, respectively. None of these loans at June 30, 1999, 1998
         and 1997 are considered impaired.



                                      F-14

<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




4
- --------------------------------------------------------------------------------
BANK PREMISES AND EQUIPMENT

         The components of bank premises and equipment at June 30, 1999 and 1998
         are as follows:
<TABLE>
<CAPTION>
                                                                                                  1999           1998
                                                                                             -------------------------------
                                                                                                     (In Thousands)

<S>                                                                                          <C>            <C>
              Land and buildings                                                              $        963   $        961
              Furniture, fixtures and equipment                                                      1,379          1,339
              Leasehold improvements                                                                   241            241
                                                                                             -------------------------------
                                                                                                     2,583          2,541
              Less accumulated depreciation                                                          1,984          1,854
                                                                                             -------------------------------

                                                                                              $        599   $        687
                                                                                             ===============================
</TABLE>


5
- --------------------------------------------------------------------------------
DEPOSITS

         Deposits  and their  respective  effective  rate of  interest  at  June
         30,  1999 and 1998  consist of the following major classifications:
<TABLE>
<CAPTION>
                                                            1999                                     1998
                                         ----------------------------------------------------------------------------------
                                                                        Effective                               Effective
                                                                         Rate Of                                 Rate Of
                                              Amount         Percent     Interest      Amount        Percent    Interest
                                         ----------------------------------------------------------------------------------
                                                                  (Dollars In Thousands)

<S>                                       <C>               <C>       <C>          <C>              <C>        <C>
         Non-interest bearing checking    $       1,871        1.0  %        -  %   $      1,524       1.0   %       -  %
         NOW accounts                            14,089        7.4        2.37            12,691       8.8        2.12
         Money market accounts                   19,592       10.3        4.41            15,352      10.6        4.22
         Passbook and club accounts              11,566        6.1        2.73            11,468       7.9        2.72
         Certificates of deposit                143,030       75.2        5.34           104,061      71.7        5.83
                                         -------------------------------           -----------------------------

                   Total deposits         $     190,148      100.0  %               $    145,096     100.0   %
                                         ===============================           =============================

         Weighted average cost                   4.81 %                                   5.05 %
                                         ==================                        ================
</TABLE>

         The  aggregate  amount  of  certificates  of  deposit  with  a  minimum
         denomination  of  $  100,000  was  approximately  $  18,484,000  and  $
         15,840,000 at June 30, 1999 and 1998, respectively.

         At June 30, 1999 and 1998,  the Bank had  included in  certificates  of
         deposit  approximately  $  1,318,000  and $ 689,000,  respectively,  in
         brokered deposits.


                                      F-15
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




5
- --------------------------------------------------------------------------------
DEPOSITS (CONTINUED)

         The scheduled  maturities of  certificates  of deposit for fiscal years
         subsequent to June 30, 1999 are as follows (in thousands):
<TABLE>
<CAPTION>
                                                                                               Amount           Percent
                                                                                         -----------------------------------

<S>           <C>                                                                         <C>                 <C>
              2000                                                                         $        110,168      77.0  %
              2001                                                                                   21,818      15.3
              2002                                                                                    3,439       2.4
              2003 - 2004                                                                             6,791       4.7
              Thereafter                                                                                814       0.6
                                                                                         -----------------------------------

                                                                                           $        143,030     100.0  %
                                                                                         ===================================
</TABLE>

         A summary of interest expense on deposits is as follows:
<TABLE>
<CAPTION>
                                                                                          Years Ended June 30,
                                                                                  1999            1998           1997
                                                                            ------------------------------------------------
                                                                                            (In Thousands)

<S>                                                                         <C>             <C>             <C>
              NOW                                                            $         320   $         311   $        267
              Money market demand                                                      788             572            420
              Passbook and club                                                        306             283            278
              Certificates of deposit                                                7,028           5,472          4,504
                                                                            ------------------------------------------------

                                                                             $       8,442   $       6,638   $      5,469
                                                                            ================================================

</TABLE>



                                      F-16
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




6
- --------------------------------------------------------------------------------
OTHER BORROWED FUNDS AND LONG-TERM DEBT

         Federal  Home Loan Bank  advances at June 30, 1999 and 1998  consist of
         short-term  and  long-term  borrowings.  The following  table  provides
         information on short-term  borrowings for the years ended June 30, 1999
         and 1998 (in thousands):
<TABLE>
<CAPTION>
                                                                                               1999             1998
                                                                                        ------------------------------------

<S>                                                                                    <C>               <C>
              Average balance outstanding                                                $        5,367    $        9,625
              Maximum balance at end of any month                                                20,000            18,000
              Balance outstanding at end of year                                                 11,000            11,000
              Weighted average interest rate during the year                                       5.58 %            5.92 %
              Interest rate at end of year                                                         5.11 %            5.91 %
</TABLE>

         Long-term  advances at June 30, 1999 and 1998 consist of the  following
(in thousands):
<TABLE>
<CAPTION>
                                                                      1999                              1998
                                                       ---------------------------------------------------------------------
                        Maturity                             Amount            Rate            Amount            Rate
              ------------------------------           ---------------------------------------------------------------------

<S>         <C>                                        <C>                   <C>         <C>                   <C>
              0-12 months                                $          7,325      5.90  %     $         16,936      5.64  %
              13-24 months                                          6,000      5.93                   7,328      5.90
              25-36 months                                         42,500      5.79                   6,000      5.93
              37-48 months                                         45,000      5.70                  42,500      5.79
              49-60 months                                         12,000      5.19                  45,000      5.68
              Over 60 months                                       22,355      6.03                  15,721      6.44
                                                       --------------------              --------------------

                            Total                        $        135,180      5.76  %     $        133,485      5.82  %
                                                       =====================================================================
</TABLE>

         Included in above are three  convertible notes which total $ 42,500,000
         where the Federal Home Loan Bank has the option to convert the notes at
         a rate equal to the three month  libor plus .03 on a  quarterly  basis.
         Also,  included is a $  30,000,000  convertible  note where the Federal
         Home Loan Bank has the option to convert  to a  three-month  libor rate
         plus .03 if the three-month libor exceeds 6.5%. If converted,  the Bank
         may prepay these notes without penalty.

         The  advances  are  secured  by  qualifying  assets  of the Bank  which
         includes the Federal Home Loan Bank stock,  mortgage-backed  securities
         and first mortgage  loans.  The Bank has a maximum  borrowing  capacity
         with the Federal  Home Loan Bank of  approximately  $  202,200,000,  of
         which $ 146,180,000 was outstanding at June 30, 1999.



                                      F-17
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




7
- --------------------------------------------------------------------------------
SUBORDINATED DEBENTURES

         During the year ended June 30,  1992,  the Bank issued $  1,590,000  of
         Adjustable-Rate  Mandatorily Convertible Subordinated Debentures due in
         the year 2002  (the  "Debentures").  At the  formation  of the  holding
         company,  the Debentures  were assumed by the Company.  Interest on the
         Debentures is 2% over the prime rate,  adjustable monthly.  Interest is
         payable  on  the  Debentures  on  the  first  day of  each  month.  The
         Debentures  will  automatically  convert into  Permanent  Noncumulative
         Convertible  Preferred Stock, Series A ("Series A Preferred Stock" (see
         Note  11))  of the  Company  on  January  1,  2002,  unless  previously
         converted.  The  Debentures  may be  converted  into Series A Preferred
         Stock at any time, at the option of either the Company or the holder of
         the Debenture, unless previously redeemed, at a conversion price of one
         share per $ 9.864 principal  amount of Debenture  subject to adjustment
         in certain  events.  During the year ended June 30,  1992, $ 110,000 of
         the Debentures were converted to the Series A Preferred Stock.

         The  Debentures are redeemable in whole or in part, on not less than 30
         days'  notice at the option of the Company at par. The  Debentures  are
         subordinated  in right of payment  to all  present  and  future  Senior
         Indebtedness of the Company.

         On December 31, 1996,  the Company sold $ 4,000,000 of  Adjustable-Rate
         Mandatorily  Convertible  Subordinated  Debentures due in the year 2008
         (the "1996  Debentures").  Interest on the 1996  Debentures is 1% under
         the prime  rate,  adjustable  monthly.  Interest is payable on the 1996
         Debentures  on the first day of each month.  The 1996  Debentures  will
         automatically   convert  into   Permanent   Noncumulative   Convertible
         Preferred Stock,  Series B ("Series B Preferred  Stock") of the Company
         on December 31, 2008, unless previously converted.  The 1996 Debentures
         may be  converted  into  Series  B  Preferred  Stock at any time by the
         holder or after two years by the Company,  unless previously  redeemed,
         at a  conversion  price of one share per $ 24.281  principal  amount of
         1996 Debenture subject to adjustment in certain events.

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



                                      F-18
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




7
- --------------------------------------------------------------------------------
SUBORDINATED DEBENTURES (CONTINUED)

         At June 30, 1999 and 1998,  $ 1,480,000  of the 1992  Debentures  and $
         4,000,000 of the 1996 Debentures remain outstanding.  Substantially all
         of the  subordinated  debentures  are  held by  related  parties  which
         includes directors,  executive officers, principal stockholders,  their
         immediate families and affiliated companies.

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


8
- --------------------------------------------------------------------------------
OTHER BORROWED MONEY

         On December 31, 1987,  the Bank entered into an agreement to transfer $
         2,016,000 of loans with a weighted  average  interest  rate of 8.07% to
         another institution subject to certain recourse provisions. At June 30,
         1999 and 1998, these loans had outstanding  balances of $ 594,000 and $
         647,000,  respectively.  The Bank is responsible  for the collection of
         principal and interest payments, for which it receives a servicing fee,
         and remits the net proceeds to the transferee on a monthly  basis.  The
         Bank is contingently liable for the collection of these loans and their
         collectibility   has  been  considered  in  the  determination  of  the
         provision for loan losses.


9
- --------------------------------------------------------------------------------
COMPREHENSIVE INCOME (LOSS)

         The Bank adopted SFAS No. 130, "Reporting  Comprehensive Income", as of
         July 1, 1998.  Accounting  principles generally require that recognized
         revenue, expenses, gains and losses be included in net income. Although
         certain changes in assets and liabilities, such as unrealized gains and
         losses on  available  for sale  securities,  are reported as a separate
         component of the equity section of the balance sheet, such items, along
         with net income,  are components of comprehensive  income. The adoption
         of SFAS No. 130 had no effect on the Bank's net income or stockholders'
         equity.



                                      F-19
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




9
- --------------------------------------------------------------------------------
COMPREHENSIVE INCOME (LOSS) (CONTINUED)

         The  components  of other  comprehensive  income (loss) and related tax
         effects  for the  years  ended  June  30,  1999,  1998  and 1997 are as
         follows:
<TABLE>
<CAPTION>

                                                                                1999            1998             1997
                                                                          --------------------------------------------------
                                                                                           (In Thousands)
<S>                                                                       <C>              <C>             <C>
              Unrealized holding gains (losses) on available for
                   sale securities                                         $      (3,534)   $       1,541   $         898
              Less reclassification adjustment for gains included
                   in net income                                                     156            1,151             283
                                                                          --------------------------------------------------

              Net unrealized gains (losses)                                       (3,690)             390             615
              Tax effect                                                          (1,413)             132             194
                                                                          --------------------------------------------------

                            Net of tax amount                              $      (2,277)   $         258   $         421
                                                                          ==================================================
</TABLE>


10
- --------------------------------------------------------------------------------
STOCK OPTION PLANS

         The  Company  grants  options  under the  Employee  Stock  Compensation
         Program (the  "Program")  to certain  officers and key  employees.  The
         Program has reserved 34,662 shares of common stock for options. Options
         granted under the Program are  exercisable for a term no longer than 10
         years from the date of grant,  are generally not  transferable and will
         terminate  within a period of time following  termination of employment
         with the Company.

         A summary of options  activity,  adjusted for stock dividends,  for the
         years ended June 30, 1999, 1998 and 1997 is as follows:
<TABLE>
<CAPTION>
                                                                                             Exercise Price
                                                                              ----------------------------------------------
                                                                                    $ 9.47         $ 5.37          Total
                                                                              ----------------------------------------------

<S>                                                                                 <C>          <C>            <C>
              Options outstanding, June 30, 1996, 1997 and 1998                        3,744        25,146         28,890
                   Options exercised                                                       -        (3,319)        (3,319)
                                                                              ----------------------------------------------

              Options outstanding, June 30, 1999                                       3,744        21,827         25,571
                                                                              ==============================================
</TABLE>

         All options  were  exercisable  at June 30,  1999,  1998 and 1997.  The
         weighted average  contractual  life of stock options  outstanding as of
         June 30, 1999 is 2.3 years.  The weighted  average exercise price as of
         June 30, 1999 is $ 5.97.


                                      F-20
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




11
- --------------------------------------------------------------------------------
ISSUANCE OF PREFERRED STOCK

         In December  1989,  the Company  issued  32,440  shares,  of  Permanent
         Noncumulative Preferred Stock, Series A, for $ 9.864 per share pursuant
         to the restated  articles of incorporation of the Company,  as adjusted
         for stock dividends. During the year ended June 30, 1992, an additional
         11,152 shares,  as adjusted for stock dividends,  of Series A Preferred
         Stock were issued upon the conversion of subordinated debentures.  Each
         share of Preferred Stock is convertible into 1 share of common stock of
         the  Company  subject  to the  limitations  of the  Company's  restated
         articles of incorporation. The dividend pay rate for Series A Preferred
         Stock is 2% over the prime rate adjusted monthly. The dividend pay rate
         for  Series B  Preferred  Stock is 1% under  the prime  rate,  adjusted
         monthly.


12
- --------------------------------------------------------------------------------
LEASE COMMITMENTS AND TOTAL RENTAL EXPENSE

         The Bank leases office space for certain branch offices. Future minimum
         lease  payments  by year  and in the  aggregate,  under  noncancellable
         operating  leases with initial or remaining  terms of one year or more,
         consisted of the following at June 30, 1999 (in thousands):

              2000                                       $        72
              2001                                                66
              2002                                                48
              2003                                                48
              2004                                                48
              Thereafter                                         192
                                                        ---------------

                                                         $       474
                                                        ===============

          The total rental expense  included in the statements of income for the
          years ended  June 30,  1999,  1998 and 1997 is  $72,000,  $71,000  and
          $70,000, respectively.

                                      F-21


<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




13
- --------------------------------------------------------------------------------
EMPLOYEE BENEFIT PLANS

         The Bank has an Employee Stock Ownership Plan ("ESOP") which covers all
         employees  who  have met  certain  eligibility  requirements.  The Plan
         requires the Bank to make a 15% contribution annually based on eligible
         participants'  compensation.  The Bank's contribution to the ESOP was $
         172,000,  $ 152,000 and $ 149,000  for the years  ended June 30,  1999,
         1998 and 1997, respectively.

         The ESOP borrowed $ 400,000 on December 31, 1996 from the Company.  The
         debt,  which has a balance of $ 200,000  and $ 300,000 at June 30, 1999
         and 1998, respectively, accrues interest at prime plus 1% and is due on
         July 1, 2000.  As of June 30,  1999 and 1998,  the ESOP held 47,429 and
         47,417  shares of the  Company's  common  stock  and $  525,000  of the
         Company's subordinated debentures due December 31, 2008 as described in
         Note 7. In the event a  terminated  Plan  participant  desires  to sell
         their shares of the Bank's stock, or for certain employees who elect to
         diversify  their  account  balances,  the  Company  may be  required to
         purchase the shares from the participant at their fair market value.

         The loan obligation of the ESOP is considered unearned employee benefit
         expense  and, as such,  is recorded  as a  reduction  of the  Company's
         stockholders'  equity.  The Bank's  contribution to the ESOP is used to
         repay the loan principal and interest.

         The  Bank  has a  401(k)  savings  plan  (the  "401(k)  Plan")  for all
         qualified  employees.  Employees  can  contribute  up to  5%  of  their
         compensation   and  the   Company   provides   discretionary   matching
         contributions.  The  Company's  contribution  to the 401(k)  Plan was $
         9,000, $ 12,000 and $ 7,000 for the years ended June 30, 1999, 1998 and
         1997, respectively.



                                      F-22
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




14
- --------------------------------------------------------------------------------
INCOME TAXES

         The components of income tax expense for the years ended June 30, 1999,
1998 and 1997 are as follows:
<TABLE>
<CAPTION>

                                                                                    1999           1998           1997
                                                                              ----------------------------------------------
                                                                                             (In Thousands)
<S>                                                                            <C>            <C>            <C>
              Federal:
                   Current                                                      $      1,429   $      1,240   $       600
                   Deferred                                                             (189)            35           (35)
                                                                              ----------------------------------------------

                                                                                       1,240          1,275           565
              State, current                                                             277            332           177
                                                                              ----------------------------------------------

                                                                                $      1,517   $      1,607   $       742
                                                                              ==============================================
</TABLE>

         The  provision  for income  taxes  includes $ 64,000,  $ 472,000 and $
         116,000 in 1999, 1998 and 1997, respectively,  of income taxes related
         to gains on sales of securities.

         A  reconciliation  of the statutory  income tax at a rate of 34% to the
         income tax expense included in the statements of income is as follows:
<TABLE>
<CAPTION>
                                                                   Years Ended June 30,
                                                       1999                1998              1997
                                               -------------------------------------------------------------
                                                            % Of                % Of               % Of
                                                           Pretax               Pretax             Pretax
                                                 Amount    Income     Amount    Income    Amount   Income
                                               -------------------------------------------------------------
                                                                          (Dollars In Thousands)

<S>                                            <C>         <C>      <C>         <C>     <C>        <C>
              Tax at statutory rate             $ 1,388     34.0 %   $ 1,504     34.0 %  $   765    34.0 %
              State income taxes (net of
                   federal tax benefit)             183      4.5         219      5.0        117     5.2
              Other                                 (54)    (1.3)       (116)    (2.7)      (140)   (6.3)
                                               -------------------------------------------------------------

                                                $ 1,517     37.2 %   $ 1,607     36.3 %  $   742    32.9 %
                                               ==============================================================
</TABLE>



                                      F-23
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




14
- --------------------------------------------------------------------------------
INCOME TAXES (CONTINUED)

         The net deferred tax asset consisted of the following  components as of
         June 30, 1999 and 1998:
<TABLE>
<CAPTION>
                                                                                                   1999          1998
                                                                                               -----------------------------
                                                                                                      (In Thousands)
<S>                                                                                            <C>           <C>
              Deferred tax assets:
                   Bank premises and equipment                                                  $        57   $        54
                   Deferred loan fees                                                                   160           216
                   Deferred compensation                                                                104            79
                   Allowance for loan losses                                                            357           210
                   Unrealized losses on securities available for sale                                 1,017             -
                                                                                               -----------------------------

                                                                                                      1,695           559
                                                                                               -----------------------------

              Deferred tax liabilities:
                   Unrealized gains on securities available for sale                                      -          (396)
                   Other                                                                                (70)         (140)
                                                                                               -----------------------------

                                                                                                        (70)         (536)
                                                                                               -----------------------------

                            Net deferred tax asset                                              $     1,625   $        23
                                                                                               =============================
</TABLE>

         Retained  earnings  include $ 636,000  at June 30,  1999 and 1998,  for
         which no provision for federal income tax has been made.  These amounts
         represent  deductions for bad debt reserves for tax purposes which were
         only  allowed to savings  institutions  which met certain  definitional
         tests prescribed by the Internal Revenue Code of 1986, as amended.  The
         Small Business Job  Protection  Act of 1996  eliminates the special bad
         debt deduction  granted solely to thrifts.  Under the terms of the Act,
         there would be no  recapture  of the  pre-1988  (base  year)  reserves.
         However,  these pre-1988  reserves would be subject to recapture  under
         the rules of the  Internal  Revenue Code if the Bank itself pays a cash
         dividend  in excess of earnings and  profits,  or  liquidates.  The Act
         also  provides for the recapture of deductions arising from "applicable
         excess  reserve"  defined  as the total amount of reserve over the base
         year  reserve.  The Bank's total reserve  exceeds the base year reserve
         and  deferred taxes have been provided for this excess.



                                      F-24
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




15
- --------------------------------------------------------------------------------
EARNINGS PER SHARE

         The following  table sets forth the  computations  of basic and diluted
earnings per share:
<TABLE>
<CAPTION>
                                                                                     Year Ended June 30, 1999
                                                                        ----------------------------------------------------
                                                                                                                  Per
                                                                             Income             Shares           Share
                                                                           (Numerator)      (Denominator)        Amount
                                                                        ----------------------------------------------------
                                                                           (Dollars In Thousands, Except Per Share Data)
<S>                                                                     <C>                      <C>         <C>
              Basic earnings per share:
                   Net income applicable to common
                       stockholders                                      $       2,523            365,904     $     6.90
                                                                                                             ===============

              Effect of dilutive securities:
                   Stock options                                                     -             24,282
                   Convertible preferred stock                                      43             43,592
                   Convertible subordinated debentures                             252            314,772
                                                                        --------------------------------------

              Diluted earnings per share:
                   Net income applicable to common stock-
                       holders and assumed conversions                   $       2,818            748,550     $     3.76
                                                                        ====================================================
</TABLE>


<TABLE>
<CAPTION>

                                                                                     Year Ended June 30, 1998
                                                                        ----------------------------------------------------
                                                                                                                  Per
                                                                             Income             Shares           Share
                                                                           (Numerator)      (Denominator)        Amount
                                                                        ----------------------------------------------------
                                                                           (Dollars In Thousands, Except Per Share Data)

<S>                                                                     <C>                      <C>         <C>
              Basic earnings per share:
                   Net income applicable to common
                       stockholders                                      $       2,771            360,656     $     7.68
                                                                                                             ===============

              Effect of dilutive securities:
                   Stock options                                                     -             24,733
                   Convertible preferred stock                                      45             43,592
                   Convertible subordinated debentures                             268            314,772
                                                                        --------------------------------------

              Diluted earnings per share:
                   Net income applicable to common stock-
                       holders and assumed conversions                   $       3,084            743,753     $     4.15
                                                                        ====================================================
</TABLE>



                                      F-25
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




15
- --------------------------------------------------------------------------------
EARNINGS PER SHARE (CONTINUED)
<TABLE>
<CAPTION>
                                                                                     Year Ended June 30, 1997
                                                                        ----------------------------------------------------
                                                                                                                  Per
                                                                             Income             Shares           Share
                                                                           (Numerator)      (Denominator)        Amount
                                                                        ----------------------------------------------------
                                                                           (Dollars In Thousands, Except Per Share Data)

<S>                                                                     <C>                      <C>         <C>
              Basic earnings per share:
                   Net income applicable to common
                       stockholders                                      $       1,465            366,371     $     4.00
                                                                                                             ===============

              Effect of dilutive securities:
                   Stock options                                                     -             24,020
                   Convertible preferred stock                                      44             43,592
                   Convertible subordinated debentures                             178            232,404
                                                                        --------------------------------------

              Diluted earnings per share:
                   Net income applicable to common stock-
                       holders and assumed conversions                   $       1,687            666,387     $     2.53
                                                                        ====================================================
</TABLE>


16
- --------------------------------------------------------------------------------
TRANSACTIONS WITH EXECUTIVE OFFICERS, DIRECTORS AND PRINCIPAL
STOCKHOLDERS

         The Bank has had,  and may be expected  to have in the future,  banking
         transactions  in  the  ordinary  course  of  business  with  directors,
         executive officers,  principal  stockholders,  their immediate families
         and affiliated companies (commonly referred to as related parties),  on
         the same  terms  including  interest  rates  and  collateral,  as those
         prevailing at the time for comparable transactions with others. At June
         30, 1999 and 1998,  these  persons were  indebted to the Bank for loans
         totaling $ 3,506,000  and $  2,767,000,  respectively.  During the year
         ended June 30, 1999, $ 1,298,000 of new loans were made and  repayments
         totaled $ 559,000.



                                      F-26

<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




17
- --------------------------------------------------------------------------------
FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

         The Bank is a party to financial  instruments  with  off-balance  sheet
         risk in the normal  course of business to meet the  financing  needs of
         its  customers.  These  financial  instruments  include  commitments to
         extend  credit and letters of credit.  Those  instruments  involve,  to
         varying  degrees,  elements  of credit  risk in  excess  of the  amount
         recognized in the balance sheets.

         The Bank's  exposure to credit loss in the event of  nonperformance  by
         the other party to the financial  instrument for  commitments to extend
         credit and letters of credit is represented by the  contractual  amount
         of those instruments.  The Bank uses the same credit policies in making
         commitments and conditional obligations as it does for on-balance sheet
         instruments.

         A summary of the Bank's  financial  instrument  commitments at June 30,
         1999 and 1998 is as follows:
<TABLE>
<CAPTION>
                                                                                                  1999           1998
                                                                                             -------------------------------
                                                                                                     (In Thousands)

<S>                                                                                          <C>            <C>
              Commitments to grant loans                                                      $      6,743   $      3,546
              Unfunded commitments under lines of credit                                             5,357          5,671
              Outstanding letters of credit                                                            733            497
</TABLE>

         Commitments  to extend  credit are  agreements to lend to a customer as
         long as there  is no  violation  of any  condition  established  in the
         contract.  Since many of the commitments are expected to expire without
         being  drawn  upon,  the total  commitment  amounts do not  necessarily
         represent future cash  requirements.  Commitments  generally have fixed
         expiration dates or other  termination  clauses and may require payment
         of a fee. The Bank evaluates  each  customer's  credit  worthiness on a
         case-by-case  basis.  The  amount  of  collateral  obtained,  if deemed
         necessary  by  the  Bank  upon   extension  of  credit,   is  based  on
         management's  credit  evaluation.  Collateral held varies, but includes
         principally residential or commercial real estate.

         Outstanding  letters  of credit  written  are  conditional  commitments
         issued by the Bank to  guarantee  the  performance  of a customer  to a
         third party.  The credit risk involved in issuing  letters of credit is
         essentially   the  same  as  that  involved  in  extending  other  loan
         commitments.




                                      F-27
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




18
- --------------------------------------------------------------------------------
CONCENTRATION OF CREDIT RISK

         The Bank grants  loans to  customers  primarily  located in the eastern
         part of the State of Pennsylvania.  The concentration of credit by type
         of loan is set  forth in Note 3.  Although  the Bank has a  diversified
         loan  portfolio,  its  debtors'  ability to honor  their  contracts  is
         influenced by the region's  economy.  The Bank also has a concentration
         in  corporate   bonds  and  both  rated  and  unrated  trust  preferred
         securities of financial  institutions in their investment  portfolio in
         Note 2. To the extent  general  economic  conditions  effect  financial
         institutions, they may impact the credit quality of these investments.


19
- --------------------------------------------------------------------------------
REGULATORY MATTERS

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

         Quantitative  measures  established  by  regulation  to ensure  capital
         adequacy  require the Company to  maintain  minimum  amounts and ratios
         (set  forth  below)  of total  and Tier 1 capital  (as  defined  in the
         regulations) to risk-weighted  assets, and of Tier 1 capital to average
         assets.  Management  believes,  as of June 30,  1999,  that the Company
         meets all capital adequacy requirements to which it is subject.

         As of June 30,  1999,  the most  recent  notification  from the Federal
         Deposit Insurance Corporation  categorized the Bank as well capitalized
         under the regulatory  framework for prompt corrective action. There are
         no  conditions  or  events  since  that  notification  that  management
         believes have changed the Bank's category.



                                      F-28
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




19
- --------------------------------------------------------------------------------
REGULATORY MATTERS (CONTINUED)

         The Bank's actual capital  amounts and ratios at June 30, 1999 and 1998
         and the  minimum  amounts  and ratios  required  for  capital  adequacy
         purposes and to be well capitalized  under the prompt corrective action
         provisions are as follows:
<TABLE>
<CAPTION>
                                                                                                          To Be Well
                                                                                   For Capital         Capitalized Under
                                                                                    Adequacy           Prompt Corrective
                                                              Actual                Purposes           Action Provisions
                                                      ----------------------------------------------------------------------
                                                           Amount     Ratio       Amount    Ratio       Amount     Ratio
                                                      ----------------------------------------------------------------------
                                                                          (Dollar Amounts In Thousands)
<S>                                                   <C>           <C>      <C>           <C>      <C>          <C>
         As of June 30, 1999:
             Total capital (to risk weighted assets)  $    21,522    10.18 %  $  =>16,914   =>8.0 %  $  =>21,143   =>10.0%
             Tier I capital (to risk weighted assets)      19,750     9.34       => 8,457   =>4.0       =>12,686   => 6.0
             Tier I capital (to average assets)            19,750     5.54       =>14,265   =>4.0       =>17,831   => 5.0

         As of June 30, 1998:
             Total capital (to risk weighted assets)  $    18,943    12.05 %  $  =>12,577   =>8.0 %  $  =>15,721   =>10.0%
             Tier I capital (to risk weighted assets)      17,454    11.10       => 6,288   =>4.0       => 9,432   => 6.0
             Tier I capital (to average assets)            17,454     5.95       =>11,740   =>4.0       =>14,675   => 5.0
</TABLE>

         The Company's total risk-based  capital,  Tier 1 risk-based capital and
         leverage  capital ratios are 10.89%,  7.92% and 4.72%,  respectively at
         June 30, 1999 and  12.85%,  8.88% and 4.93%,  respectively  at June 30,
         1998.

         Under  Pennsylvania  banking  law,  the  Bank  is  subject  to  certain
         restrictions  on the amount of  dividends  that it may declare  without
         prior regulatory  approval.  At June 30, 1999, $ 14,992,000 of retained
         earnings  were  available  for  dividends   without  prior   regulatory
         approval,  subject to the  regulatory  capital  requirements  discussed
         above.



                                      F-29
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




20
- --------------------------------------------------------------------------------
FAIR VALUE OF FINANCIAL INSTRUMENTS

         Management  uses its best judgment in estimating  the fair value of the
         Company's financial instruments; however, there are inherent weaknesses
         in any estimation technique. Therefore, for substantially all financial
         instruments,  the  fair  value  estimates  herein  are not  necessarily
         indicative  of the amounts the Company  could have  realized in a sales
         transaction  on the dates  indicated.  The estimated fair value amounts
         have been measured as of their  respective year ends, and have not been
         reevaluated  or updated  for  purposes  of these  financial  statements
         subsequent to those  respective  dates.  As such,  the  estimated  fair
         values of these  financial  instruments  subsequent  to the  respective
         reporting dates may be different than the amounts reported at each year
         end.

         The following  information  should not be interpreted as an estimate of
         the fair value of the entire Company since a fair value  calculation is
         only provided for a limited portion of the Company's  assets.  Due to a
         wide range of valuation  techniques and the degree of subjectivity used
         in making the estimates,  comparisons between the Company's disclosures
         and  those of other  companies  may not be  meaningful.  The  following
         methods and  assumptions  were used to estimate  the fair values of the
         Company's financial instruments at June 30, 1999 and 1998:

              Cash and cash equivalents:
                  The carrying amounts of cash and cash equivalents  approximate
                  their fair value.

              Securities:
                  Fair values for  securities are based on quoted market prices,
                  where  available.  If quoted market prices are not  available,
                  fair values are based on quoted  market  prices of  comparable
                  securities.

              Loans receivable:
                  For  variable-rate  loans that  reprice  frequently  and which
                  entail no significant  changes in credit risk, fair values are
                  based on carrying  values.  The fair value of fixed rate loans
                  are estimated using discounted cash flow analyses, at interest
                  rates  currently  offered  for  loans  with  similar  terms to
                  borrowers of similar credit quality.

              Accrued interest receivable:
                  The   carrying   amount   of   accrued   interest   receivable
                  approximates fair value.

              Deposit liabilities:
                  Fair values for demand deposits,  savings accounts and certain
                  money market deposits are, by definition,  equal to the amount
                  payable  on  demand  at the  reporting  date.  Fair  values of
                  fixed-maturity  certificates  of deposit are estimated using a
                  discounted cash flow  calculation  that applies interest rates
                  currently  being offered on similar  instruments  with similar
                  maturities.



                                      F-30
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




20
- --------------------------------------------------------------------------------
FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)

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

              Accrued interest payable:
                  The carrying amount of accrued interest  payable  approximates
                  fair value.

              Off-balance sheet instruments:
                  Fair value of  commitments  to extend  credit  and  letters of
                  credit are estimated using the fees currently charged to enter
                  into similar  agreements,  taking into account market interest
                  rates,  the remaining  terms and present credit  worthiness of
                  the counterparties.

          The estimated  fair values of the Company's  financial  instruments at
          June 30, 1999 and 1998 were as follows:
<TABLE>
<CAPTION>
                                                                          1999                            1998
                                                            ----------------------------------------------------------------
                                                                Carrying        Estimated         Carrying     Estimated
                                                                 Amount         Fair Value         Amount      Fair Value
                                                            ----------------------------------------------------------------
                                                                                    (In Thousands)
<S>                                                         <C>             <C>              <C>            <C>
         Assets:
              Cash and cash equivalents                      $       3,078   $        3,078   $       2,080  $      2,080
              Securities available for sale                        160,438          160,438         123,759       123,759
              Loans receivable                                     184,264          178,212         176,386       181,977
              Federal Home Loan Bank stock                           7,935            7,935           7,378         7,378
              Accrued interest receivable                            2,567            2,567           2,404         2,404

         Liabilities:
              Non-interest bearing checking                          1,871            1,871           1,524         1,524
              NOW accounts                                          14,089           14,089          12,691        12,691
              Money market demand accounts                          19,592           19,592          15,352        15,352
              Passbook and club accounts                            11,566           11,566          11,468        11,468
              Certificates of deposit                              143,030          144,337         104,061       104,741
              Advances from Federal Home Loan Bank                 146,180          142,616         144,485       145,412
              Subordinated debentures                                5,480            5,480           5,480         5,480
              Other borrowed funds                                     594              594             647           647
              Accrued interest payable                                 801              801             785           785

         Off-balance sheet financial instruments                         -                -               -             -

</TABLE>


                                      F-31
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




21
- --------------------------------------------------------------------------------
FIRST STAR BANCORP, INC. (PARENT COMPANY ONLY) FINANCIAL
INFORMATION
<TABLE>
<CAPTION>
         Balance Sheets
                                                                                                      June 30,
                                                                                                 1999             1998
                                                                                         -----------------------------------
                                                                                                   (In Thousands)

<S>                                                                                      <C>               <C>
                       ASSETS

         Cash on deposit in bank subsidiary                                               $           140   $           14
         Interest bearing deposit with another institution                                             23               97
         Securities available for sale                                                              1,932            1,572
         Loans receivable, net                                                                        358              379
         Investment in subsidiaries                                                                18,474           18,349
         Other assets                                                                                 324              300
                                                                                         -----------------------------------

                                                                                          $        21,251   $       20,711
                                                                                         ===================================
                  LIABILITIES AND STOCKHOLDERS' EQUITY

              LIABILITIES

         Accrued expenses and other liabilities                                           $            38   $           37
         Intercompany payables                                                                        257               81
         Subordinated debentures                                                                    5,480            5,480
                                                                                         -----------------------------------

                       Total liabilities                                                            5,775            5,598

         STOCKHOLDERS' EQUITY                                                                      15,476           15,113
                                                                                         -----------------------------------

                                                                                          $        21,251   $       20,711
                                                                                         ===================================
</TABLE>


                                      F-32
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




21
- --------------------------------------------------------------------------------
FIRST STAR BANCORP, INC. (PARENT COMPANY ONLY) FINANCIAL
INFORMATION (CONTINUED)
<TABLE>
<CAPTION>

         Statements of Income
                                                                                        Year Ended June 30,
                                                                               1999             1998             1997
                                                                        ----------------------------------------------------
                                                                                          (In Thousands)
<S>                                                                     <C>               <C>              <C>
         Income:
              Dividends from bank subsidiary                             $           300   $           300  $          300
              Interest income                                                        141               169             113
              Rental income, intercompany                                             88                88              65
              Gain on sale of securities                                               4                63               -
                                                                        ----------------------------------------------------

                                                                                     533               620             478
                                                                        ----------------------------------------------------

         Expenses:
              Interest                                                               227               455             301
              Other                                                                   29                27              22
                                                                        ----------------------------------------------------

                                                                                     256               482             323
                                                                        ----------------------------------------------------

                       Income before income taxes                                    277               138             155

         Income tax expense                                                          111                55              62
                                                                        ----------------------------------------------------

                                                                                     166                83              93

         Equity in undistributed earnings of subsidiaries                          2,400             2,733           1,416
                                                                        ----------------------------------------------------

                       Net income                                        $         2,566   $         2,816  $        1,509
                                                                        ====================================================

</TABLE>


                                      F-33
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




21
- --------------------------------------------------------------------------------
FIRST STAR BANCORP, INC. (PARENT COMPANY ONLY) FINANCIAL
INFORMATION (CONTINUED)
<TABLE>
<CAPTION>
         Statements of Cash Flows
                                                                                        Year Ended June 30,
                                                                              1999              1998             1997
                                                                        ----------------------------------------------------
                                                                                          (In Thousands)
<S>                                                                     <C>               <C>              <C>
         CASH FLOWS FROM OPERATING ACTIVITIES
              Net income                                                 $        2,566    $         2,816  $        1,509
              Adjustments to reconcile net income to net cash
                  provided by operating activities:
                  Undistributed earnings of subsidiaries                         (2,400)            (2,733)         (1,416)
                  Net realized gain on sale of securities                            (4)               (63)              -
                  Other, net                                                        264                118            (113)
                                                                        ----------------------------------------------------

                       Net cash provided by operating activities                    426                138             (20)
                                                                        ----------------------------------------------------

         CASH FLOWS FROM INVESTING ACTIVITIES
              Proceeds from the sale of securities available for sale                44                120               -
              Purchase of securities available for sale                            (513)            (1,460)             (6)
              Net (increase) decrease in loans                                        -              1,465          (1,844)
              Capital contribution to First Star Savings Bank                        21               (400)         (1,450)
                                                                        ----------------------------------------------------

                       Net cash used in investing activities                       (448)              (275)         (3,300)
                                                                        ----------------------------------------------------

         CASH FLOWS FROM FINANCING ACTIVITIES
              Proceeds from the issuance of subordinated
                  debentures                                                          -                  -           4,000

              Stock options exercised                                                17                  -               -
              Issuance of ESOP debt                                                   -                  -            (400)
              Repayment of ESOP debt                                                100                100               -
              Cash dividends paid                                                   (43)               (76)            (85)
                                                                        ----------------------------------------------------

                       Net cash provided by financing activities                     74                 24           3,515
                                                                        ----------------------------------------------------

                       Increase (decrease) in cash and cash equivalents              52               (113)            195

         Cash and cash equivalents:
              Beginning                                                             111                224              29
                                                                        ----------------------------------------------------

              Ending                                                     $          163    $           111  $          224
                                                                        ====================================================

</TABLE>

                                      F-34
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




22
- --------------------------------------------------------------------------------
SAVINGS ASSOCIATION INSURANCE FUND

         On September 30, 1996, an omnibus appropriation bill was enacted, which
         included  recapitalization  of the Savings  Association  Insurance Fund
         (SAIF).  All  SAIF  insured  depository  institutions  were  charged  a
         one-time  special  assessment on their  SAIF-assessable  deposits as of
         March 31, 1995 at the rate of 65.7 basis points. Accordingly,  the Bank
         incurred a pre-tax  expense of $ 745,000 during the year ended June 30,
         1997.


23
- --------------------------------------------------------------------------------
TERMINATED MERGER

         On  August  19,  1998,  the  Company  and  Nesquehoning  Savings  Bank,
         Nesquehoning, Pennsylvania, signed an agreement to convert Nesquehoning
         Savings Bank to a stock form of organization and  simultaneously  merge
         it with  the  Bank.  In 1999,  the  pending  merger  failed  to  obtain
         regulatory   approval  and  the  merger   agreement   was   terminated.
         Accordingly,  costs  incurred  related to the merger of $ 111,000  were
         expensed in the year ended June 30, 1999.


24
- --------------------------------------------------------------------------------
CONTINGENCIES

         The Company is involved in various claims and lawsuits,  arising in the
         normal  course of  business.  Management  believes  that any  financial
         responsibility  that may be incurred in  settlement  of such claims and
         lawsuits would not be material to the Company's financial position.


25
- --------------------------------------------------------------------------------
SUBSEQUENT EVENT

         The  Company's   securities   available  for  sale  portfolio  includes
         corporate debt  securities  issued by Singer Co. On September 13, 1999,
         Singer Co. filed for Chapter 11 bankruptcy protection. At September 30,
         1999, the Company wrote the bonds down to their estimated fair value of
         $ 95,000,  resulting in a reduction in net income for the quarter ended
         September  30,  1999 of $  222,000,  net of income  tax  benefits  of $
         136,000.


                                      F-35


<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (UNAUDITED)

<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------------------------------------------
                                                                                           September 30,       June 30,
                                                                                                1999             1999
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                         (In Thousands, Except Share Data)
              ASSETS
<S>                                                                                     <C>               <C>
Cash and due from banks                                                                  $          1,639  $         1,352
Interest-bearing demand deposits                                                                    2,644            1,726
                                                                                        ------------------------------------
              Cash and cash equivalents                                                             4,283            3,078
Securities available for sale                                                                     159,253          160,438
Loans receivable, net of allowance for loan losses
     September 30, 1999 $ 1,779; June 30, 1999 $ 1,772                                            186,581          184,264
Bank premises and equipment, net                                                                      602              599
Foreclosed real estate                                                                                991              969
Accrued interest receivable                                                                         2,728            2,567
Federal Home Loan Bank stock, at cost                                                               7,935            7,935
Deferred income taxes                                                                               1,998            1,625
Cash surrender value of life insurance                                                              1,728            1,710
Prepaid expenses and other assets                                                                     393              521
                                                                                        ------------------------------------

              Total assets                                                               $        366,492  $       363,706
                                                                                        ====================================

     LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
     Deposits                                                                            $        192,039  $       190,148
     Advances from Federal Home Loan Bank                                                         148,997          146,180
     Convertible subordinated debentures                                                            5,480            5,480
     Other borrowed funds                                                                             588              594
     Advances by borrowers for taxes and insurance                                                  1,379            3,418
     Accrued interest payable                                                                         721              801
     Accrued expenses and other liabilities                                                         1,627            1,609
                                                                                        ------------------------------------

              Total liabilities                                                                   350,831          348,230
                                                                                        ------------------------------------

Stockholders' equity:
     Convertible preferred stock, no par value; authorized 2,500,000 shares;
          issued and outstanding 43,592 shares                                                          -                -
     Common stock, par value $ 1 per share; authorized 10,000,000 shares;
          issued and outstanding 375,404 shares                                                       375              375
     Surplus                                                                                        8,465            8,465
     Retained earnings                                                                              8,850            8,300
     Employee Stock Ownership Plan debt                                                              (100)            (200)
     Accumulated other comprehensive income (loss)                                                 (1,929)          (1,464)
                                                                                        ------------------------------------

              Total stockholders' equity                                                           15,661           15,476
                                                                                        ------------------------------------

              Total liabilities and stockholders' equity                                 $        366,492  $       363,706
                                                                                        ====================================
</TABLE>


See Notes to Consolidated Financial Statements (Unaudited).

                                      S-1
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
Three Months Ended September 30,                                                                1999             1998
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                       (In Thousands, Except Per Share Data)
<S>                                                                                     <C>               <C>
Interest income:
     Loans receivable, including fees                                                    $          3,836  $         3,564
     Securities                                                                                     2,694            2,356
     Other                                                                                             50               32
                                                                                        ------------------------------------

              Total interest income                                                                 6,580            5,952
                                                                                        ------------------------------------

Interest expense:
     Deposits                                                                                       2,323            1,881
     Borrowings                                                                                     2,239            2,283
                                                                                        ------------------------------------

              Total interest expense                                                                4,562            4,164
                                                                                        ------------------------------------

              Net interest income                                                                   2,018            1,788

Provision for loan losses                                                                              47               98
                                                                                        ------------------------------------

              Net interest income after provision for loan losses                                   1,971            1,690
                                                                                        ------------------------------------

Other income:
     Service fees                                                                                      64               73
     Write-down of investment securities                                                             (358)               -
     Realized gain (loss) on sale of foreclosed real estate                                            12               (4)
     Other                                                                                             65               91
                                                                                        ------------------------------------

              Total other income (loss)                                                              (217)             160
                                                                                        ------------------------------------

Other expenses:
     Salaries and employee benefits                                                                   506              572
     Occupancy and equipment                                                                          106              129
     Federal deposit insurance premium                                                                 28               20
     Data processing costs                                                                             40               40
     Professional fees                                                                                 24               44
     Advertising                                                                                       22               29
     Other                                                                                            171              167
                                                                                        ------------------------------------

              Total other expenses                                                                    897            1,001
                                                                                        ------------------------------------

              Income before income taxes                                                              857              849

Income taxes                                                                                          296              316
                                                                                        ------------------------------------

              Net income                                                                              561              533

Dividends on preferred stock                                                                          (11)             (11)
                                                                                        ------------------------------------

              Net income applicable to common stockholders                               $            550  $           522
                                                                                        ====================================

Basic earnings per share                                                                 $          1.49   $         1.43
                                                                                        ====================================

Diluted earnings per share                                                               $          0.83   $         0.80
                                                                                        ====================================
</TABLE>

See Notes to Consolidated Financial Statements (Unaudited).

                                      S-2
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (UNAUDITED)
<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
Three Months Ended September 30, 1998  (In Thousands)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                           Employee      Accumulated
                                                                                             Stock          Other          Total
                                   Preferred      Common                     Retained      Ownership    Comprehensive  Stockholders'
                                     Stock         Stock       Surplus       Earnings      Plan Debt    Income (Loss)      Equity
                                ----------------------------------------------------------------------------------------------------

<S>                            <C>             <C>           <C>          <C>            <C>            <C>            <C>
Balance, June 30, 1998           $          -  $        372  $     8,451  $     5,777    $       (300)  $        813   $    15,113
                                                                                                                       -------------
    Comprehensive income:
       Net income                           -             -            -          533               -              -           533
       Change in net unrealized
          gains (losses) on
          securities available
          for sale                          -             -            -            -               -            353           353
                                                                                                                       -------------

          Total comprehensive
              income                                                                                                           886
                                                                                                                       -------------

    Repayment of ESOP debt                  -             -            -            -               -              -             -
    Cash dividends paid on
       preferred stock                      -             -            -          (11)              -              -           (11)
                                ----------------------------------------------------------------------------------------------------

Balance, September 30, 1998      $          -  $        372  $     8,451  $     6,299    $       (300)  $      1,166   $    15,988
                                ====================================================================================================
</TABLE>
<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
Three Months Ended September 30, 1999  (In Thousands)
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                           Employee      Accumulated
                                                                                             Stock          Other          Total
                                   Preferred      Common                     Retained      Ownership    Comprehensive  Stockholders'
                                     Stock         Stock       Surplus       Earnings      Plan Debt    Income (Loss)      Equity
                                ----------------------------------------------------------------------------------------------------

<S>                             <C>            <C>           <C>          <C>            <C>            <C>            <C>
Balance, June 30, 1999           $          -  $        375  $     8,465  $     8,300    $       (200)  $     (1,464)  $    15,476
                                                                                                                       -------------
    Comprehensive income:
       Net income                           -             -            -          561               -              -           561
       Change in net unrealized
          gains (losses) on
          securities available
          for sale                          -             -            -            -               -           (465)         (465)
                                                                                                                       -------------

          Total comprehensive
              income                                                                                                            96
                                                                                                                       -------------

    Repayment of ESOP debt                  -             -            -            -             100              -           100
    Cash dividends paid on
       preferred stock                      -             -            -          (11)              -              -           (11)
                                ----------------------------------------------------------------------------------------------------

Balance, September 30, 1999      $          -  $        375  $     8,465  $     8,850    $       (100)  $     (1,929)  $    15,661
                                ====================================================================================================
</TABLE>


See Notes to Consolidated Financial Statements (Unaudited).

                                      S-3
<PAGE>

FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
Three Months Ended September 30,                                                                 1999            1998
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                    (In Thousands)

<S>                                                                                         <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES
     Net income                                                                              $        561   $         533
     Adjustments to reconcile net income to net cash
         provided by operating activities:
         Provision for loan losses                                                                     47              98
         Provision for depreciation and amortization                                                   35              33
         Net (gain) loss on foreclosed real estate                                                    (12)              4
         Write-down of investment securities                                                          358               -
         Net accretion of securities premiums and discounts                                          (148)           (117)
         Deferred income taxes                                                                          -              23
         Change in assets and liabilities:
              (Increase) decrease in:
                  Accrued interest receivable                                                        (161)           (361)
                  Prepaid expenses and other assets                                                   128             179
              Increase (decrease) in:
                  Accrued expenses and other liabilities                                               18             423
                  Accrued interest payable                                                            (80)             94
                                                                                            --------------------------------

              Net cash provided by operating activities                                               746             909
                                                                                            --------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES
     Purchase of securities available for sale                                                     (4,787)        (22,967)
     Proceeds from maturities of and principal repayments on
         securities available for sale                                                              4,924          10,343
     Net (increase) in Federal Home Loan Bank stock                                                     -            (181)
     Proceeds from the sale of foreclosed real estate                                                 398             123
     Net (increase) in loans                                                                       (2,772)         (3,293)
     Purchases of bank premises and equipment                                                         (38)             (2)
     (Increase) in cash surrender value of life insurance policies                                    (18)            (28)
                                                                                            --------------------------------

              Net cash used in investing activities                                                (2,293)        (16,005)
                                                                                            --------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES
     Net increase in deposits                                                                       1,891           9,928
     Repayment of ESOP debt                                                                           100               -
     Proceeds from Federal Home Loan Bank advances                                                 10,021          20,500
     Repayment of Federal Home Loan Bank advances                                                  (7,204)        (14,338)
     Repayment of other borrowed money                                                                 (6)             (6)
     Decrease in advances from borrowers for taxes and insurance                                   (2,039)         (1,791)
     Dividends paid                                                                                   (11)            (11)
                                                                                            --------------------------------

              Net cash provided by financing activities                                             2,752          14,282
                                                                                            --------------------------------

              Net increase (decrease) in cash and cash equivalents                                  1,205            (814)

Cash and cash equivalents:
     Beginning                                                                                      3,078           2,080
                                                                                            --------------------------------

     Ending                                                                                  $      4,283   $       1,266
                                                                                            ================================
</TABLE>
                                      S-4
<PAGE>

FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (CONTINUED)
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
Three Months Ended September 30,                                                                    1999          1998
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                      (In Thousands)

<S>                                                                                            <C>           <C>
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
     Cash payments for:
         Interest on deposits, advances and other borrowed money                                $     4,642   $     4,070
                                                                                               =============================

         Income taxes                                                                           $       348   $         -
                                                                                               =============================

SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND FINANCING ACTIVITIES
     Transfer of loans to foreclosed real estate                                                $       408   $       259
                                                                                               =============================

</TABLE>

See Notes to Consolidated Financial Statements (Unaudited).

                                      S-5
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1
- --------------------------------------------------------------------------------
BASIS OF PRESENTATION

     The unaudited  consolidated financial statements of the Company include the
     accounts of the Bank and  Integrated  Financial  Corporation,  wholly-owned
     subsidiaries  of the  Company,  and  Integrated  Abstract  Incorporated,  a
     wholly-owned   subsidiary  of   Integrated   Financial   Corporation.   All
     intercompany   transactions   and   balances   have  been   eliminated   in
     consolidation. The accompanying unaudited consolidated financial statements
     have  been  prepared  in  accordance  with  generally  accepted  accounting
     principles  for interim  financial  information.  Accordingly,  they do not
     include all of the information and footnotes required by generally accepted
     accounting principles for complete financial statements.  In the opinion of
     management, all adjustments considered necessary for fair presentation have
     been  included.  Operating  results  for  the  three  months  period  ended
     September 30, 1999 are not  necessarily  indicative of the results that may
     be expected for the year ended June 30, 2000.

2
- --------------------------------------------------------------------------------
EARNINGS PER SHARE

     The  following  table  sets  forth the  computations  of basic and  diluted
     earnings per share:
<TABLE>
<CAPTION>
                                                                           Three Months Ended September 30, 1999
                                                                   ------------------------------------------------------
                                                                                                              Per
                                                                        Income             Shares            Share
                                                                      (Numerator)      (Denominator)         Amount
                                                                   ------------------------------------------------------
                                                                       (Dollars In Thousands, Except Per Share Data)
<S>                                                                <C>                      <C>         <C>
              Basic earnings per share:
                   Net income applicable to common
                       stockholders                                 $         550            369,690     $     1.49
                                                                                                        =================

              Effect of dilutive securities:
                   Stock options                                                -             22,795
                   Convertible preferred stock                                 11             43,592
                   Convertible subordinated debentures                         63            314,772
                                                                   --------------------------------------

              Diluted earnings per share:
                   Net income applicable to common stock-
                       holders and assumed conversions              $         624            750,849     $      .83
                                                                   ======================================================
</TABLE>
                                      S-6
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

2
- --------------------------------------------------------------------------------
EARNINGS PER SHARE (CONTINUED)

     The  following  table  sets  forth the  computations  of basic and  diluted
     earnings per share:
<TABLE>
<CAPTION>

                                                                               Three Months Ended September 30, 1998
                                                                        ----------------------------------------------------
                                                                                                                  Per
                                                                             Income             Shares           Share
                                                                           (Numerator)      (Denominator)        Amount
                                                                        ----------------------------------------------------
                                                                           (Dollars In Thousands, Except Per Share Data)
<S>                                                                     <C>                      <C>         <C>
              Basic earnings per share:
                   Net income applicable to common
                       stockholders                                      $         522            364,475     $     1.43
                                                                                                             ===============

              Effect of dilutive securities:
                   Stock options                                                     -             25,539
                   Convertible preferred stock                                      11             43,592
                   Convertible subordinated debentures                              67            314,772
                                                                        --------------------------------------

              Diluted earnings per share:
                   Net income applicable to common stock-
                       holders and assumed conversions                   $         600            748,378     $      .80
                                                                        ====================================================

</TABLE>

3
- --------------------------------------------------------------------------------
COMPREHENSIVE INCOME (LOSS)

     The components of other comprehensive income (loss) and related tax effects
     for the three months ended September 30, 1999 and 1998 are as follows:
<TABLE>
<CAPTION>
                                                                                            Three  Months Ended September 30,
                                                                                          ---------------------------------------
                                                                                                      1999               1998
                                                                                          ---------------------------------------
                                                                                                      (In Thousands)

<S>                                                                                        <C>             <C>
              Unrealized holding gains (losses) on available for sale securities            $        (897)  $         533
              Less reclassification adjustment for gains (losses) included in
              net income                                                                             (358)              -
                                                                                          ---------------------------------------

              Net unrealized gains (losses)                                                          (539)            533
              Tax effect                                                                               74            (180)
                                                                                          ---------------------------------------

                            Net of tax amount                                               $        (465)  $         353
                                                                                          =======================================
</TABLE>

                                      S-7
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


4
- --------------------------------------------------------------------------------
WRITEDOWN OF INVESTMENT SECURITIES

     The Company's  securities  available for sale portfolio  includes corporate
     debt  securities  issued by Singer Co. On September  13,  1999,  Singer Co.
     filed for Chapter 11  bankruptcy  protection.  At September  30, 1999,  the
     Company  wrote the bonds down to their  estimated  fair  value of  $95,000,
     resulting in a reduction in net income for the quarter ended  September 30,
     1999 of $222,000, net of income tax benefits of $136,000.




5
- --------------------------------------------------------------------------------
NEW ACCOUNTING STANDARDS

     The  Financial   Accounting  Standards  Board  issued  Statement  No.  133,
     "Accounting  for Derivative  Instruments and Hedging  Activities",  in June
     1998.  The Statement  establishes  accounting  and reporting  standards for
     derivative  instruments  and  for  hedging  activities.  In  addition,  the
     transition  provisions  of this  Statement  allow the Company to reclassify
     held to maturity securities to an available-for-sale classification. During
     1999, the Financial  Accounting Standards Board deferred the effective date
     of  Statement  No. 133.  The Company is required to adopt the  Statement on
     July 1, 2001.  The  adoption  of the  Statement  is not  expected to have a
     significant  impact on the financial  condition or results of operations of
     the Company.

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



                                      S-8


<PAGE>

<TABLE>
<CAPTION>
<S>    <C>
          =================================================                     =================================================
          You should rely only on the information contained
          in this prospectus or that to which we have
          referred you. We have not authorized  anyone to
          provide you with  information  that is different.
          This prospectus does not constitute an offer to sell                                     [Logo]
          or the solicitation of an offer to buy,  any of the
          securities offered  hereby to any person in any
          jurisdiction  in which the offer or solicitation would
          be unlawful. You should not assume that the
          information provided by this prospectus is
          accurate as of any date after the date of this
          prospectus.                                                                          Up to $12,000,000

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

                       TABLE OF CONTENTS
                                                            Page                            First Star Capital Trust
           Summary ........................................
           The Offering ...................................
           Summary Consolidated Financial Data ............                               Adjustable Rate Trust Preferred
           Risk Factors ...................................                                       Securities
           Use of Proceeds ................................
           Market for the Preferred Securities ............
           Consolidated Ratios of Earnings to Fixed
             Charges ......................................
           Capitalization .................................
 Guaranteed By
           Selected Consolidated Financial and Other Data
           Management's Discussion and Analysis of                                           First Star Bancorp, Inc.
           Financial Condition and Results of Operation ...
           Business of First Star Bancorp, Inc.
             and First Star Savings Bank ..................                                    -----------------
           Management of First Star Bancorp, Inc...........                                       PROSPECTUS
           Principal Security Holders .....................                                    -----------------
           Regulation .....................................
           First Star Capital Trust .......................
           Accounting Treatment ...........................
           Description of Preferred Securities ............
           Description of Junior Subordinated Debentures ..
           Description of Guarantee .......................                                      Hopper Soliday
           Relationship Among the Preferred Securities,                                    A Division of Tucker Anthony
             the Junior Subordinated Debentures and the                                          Incorporated
             Guarantee ....................................
           United States Federal Income Tax Consequences ..                                   __________ __, 1999
           ERISA Considerations ...........................
           Underwriting ...................................
           Legal and Tax Matters ..........................
           Experts ........................................
           Reports of First Star Bancorp ..................
           Where You Can ^ Obtain Additional Information ..
           Index to Consolidated Financial Statements .....
           Until  the  later of  ____________________,  1999,  or
           90 days after commencement of the offering of
           preferred  securities,  all dealers that  buy, sell or trade
           these securities, whether or not participating in this
           distribution, may be required to deliver a prospectus.
           This is in addition to the obligation of dealers to
           deliver a prospectus when acting as underwriters and
           with respect to their unsold allotments or subscriptions.


          =================================================                     =================================================
</TABLE>

<PAGE>


                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 27. Exhibits:

              The  financial  statements  and  exhibits  filed  as  part of this
Registration Statement are as follows:
<TABLE>
<CAPTION>
        <S>   <C>
          (a)  List of Exhibits:

          1    Form of Agency Agreement*
          3(i) Articles of Incorporation of First Star Bancorp, Inc.**
          3(ii) Bylaws of First Star Bancorp, Inc.**
          4.1  Form of Junior Subordinated Indenture*
          4.2  Form of Junior Subordinated  Debenture  Certificate  (included in
               Exhibit 4.1)*
          4.3  Trust Agreement*
          4.4  Form of Amended and Restated Trust Agreement*
          4.5  Form of Preferred Security (included in Exhibit 4.4)*
          4.6  Form of Guarantee Agreement*
          5.1  Opinion of Richards, Layton & Finger, P.A.*
          5.2  Opinion of Malizia Spidi & Fisch, PC*
          8    Tax Opinion of Malizia Spidi & Fisch, PC
          10.1 Form of  Employment  Agreement  of Joseph T.  Svetik  and Paul J.
               Sebastian*
          10.2 Form of Escrow Agreement
          12.1 Statement regarding computation of ratios*
          16   Letter of Deloitte & Touche, LLP
          23.1 Consent of Beard & Company, Inc.*
          23.2 Consent of Richards, Layton & Finger, P.A. (included in Exhibit
               5.1)*
          23.3 Consent of Malizia  Spidi & Fisch,  PC (contained in its opinions
               filed as Exhibits 5.2 and 8)
          24   Power of Attorney (reference is made to the signature page)*
          25   Statement of Eligibility  under the Trust  Indenture Act of 1939,
               as amended, of Bankers Trust Company, as trustee under the Junior
               Subordinated Indenture,  the Amended and Restated Trust Agreement
               and the Guarantee Agreement relating to First Star Capital Trust
          27   Financial Data Schedule***
          99   Subscription Agreement

          (b)  Financial Statements Schedules****

          *    Previously filed
          **   Incorporated by reference to the identically numbered exhibits to
               the Registration Statement on Form SB-2 filed with the Commission
               on September 28, 1998.
          ***  Electronic filing only
          **** All schedules  are omitted  because the required  information  is
               either  not  applicable  or  is  included  in  the   consolidated
               financial statements or related notes included in the prospectus.


</TABLE>
<PAGE>



                                   SIGNATURES

         In accordance with the  requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form S-1 and  authorized  this  registration
statement  to be  signed  on  its  behalf  by  the  undersigned,  in  Bethlehem,
Pennsylvania, on Decemer 2, 1999.

                                        FIRST STAR BANCORP, INC.



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


         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
registration  statement  has been signed below by the  following  persons in the
capacities indicated as of December 2, 1999.

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


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


/s/ Harold J. Suess*                                          /s/ Stephen M. Szy*
- -----------------------------------------------               ----------------------------------
Harold J. Suess                                               Stephen M. Szy
Director                                                      Director


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

</TABLE>
- ---------------
* Signed pursuant to a Power of Attorney.


<PAGE>

                                   SIGNATURES

         Pursuant to the  requirements of the Securities Act of 1933, First Star
Capital Trust certifies that it has reasonable  grounds to believe that it meets
all of the  requirements  for  filing  on  Form  S-1 and has  duly  caused  this
registration statement to be signed on its behalf by the undersigned,  thereunto
duly authorized, in Wilmington, Delaware on December 2, 1999.


                                  FIRST STAR CAPITAL TRUST



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



                                  By:      /s/Paul J. Sebastian
                                           -------------------------------------
                                           Paul J. Sebastian
                                           (Duly Authorized Representative)










                                    EXHIBIT 8


<PAGE>
                            MALIZIA SPIDI & FISCH, PC
                                ATTORNEYS AT LAW

1301 K STREET, N.W.                                             637 KENNARD ROAD
SUITE 700 EAST                                 STATE COLLEGE, PENNSYLVANIA 16801
WASHINGTON, D.C.  20005                                           (814) 466-6625
(202) 434-4660                                         FACSIMILE: (814) 466-6703
FACSIMILE: (202) 434-4661



December 2, 1999


Board of Directors
First Star Bancorp, Inc.
418 West Broad Street
Bethlehem, Pennsylvania  18018

Dear Board Members:

         We have acted as special tax counsel to First Star  Bancorp,  Inc. (the
"Company") and to First Star Capital Trust (the "Trust") in connection  with the
registration statement of the Company and the Trust on Form S-1, for the Company
and the Trust, respectively),  as amended ("Registration Statement"), of which a
prospectus ("Prospectus") is a part, filed by the Company and the Trust with the
United States  Securities  and Exchange  Commission  under the Securities Act of
1933, as amended. This opinion is furnished pursuant to the requirements of Item
601(b)(8) of Regulation S-1.

         For the purposes of rendering this opinion, we have reviewed and relied
upon the  Registration  Statement and such other documents and instruments as we
deemed  necessary  for the  rendering of this  opinion.  In our  examination  of
relevant  documents,  we have assumed the  genuineness  of all  signatures,  the
authenticity  of all documents  submitted to us as originals,  the conformity to
original documents of all documents  submitted to us as copies, the authenticity
of such copies and the accuracy and  completeness of all corporate  records made
available to us by the Company and the Trust.

         Based  solely  upon  our  review  of such  documents  and  the  Officer
Affidavit attached to this opinion, and upon such information as the Company has
provided  to us (which we have not  attempted  to  verify in any  respect),  and
reliance  upon such  documents  and  information,  subject  to the  limitations,
qualifications,  and assumptions  set forth herein,  our opinion is set forth in
the   Prospectus   under  the  caption   "United   States   Federal  Income  Tax
Consequences."

         Our  opinion is limited to the  federal  income tax  matters  described
above and does not address any other federal  income tax  considerations  or any
state, local, foreign, or other tax considerations. If any of the information on
which we have relied is  incorrect,  or if changes in the  relevant  facts occur
after the date hereof,  our opinion  could be affected  thereby.  Moreover,  our
opinion is based on the Internal  Revenue Code of 1986,  as amended,  applicable

<PAGE>
Board of Directors
First Star Bancorp, Inc.

December 2, 1999

Page 2



Treasury  regulations  promulgated  thereunder,  and  Internal  Revenue  Service
rulings,  procedures,  and other  pronouncements  published by the United States
Internal Revenue Service.  These authorities are all subject to change, and such
change may be made with retroactive effect. We can give no assurance that, after
such change, our opinion would not be different.  We undertake no responsibility
to update or supplement our opinion. This opinion is not binding on the Internal
Revenue Service,  and there can be no assurance,  and none is hereby given, that
the Internal Revenue Service will not take a position contrary to one or more of
the positions  reflected in the foregoing  opinion,  or that our opinion will be
upheld by the courts if challenged by the Internal Revenue Service.

         We hereby  consent to the  filing of this  opinion as an exhibit to the
Registration Statement. We also consent to the use of our name in the Prospectus
under the captions  "United States Federal Income Tax  Consequences"  and "Legal
and Tax Matters." In giving such consent, we do not thereby admit that we are in
the  category  of persons  whose  consent  is  required  under  Section 7 of the
Securities Act of 1933, as amended.

                                            Sincerely,


                                            /s/Malizia Spidi & Fisch, PC
                                            ------------------------------------
                                            MALIZIA SPIDI & FISCH, PC














                                  EXHIBIT 10.2
<PAGE>


                                     FORM OF
                                ESCROW AGREEMENT

                  ESCROW  AGREEMENT,  dated as of ______ 1999, (the "Agreement")
by  and  among  First  Star  Bancorp,  Inc.,  a  Pennsylvania  corporation  (the
"Company"),  First Star Capital Trust, a Delaware  business trust (the "Trust"),
Hopper  Soliday,  a Division  of  Tucker-Anthony  Incorporated  (the  "Placement
Agent") and Bankers Trust  Company,  a New York banking  corporation  (as escrow
agent hereunder, the "Escrow Agent").

                              W I T N E S S E T H :
                              -------------------

                  WHEREAS,  the Trust  proposes  to offer for sale  through  the
Placement Agent up to 1,200,000  Adjustable  Rate Trust Preferred  Securities of
the  Trust  (the  "Preferred  Securities")  at a price of $10.00  per  Preferred
Security, for an aggregate offering price of $12,000,000 (the "Offering"); and

                  WHEREAS,  the  Placement  Agent  intends to sell the Preferred
Securities as the Trust's agent on a best-efforts basis for 1,200,000  Preferred
Securities.

                  WHEREAS, the Trust and the Placement Agent desire to establish
an interest-paying  escrow account in which funds received from subscribers will
be deposited pending completion of the escrow period; and

                  WHEREAS, the Escrow Agent is willing to act as escrow agent in
respect  of the  Escrow  Fund  (as  hereinafter  defined)  upon  the  terms  and
conditions hereinafter set forth;

                  NOW,  THEREFORE,  for good  and  valuable  consideration,  the
receipt  and  adequacy of which are hereby  acknowledged  by each of the parties
hereto,  the parties  hereto,  intending to be legally bound, do hereby agree as
follows:

                  1. Appointment of Escrow Agent. The Company, the Trust and the
Placement  Agent  hereby  appoint  Bankers  Trust  Company  as  escrow  agent in
accordance with the terms and conditions set forth herein,  and the Escrow Agent
hereby accepts such appointment.

                  2. Establishment of Escrow Account. On or prior to the date of
the  commencement  of the Offering,  the parties shall establish an account with
the Escrow  Agent,  which escrow  account shall be titled the First Star Capital
Trust Escorw Account (the "Escrow  Account").  The Placement Agent will instruct
subscirbers  to make  checks for  subscriptions  payable  to First Star  Capital
Trust,  c/o the Placement  Agent.  Wire transfers will be directed to the Escrow
Agent as follows:

         ABA #
              ----------------------------
         for further credit to


<PAGE>



         Bankers Trust Company
         ----------------------------
         for further credit to
         Bankers Trust Company Corporate Trust and Agency Services
         ----------------------------
         Reference: First Star Capital Trust Escrow Account


                  3. Escrow  Period.  The escrow  period (the  "Escrow  Period")
shall begin with the  commencement  of the Offering and shall terminate upon the
earlier to occur of the following dates:

                  A.       The date  selected  by the Company to  terminate  the
                           Escrow  Period  and  to  have  the  Trust  issue  the
                           Preferred    Securities    pursuant    to    accepted
                           subscriptions,  which  date  shall be set  forth in a
                           written notice to the Escrow Agent from the Placement
                           Agent as set  forth in  Exhibit  A  attached  hereto,
                           signed  by an  authorized  person  of  the  Placement
                           Agency, as set forth on Exhibit B attached hereto; or

                  B.       The date upon  which a  determination  is made by the
                           Trust  and  the  Placement  Agent  to  terminate  the
                           offering  prior  to the  issuance  of  any  Preferred
                           Securities,  which  date  shall  be  set  forth  in a
                           written notice to the Escrow Agent from the Placement
                           Agent.

                  During the Escrow Period,  the Trust is aware and  understands
that it is not  entitled  to any  funds  received  into  escrow  and no  amounts
deposited  in the Escrow  Account  shall become the property of the Trust or any
other entity, or be subject to the debts of the Trust or any other entity.


                  4.       Deposits into the Escrow Account. The Placement Agent
agrees that it shall promptly  deliver all monies received from  subscribers for
the payment of the  Preferred  Securities to the Escrow Agent for deposit to the
Escrow Account,  together with a written account of each accepted  subscription,
which account shall set forth,  among other things,  the  subscriber's  name and
address,   tax  identification   number,  the  number  of  Preferred  Securities
purchased,  the amount paid therefor, and whether the consideration received was
in the form of a check,  wire (to the Escrow Agent),  draft or money order.  All
monies so deposited  in the Escrow  Account are  hereinafter  referred to as the
"Escrow Amount."

                  5.       Disbursements from the Escrow Account.

                  (a) In the event the Escrow Period is  terminated  pursuant to
clause (B) of  Section 2 prior to  issuance  of any  Preferred  Securities,  the
Escrow  Agent  shall  refund to each  subscriber  the amount  received  from the
subscriber,  together with any earnings generated thereon,  and shall notify the
Trust and the Placement  Agent of its  distribution  of the funds.

                                       2
<PAGE>

The purchase  money returned to each  subscriber  shall be free and clear of any
and all claims of the Trust or any of its creditors.

                  (b)  In the  event  the  Escrow  Agent  receives  notification
pursuant to clause (A) of Section 2 of the date upon which the Escrow  Period is
to terminate  and to have the Trust issue the Preferred  Securities,  the Escrow
Agent  shall pay over and remit to the  Trust an amount  equal to the  aggregate
amount deposited by subscribers,  provided, however, that in no event will funds
be released  to the Trust  until such amount is received by the Escrow  Agent in
collected  funds;  and Escrow  Agent shall pay over and remit to the Company any
earnings  generated  on  escrowed  funds that is not  required to be returned to
subscribers.

                  (c) Any earnings generated on escrowed funds to be returned to
subscribers will be distributed to the subscribers on a pro-rata basis according
to the  respective  number  of days  between  the  time of  collection  of their
payments to the Escrow  Account and the return of such payments to  subscribers.
Earnings on any other  funds  returned to  subscribers  from the Escrow  Account
shall be handled similarly.

                  For purposes of this  Agreement,  the term  "collected  funds"
shall mean all funds  received  by the Escrow  Agent which have  cleared  normal
banking channels and are in the form of cash.

                  6. Collection Procedure. The Escrow Agent is hereby authorized
to forward each check for  collection  and,  upon  collection of the proceeds of
each check, deposit the collected proceeds in the Escrow Account.

                  Any  check  returned  unpaid  to the  Escrow  Agent  shall  be
returned to the Placement  Agent. In such cases,  the Escrow Agent will promptly
notify the Trust of such return.

                  If the Company or the Trust rejects any subscription for which
the Escrow Agent has already  collected  funds,  the Escrow Agent shall promptly
issue a refund  check to the  rejected  subscriber.  If the Company or the Trust
rejects any  subscription for which the Escrow Agent has not yet collected funds
but has submitted the subscriber's check for collection,  the Escrow Agent shall
promptly issue a check in the amount of the  subscriber's  check to the rejected
subscriber after the Escrow Agent has cleared the funds. If the Escrow Agent has
not yet submitted a rejected subscriber's check for collection, the Escrow Agent
shall promptly remit the subscriber's check directly to the subscriber.

                  7.  Investment of Escrow  Amount.  The Escrow Agent may invest
the Escrow Amount only in such accounts or  investments  as the Placement  Agent
may specify by written notice.  The Placement Agent may only specify  investment
in (1) money-market accounts, (2) short-term certificates of deposit issued by a
bank, or (3) short-term securities issued or guaranteed by the U.S. Government.

                  8.  Resignation  of Escrow Agent.  The Escrow Agent may resign
and be discharged from its duties hereunder at any time by giving written notice
of such

                                       3
<PAGE>

resignation to the Company,  the Trust and the Placement Agent specifying a date
when such resignation  shall take effect and upon delivery of the Escrow Fund to
the  successor  escrow agent  designated  by all parties  hereto (other than the
Escrow Agent) in writing.  Upon such notice,  a successor  Escrow Agent shall be
appointed  with the mutual  consent of the Company,  the Trust and the Placement
Agent.  Such successor Escrow Agent shall become the Escrow Agent hereunder upon
the resignation date specified in such notice. If the Company, the Trust and the
Placement Agent are unable to agree upon a successor  Escrow Agent within thirty
(30) days after such  notice,  the Escrow  Agent shall be entitled to apply to a
court of competent  jurisdiction for the appointment of a successor.  The Escrow
Agent  shall  continue  to serve  until its  successor  accepts  the  escrow and
receives the Escrow Fund. The Company,  the Trust and the Placement  Agent shall
have the right at any time upon their mutual  consent to substitute a new Escrow
Agent by giving  notice  thereof  to the  Escrow  Agent  then  acting.  Upon its
resignation  and delivery of the Escrow Fund as set forth in this Section 6, the
Escrow  Agent shall be  discharged  of and from any and all further  obligations
arising in connection with the escrow contemplated by this Agreement.

                  9. Indemnification of Escrow Agent. (a) The Escrow Agent shall
have no duties or  responsibilities  whatsoever  with respect to the Escrow Fund
except as are specifically  set forth herein.  The Escrow Agent shall neither be
responsible  for or  under,  nor  chargeable  with  knowledge  of the  terms and
conditions  of,  any other  agreement,  instrument  or  document  in  connection
herewith.  The  Escrow  Agent may  conclusively  rely  upon,  and shall be fully
protected  from all  liability,  loss,  cost,  damage  or  expense  in acting or
omitting to act pursuant to any written notice,  instrument,  request,  consent,
certificate,  document,  letter,  telegram,  opinion, order, resolution or other
writing  hereunder  without being required to determine the authenticity of such
document,  the  correctness  of any fact stated  therein,  the  propriety of the
service thereof or the capacity,  identity or authority of any party  purporting
to sign or deliver such document.  The Escrow Agent shall have no responsibility
for the  contents of any such writing  contemplated  herein and may rely without
any liability upon the contents thereof.

                  (b) The Escrow  Agent shall not be liable for any action taken
or omitted by it in good faith and  reasonably  believed by it to be  authorized
hereby or with the rights or powers conferred upon it hereunder,  nor for action
taken or omitted by it in good faith,  and in accordance  with advice of counsel
(which  counsel  may be of the Escrow  Agent's own  choosing),  and shall not be
liable for any mistake of fact or error of judgment or for any acts or omissions
of any kind except for its own willful misconduct or gross negligence.

                  (c) Each of the  Company  the  Trust and the  Placement  Agent
agrees to jointly and severally  indemnify  the Escrow Agent and its  employees,
directors,  officers  and  agents  and hold each  harmless  against  any and all
liabilities  incurred by it hereunder as a consequence  of such party's  action,
and the parties  agree  jointly and  severally to indemnify the Escrow Agent and
hold it harmless against any claims,  costs,  payments,  and expenses (including
the  fees  and  expenses  of  counsel)  and all  liabilities  incurred  by it in
connection  with the  performance  of its duties  hereunder and them  hereunder,
except in


                                       4
<PAGE>

either case for claims,  costs,  payments,  and expenses (including the fees and
expenses of counsel) and liabilities incurred by the Escrow Agent resulting from
its own willful misconduct or gross negligence.  The Company,  the Trust and the
Placement  Agent agree to reimburse each other for one-half of any payments made
by them pursuant to this Section 7(c) with respect to liabilities  for which the
parties are jointly liable pursuant to this Section 7(c). The provisions of this
Section 7 shall  survive the  termiantion  of the  Agreement or  resignation  or
removal of the Escrow Agent.

                  10.  Compensation  of Escrow Agent.  The Escrow Agent shall be
entitled to payment  from the Company for  customary  fees and  expenses for all
services  rendered by it hereunder in accordance with Schedule A attached hereto
(as such schedule may be amended from time to time). The Escrow Agent shall also
be  entitled  to  reimbursement  on demand  for all loss,  liability,  damage or
expenses paid or incurred by it in the  administration  of its duties hereunder,
including,  but not  limited to, all  counsel,  advisors'  and agents'  fees and
disbursements  and all taxes or other  governmental  charges.  At all times, the
Escrow  Agent will have a right of set off and first lien on funds in the Escrow
Fund for payment of customary  fees and expenses and all such  reasonable  loss,
liability, damage or expenses. Such compensation and expenses shall be paid from
the Escrow Fund.

                  11.  Further  Assurances.  From  time to time on and after the
date hereof,  the other parties hereto shall deliver or cause to be delivered to
the Escrow Agent such further  documents and  instruments and shall do and cause
to be done such further acts as the Escrow  Agent shall  reasonably  request (it
being understood that the Escrow Agent shall have no obligation to make any such
request)  to carry out more  effectively  the  provisions  and  purposes of this
Agreement,  to  evidence  compliance  herewith  or to assure  itself  that it is
protected in acting hereunder.

                  12.  Termination of Agreement.  This Agreement shall terminate
on the final  disposition  of the Escrow  Fund  provided  that the rights of the
Escrow Agent and the  obligations  of the other parties  hereto under Sections 8
and 9 shall survive the termination hereof and the resignation or removal of the
Escrow Agent.

                  13.  Consents to Service  Process.  Each of the parties hereto
hereby  irrevocably  consents to the  jurisdiction of the courts of the State of
New York and of any Federal  Court  located in the Borough of  Manhattan in such
State in connection with any action,  suit or other proceeding arising out of or
relating to this Agreement or any action taken or omitted hereunder,  and waives
any claim of forum non conveniens and any objections as to laying of venue. Each
party further waives personal service of any summons, complaint or other process
and agree that the service  thereof may be made by certified or registered  mail
directed  to such  person at such  person's  address  for  purposes  of  notices
hereunder.

                  14. Tax  Withholding & Reporting.  (a) On or prior to the date
of this Agreement,  the Company,  the Trust and the Placement Agent for purposes
of United States backup withholding tax and information reporting  requirements,
will provide the

                                       5
<PAGE>

Escrow  Agent with an executed  copy of Internal  Revenue  Service form W-9 (for
United  State  persons)  or form  W-8 (for  non-United  States  persons)  or any
successor forms. The Company, the Trust and the Placement Agent agree to provide
replacement  forms if originals of any form previously  provided become obsolete
or incomplete.

                  (b)  It  is   understood   that  the  Escrow  Agent  shall  be
responsible  for income  reporting  only with respect to income  earned  through
dividend  payments  of the Escrow  Shares and is not  responsible  for any other
reporting.

                  15.  Miscellaneous.  (a) This  Agreement  embodies  the entire
agreement and  understanding  among the parties  relating to the subject  matter
hereof except, as to the Company,  the Trust and the Placement Agent, the Agency
Agreement,  and may not be changed orally,  but only by an instrument in writing
signed by the parties hereto.

                  (b) All notices and other  communications under this Agreement
shall be in writing and shall be deemed given when delivered personally,  on the
next  Business Day after  delivery to a recognized  overnight  courier or mailed
first class  (postage  prepaid)or  when sent by facsimile to the parties  (which
facsimile copy shall be followed, in the case of notices or other communications
sent  to the  Escrow  Agent,  by  delivery  of the  original)  at the  following
addresses  (or to such  other  address as a party may have  specified  by notice
given to the other parties pursuant to this provision):

                  If to the Company or to the Trust, to:

                  First Star Bancorp, Inc.
                  418 West Broad Street
                  Bethlehem, Pennsylvania 18018
                  Attn:  Joseph T. Svetik, President and Chief Executive Officer

                  Telecopy No.:  (610) 691-5658

                  with a copy to:

                  Malizia Spidi & Fisch, PC
                  1301 K Street, N.W.  Suite 700 East
                  Washington, D.C. 20005
                  Attn: John J. Spidi, Esq.

                  Telecopy No.:  (202) 434-4661

                  If to the Placement Agent, to:

                  Hopper Soliday, a division of Tucker-Anthony Incorporated
                  1703 Oregon Pike
                  Lancaster, Pennsylvania 17604

                                       6
<PAGE>

                  Attn: Eric G. Hoerner, Senior Vice President

                  Telecopy No.:  (717) 560-3063

                  with a copy to:

                  Stevens & Lee, PC
                  One Glenhardie Corporate Center
                  1275 Drummers Lane
                  Wayne, Pennsylvania 19087
                  Attn: Jeffrey P. Waldron, Esq.

                  Telecopy No.:  (610) 687-1384

                  If to the Escrow Agent, to:

                  Bankers Trust Company
                  Corporate Trust and Agency Services
                  Four Albany Street
                  New York, New York  10006
                  Attention:  Escrow Services

                  Telecopy No.:  (212) 250-6961/6392

                  (c) The headings of the Sections of this  Agreement  have been
inserted  for  convenience  and shall not  modify,  define,  limit or expand the
express provisions of this Agreement.

                  (d) This Agreement and the rights and obligations hereunder of
parties hereto may not be assigned  except with the prior written consent of the
other  parties  hereto.  This  Agreement  shall be binding upon and inure to the
benefit of each party's respective  successors and permitted assigns.  Except as
expressly  provided  herein,  no other person  shall  acquire or have any rights
under or by virtue of this  Agreement.  This Agreement is intended to be for the
sole  benefit of the parties  hereto,  and  (subject to the  provisions  of this
Section  14(d))  their  respective  successors  and  assigns,  and  none  of the
provisions of this  Agreement are intended to be, nor shall they be construed to
be, for the benefit of any third person.

                  (e)  This  Agreement  may  not  be  amended,  supplemented  or
otherwise modified without the prior written consent of the parties hereto.

                  (f)  The  Escrow  Agent  makes  no  representation  as to  the
validity,  value,  genuineness  or the  collectability  of any security or other
document or instrument held by or delivered to it.


                                       7
<PAGE>

                  (g) The Escrow  Agent  shall not be called  upon to advise any
party as to the wisdom in selling or retaining or taking or refraining  from any
action with respect to any securities or other property deposited hereunder.
                  (h) This  Agreement  shall be  governed  by and  construed  in
accordance  with the laws of the  State of New  York  without  reference  to the
principles of conflict of laws.

                  (i)  This   Agreement   may  be   executed   in  two  or  more
counterparts,  each of which  shall be an  original,  but all of which  together
shall constitute one and the same instrument.

                  IN WITNESS  WHEREOF,  the parties  hereto have  executed  this
Agreement as of the day and year first above written.

                                     FIRST STAR BANCORP, INC.


                                     By
                                        ----------------------------------------
                                          Name:
                                          Title:


                                     FIRST STAR CAPITAL TRUST


                                     By
                                        ----------------------------------------
                                          Name:
                                          Title:


                                     HOPPER SOLIDAY,
                                     a Division of Tucker Anthony Incorporated
                                              As Placement Agent


                                     By
                                        ----------------------------------------
                                          Name:
                                          Title:


                                     BANKERS TRUST COMPANY,
                                       as Escrow Agent


                                       8
<PAGE>

                                     By
                                        ----------------------------------------
                                           Name:
                                           Title:



                                       9
<PAGE>




                                   Schedule A

                                Schedule of Fees
                                  Prepared For

                                Escrow Agreement

A.   Acceptance  Fee:                                                 one time
- --------------------
     (Includes acceptance of appointment, review of documentation, establishment
     of account and records. This fee is intended to cover costs and set up of a
     standard  escrow  agreement.  Any  escrow  that  substantially  alters  the
     agreement may incur additional costs which would be billed as an acceptance
     fee.)

B.   Annual  Administrative  Fee:
- --------------------------------
     (Payable  annually in advance.  Includes  normal  administrative  duties as
     stipulated in the agreement.

C.  Investment Transactions
- ---------------------------
     (Covers all costs associated with investing in eligible  investments at the
     direction  of  the  client,  including  ticket  charges,  custody  and  tax
     reporting.)

D.  Wire Transfer Fee
- ---------------------
     (Pertains to outgoing wires only.)

Note:   The  fees  set  forth  in  this   schedule  are  subject  to  review  of
documentation. The fees are also subject to change should circumstances warrant.
Out-of-pocket  expenses and disbursements,  including counsel fees,  incurred in
the  performance  of our duties will be added to the billed  fees.  Fees for any
services  not  covered  in this or  related  schedules  will be  based  upon our
appraisal of the services rendered.
         We may place  orders to buy/sell  financial  instruments  with  outside
broker-dealers  that we  select,  as well  as with BT or its  affiliates.  These
transactions(for which normal and customary spreads or other compensation may be
earned by such  broker-dealers,  including BT or its affiliates,  in addition to
the charges quoted above) will be executed on a riskless  principal basis solely
for your account(s) and without recourse to us or our affiliates.  If you choose
to invest in any mutual  fund,  BT and/or  our  affiliates  may earn  investment
management fees and other service  fees/expenses  associated with these funds as
disclosed  in the mutual  fund  prospectus  provided  to you, in addition to the
charges  quoted above.  Likewise,  BT has entered into  agreements  with certain
mutual funds or their agents to provide shareholder services to those funds. For
providing  these  shareholder  services,  BT is paid a fee by these mutual funds
that calculated on an annual basis does not exceed 25 basis points of the amount
of your  investment  in these mutual  funds.  In addition,  if you choose to use
other services  provided by BT or its  affiliates,  Corporate  Trust or other BT
affiliates  may be  allocated  a portion  of the fees  earned.  We will  provide
periodic  account   statements   describing   transactions   executed  for  your
account(s).  Trade confirms will be available upon your request at no additional
charge. If a transaction should fail to close for reasons beyond our control, we
reserve the right to charge our acceptance fee plus reimbursement for legal fees
incurred.
         Shares  of  mutual  funds  are  not  deposits  or  obligations  of,  or
guaranteed  by,  Bankers  Trust  Company  or any of its  affiliates  and are not
insured by the Federal Deposit Insurance  Corporation or any other agency of the
U.S.  Government.  Investments  in the mutual funds involve the possible loss of
principal. Please read the prospectus carefully before investing.


                                       10
<PAGE>



                                    Exhibit A
                                 Release Notice





                                       11
<PAGE>



                                    Exhibit B
                  Authorized Person(s) to Execute Exhibit(s) A



                                       12






                                   EXHIBIT 16
<PAGE>
Deloitte &
    Touche
- -----------    -----------------------------------------------------------------
     [LOGO]    Deloitte & Touche LLP                   Telephone: (215) 246-2300
               Twenty-Fourth Floor                     Facsimile: (215) 569-2441
               1700 Market Street
               Philadelphia, Pennsylvania 19103-3984



November 24, 1999

Securities and Exchange Commission
Mail Stop 9-5
450 Fifth Street, N.W.
Washington, DC 20549

Dear  Sirs/Madams:

We have  read the two  paragraphs  under  the  caption  "Change  in  Independent
Auditors"  in the  Registration  Statement  on Form SB-2 of First Star  Bancorp,
filed with the Securities and Exchange  Commission on November 19, 1999 and have
the following comments:

1.   We have no basis for agreeing or disagreeing  with the  statements  made in
     the first sentence of the first paragraph as it relates to Beard & Company,
     Inc., and the second sentence of the first paragraph.

2.   We agree  with the  statements  made in the  first  sentence  of the  first
     paragraph as they relate to Deloitte & Touche LLP and the second paragraph.

Yours truly,

/s/Deloitte & Touche LLP



cc:  Mr. Joseph T. Svetik
     President, First Star Bancorp



- ----------------
Deloitte Touche
Tohmatsu
- ----------------





                                   EXHIBIT 25


<PAGE>
- --------------------------------------------------------------------------------
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                              --------------------
                                    FORM T-1

        STATEMENT OF ELIGIBILITY UNDER THE TRUST INDENTURE ACT OF 1939 OF
                   A CORPORATION DESIGNATED TO ACT AS TRUSTEE

    CHECK IF AN APPLICATION TO DETERMINE ELIGIBILITY OF A TRUSTEE PURSUANT TO
                               SECTION 305(b)(2)
                         ------------------------------

                              BANKERS TRUST COMPANY
               (Exact name of trustee as specified in its charter)

NEW YORK                                                    13-4941247
(Jurisdiction of Incorporation or                        (I.R.S. Employer
organization if not a U.S. national bank)               Identification no.)

FOUR ALBANY STREET
NEW YORK, NEW YORK                                            10006
(Address of principal                                       (Zip Code)
executive offices)

                                    Bankers Trust Company
                                    Legal Department
                                    130 Liberty Street, 31st Floor
                                    New York, New York  10006
                                    (212) 250-2201
            (Name, address and telephone number of agent for service)
             ------------------------------------------------------
<TABLE>
<CAPTION>
<S>                             <C>                    <C>                               <C>
FIRST STAR BANCORP, Inc                                 FIRST STAR CAPITAL TRUST
 (Exact name of obligor as specified in its charter)    (Exact name of Co-Registrant as specified in its charter)

PENNSYLVANIA                     23-2753108             DELAWARE                          Requested
(State or other jurisdiction     (I.R.S. employer       State or other jurisdiction of    (I.R.S. employer
or organization)                 Identification no.)    Incorporation or organization)     Identification no.)

418 West Broad Street,                                  c/o Bankers Trust (Delaware)
Bethlehem, Pennsylvania 18018                           1101 Centre Road, Suite 200
(601) 691-2233                                          Wilmington, Delaware 19805
                                                        (302) 636-3301
(Address, including zip code and                        (Address, including zip code and
telephone of principal executive offices)               telephone of principal executive offices)

</TABLE>

                Preferred Securities of First Star Capital Trust
           Junior Subordinated Debentures of First Star Bancorp, Inc.
          Guarantee of First Star Bancorp, Inc. of certain obligations
                         under the Preferred Securities
                       (Title of the indenture securities)


<PAGE>
Item   1.  General Information.
           Furnish the following information as to the trustee.

          (a)  Name and address of each  examining or  supervising  authority to
               which it is subject.

           Name                                                 Address
           ----                                                 -------

           Federal Reserve Bank (2nd District)                  New York, NY
           Federal Deposit Insurance Corporation                Washington, D.C.
           New York State Banking Department                    Albany, NY

           (b)      Whether it is authorized to exercise corporate trust powers.
                    Yes.

Item   2.  Affiliations with Obligor.

           If the obligor is an affiliate of the Trustee,  describe  each such
affiliation.

             None.

Item 3.-15.  Not Applicable

Item  16.    List of Exhibits.

                        Exhibit     1 -  Restated  Organization  Certificate  of
                                    Bankers  Trust Company dated August 6, 1998,
                                    Certificate of Amendment of the Organization
                                    Certificate  of Bankers  Trust Company dated
                                    September  25,  1998,  and   Certificate  of
                                    Amendment of the Organization Certificate of
                                    Bankers  Trust  Company  dated  December 18,
                                    1998, copies attached.

                         Exhibit    2 -  Certificate  of  Authority  to commence
                                    business - Incorporated  herein by reference
                                    to Exhibit 2 filed with Form T-1  Statement,
                                    Registration No. 33-21047.


                         Exhibit    3 - Authorization of the Trustee to exercise
                                    corporate trust powers - Incorporated herein
                                    by  reference  to  Exhibit 2 filed with Form
                                    T-1 Statement, Registration No. 33-21047.

                        Exhibit 4 - Existing By-Laws of Bankers Trust Company,
                                    as amended on June 22, 1999.  Copy attached.


                                       -2-


<PAGE>






                       Exhibit 5 - Not applicable.

                       Exhibit      6  -  Consent  of  Bankers   Trust   Company
                                    required  by  Section  321(b) of the Act.  -
                                    Incorporated  herein by reference to Exhibit
                                    4   filed    with   Form   T-1    Statement,
                                    Registration No. 22-18864.

                       Exhibit 7 -  The latest report of condition of Bankers
                                    Trust Company dated as of  June 30, 1999.
                                    Copy attached.

                       Exhibit 8 -  Not Applicable.

                       Exhibit 9 -  Not Applicable.
























                                       -3-



<PAGE>



                                    SIGNATURE



         Pursuant to the  requirements  of the Trust  Indenture  Act of 1939, as
amended,  the trustee,  Bankers  Trust  Company,  a  corporation  organized  and
existing under the laws of the State of New York, has duly caused this statement
of  eligibility  to be signed on its behalf by the  undersigned,  thereunto duly
authorized,  all in The City of New York, and State of New York, on this 3rd day
of December, 1999


                                       BANKERS TRUST COMPANY


                                                /s/ Marc J. Parilla
                                                -------------------
                                       By:      Marc J. Parilla
                                                Assistant Vice President





















                                       -4-


<PAGE>



                               State of New York,

                               Banking Department


         I, MANUEL KURSKY,  Deputy  Superintendent  of Banks of the State of New
York,  DO HEREBY  APPROVE  the  annexed  Certificate  entitled  "CERTIFICATE  OF
AMENDMENT OF THE ORGANIZATION CERTIFICATE OF BANKERS TRUST COMPANY Under Section
8005 of the Banking Law," dated September 16, 1998, providing for an increase in
authorized  capital stock from  $3,001,666,670  consisting of 200,166,667 shares
with a par value of $10 each  designated as Common Stock and 1,000 shares with a
par  value  of  $1,000,000  each   designated  as  Series   Preferred  Stock  to
$3,501,666,670  consisting  of  200,166,667  shares with a par value of $10 each
designated as Common Stock and 1,500 shares with a par value of $1,000,000  each
designated as Series Preferred Stock.

Witness,  my hand and official seal of the Banking Department at the City of New
York,

                              this 25th day of September in the Year of our Lord
                              one thousand nine hundred and ninety-eight.

                                                  Manuel Kursky
                                                  ------------------------------
                                                  Deputy Superintendent of Banks



<PAGE>







                                    RESTATED
                                  ORGANIZATION
                                   CERTIFICATE
                                       OF
                              BANKERS TRUST COMPANY


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

                               Under Section 8007
                               Of the Banking Law

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















                              Bankers Trust Company
                               130 Liberty Street
                              New York, N.Y. 10006




         Counterpart Filed in the Office of the Superintendent of Banks,
                       State of New York, August 31, 1998





<PAGE>

                        RESTATED ORGANIZATION CERTIFICATE
                                       OF
                                  BANKERS TRUST
                      Under Section 8007 of the Banking Law

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


         We, James T. Byrne, Jr. and Lea Lahtinen, being respectively a Managing
Director  and an  Assistant  Secretary  and a Vice  President  and an  Assistant
Secretary of BANKERS TRUST COMPANY, do hereby certify:

          1.   The name of the corporation is Bankers Trust Company.

          2.   The organization  certificate of the corporation was filed by the
               Superintendent  of Banks of the State of New York on the March 5,
               1903.

          3.   The text of the organization certificate,  as amended heretofore,
               is hereby restated without further amendment or change to read as
               herein set forth in full, to wit:


                          "Certificate of Organization
                                       of
                              Bankers Trust Company

         Know  All Men By These  Presents  That we,  the  undersigned,  James A.
Blair, James G. Cannon, E. C. Converse, Henry P. Davison, Granville W. Garth, A.
Barton Hepburn,  Will Logan,  Gates W. McGarrah,  George W. Perkins,  William H.
Porter, John F. Thompson,  Albert H. Wiggin,  Samuel Woolverton and Edward F. C.
Young,  all being persons of full age and citizens of the United  States,  and a
majority  of us being  residents  of the State of New York,  desiring  to form a
corporation  to be known  as a Trust  Company,  do  hereby  associate  ourselves
together  for that  purpose  under and  pursuant to the laws of the State of New
York, and for such purpose we do hereby,  under our respective  hands and seals,
execute and duly acknowledge  this  Organization  Certificate in duplicate,  and
hereby specifically state as follows, to wit:

         I. The name by which  the said  corporation  shall be known is  Bankers
Trust Company.

         II. The place where its business is to be transacted is the City of New
York, in the State of New York.

         III.  Capital Stock:  The amount of capital stock which the corporation
is  hereafter  to have is Three  Billion  One  Million,  Six  Hundred  Sixty-Six
Thousand, Six Hundred Seventy Dollars ($3,001,666,670), divided into Two Hundred
Million, One Hundred Sixty-Six Thousand,  Six Hundred Sixty-Seven  (200,166,667)
shares with a par value of $10 each  designated as Common Stock and 1,000 shares
with a par value of One Million Dollars  ($1,000,000)  each designated as Series
Preferred Stock.

         (a)      Common Stock


<PAGE>

           1.  Dividends:  Subject to all of the rights of the Series  Preferred
Stock,  dividends  may be declared  and paid or set apart for  payment  upon the
Common Stock out of any assets or funds of the corporation legally available for
the payment of dividends.

           2. Voting Rights: Except as otherwise expressly provided with respect
to the  Series  Preferred  Stock or with  respect  to any  series of the  Series
Preferred Stock, the Common Stock shall have the exclusive right to vote for the
election  of  directors  and for all other  purposes,  each holder of the Common
Stock being entitled to one vote for each share thereof held.

           3.  Liquidation:  Upon any liquidation,  dissolution or winding up of
the corporation,  whether voluntary or involuntary, and after the holders of the
Series  Preferred  Stock of each series shall have been paid in full the amounts
to which  they  respectively  shall be  entitled,  or a sum  sufficient  for the
payment in full set aside, the remaining net assets of the corporation  shall be
distributed pro rata to the holders of the Common Stock in accordance with their
respective  rights and interests,  to the exclusion of the holders of the Series
Preferred Stock.

4.  Preemptive  Rights:  No holder of Common Stock of the  corporation  shall be
entitled,  as such, as a matter of right,  to subscribe for or purchase any part
of any new or additional issue of stock of any class or series  whatsoever,  any
rights or options to purchase  stock of any class or series  whatsoever,  or any
securities  convertible into,  exchangeable for or carrying rights or options to
purchase  stock of any  class or series  whatsoever,  whether  now or  hereafter
authorized,  and whether  issued for cash or other  consideration,  or by way of
dividend or other distribution.

         (b)      Series Preferred Stock

          1. Board Authority: The Series Preferred Stock may be issued from time
to time by the Board of Directors as herein provided in one or more series.  The
designations,  relative  rights,  preferences  and  limitations  of  the  Series
Preferred Stock, and particularly of the shares of each series thereof,  may, to
the extent permitted by law, be similar to or may differ from those of any other
series.  The Board of Directors of the corporation is hereby  expressly  granted
authority,  subject to the provisions of this Article III, to issue from time to
time Series  Preferred  Stock in one or more series and to fix from time to time
before issuance  thereof,  by filing a certificate  pursuant to the Banking Law,
the  number of shares in each such  series of such  class and all  designations,
relative rights (including the right, to the extent permitted by law, to convert
into shares of any class or into shares of any series of any class), preferences
and  limitations  of the  shares in each such  series,  including,  buy  without
limiting the generality of the foregoing, the following:

                  (i) The  number of shares to  constitute  such  series  (which
         number may at any time, or from time to time, be increased or decreased
         by the Board of  Directors,  notwithstanding  that shares of the series
         may be outstanding at the time of such increase or decrease, unless the
         Board of  Directors  shall have  otherwise  provided in  creating  such
         series) and the distinctive designation thereof;

                  (ii) The dividend  rate on the shares of such series,  whether
         or not dividends on the shares of such series shall be cumulative,  and
         the date or  dates,  if any,  from  which  dividends  thereon  shall be
         cumulative;

                  (iii)  Whether  or not the  share  of  such  series  shall  be
         redeemable,  and, if redeemable,  the date or dates upon or after which
         they shall be redeemable,  the amount or amounts per share (which shall
         be,  in the case of each  share,  not less  than  its  preference  upon
         involuntary liquidation,  plus an amount equal to all dividends thereon
         accrued and

<PAGE>

          unpaid, whether or not earned or declared) payable thereon in the case
          of  the  redemption  thereof,  which  amount  may  vary  at  different
          redemption dates or otherwise as permitted by law;

         (iv) The right,  if any, of holders of shares of such series to convert
         the same into, or exchange the same for, Common Stock or other stock as
         permitted by law, and the terms and  conditions  of such  conversion or
         exchange,  as well as provisions for adjustment of the conversion  rate
         in such events as the Board of Directors shall determine;

                  (v) The amount per share  payable on the shares of such series
         upon the voluntary and involuntary liquidation,  dissolution or winding
         up of the corporation;

                  (vi)  Whether the holders of shares of such series  shall have
         voting  power,  full or  limited,  in  addition  to the  voting  powers
         provided by law and, in case additional voting powers are accorded,  to
         fix the extent thereof; and

                  (vii) Generally to fix the other rights and privileges and any
         qualifications,   limitations  or   restrictions  of  such  rights  and
         privileges  of such  series,  provided,  however,  that no such rights,
         privileges,  qualifications,  limitations or  restrictions  shall be in
         conflict with the  organization  certificate of the corporation or with
         the  resolution  or  resolutions  adopted  by the  Board  of  Directors
         providing  for the  issue of any  series  of  which  there  are  shares
         outstanding.

         All  shares  of  Series  Preferred  Stock of the same  series  shall be
identical  in all  respects,  except  that  shares of any one  series  issued at
different times may differ as to dates, if any, from which dividends thereon may
accumulate. All shares of Series Preferred Stock of all series shall be of equal
rank and shall be  identical  in all  respects  except  that to the  extent  not
otherwise  limited in this  Article  III any  series  may differ  from any other
series with  respect to any one or more of the  designations,  relative  rights,
preferences and  limitations  described or referred to in  subparagraphs  (I) to
(vii) inclusive above.

           2. Dividends:  Dividends on the outstanding Series Preferred Stock of
each  series  shall be  declared  and paid or set apart for  payment  before any
dividends  shall be  declared  and paid or set apart for  payment  on the Common
Stock with  respect to the same  quarterly  dividend  period.  Dividends  on any
shares of Series  Preferred  Stock shall be cumulative only if and to the extent
set forth in a certificate  filed pursuant to law. After dividends on all shares
of Series Preferred Stock (including  cumulative  dividends if and to the extend
any such shares shall be entitled  thereto) shall have been declared and paid or
set apart for payment with respect to any quarterly  dividend  period,  then and
not  otherwise  so long as any shares of Series  Preferred  Stock  shall  remain
outstanding,  dividends  may be declared  and paid or set apart for payment with
respect to the same quarterly dividend period on the Common Stock out the assets
or funds of the corporation legally available therefor.

         All Shares of Series  Preferred  Stock of all series  shall be of equal
rank, preference and priority as to dividends irrespective of whether or not the
rates of  dividends  to which the same shall be  entitled  shall be the same and
when the stated  dividends are not paid in full, the shares of all series of the
Series  Preferred Stock shall share ratably in the payment thereof in accordance
with the sums which would by payable on such shares if all  dividends  were paid
in full, provided,  however, that nay two or more series of the Series Preferred
Stock may differ from each other as to the  existence and extent of the right to
cumulative dividends, as aforesaid.

           3. Voting Rights:  Except as otherwise  specifically  provided in the
certificate  filed  pursuant  to law with  respect  to any  series of the Series
Preferred  Stock,  or as otherwise  provided by law, the Series  Preferred Stock
shall not have any right to vote for the  election of directors or


<PAGE>

for any other  purpose and the Common  Stock shall have the  exclusive  right to
vote for the election of directors and for all other purposes.

           4.  Liquidation:  In the  event of any  liquidation,  dissolution  or
winding up of the corporation,  whether voluntary or involuntary, each series of
Series  Preferred Stock shall have preference and priority over the Common Stock
for payment of the amount to which each  outstanding  series of Series Preferred
Stock shall be  entitled  in  accordance  with the  provisions  thereof and each
holder of  Series  Preferred  Stock  shall be  entitled  to be paid in full such
amount,  or have a sum sufficient for the payment in full set aside,  before any
payments shall be made to the holders of the Common Stock. If, upon liquidation,
dissolution or winding up of the  corporation,  the assets of the corporation or
proceeds thereof, distributable among the holders of the shares of all series of
the Series Preferred Stock shall be insufficient to pay in full the preferential
amount  aforesaid,   then  such  assets,  or  the  proceeds  thereof,  shall  be
distributed among such holders ratably in accordance with the respective amounts
which would be payable if all amounts payable  thereon were paid in full.  After
the  payment to the  holders of Series  Preferred  Stock of all such  amounts to
which they are entitled,  as above provided,  the remaining  assets and funds of
the corporation shall be divided and paid to the holders of the Common Stock.

5. Redemption:  In the event that the Series Preferred Stock of any series shall
be made  redeemable as provided in clause (iii) of paragraph 1 of section (b) of
this Article III, the corporation,  at the option of the Board of Directors, may
redeem at any time or times,  and from time to time,  all or any part of any one
or more series of Series  Preferred  Stock  outstanding by paying for each share
the then applicable redemption price fixed by the Board of Directors as provided
herein,  plus an amount equal to accrued and unpaid  dividends to the date fixed
for redemption,  upon such notice and terms as may be  specifically  provided in
the certificate filed pursuant to law with respect to the series.

           6.  Preemptive  Rights:  No holder of Series  Preferred  Stock of the
corporation  shall be entitled,  as such, as a matter or right, to subscribe for
or  purchase  any part of any new or  additional  issue of stock of any class or
series  whatsoever,  any  rights or options  to  purchase  stock of any class or
series  whatsoever,  or any securities  convertible  into,  exchangeable  for or
carrying rights or options to purchase stock of any class or series  whatsoever,
whether  now or  hereafter  authorized,  and  whether  issued  for cash or other
consideration, or by way of dividend.

         (c)  Provisions  relating to  Floating  Rate  Non-Cumulative  Preferred
Stock, Series A. (Liquidation value $1,000,000 per share.)

           1. Designation: The distinctive designation of the series established
hereby  shall be  "Floating  Rate  Non-Cumulative  Preferred  Stock,  Series  A"
(hereinafter called "Series A Preferred Stock").

           2.  Number:  The number of shares of Series A  Preferred  Stock shall
initially be 250 shares. Shares of Series A Preferred Stock redeemed,  purchased
or otherwise  acquired by the corporation shall be cancelled and shall revert to
authorized but unissued Series Preferred Stock undesignated as to series.

           3.     Dividends:

         (a) Dividend  Payments  Dates.  Holders of the Series A Preferred Stock
shall be entitled  to receive  non-cumulative  cash  dividends  when,  as and if
declared by the Board of  Directors  of the  corporation,  out of funds  legally
available  therefor,  from the date of  original  issuance  of such  shares (the
"Issue Date") and such dividends will be payable on March 28, June 28, September
28 and December 28 of each year (:Dividend  Payment Date") commencing  September
28, 1990, at a rate per annum as determined in paragraph 3(b) below.  The period
beginning on the Issue Date and ending on the day  preceding  the firs  Dividend
Payment Date and


<PAGE>

each successive  period  beginning on a Dividend  Payment Date and ending on the
date  preceding  the next  succeeding  Dividend  Payment Date is herein called a
"Dividend  Period".  If any  Dividend  payment Date shall be, in The City of New
York, a Sunday or a legal  holiday or a day on which  banking  institutions  are
authorized  by  law to  close,  then  payment  will  be  postponed  to the  next
succeeding  business  day with  the  same  force  and  effect  as if made on the
Dividend  Payment Date,  and no interest  shall accrue for such Dividend  Period
after such Dividend Payment Date.

         (b)  Dividend  Rate.  The  dividend  rare from time to time  payable in
respect of Series A Preferred Stock (the "Dividend Rate") shall be determined on
the basis of the following provisions:

         (i) On the Dividend Determination Date, LIBOR will be determined on the
basis of the offered  rates for  deposits in U.S.  dollars  having a maturity of
three months commencing on the second London Business Day immediately  following
such Dividend  Determination  Date,  as such rates appear on the Reuters  Screen
LIBO Page as of 11:00 A.M. London time, on such Dividend  Determination Date. If
at least two such offered rates appear on the Reuters Screen LIBO Page, LIBOR in
respect  of  such  Dividend  Determination  Dates  will be the  arithmetic  mean
(rounded to the nearest one-hundredth of a percent, with five one-thousandths of
a percent  rounded  upwards) of such offered rates.  If fewer than those offered
rates  appear,  LIBOR in respect  of such  Dividend  Determination  Date will be
determined as described in paragraph (ii) below.

(ii) On any Dividend  Determination Date on which fewer than those offered rates
for the applicable  maturity appear on the Reuters Screen LIBO Page as specified
in paragraph  (I) above,  LIBOR will be  determined on the basis of the rates at
which deposits in U.S.  dollars having a maturity of three months  commending on
the second London Business Day immediately following such Dividend Determination
Date  and  in  a  principal   amount  of  not  less  than   $1,000,000  that  is
representative  of a single  transaction in such market at such time are offered
by three major banks in the London  interbank market selected by the corporation
at approximately 11:00 A.M., London time, on such Dividend Determination Date to
prime banks in the London  market.  The  corporation  will request the principal
London  office of each of such banks to provide a quotation  of its rate.  If at
least two such  quotations  are  provided,  LIBOR in  respect  of such  Dividend
Determination  Date  will  be  the  arithmetic  mean  (rounded  to  the  nearest
one-hundredth  of a  percent,  with five  one-thousandths  of a percent  rounded
upwards) of such quotations. If fewer than two quotations are provided, LIBOR in
respect of such Dividend Determination Date will be the arithmetic mean (rounded
to the  nearest  one-hundredth  of a  percent,  with five  one-thousandths  of a
percent  rounded  upwards) of the rates  quoted by three major banks in New York
City selected by the  corporation  at  approximately  11:00 A.M.,  New York City
time, on such Dividend  Determination  Date for loans in U.S. dollars to leading
European banks having a maturity of three months commencing on the second London
Business Day  immediately  following such Dividend  Determination  Date and in a
principal amount of not less than $1,000,000 that is  representative of a single
transaction in such market at such time;  provided,  however,  that if the banks
selected as aforesaid by the  corporation are not quoting as  aforementioned  in
this  sentence,  then,  with  respect  to such  Dividend  Period,  LIBOR for the
preceding Dividend Period will be continued as LIBOR for such Dividend Period.

         (ii) The Dividend  Rate for any  Dividend  Period shall be equal to the
lower of 18% of 50 basis points above LIBOR for such Dividend Period as LIBOR is
determined by sections (I) or (ii) above.

As used above, the term "Dividend Determination Date" shall mean, with resect to
any Dividend Period, the second London Business Day prior to the commencement of
such Dividend Period; and the term "London Business Day" shall mean any day that
is not a Saturday  or Sunday and that,  in New York City,  is not a day on which
banking  institutions  generally are  authorized or required by law or executive
order to close and that is a day on which  dealings in deposits in U.S.  dollars
are transacted in the London interbank market.


<PAGE>

           4. Voting Rights:  The holders of the Series A Preferred  Stock shall
have the voting power and rights set forth in this paragraph 4 and shall have no
other  voting  power or  rights  except  as  otherwise  may from time to time be
required by law.

         So long as any shares of Series A Preferred  Stock remain  outstanding,
the  corporation  shall  not,  without  the  affirmative  vote or consent of the
holders  of at least a  majority  of the  votes of the  Series  Preferred  Stock
entitled to vote outstanding at the time, given in person or by proxy, either in
writing or by  resolution  adopted at a meeting at which the holders of Series A
Preferred  Stock (alone or together with the holders of one or more other series
of Series  Preferred  Stock at the time  outstanding  and entitled to vote) vote
separately as a class,  alter the provisions of the Series Preferred Stock so as
to materially adversely affect its rights; provided,  however, that in the event
any such materially  adverse  alteration affects the rights of only the Series A
Preferred Stock, then the alteration may be effected with the vote or consent of
at least a majority  of the votes of the  Series A  Preferred  Stock;  provided,
further, that an increase in the amount of the authorized Series Preferred Stock
and/or the creation and/or issuance of other series of Series Preferred Stock in
accordance with the organization  certificate shall not be, nor be deemed to be,
materially  adverse  alterations.  In connection with the exercise of the voting
rights  contained  in the  preceding  sentence,  holders of all series of Series
Preferred  Stock  which are granted  such  voting  rights (of which the Series A
Preferred  Stock  is the  initial  series)  shall  vote  as a class  (except  as
specifically  provided  otherwise)  and each holder of Series A Preferred  Stock
shall have one vote for each share of stock  held and each  other  series  shall
have such  number  of  votes,  if any,  for each  share of stock  held as may be
granted to them.

         The foregoing  voting  provisions will not apply if, in connection with
the matters specified, provision is made for the redemption or retirement of all
outstanding Series A Preferred Stock.

5.  Liquidation:  Subject to the  provisions of section (b) of this Article III,
upon any  liquidation,  dissolution  or winding up of the  corporation,  whether
voluntary or involuntary, the holders of the Series A Preferred Stock shall have
preference  and priority  over the Common Stock for payment out of the assets of
the  corporation  or proceeds  thereof,  whether  from  capital or  surplus,  of
$1,000,000 per share (the  "liquidation  value") together with the amount of all
dividends  accrued  and unpaid  thereon,  and after such  payment the holders of
Series A Preferred Stock shall be entitled to no other payments.

           6.  Redemption:  Subject to the  provisions  of  section  (b) of this
Article  III,  Series A Preferred  Stock may be  redeemed,  at the option of the
corporation  in whole or part,  at any time or from time to time at a redemption
price of $1,000,000 per share, in each case plus accrued and unpaid dividends to
the date of redemption.

         At the option of the  corporation,  shares of Series A Preferred  Stock
redeemed or otherwise  acquired may be restored to the status of authorized  but
unissued shares of Series Preferred Stock.

         In the case of any  redemption,  the  corporation  shall give notice of
such redemption to the holders of the Series A Preferred Stock to be redeemed in
the following manner: a notice specifying the shares to be redeemed and the time
and place or redemption (and, if less than the total  outstanding  shares are to
be  redeemed,  specifying  the  certificate  numbers  and number of shares to be
redeemed)  shall be mailed by first  class  mail,  addressed  to the  holders of
record  of the  Series A  Preferred  Stock to be  redeemed  at their  respective
addressees as the same shall appear upon the books of the corporation,  not more
than sixty (60) days and not less than  thirty  (30) days  previous  to the date
fixed for  redemption.  In the event such notice is not given to any shareholder
such  failure  to give  notice  shall  not  affect  the  notice  given  to other
shareholders.  If less than the whole amount of  outstanding  Series A Preferred
Stock is to be redeemed,  the shares to be redeemed  shall be selected by lot or
pro rata in any manner  determined  by resolution of the Board


<PAGE>

of  Directors  to b fair and  proper.  From and after the date fixed in any such
notice  as  the  date  of  redemption  (unless  default  shall  be  made  by the
corporation  in  providing  moneys at the time and place of  redemption  for the
payment of the redemption price) all dividends upon the Series A Preferred Stock
so called for redemption shall cease to accrue, and all rights of the holders of
said Series A Preferred  Stock as stockholders  in the  corporation,  except the
right to receive the redemption  price (without  interest) upon surrender of the
certificate  representing the Series A Preferred Stock so called for redemption,
duly  endorsed  for  transfer,  if  required,  shall  cease and  terminate.  The
corporation's  obligation  to provide  moneys in  accordance  with the preceding
sentence  shall be deemed  fulfilled if, on or before the  redemption  date, the
corporation shall deposit with a bank or trust company (which may e an affiliate
of the  corporation)  having an office in the Borough of Manhattan,  City of New
York,  having a capital and surplus of at least  $5,000,000  funds necessary for
such  redemption,  in trust  with  irrevocable  instructions  that such funds be
applied to the  redemption  of the shares of Series A Preferred  Stock so called
for  redemption.  Any  interest  accrued  on  such  funds  shall  be paid to the
corporation  from time to time.  Any funds so deposited and unclaimed at the end
of two (2) years from such  redemption  date shall be  released or repaid to the
corporation,  after which the holders of such shares of Series A Preferred Stock
so called for redemption  shall look only to the  corporation for payment of the
redemption price.

                  IV. The name, residence and post office address of each member
of the corporation are as follows:
<TABLE>
<CAPTION>
                 Name                    Residence                              Post Office Address
                 ----                    ---------                              -------------------
<S>                                     <C>                                    <C>
James A. Blair                           9 West 50th Street,                    33 Wall Street,
                                           Manhattan, New York City               Manhattan, New York City

James G. Cannon                          72 East 54th Street,                   14 Nassau Street,
                                           Manhattan New York City                Manhattan, New York City

E. C. Converse                           3 East 78th Street,                    139 Broadway,
                                           Manhattan, New York City               Manhattan, New York City

Henry P. Davison                         Englewood,                             2 Wall Street,
                                           New Jersey                             Manhattan, New York City

Granville W. Garth                       160 West 57th Street,                  33 Wall Street
                                           Manhattan, New York City               Manhattan, New York City

A. Barton Hepburn                        205 West 57th Street                   83 Cedar Street
                                           Manhattan, New York City               Manhattan, New York City

William Logan                            Montclair,                             13 Nassau Street
                                           New Jersey                             Manhattan, New York City

George W. Perkins                        Riverdale,                             23 Wall Street,
                                           New York                               Manhattan, New York City

William H. Porter                        56 East 67th Street                    270 Broadway,
                                           Manhattan, New York City               Manhattan, New York City

John F. Thompson                         Newark,                                143 Liberty Street,
                                           New Jersey                             Manhattan, New York City

Albert H. Wiggin                         42 West 49th Street,                   214 Broadway,

</TABLE>

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

                                           Manhattan, New York City               Manhattan, New York City

Samuel Woolverton                        Mount Vernon,                          34 Wall Street,
                                           New York                               Manhattan, New York City
Edward F.C. Young                        85 Glenwood Avenue,                    1 Exchange Place,
                                           Jersey City, New Jersey                Jersey City, New Jersey

</TABLE>

         V. The existence of the corporation shall be perpetual.

         VI. The subscribers,  the members of the said corporation, do, and each
for himself does,  hereby declare that he will accept the  responsibilities  and
faithfully  discharge  the  duties of a director  therein,  if elected to act as
such, when  authorized  accordance with the provisions of the Banking Law of the
State of New York.

         VII. The number of directors of the corporation  shall not be less that
10 nor more than 25."

           4. The foregoing  restatement  of the  organization  certificate  was
authorized  by the Board of  Directors of the  corporation  at a meeting held on
July 21, 1998.

         IN WITNESS  WHEREOF,  we have made and subscribed this certificate this
6th day of August, 1998.

         IN WITNESS  WHEREOF,  we have made and subscribed this certificate this
6th day of August, 1998.



                                               James T. Byrne, Jr.
                                      ------------------------------------------
                                               James T. Byrne, Jr.
                                      Managing Director and Secretary


                                               Lea Lahtinen
                                      ------------------------------------------
                                               Lea Lahtinen
                                      Vice President and Assistant Secretary


                                               Lea Lahtinen
                                      ------------------------------------------
                                               Lea Lahtinen


<PAGE>






State of New York                   )
                                    )  ss:
County of New York                  )





         Lea  Lahtinen,  being duly  sworn,  deposes and says that she is a Vice
President and an Assistant  Secretary of Bankers Trust Company,  the corporation
described  in the  foregoing  certificate;  that  she  has  read  the  foregoing
certificate  and knows the  contents  thereof,  and that the  statements  herein
contained are true.

                                                            Lea Lahtinen
                                      ------------------------------------------
                                                            Lea Lahtinen

Sworn to before me this 6th day of August, 1998.




         Sandra L. West
- ------------------------------------
         Notary Public

            SANDRA L. WEST
   Notary Public State of New York
            No. 31-4942101
     Qualified in New York County
Commission Expires September 19, 1998





<PAGE>



                               State of New York,

                               Banking Department



         I, MANUEL KURSKY,  Deputy  Superintendent  of Banks of the State of New
York, DO HEREBY APPROVE the annexed Certificate entitled "RESTATED  ORGANIZATION
CERTIFICATE  OF BANKERS  TRUST  COMPANY  Under Section 8007 of the Banking Law,"
dated  August  6,  1998,  providing  for  the  restatement  of the  Organization
Certificate and all amendments into a single certificate.




Witness,  my hand and official seal of the Banking Department at the City of New
York,

                             this 31st day of August in the Year of our Lord one
                             thousand nine hundred and ninety-eight.



                                                         Manuel Kursky
                                                  ------------------------------
                                                  Deputy Superintendent of Banks


<PAGE>




                            CERTIFICATE OF AMENDMENT

                                     OF THE

                            ORGANIZATION CERTIFICATE

                                OF BANKERS TRUST

                      Under Section 8005 of the Banking Law

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

         We, James T. Byrne, Jr. and Lea Lahtinen, being respectively a Managing
Director  and  Secretary  and a Vice  President  and an  Assistant  Secretary of
Bankers Trust Company, do hereby certify:

         1. The name of the corporation is Bankers Trust Company.

         2. The  organization  certificate of said  corporation was filed by the
Superintendent of Banks on the 5th of March, 1903.

         3. The organization certificate as heretofore amended is hereby amended
to increase  the  aggregate  number of shares which the  corporation  shall have
authority to issue and to increase the amount of its authorized capital stock in
conformity therewith.

         4. Article III of the  organization  certificate  with reference to the
authorized  capital  stock,  the number of shares into which the  capital  stock
shall be divided, the par value of the shares and the capital stock outstanding,
which reads as follows:

         "III. The amount of capital stock which the corporation is hereafter to
         have is Three Billion, One Million, Six Hundred Sixty-Six Thousand, Six
         Hundred  Seventy  Dollars  ($3,001,666,670),  divided  into Two Hundred
         Million,  One  Hundred  Sixty-Six  Thousand,  Six  Hundred  Sixty-Seven
         (200,166,667)  shares with a par value of $10 each designated as Common
         Stock  and  1000  shares  with  a par  value  of  One  Million  Dollars
         ($1,000,000) each designated as Series Preferred Stock."

is hereby amended to read as follows:

         "III. The amount of capital stock which the corporation is hereafter to
         have is Three Billion,  Five Hundred One Million, Six Hundred Sixty-Six
         Thousand,  Six Hundred Seventy Dollars  ($3,501,666,670),  divided into
         Two  Hundred  Million,  One  Hundred  Sixty-Six  Thousand,  Six Hundred
         Sixty-Seven   (200,166,667)  shares  with  a  par  value  of  $10  each
         designated  as  Common  Stock and 1500  shares  with a par value of One
         Million  Dollars  ($1,000,000)  each  designated  as  Series  Preferred
         Stock."


<PAGE>




         5.  The  foregoing  amendment  of  the  organization   certificate  was
authorized by unanimous  written consent signed by the holder of all outstanding
shares entitled to vote thereon.

         IN WITNESS  WHEREOF,  we have made and subscribed this certificate this
25th day of September, 1998


                                                 James T. Byrne, Jr.
                                      ------------------------------------------
                                                 James T. Byrne, Jr.
                                        Managing Director and Secretary


                                                 Lea Lahtinen
                                      ------------------------------------------
                                                 Lea Lahtinen
                                        Vice President and Assistant Secretary

State of New York                   )
                                    )  ss:
County of New York                  )

         Lea  Lahtinen,  being fully sworn,  deposes and says that she is a Vice
President and an Assistant  Secretary of Bankers Trust Company,  the corporation
described  in the  foregoing  certificate;  that  she  has  read  the  foregoing
certificate  and knows the  contents  thereof,  and that the  statements  herein
contained are true.

                                                       Lea Lahtinen
                                      ------------------------------------------
                                                       Lea Lahtinen

Sworn to before me this 25th day
of  September, 1998



         Sandra L. West
- ---------------------------------------
         Notary Public

            SANDRA L. WEST
   Notary Public State of New York
            No. 31-4942101
     Qualified in New York County
Commission Expires September 19, 2000



<PAGE>



                               State of New York,

                               Banking Department



         I, P. VINCENT CONLON,  Deputy  Superintendent  of Banks of the State of
New York, DO HEREBY APPROVE the annexed  Certificate  entitled  "CERTIFICATE  OF
AMENDMENT OF THE ORGANIZATION CERTIFICATE OF BANKERS TRUST COMPANY Under Section
8005 of the Banking Law," dated December 16, 1998,  providing for an increase in
authorized  capital stock from  $3,501,666,670  consisting of 200,166,667 shares
with a par value of $10 each  designated as Common Stock and 1,500 shares with a
par  value  of  $1,000,000  each   designated  as  Series   Preferred  Stock  to
$3,627,308,670  consisting  of  212,730,867  shares with a par value of $10 each
designated as Common Stock and 1,500 shares with a par value of $1,000,000  each
designated as Series Preferred Stock.

Witness, my hand and official seal of the Banking Department at the City of New
York,

                           this 18th day of December in the Year of our Lord one
                           thousand nine hundred and ninety-eight.

                                               P. Vincent Conlon
                                      ------------------------------------------
                                         Deputy Superintendent of Banks


<PAGE>



                            CERTIFICATE OF AMENDMENT

                                     OF THE

                            ORGANIZATION CERTIFICATE

                                OF BANKERS TRUST

                      Under Section 8005 of the Banking Law

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

         We, James T. Byrne, Jr. and Lea Lahtinen, being respectively a Managing
Director  and  Secretary  and a Vice  President  and an  Assistant  Secretary of
Bankers Trust Company, do hereby certify:

         1. The name of the corporation is Bankers Trust Company.

         2. The  organization  certificate of said  corporation was filed by the
Superintendent of Banks on the 5th of March, 1903.

         3. The organization certificate as heretofore amended is hereby amended
to increase  the  aggregate  number of shares which the  corporation  shall have
authority to issue and to increase the amount of its authorized capital stock in
conformity therewith.

         4. Article III of the  organization  certificate  with reference to the
authorized  capital  stock,  the number of shares into which the  capital  stock
shall be divided, the par value of the shares and the capital stock outstanding,
which reads as follows:

         "III. The amount of capital stock which the corporation is hereafter to
         have is Three Billion,  Five Hundred One Million, Six Hundred Sixty-Six
         Thousand,  Six Hundred Seventy Dollars  ($3,501,666,670),  divided into
         Two  Hundred  Million,  One  Hundred  Sixty-Six  Thousand,  Six Hundred
         Sixty-Seven   (200,166,667)  shares  with  a  par  value  of  $10  each
         designated  as  Common  Stock and 1500  shares  with a par value of One
         Million  Dollars  ($1,000,000)  each  designated  as  Series  Preferred
         Stock."

is hereby amended to read as follows:

         "III. The amount of capital stock which the corporation is hereafter to
         have is Three Billion, Six Hundred Twenty-Seven Million,  Three Hundred
         Eight Thousand, Six Hundred Seventy Dollars  ($3,627,308,670),  divided
         into Two Hundred Twelve Million,  Seven Hundred Thirty Thousand,  Eight
         Hundred Sixty- Seven (212,730,867)  shares with a par value of $10 each
         designated  as  Common  Stock and 1500  shares  with a par value of One
         Million  Dollars  ($1,000,000)  each  designated  as  Series  Preferred
         Stock."


<PAGE>




         5.  The  foregoing  amendment  of  the  organization   certificate  was
authorized by unanimous  written consent signed by the holder of all outstanding
shares entitled to vote thereon.

         IN WITNESS  WHEREOF,  we have made and subscribed this certificate this
16th day of December, 1998


                                                James T. Byrne, Jr.
                                      ------------------------------------------
                                                James T. Byrne, Jr.
                                       Managing Director and Secretary


                                                Lea Lahtinen
                                      ------------------------------------------
                                                Lea Lahtinen
                                       Vice President and Assistant Secretary

State of New York             )
                              )  ss:
County of New York            )

         Lea  Lahtinen,  being fully sworn,  deposes and says that she is a Vice
President and an Assistant  Secretary of Bankers Trust Company,  the corporation
described  in the  foregoing  certificate;  that  she  has  read  the  foregoing
certificate  and knows the  contents  thereof,  and that the  statements  herein
contained are true.

                                                 Lea Lahtinen
                                      ------------------------------------------
                                                 Lea Lahtinen

Sworn to before me this 16th day
of  December, 1998



         Sandra L. West
- ----------------------------------
         Notary Public

            SANDRA L. WEST
   Notary Public State of New York
            No. 31-4942101
     Qualified in New York County
Commission Expires September 19, 2000



<PAGE>














                                     BY-LAWS






                                  JUNE 22, 1999










                            Bankers Trust Corporation
           (Incorporated under the New York Business Corporation Law)










<PAGE>



1
                            BANKERS TRUST CORPORATION


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

                                     BY-LAWS


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

                                    ARTICLE I

                                  SHAREHOLDERS


SECTION  1.01  Annual  Meetings.  The annual  meetings of  shareholders  for the
election of  directors  and for the  transaction  of such other  business as may
properly  come before the meeting shall be held on the third Tuesday in April of
each  year,  if not a legal  holiday,  and if a legal  holiday  then on the next
succeeding  business  day, at such hour as shall be  designated  by the Board of
Directors. If no other hour shall be so designated such meeting shall be held at
3 P.M.

SECTION 1.02 Special  Meetings.  Special  meetings of the  shareholders,  except
those regulated otherwise by statute,  may be called at any time by the Board of
Directors, or by any person or committee expressly so authorized by the Board of
Directors and by no other person or persons.

SECTION 1.03 Place of Meetings.  Meetings of shareholders  shall be held at such
place within or without the State of New York as shall be  determined  from time
to time by the Board of Directors or, in the case of special  meetings,  by such
person or persons  as may be  authorized  to call a meeting.  The place in which
each meeting is to be held shall be specified in the notice of such meeting.

SECTION 1.04 Notice of Meetings. A copy of the written notice of the place, date
and hour of each meeting of shareholders  shall be given  personally or by mail,
not less than ten nor more than fifty days  before the date of the  meeting,  to
each shareholder  entitled to vote at such meeting.  Notice of a special meeting
shall  indicate  that it is being issued by or at the direction of the person or
persons  calling the  meeting  and shall also state the purpose or purposes  for
which the meeting is called.  Notice of any meeting at which is proposed to take
action  which would  entitle  shareholders  to receive  payment for their shares
pursuant to statutory provisions must include a statement of that purpose and to
that effect. If mailed,  such notices of the annual and each special meeting are
given when deposited in the United States mail, postage prepaid, directed to the
shareholder at his address as it appears in the record of shareholders unless he
shall have filed with the Secretary of the  corporation  a written  request that
notices intended for him shall be mailed to some other address, in which case it
shall be directed to him at such other address.

SECTION  1.05 Record  Date.  For the  purpose of  determining  the  shareholders
entitled to notice of or to vote any meeting of  shareholders or any adjournment
thereof,  or to  express  consent  to or  dissent  from any  proposal  without a
meeting,  or for the  purpose of  determining  shareholders  entitled to receive
payment of any dividend or the  allotment  of any rights,  or for the purpose of
any other  action,  the Board of  Directors  may fix, in advance,  a date as the
record date for any such  determination of shareholders.  Such date shall not be
more than fifty nor less than ten days before the date of such meeting, nor more
than fifty days prior to any other action.
<PAGE>

SECTION 1.06 Quorum.  The presence,  in person or by proxy,  of the holders of a
majority of the shares  entitled to vote thereat shall  constitute a quorum at a
meeting of  shareholders  for the  transaction of business,  except as otherwise
provided by statute, by the Certificate of Incorporation or by the By-Laws.  The
shareholders  present in person or by proxy and entitled to vote at any meeting,
despite  the absence of a quorum,  shall have power to adjourn the meeting  from
time to time,  to a  designated  time and place,  without  notice  other than by
announcement  at the meeting,  and at any adjourned  meeting any business may be
transacted  that might have been transacted on the original date of the meeting.
However, if after the adjournment the Board of Directors fixes a new record date
for the adjourned  meeting,  a notice of the adjourned meeting shall be given to
each shareholder of record on the new record date entitled to notice.

SECTION  1.07 Notice of  Shareholder  Business at Annual  Meeting.  At an annual
meeting of  shareholders,  only such  business  shall be conducted as shall have
been  brought  before the  meeting  (a) by or at the  direction  of the Board of
Directors or (b) by any  shareholder  of the  corporation  who complies with the
notice  procedures  set forth in this Section 1.07.  For business to be properly
brought  before an annual meeting by a shareholder,  the  shareholder  must have
given timely notice thereof in writing to the Secretary of the  corporation.  To
be timely, a shareholder's notice must be delivered to or mailed and received at
the principal executive offices of the corporation not less than thirty days nor
more than fifty days prior to the meeting; provided,  however, that in the event
that less than forty days' notice or prior public  disclosure of the date of the
meeting is given or made to shareholders, notice by the shareholder to be timely
must be received not later than the close of business on the tenth day following
the day on which  such  notice of the date of the annual  meeting  was mailed or
such public  disclosure was made. A shareholder's  notice to the Secretary shall
set forth as to each matter the shareholder  proposes to bring before the annual
meeting (a) a brief description of the business desired to be brought before the
annual  meeting  and the  reasons  for  conducting  such  business at the annual
meeting, (b) the name and address, as they appear on the corporation's books, of
the shareholder  proposing such business,  (c) the class and number of shares of
the  corporation  which are  beneficially  owned by the  shareholder and (d) any
material interest of the shareholder in such business.  Notwithstanding anything
in these  By-Laws to the contrary,  no business  shall be conducted at an annual
meeting except in accordance  with the procedures set forth in this Section 1.07
and Section 2.03. The Chairman of an annual meeting shall, if the facts warrant,
determine  and declare to the meeting that  business  was not  properly  brought
before the meeting and in  accordance  with the  provisions of this Section 1.07
and  Section  2.03,  and if he should so  determine,  he shall so declare to the
meeting and any such business not properly  brought before the meeting shall not
be transacted.

                                   ARTICLE II

                               BOARD OF DIRECTORS

SECTION 2.01 Number and Qualifications. The business of the corporation shall be
managed by its Board of  Directors.  The number of  directors  constituting  the
entire Board of Directors shall be not less than seven nor more than fifteen, as
shall be fixed  from time to time by vote of a majority  of the entire  Board of
Directors.  Each director shall be at least 21 years of age.  Directors need not
be shareholders.  No Officer-Director who shall have attained age 65, or earlier
relinquishes  his  responsibilities  and title,  shall be eligible to serve as a
director.

SECTION 2.02 Election.  At each annual meeting of shareholders,  directors shall
be elected by a  plurality  of the votes to hold  office  until the next  annual
meeting.  Subject  to the  provisions  of the  statute,  of the  Certificate  of
Incorporation  and of the  By-Laws,  each  director  shall hold office until the
expiration  of the term for which  elected,  and until  his  successor  has been
elected and qualified.

<PAGE>

SECTION 2.03 Nomination and Notification of Nomination. Subject to the rights of
holders  of any class or series of stock  having a  preference  over the  Common
Stock as to  dividends  or upon  liquidation,  nominations  for the  election of
directors may be made by the Board of Directors or to any committee appointed by
the Board of Directors or by any shareholder entitled to vote in the election of
directors  generally.  However, any shareholder entitled to vote in the election
of  directors  generally  may  nominate  one or more  persons  for  election  as
directors at a meeting only if written  notice of such  shareholder's  intent to
make such nomination or nominations has been given,  either by personal delivery
or by United States mail,  postage prepaid,  to the Secretary of the corporation
not later than (i) with  respect to an election to be held at an annual  meeting
of shareholders ninety days in advance of such meeting, and (ii) with respect to
an election to be held at a special meeting of shareholders  for the election of
directors,  the close of business on the seventh day following the date on which
notice of such  meeting is first given to  shareholders.  Each such notice shall
set forth:  (a) the name and address of the  shareholder who intends to make the
nomination  and of the person or persons to be nominated;  (b) a  representation
that the shareholder is a holder of record of stock of the corporation  entitled
to vote at such  meeting  and  intends  to  appear  in person or by proxy at the
meeting to  nominate  the  person or  persons  specified  in the  notice;  (c) a
description of all  arrangements or  understandings  between the shareholder and
each  nominee and any other  person or persons  (naming  such person or persons)
pursuant  to  which  the  nomination  or  nominations  are  to be  made  by  the
shareholder;  (d) such other information regarding each nominee proposed by such
shareholder  as would be  required to be  included  in a proxy  statement  filed
pursuant to the proxy rules of the Securities and Exchange  Commission,  had the
nominee been nominated,  or intended to be nominated, by the Board of Directors;
and (e) the consent of each nominee to serve as a director of the corporation if
so elected.  At the request of the Board of Directors,  any person  nominated by
the Board of Directors for election as a director shall furnish to the Secretary
of the corporation that information  required to be set forth in a shareholder's
notice of nomination which pertains to the nominee.  No person shall be eligible
for election as a director of the  corporation  unless  nominated in  accordance
with the procedures set forth in the By-Laws. The Chairman of the meeting shall,
if the facts warrant, determine and declare to the meeting that a nomination was
not made in accordance with the procedures  prescribed by these By-Laws,  and if
he should so  determine,  he shall so declare to the meeting  and the  defective
nomination shall be disregarded.

SECTION 2.04 Regular Meetings. Regular meetings of the Board of Directors may be
held  without  notice at such places and times as may be fixed from time to time
by resolution of the Board and a regular meeting for the purpose of organization
and  transaction of other business shall be held each year after the adjournment
of the annual meeting of shareholders.

SECTION 2.05 Special  Meetings.  The Chairman of the Board,  the Chief Executive
Officer,  the President,  the Senior Vice Chairman or any Vice Chairman may, and
at the request of three directors shall,  call a special meeting of the Board of
Directors,  two  days'  notice  of which  shall be given in  person  or by mail,
telegraph,  radio,  telephone or cable.  Notice of a special meeting need not be
given to any director who submits a signed  waiver of notice  whether  before or
after the meeting, or who attends the meeting without protesting,  prior thereto
or at its commencement, the lack of notice to him.

SECTION 2.06 Place of Meeting.  The directors may hold their meetings,  have one
or more  offices,  and  keep  the  books of the  corporation  (except  as may be
provided by law) at any place,  either  within or without the State of New York,
as they may from time to time determine.

SECTION  2.07 Quorum and Vote.  At all  meetings of the Board of  Directors  the
presence of  one-third  of the entire  Board,  but not less than two  directors,
shall  constitute  a quorum for the


<PAGE>

transaction of business. Any one or more members of the Board of Directors or of
any committee  thereof may participate in a meeting of the Board of Directors or
a committee thereof by means of a conference telephone or similar communications
equipment  which  allows all persons  participating  in the meeting to hear each
other at the same time. Participation by such means shall constitute presence in
person at such a meeting. The vote of a majority of the directors present at the
time of the vote,  if a quorum is present at such time,  shall be the act of the
Board of  Directors,  except as may be  otherwise  provided  by  statute  or the
By-Laws.

SECTION 2.08 Vacancies.  Newly created directorships  resulting from increase in
the number of directors and vacancies in the Board of Directors,  whether caused
by resignation, death, removal or otherwise, may be filled by vote of a majority
of the directors then in office, although less than a quorum exists.

                                   ARTICLE III

                         EXECUTIVE AND OTHER COMMITTEES

SECTION 3.01  Designation and Authority.  The Board of Directors,  by resolution
adopted by a majority of the entire Board,  may designate from among its members
an Executive  Committee and other  committees,  each consisting of three or more
directors.  Each such committee, to the extent provided in the resolution or the
By-Laws,  shall  have  all  the  authority  of the  Board,  except  that no such
committee shall have authority as to:

        (i)  the  submission  to   shareholders   of  any  action  as  to  which
shareholders' authorization is required by law.

       (ii) the filling of vacancies in the Board of Directors or any committee.

      (iii) the fixing of  compensation of directors for serving on the Board or
on any committee.

       (iv) the  amendment  or appeal of the  By-Laws,  or the  adoption  of new
By-Laws.

        (v) the amendment or repeal of any  resolution of the Board which by its
terms shall not be so amendable or repealable.

The Board may designate one or more  directors as alternate  members of any such
committee,  who may replace any absent  member or members at any meeting of such
committee.  Each such  committee  shall  serve at the  pleasure  of the Board of
Directors.

SECTION 3.02 Procedure.  Except as may be otherwise provided by statute,  by the
By-Laws or by  resolution  of the Board of  Directors,  each  committee may make
rules for the call and  conduct of its  meetings.  Each  committee  shall keep a
record of its acts and  proceedings  and shall report the same from time to time
to the Board of Directors.

                                   ARTICLE IV

                                    OFFICERS

SECTION 4.01 Titles and General.  The Board of Directors  shall elect from among
their number a Chairman of the Board and a Chief Executive Officer, and may also
elect a President,  a Senior Vice Chairman,  one or more Vice  Chairmen,  one or
more Executive Vice Presidents,  one or


<PAGE>

more  Senior  Vice  Presidents,  one  or  more  Principals,  one  or  more  Vice
Presidents, a Secretary, a Controller, a Treasurer, a General Counsel, a General
Auditor, and a General Credit Auditor,  who need not be directors.  The officers
of the corporation may also include such other officers or assistant officers as
shall from time to time be elected or  appointed  by the Board.  The Chairman of
the Board or the Chief  Executive  Officer or, in their absence,  the President,
the Senior Vice  Chairman or any Vice  Chairman,  may from time to time  appoint
assistant officers.  All officers elected or appointed by the Board of Directors
shall  hold  their  respective  offices  during  the  pleasure  of the  Board of
Directors,  and all assistant  officers shall hold office at the pleasure of the
Board or the Chairman of the Board or the Chief  Executive  Officer or, in their
absence, the President, the Senior Vice Chairman or any Vice Chairman. The Board
of Directors may require any and all officers and employees to give security for
the faithful performance of their duties.

SECTION 4.02  Chairman of the Board.  The Chairman of the Board shall preside at
all meetings of the shareholders  and of the Board of Directors.  Subject to the
Board of Directors,  he shall exercise all the powers and perform all the duties
usual to such office and shall have such other  powers as may be  prescribed  by
the  Board of  Directors  or the  Executive  Committee  or  vested in him by the
By-Laws.

SECTION 4.03 Chief Executive Officer. The Board of Directors shall designate the
Chief  Executive  Officer  of the  corporation,  which  person may also hold the
additional  title of Chairman of the Board,  President,  Senior Vice Chairman or
Vice  Chairman.  Subject to the Board of  Directors,  he shall  exercise all the
powers and perform all the duties usual to such office and shall have such other
powers as may be prescribed by the Board of Directors or the Executive Committee
or vested in him by the By-Laws.

SECTION  4.04  Chairman  of the Board,  President,  Senior Vice  Chairman,  Vice
Chairmen, Executive Vice Presidents, Senior Vice Presidents, Principals and Vice
Presidents.  The  Chairman  of the Board or, in his  absence or  incapacity  the
President or, in his absence or incapacity,  the Senior Vice Chairman,  the Vice
Chairmen,  the Executive Vice Presidents,  or in their absence,  the Senior Vice
Presidents,  in the order  established by the Board of Directors  shall,  in the
absence or incapacity of the Chief  Executive  Officer perform the duties of the
Chief  Executive  Officer.  The President,  the Senior Vice  Chairman,  the Vice
Chairmen,  the  Executive  Vice  Presidents,  the Senior  Vice  Presidents,  the
Principals,  and the Vice  Presidents  shall also  perform such other duties and
have such other powers as may be prescribed  or assigned to them,  respectively,
from time to time by the Board of Directors,  the Executive Committee, the Chief
Executive Officer, or the By-Laws.

SECTION 4.05  Controller.  The Controller shall perform all the duties customary
to that office and except as may be otherwise provided by the Board of Directors
shall have the general  supervision  of the books of account of the  corporation
and  shall  also  perform  such  other  duties  and have  such  powers as may be
prescribed or assigned to him from time to time by the Board of  Directors,  the
Executive Committee, the Chief Executive Officer, or the By-Laws.

SECTION 4.06 Secretary.  The Secretary shall keep the minutes of the meetings of
the Board of Directors and of the shareholders and shall have the custody of the
seal of the corporation. He shall perform all other duties usual to that office,
and  shall  also  perform  such  other  duties  and have  such  powers as may be
prescribed or assigned to him from time to time by the Board of  Directors,  the
Executive Committee,  the Chairman of the Board, the Chief Executive Officer, or
the By-Laws.


                                    ARTICLE V
<PAGE>

                INDEMNIFICATION OF DIRECTORS, OFFICERS AND OTHERS

SECTION 5.01 The corporation  shall, to the fullest extent  permitted by Section
721 of the New York Business Corporation Law, indemnify any person who is or was
made,  or  threatened  to be made, a party to an action or  proceeding,  whether
civil or  criminal,  whether  involving  any actual or  alleged  breach of duty,
neglect or error,  any  accountability,  or any actual or alleged  misstatement,
misleading  statement or other act or omission and whether brought or threatened
in any court or  administrative  or  legislative  body or agency,  including  an
action by or in the right of the  corporation to procure a judgment in its favor
and an action by or in the right of any other  corporation  of any type or kind,
domestic or foreign, or any partnership,  joint venture, trust, employee benefit
plan or other  enterprise,  which any director or officer of the  corporation is
serving or served in any capacity at the request of the corporation by reason of
the fact that he, his testator or intestate,  is or was a director or officer of
the corporation,  or is serving or served such other  corporation,  partnership,
joint venture, trust, employee benefit plan or other enterprise in any capacity,
against judgments,  fines,  amounts paid in settlement,  and costs,  charges and
expenses,  including attorneys' fees, or any appeal therein; provided,  however,
that no  indemnification  shall be  provided to any such person if a judgment or
other final adjudication adverse to the director or officer establishes that (i)
his acts were committed in bad faith or were the result of active and deliberate
dishonesty  and,  in  either  case,  were  material  to the  cause of  action so
adjudicated,  or (ii) he personally  gained in fact a financial  profit or other
advantage to which he was not legally entitled.

SECTION  5.02  The  corporation  may  indemnify  any  other  person  to whom the
corporation  is  permitted  to provide  indemnification  or the  advancement  of
expenses by applicable law,  whether  pursuant to rights granted pursuant to, or
provided by, the New York Business  Corporation  Law or other rights  created by
(i) a resolution of  shareholders,  (ii) a resolution of directors,  or (iii) an
agreement providing for such  indemnification,  it being expressly intended that
these By-Laws authorize the creation of other rights in any such manner.

SECTION 5.03 The corporation  shall, from time to time,  reimburse or advance to
any  person  referred  to in Section  5.01 the funds  necessary  for  payment of
expenses,  including  attorneys' fees, incurred in connection with any action or
proceeding referred to in Section 5.01, upon receipt of a written undertaking by
or on behalf of such person to repay such amount(s) if a judgment or other final
adjudication  adverse to the director or officer  establishes  that (i) his acts
were  committed  in bad  faith or were  the  result  of  active  and  deliberate
dishonesty  and,  in  either  case,  were  material  to the  cause of  action so
adjudicated,  or (ii) he personally  gained in fact a financial  profit or other
advantage to which he was not legally entitled.

SECTION  5.04 Any  director  or officer of the  corporation  serving (i) another
corporation,  of which a majority of the shares entitled to vote in the election
of its directors is held by the  corporation,  or (ii) any employee benefit plan
of the corporation or any corporation referred to in clause (i), in any capacity
shall be deemed to be doing so at the request of the  corporation.  In all other
cases,  the  provisions  of this  Article V will  apply  (i) only if the  person
serving another corporation or any partnership,  joint venture,  trust, employee
benefit  plan or other  enterprise  so served  at the  specific  request  of the
corporation,  evidenced by a written communication signed by the Chairman of the
Board, the Chief Executive Officer,  the President,  the Senior Vice Chairman or
any Vice  Chairman,  and (ii) only if and to the extent that,  after making such
efforts  as the  Chairman  of the Board,  the Chief  Executive  Officer,  or the
President shall deem adequate in the circumstances,  such person shall be unable
to obtain indemnification from such other enterprise or its insurer.

SECTION 5.05 Any person  entitled to be indemnified or to the  reimbursement  or
advancement  of  expenses as a matter of right  pursuant  to this  Article V may
elect  to have  the  right  to

<PAGE>

indemnification  (or  advancement  of expenses)  interpreted on the basis of the
applicable  law in effect at the time of the  occurrence  of the event or events
giving rise to the action or proceeding,  to the extent  permitted by law, or on
the basis of the applicable law in effect at the time indemnification is sought.

SECTION 5.06 The right to be indemnified or to the  reimbursement or advancement
of expenses pursuant to this Article V (i) is a contract right pursuant to which
the person entitled thereto may bring suit as if the provisions  hereof were set
forth in a separate written contract between the corporation and the director or
officer,  (ii) is intended to be retroactive and shall be available with respect
to events  occurring prior to the adoption  hereof,  and (iii) shall continue to
exist after the  rescission or restrictive  modification  hereof with respect to
events occurring prior thereto.

SECTION  5.07  If a  request  to be  indemnified  or for  the  reimbursement  or
advancement of expenses  pursuant  hereto is not paid in full by the corporation
within thirty days after a written  claim has been received by the  corporation,
the claimant may at any time  thereafter  bring suit against the  corporation to
recover the unpaid  amount of the claim and, if  successful in whole or in part,
the claimant shall be entitled also to be paid the expenses of prosecuting  such
claim. Neither the failure of the corporation (including its Board of Directors,
independent  legal counsel,  or its  shareholders)  to have made a determination
prior  to  the   commencement  of  such  action  that   indemnification   of  or
reimbursement  or  advancement  of  expenses  to the  claimant  is proper in the
circumstances,  nor an actual  determination  by the corporation  (including its
Board of Directors,  independent legal counsel,  or its  shareholders)  that the
claimant  is  not  entitled  to  indemnification  or  to  the  reimbursement  or
advancement  of  expenses,  shall  be a  defense  to  the  action  or  create  a
presumption that the claimant is not so entitled.

SECTION 5.08 A person who has been  successful,  on the merits or otherwise,  in
the  defense  of a civil or  criminal  action  or  proceeding  of the  character
described in Section 5.01 shall be entitled to indemnification  only as provided
in  Sections  5.01  and  5.03,  notwithstanding  any  provision  of the New York
Business Corporation Law to the contrary.


                                   ARTICLE VI

                                      SEAL

SECTION 6.01  Corporate  Seal.  The corporate seal shall contain the name of the
corporation and the year and state of its incorporation. The seal may be altered
from time to time at the discretion of the Board of Directors.



                                   ARTICLE VII

                               SHARE CERTIFICATES

SECTION 7.01 Form. The  certificates  for shares of the corporation  shall be in
such form as shall be approved by the Board of Directors  and shall be signed by
the Chairman of the Board,  the Chief  Executive  Officer,  the  President,  the
Senior Vice  Chairman or any Vice  Chairman  and the  Secretary  or an Assistant
Secretary,  and shall be sealed with the seal of the  corporation or a facsimile
thereof.  The signatures of the officers upon the  certificate may be facsimiles
if the

<PAGE>

certificate  is  countersigned  by a transfer agent or registered by a registrar
other than the corporation itself or its employees.

                                  ARTICLE VIII

                                     CHECKS

SECTION 8.01 Signatures.  All checks, drafts and other orders for the payment of
money  shall be signed by such  officer  or  officers  or agent or agents as the
Board of Directors may designate from time to time.

                                   ARTICLE IX

                                    AMENDMENT

SECTION 9.01 Amendment of By-Laws. The By-Laws may be amended, repealed or added
to by vote of the  holders  of the  shares at the time  entitled  to vote in the
election of any directors.  The Board of Directors may also amend, repeal or add
to the By-Laws, but any By-Laws adopted by the Board of Directors may be amended
or repealed by the shareholders  entitled to vote thereon as provided herein. If
any By-Law regulating an impending election of directors is adopted,  amended or
repealed  by the  Board,  there  shall be set  forth in the  notice  of the next
meeting of  shareholders  for the election of directors  the By-Laws so adopted,
amended or repealed, together with concise statement of the changes made.

                                    ARTICLE X

SECTION  10.01  Construction.  The  masculine  gender,  when  appearing in these
By-Laws, shall be deemed to include the feminine gender.



<PAGE>




I, Marc J. Parilla, Assistant Vice President of Bankers Trust Company, New York,
New York, hereby certify that the foregoing is a complete, true and correct copy
of the By-Laws of Bankers Trust Company, and that the same are in full force and
effect at this date.


                                                        /s/Marc J. Parilla
                                                        ------------------------
                                                        Marc J. Parilla
                                                        Assistant Vice President



DATED:  December 3, 1999



<PAGE>


<TABLE>
<CAPTION>
<S>                       <C>                                <C>                       <C>                        <C>
Legal Title of Bank:       Bankers Trust Company              Call Date: 06/30/99       ST-BK: 36-4840             FFIEC 031
Address:                   130 Liberty Street                 Vendor ID: D              CERT:  00623               Page RC-1
City, State    ZIP:        New York, NY  10006                Transmit #: 21001003                                 11
</TABLE>

Consolidated Report of Condition for Insured Commercial
and State-Chartered Savings Banks for June 30, 1999

All  schedules  are to be reported in  thousands  of dollars.  Unless  otherwise
indicated,  reported the amount  outstanding  as of the last business day of the
quarter.

Schedule RC--Balance Sheet
<TABLE>
<CAPTION>
<S>                                                         <C>               <C>       <C>        <C> <C>      <C>              <C>
                                                                                                                   ------------
                                                                                                                   |  C400    |
                                                                                                   ---------------------------
                                                              Dollar Amounts in Thousands           |  RCFD                   |
- -------------------------------------------------------------------------------------------------------------------------------
ASSETS                                                                                          | //////////////////          |
  1.    Cash and balances due from depository institutions (from Schedule RC-A):                | //////////////////          |
         a.   Noninterest-bearing balances and currency and coin (1) ...............            |   0081       2,138,000      |1.a.
         b.   Interest-bearing balances (2) ........................................            |   0071       5,465,000      |1.b.
  2.    Securities:                                                                             | //////////////////          |
         a.   Held-to-maturity securities (from Schedule RC-B, column A) ...........            |   1754               0      |2.a.
         b.   Available-for-sale securities (from Schedule RC-B, column D)..........            |   1773       1,811,000      |2.b.
  3.   Federal funds sold and securities purchased under agreements to resell.......            |   135       19,558,000      |3.
  4.   Loans and lease financing receivables:                                                   | //////////////////          |
        a.   Loans and leases, net of unearned income (from Schedule RC-C) RCFD 2122 22,038,000 | //////////////////          |4.a.
        b.   LESS:   Allowance for loan and lease losses...................RCFD 3123    458,000 | //////////////////          |4.b.
        c.   LESS:   Allocated transfer risk reserve ......................RCFD 3128          0 | //////////////////          |4.c.
        d.   Loans and leases, net of unearned income,                                          | //////////////////          |
             allowance, and reserve (item 4.a minus 4.b and 4.c) ...................            |   2125      21,580,000      |4.d.
  5.   Trading Assets (from schedule RC-D)  ........................................            |   3545      18,767,000      |5.
  6.   Premises and fixed assets (including capitalized leases) ....................            |   2145         877,000      |6.
  7.   Other real estate owned (from Schedule RC-M) ................................            |   2150          88,000      |7.
  8.   Investments in unconsolidated subsidiaries and associated companies (from Schedule RC-M) |   2130         948,000      |8.
  9.   Customers' liability to this bank on acceptances outstanding ................            |   2155         230,000      |9.
10.    Intangible assets (from Schedule RC-M) ......................................            |   2143         100,000      |10.
11.    Other assets (from Schedule RC-F) ...........................................            |   2160       3,956,000      |11.
12.    Total assets (sum of items 1 through 11) ....................................            |   2170      75,518,000      |12.
                                                                                                -------------------------------

</TABLE>


- --------------------------
(1)      Includes cash items in process of collection and unposted debits.
(2)      Includes time certificates of deposit not held for trading.

























<PAGE>

<TABLE>
<CAPTION>
<S>                       <C>                               <C>                       <C>                       <C>
Legal Title of Bank:       Bankers Trust Company             Call Date: 06/30/99       ST-BK:    36-4840         FFIEC  031
Address:                   130 Liberty Street                Vendor ID: D              CERT:  00623              Page  RC-2
City, State       Zip:     New York, NY  10006               Transmit #: 21001003                                12
</TABLE>

Schedule RC--Continued
<TABLE>
<CAPTION>
<S> <C>                                             <C>                                            <C>          <C>          <C>

                                                                                                 ___________________________
                                                     Dollar Amounts in Thousands                 |////////     Bil Mil Thou|
- -------------------------------------------------------------------------------------------------|-------------------------|
LIABILITIES                                                                                      |//////////////////////// |
13. Deposits:                                                                                    |///////////////////////  |
    a.   In domestic offices (sum of totals of columns A and C from Schedule RC-E, part I)       | RCON 2200   16,538,000  |13.a.
         (1)   Noninterest-bearing(1) ......................RCON 6631     2,636,000.......       |///////////////////////  |13.a.(1)
         (2)  Interest-bearing .............................RCON 6636    13,902,000.......       |///////////////////////  |13.a.(2)
    b.   In foreign offices, Edge and Agreement subsidiaries, and IBFs (from Schedule RC-E       |///////////////////////  |
         part II)                                                                                | RCFN 2200   18,293,000  |13.b.
         (1)   Noninterest-bearing .........................RCFN 6631     3,202,000              |///////////////////////  |13.b.(1)
         (2)   Interest-bearing ............................RCFN 6636    15,091,000              |///////////////////////  |13.b.(2)
14. Federal funds purchased and securities sold under agreements to repurchase                   | RCFD 2800    5,772,000  |14.
15. a.   Demand notes issued to the U.S. Treasury ........................................       | RCON 2840      500,000  |15.a.
    b.   Trading liabilities (from Schedule RC-D).........................................       | RCFD 3548   15,013,000  |15.b.
16.Other borrowed money (includes mortgage indebtedness and obligations under capitalized leases)|//////////////////////  /|
    a.   With a remaining maturity of one year or less ...................................       | RCFD 2332    3,157,000  |16.a.
    b.   With a remaining maturity of more than one year  through three years.............       | A547         2,990,000  |16.b.
    c.  With a remaining maturity of more than three years................................       | A548           364,000  |16.c
17. Not Applicable.                                                                              |/////////////////////////|17.
18. Bank's liability on acceptances executed and outstanding .............................       | RCFD 2920      230,000  |18.
19. Subordinated notes and debentures (2).................................................       | RCFD 3200      331,000  |19.
20. Other liabilities (from Schedule RC-G) ...............................................       | RCFD 2930    6,588,000  |20.
21. Total liabilities (sum of items 13 through 20) .......................................       | RCFD 2948   69,776,000  |21.
22. Not Applicable                                                                               |///////////////////////  |
                                                                                                 |/////////////////////////|22.
EQUITY CAPITAL                                                                                   |///////////////////////  |
23. Perpetual preferred stock and related surplus ........................................       | RCFD 3838    1,500,000  |23.
24. Common stock .........................................................................       | RCFD 3230    2,127,000  |24.
25. Surplus (exclude all surplus related to preferred stock) .............................       | RCFD 3839      541,000  |25.
26. a.   Undivided profits and capital reserves ..........................................       | RCFD 3632    1,798,000  |26.a.
    b.   Net unrealized holding gains (losses) on available-for-sale securities ..........       | RCFD 8434   (    5,000) |26.b.
    c.   Accumulated net gains (losses) on cash flow hedges...............................       | RCFD 4336            0  |26.c.
27. Cumulative foreign currency translation adjustments ..................................       | RCFD 3284   (  219,000) |27.
28. Total equity capital (sum of items 23 through 27) ....................................       | RCFD 3210    5,742,000  |28.
29. Total liabilities and equity capital (sum of items 21 and 28).........................       | RCFD 3300   75,518,000  |29
                                                                                                 ---------------------------
</TABLE>

<TABLE>
<CAPTION>
<S>     <C>                                                                   <C>      <C>
Memorandum
To be reported only with the March Report of Condition.
   1.    Indicate in the box at the right the number of the statement below that best describes the
         most comprehensive level of auditing work performed for the bank by independent external                Number
                                                                                                 ---------------------------
         auditors  as  of  any  date  during  1997   .....................................       | RCFD 6724       N/A     | M.1
                                                                                                 ---------------------------

1    =   Independent audit of the bank conducted in accordance                  4    =  Directors' examination of the bank performed
         with generally accepted auditing standards by a certified                      by other external auditors (may be required
         public accounting firm which submits a report on the bank                      by state chartering authority)
2    =   Independent audit of the bank's parent holding company                 5    =  Review of the bank's financial statements by
         conducted in accordance with generally accepted auditing                       external auditors
         standards by a certified public accounting firm which                  6    =  Compilation of the bank's financial
         submits a report on the consolidated holding company                           statements by external auditors
         (but not on the bank separately)                                       7    =  Other audit procedures (excluding tax
3    =   Directors' examination of the bank conducted in                                preparation work)
         accordance with generally accepted auditing standards by a certified   8    =   No external audit work
         public accounting firm (may be required by state chartering authority)
</TABLE>
- ----------------------
(1)  Including  total demand deposits and  noninterest-bearing  time and savings
     deposits.
(2)  Includes limited-life preferred stock and related surplus.

<TABLE> <S> <C>


<ARTICLE>                                            9

<LEGEND>
     THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL  INFORMATION  DERIVED FROM THE
     REGISTRATION  STATEMENT  ON FORM S-1 AND IS  QUALIFIED  IN ITS  ENTIRETY BY
     REFERENCE TO SUCH FINANCIAL INFORMATION.
</LEGEND>

<CIK>                                          0000900625
<NAME>                                         FIRST STAR BANCORP INC
<MULTIPLIER>                                   1000

<S>                                            <C>
<PERIOD-TYPE>                                  3-MOS
<FISCAL-YEAR-END>                              JUN-30-2000
<PERIOD-END>                                   SEP-30-1999
<CASH>                                           1,639
<INT-BEARING-DEPOSITS>                           2,644
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    159,253
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                        188,360
<ALLOWANCE>                                      1,779
<TOTAL-ASSETS>                                 366,492
<DEPOSITS>                                     192,039
<SHORT-TERM>                                     6,000
<LIABILITIES-OTHER>                              3,727
<LONG-TERM>                                    149,065
                                0
                                          0
<COMMON>                                           375
<OTHER-SE>                                      15,286
<TOTAL-LIABILITIES-AND-EQUITY>                 366,492
<INTEREST-LOAN>                                  3,836
<INTEREST-INVEST>                                2,694
<INTEREST-OTHER>                                    50
<INTEREST-TOTAL>                                 6,580
<INTEREST-DEPOSIT>                               2,323
<INTEREST-EXPENSE>                               4,562
<INTEREST-INCOME-NET>                            2,018
<LOAN-LOSSES>                                       47
<SECURITIES-GAINS>                                (358)
<EXPENSE-OTHER>                                    897
<INCOME-PRETAX>                                    857
<INCOME-PRE-EXTRAORDINARY>                         561
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       561
<EPS-BASIC>                                     1.49
<EPS-DILUTED>                                      .83
<YIELD-ACTUAL>                                    2.23
<LOANS-NON>                                      1,778
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 1,772
<CHARGE-OFFS>                                       40
<RECOVERIES>                                         0
<ALLOWANCE-CLOSE>                                1,779
<ALLOWANCE-DOMESTIC>                             1,779
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0



</TABLE>



                                   EXHIBIT 99


<PAGE>
                            FIRST STAR CAPITAL TRUST

                             Subscription Agreement

                                       for

         Adjustable Rate Trust Preferred  Securities,  Liquidation Amount $10.00
per Preferred Security


To:      First Star Capital Trust
         c/o Hopper Soliday, a Division of Tucker Anthony Incorporated
         1703 Oregon Pike
         Lancaster, PA 17601-4201

         1. Subscription.  The undersigned hereby subscribes for the purchase of
the number of Adjustable Rate Trust  Preferred  Securities,  Liquidation  Amount
$10.00 per Preferred Security (the "Preferred Securities") of FIRST STAR CAPITAL
TRUST, a statutory business trust formed under the laws of the State of Delaware
(the "Trust"),  set forth above the  undersigned's  signature.  The  undersigned
hereby tenders immediately  available funds in the amount of $10.00,  payable to
the  order of First  Star  Capital  Trust,  for each  subscribed  for  Preferred
Security.

         2.  Acknowledgments.  The  undersigned  acknowledges  that no Preferred
Securities  shall be deemed  sold or issued  to the  undersigned,  nor shall the
undersigned  have any  interest  in the  Trust or be  deemed  to be a holder  of
Preferred  Securities of the Trust,  until the Trust  accepts this  subscription
pursuant to the terms of the offering as set forth in the Prospectus dated
         ,  1999,  pertaining  to  the  sale  of  up  to  $12,000,000  Preferred
Securities (the "Prospectus").  Acceptance of this subscription shall be made by
the execution of this Subscription  Agreement by an authorized  administrator of
the Trust.  The  undersigned  acknowledges  that the  Company  and the Trust may
reject any subscription for any reason in their discretion.

         3. Warranties and Representations.  The undersigned makes the following
representations  and warranties with the intent that the same may be relied upon
in  determining  the  undersigned's  suitability to become a holder of Preferred
Securities  of the  Trust  with  the  understanding  that  the  availability  of
exemptions from  registration of the offering under  applicable state securities
laws may depend upon the accuracy of such representations and warranties:

                  (a) Receipt of Prospectus. The undersigned has received a copy
of the Prospectus,  from the Trust or its agent,  and makes and enters into this
Subscription Agreement with full knowledge of the terms and conditions contained
therein. First Star Bancorp, Inc. (the "Company"),  as sponsor of the Trust, has
made available to the undersigned and the undersigned's  agents and advisors the
opportunity to obtain additional information and to verify

                                        1

<PAGE>



the accuracy of the  information  contained in the  Prospectus,  to evaluate the
merits  and  risks  of  this  investment  and to ask  questions  of and  receive
satisfactory  answers  from the  Company on behalf of the Trust  concerning  the
terms and conditions of the offering.

                    (b) Risk Factors.  The  undersigned  understands  the  risks
involved in an investment in the Preferred Securities, including those described
in the  Prospectus  under "Risk  Factors." The  undersigned  recognizes  that an
investment  in the Preferred  Securities  involves the risk of loss of principal
and/or interest.

                    (c) Knowledge and Experience of Undersigned. The undersigned
represents  that the  undersigned's  knowledge  and  experience in financial and
business  matters in general are such that the  undersigned  (together  with the
undersigned's  advisors, if appropriate) is capable of evaluating the merits and
risks of an investment in the Preferred Securities.

                    (d)  Financial  Standards.  Please  check  one  or  more  if
applicable:

                           (1)      As of the date hereof,  the  undersigned has
                    -----           an individual net worth,  or joint net worth
                                    with his or her spouse,  excluding principal
                                    residence, home furnishings and automobiles,
                                    of at  least  five  times  the  price of the
                                    Preferred Securities subscribed for herein.

                           (2)      As of the date hereof,  the  undersigned has
                    -----           an individual net worth,  or joint net worth
                                    with  his  or  her  spouse,   in  excess  of
                                    $1,000,000.

                           (3)      The   undersigned,   individually   and  not
                    -----           jointly  with a  spouse,  has had  income in
                                    each of the two preceding calendar years and
                                    reasonably expects to have income during the
                                    current  calendar year in excess of $200,000
                                    per year.

                           (4)      The   undersigned   has  had  joint   income
                    -----           together  with his or her  spouse in each of
                                    the  two   preceding   calendar   years  and
                                    reasonably expects to have such joint income
                                    during the current  calendar  year in excess
                                    of $300,000 per year.

                           (5)      The undersigned is an entity in which all of
                    -----           the equity owners are  accredited  investors
                                    who meet the criteria  listed in (2), (3) or
                                    (4) above.

                           (6)      The  undersigned  is a bank,  a savings  and
                    -----           loan   association,   a  registered   broker
                                    dealer, an insurance company,  an investment
                                    company as defined in the Investment Company
                                    Act of 1940, a private business  development
                                    company as defined in the

                                        2

<PAGE>



                                    Investment  Advisors  Act  of  1940,  or any
                                    person  (other  than  an  individual)   that
                                    controls any of the foregoing.

                           (7)    The undersigned is an employee benefit  plan
                    -----         within the meaning of TitleI of the Employee
                                  Retirement Income Security Act of 1974 (ERISA)
                                  and either  (i) this  investment  decision  is
                                  made  by  a  plan  fiduciary,  as  defined  in
                                  Section 3(21) of ERISA, that is a bank, saving
                                  and  loan  association,  insurance  company or
                                  a registered investment  advisor,  or (ii) the
                                  plan has total assets in excess of $5,000,000.

                           (8)      The undersigned is a self-directed  employee
                    -----           benefit  plan  within the meaning of Title I
                                    of ERISA whose investment decisions are made
                                    solely by persons or  entities  who meet any
                                    of  the  requirements  of (2)  through  (7),
                                    above, or (10) through (11), below.

                           (9)      The undersigned is an organization described
                    -----           in Section 501(c)(3) of the Internal Revenue
                                    Code of 1986, as amended, a Massachusetts or
                                    similar  business  trust, a corporation or a
                                    partnership  with total  assets in excess of
                                    $5,000,000,  and has not been formed for the
                                    specific  purpose of acquiring the Preferred
                                    Securities.

                           (10)     The undersigned is a trust with total assets
                    -----           in excess of $5,000,000,  not formed for the
                                    specific  purpose of acquiring the Preferred
                                    Securities,   whose  subscription  is  being
                                    directed by a person who has such  knowledge
                                    and  experience  in  financial  and business
                                    matters   that  he  or  she  is  capable  of
                                    evaluating   the  merits  and  risks  of  an
                                    investment in the Preferred Securities.

                           (11)     The undersigned is a director  or  executive
                    -----           officer of the Company.

                  (e)  Limited   Liquidity  of   Investment.   The   undersigned
recognizes that there will be no public market for the Preferred Securities. The
undersigned  expects  to  hold  the  Preferred  Securities  for  investment  and
understands  that the  undersigned  will not  readily be able to  liquidate  the
investment in the Preferred Securities even in case of emergency.

                  (f)  Employee  Benefit  Plans  and Plan  Asset  Entities.  The
undersigned  represents that it has read the section of the Prospectus captioned
"ERISA  Considerations"  and represents that the undersigned either (a) is not a
Plan or Plan Asset Entity as such terms are defined under "ERISA Considerations"
in the  Prospectus or (b) is exempt from ERISA's  prohibited  transaction  rules
95-60, 91-38, 90-1 or 84-14.


                                        3

<PAGE>



         4.  Restrictions  on Transfer.  The undersigned  acknowledges  that the
Preferred  Securities  will be offered and sold without  registration  under the
Pennsylvania  Securities  Act of 1972,  as  amended,  or under any  other  state
securities law. No such registration is contemplated in the future,  the holders
of  Preferred  Securities  have no right to require  such  registration  and the
Preferred  Securities  may not be  transferred  absent  an  exemption  from such
registration.  The undersigned  acknowledges that certificates for the Preferred
Securities will bear a restrictive  legend regarding the absence of registration
under  the  securities  laws  of  any  state.  Any  expenses  of a  subscriber's
compliance with resale restrictions are the responsibility of the subscriber.

                  (a) Pennsylvania Residents. The undersigned,  if a resident of
the  Commonwealth  of  Pennsylvania  and if purchasing the Preferred  Securities
other  than as an  Institutional  Investor  or a  Principal,  as such  terms are
defined  by  Section  102(k)  of the  Pennsylvania  Securities  Act of 1972,  as
amended,  (the "Pennsylvania Act") or Regulation 102.111 of Chapter 102 of Title
64 of the Pennsylvania  Code, as amended,  and Regulation 203.184 of Chapter 203
of  Title  64 of the  Pennsylvania  Code,  respectively,  acknowledges  that the
certificates  for the Preferred  Securities  will bear a restrictive  legend and
represents that the undersigned has completed and delivered the Agreement Not to
Sell (in the form attached as Appendix A).

                  (b) Delaware Residents. The undersigned,  if a resident of the
State of Delaware and if purchasing  the Preferred  Securities  other than as an
Institutional  Investor,  as such term is defined by Section  7309(b)(8)  of the
Delaware Securities Act, as amended,  (the "Delaware Act") or Section 510 of the
Rules and  Regulations  pursuant  to the  Delaware  Act,  acknowledges  that the
certificates  for the Preferred  Securities  will bear a restrictive  legend and
represents that the undersigned has completed and delivered the Agreement Not to
Sell (in the form attached as Appendix B).

                  (c) Ohio  Residents.  The  undersigned,  if a resident  of the
State  of Ohio and if  purchasing  the  Preferred  Securities  other  than as an
Institutional  Investor,  as such term is defined by Section  1707.01(S)  of the
Ohio Securities Act, as amended, (the "Ohio Act") or Rule 1301:6- 3-01(D) of the
Rules  and  Regulations  pursuant  to  the  Ohio  Act,   acknowledges  that  the
certificates  for the Preferred  Securities  will bear a restrictive  legend and
represents that the undersigned has completed and delivered the Agreement Not to
Sell (in the form attached as Appendix C).

         5.  Indemnity.  The  undersigned  agrees to  indemnify  the Trust,  the
Company and their respective  trustees,  administrators,  officers and directors
and hold them harmless from and against any and all loss, damage,  liability and
expense, including reasonable attorney's fees, which they may incur by reason of
any  misrepresentation  made  by  the  undersigned,  any  breach  of  any of the
undersigned's  representations  and warranties or the  undersigned's  failure to
fulfill any of the agreements under this Subscription Agreement.


                                        4

<PAGE>



         6.  Purchaser's  Questionnaire.   The  undersigned  has  completed  and
delivered to the Trust the Purchaser's Questionnaire (in the form attached).

         7. Offeree Representative.  The undersigned has consulted with and been
guided by an investment  advisor,  attorney and/or  accountant  named below (the
"Representative")  with  respect  to  and  concerning  the  advisability  of the
purchase of the  Preferred  Securities  hereby  subscribed  for (or if the space
therefor  is left  blank,  the  undersigned  represents  and  warrants  that the
undersigned  is capable of evaluating an investment in the Preferred  Securities
without the  assistance  of such an advisor even though  advised by the Trust to
seek such advice).  The undesigned has been advised by the Representative of any
and all material  relationships  that the Representative had during the past two
years,  now  had or  intends  to  have  in the  future  with  the  Trust  or its
Affiliates.


                                      --------------------------------
                                      (Name of Offeree Representative)


         8.       Miscellaneous.

                  (a) The  representations,  warranties  and  agreements  of the
undersigned set forth herein and in the Purchaser's Questionnaire are continuing
in nature and shall survive the  acceptance of this  Subscription  Agreement and
the issuance of the Preferred Securities.

                  (b)  this  Subscription  Agreement  shall be  governed  by and
construed  in  accordance  with the laws of the  Commonwealth  of  Pennsylvania,
without regard to the conflicts of laws principles thereof.

         EXECUTED this          day of                 , 1999.
                       --------        ----------------

Number of Preferred Securities subscribed  Total subscription price at
for:                                       $10.00 per Preferred Security = $
     ------------------------------------                                   ----


Name(s) to be placed on certificates:
                                      ------------------------------------------

Principal Residence:
                     -----------------------------------------------------------

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



                                        5

<PAGE>



- --------------------------------------------------------------------------------
Signature of Subscriber                     Signature of Subscriber

Business Address:
                     -----------------------------------------------------------

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





- --------------------------------------------     -------------------------------
Printed Name of Subscriber                       Printed Name of Subscriber


- --------------------------------------------------------------------------------
Social Security Number or                         Social Security Number or
Taxpayer Identification Number                    Taxpayer Identification Number


- --------------------------------------------     -------------------------------
Business Phone Number                            Home Phone Number


- --------------------------------------------     -------------------------------
Fax Number                                       E-Mail Address



         Please indicate with an "X" whether you wish mailings to holders of the
Preferred Securities to be sent to your home address or to your business address
 .

         Accepted this          day of                 , 1999.
                       --------        ----------------

                                              FIRST STAR CAPITAL TRUST

                                              By:      FIRST STAR BANCORP, INC.,
                                                       as Sponsor



                                              By:
                                                  ------------------------------

                                        6

<PAGE>

                                  INSTRUCTIONS
                                  ------------

Each subscription must include;

(a)      A completed and executed copy of this Subscription Agreement;

(b)      A completed and executed copy of the Purchaser's Questionnaire; and

(c)      Your  check  made  payable  to "First  Star  Capital  Trust" or written
         instructions  regarding the date when you intend to wire transfer funds
         as payment for your Preferred Securities.

Please mail or hand deliver all of the above items to:

         First Star Capital Trust
         c/o Hopper Soliday, a Division of Tucker Anthony Incorporated
         1703 Oregon Pike
         Lancaster, PA 17601

Wire transfers in payment of the Preferred Securities shall be sent to:

         Bankers Trust Company as follows:

         ABA #
               ----------------------------
         for further credit to
         Bankers Trust Company

         ----------------------------------
         for further credit to
         Bankers Trust Company Corporate Trust and Agency Services

         ----------------------------------
         Reference: First Star Capital Trust Escrow Account



                                        7

<PAGE>

                            FIRST STAR CAPITAL TRUST
                                  (the "Trust")

                            PURCHASER's QUESTIONNAIRE

                                       for

         Adjustable Rate Trust Preferred  Securities,  Liquidation Amount $10.00
per Preferred Security


         THIS  QUESTIONNAIRE  MUST BE  ANSWERED  FULLY  AND  RETURNED  TO HOPPER
SOLIDAY  ALONG  WITH  YOUR  COMPLETED   SUBSCRIPTION   PACKAGE.   THE  PURCHASER
INFORMATION  REQUESTED HEREIN IS IN ADDITION TO THE INFORMATION CONTAINED IN THE
SUBSCRIPTION AGREEMENT.

         THE  INFORMATION  SUPPLIED BY PROSPECTIVE  SUBSCRIBERS  WILL BE HELD IN
STRICT  CONFIDENCE.  NO INFORMATION  WILL BE DISCLOSED EXCEPT TO THE EXTENT THAT
SUCH  DISCLOSURE  (i) IS REQUIRED BY LAW OR  REGULATION,  (ii) IS  NECESSARY  TO
DEFEND AGAINST ANY CLAIM THAT THE OFFER AND SALE OF THE PREFERRED SECURITIES WAS
NOT EXEMPT FROM REGISTRATION  UNDER THE PENNSYLVANIA  SECURITIES ACT OF 1972, AS
AMENDED,  OR ANY STATE SECURITIES LAW OR TO OTHERWISE  ESTABLISH THE TRUST'S AND
THE  COMPANY'S  GOOD  FAITH  ATTEMPT  TO  COMPLY  WITH THE  REQUIREMENTS  OF ANY
EXEMPTION  FROM  REGISTRATION,  OR (iii) IS  OTHERWISE  DEMANDED BY PROPER LEGAL
PROCESS.


                              PART I - INDIVIDUALS
                              --------------------


1.       Personal Data

         Name:

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

         Residence Address:
                            ----------------------------------------------------

         Business Address:
                            ----------------------------------------------------

         State of Residence, if Different:
                                           -------------------------------------


                                        8

<PAGE>



2.       Occupation, Employment, Business Experience and Education
         ---------------------------------------------------------

         A brief description of my current occupation is as follows:
                                                                    ------------

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

                  PART II - PURCHASERS WHO ARE NOT INDIVIDUALS
                  --------------------------------------------

1.       General Information
         -------------------

         Name of Entity:
                         -------------------------------------------------------

         Address of Principal Office:
                                      ------------------------------------------

- --------------------------------------------------------------------------------


         Type of Organization (Corporation, Partnership, etc.):
                                                                ----------------

- --------------------------------------------------------------------------------

         Date and Place of Organization:
                                         ---------------------------------------

2.       Business
         --------

         A brief  description  of the  business  conducted  by the  entity is as
follows:
         -----------------------------------------------------------------------

- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------


3.       Controlling Persons
         -------------------

         Each person involved in making the investment decision on behalf of the
         entity is listed below:

         Name                                Title
         ----                                -----

         -----------------------------------------------------------------------

         -----------------------------------------------------------------------


                                        9

<PAGE>



4.       Benefit Plan Status
         -------------------

         Please indicate  whether or not the entity is or is acting on behalf of
(i) an  employee  benefit  plan  within the  meaning  of Section  3(3) of ERISA,
whether or not such plan is subject to ERISA,  (ii) an entity which is deemed to
hold  the  assets  of any such  employee  plan  pursuant  to 29  C.F.R.  Section
2510.3-1010.  For example, a plan which is maintained by a foreign  corporation,
governmental  entity or church,  a Keogh plan covering no common-law  employees,
and an  individual  retirement  account are  employee  benefit  plans within the
meaning  of  Section  3(3) of ERISA,  but  generally  are not  subject  to ERISA
(collectively, "Non-ERISA Plans"). In general, a foreign or U.S. entity which is
not an operating  company and which is not publicly  traded or  registered as an
investment  company under the Investment Company Act and in which 25% or more of
the  value of any class of  equity  interests  is held by  employee  pension  or
welfare  plans  (including  an entity  which is deemed to hold the assets of any
such plan),  would be deemed to held the assets of one or more employee  benefit
plans  pursuant to 29 C.F.R.  Section  2510.3- 101.  However,  if only Non-ERISA
Plans were invested in such an entity, the entity would not be subject to ERISA.
For purposes of determining whether this 25% threshold has been met or exceeded,
the value of any equity  interests  held by a person  (other than such a plan or
entity) who had discretionary authority or control with respect to the assets of
the entity,  or any persons who provides  investment advice for a fee (direct or
indirect)  with respect to such  assets,  or any  affiliate  of such person,  is
disregarded.

                           Yes               No
                     -----             -----
If you answered yes to the above question, please answer the following:

         The  entity  is, or is acting on behalf  of, an  individual  retirement
account.

                           Yes               No
                     -----             -----

         The  entity  is, or is acting on behalf of, an  employee  benefit  plan
         within the meaning of Section  3(3) of ERISA,  whether or not such plan
         is subject to ERISA,  which covers only an  individual  who is the sole
         owner of the plan sponsor and his or her spouse, if any.

                           Yes               No
                     -----             -----

5.       Representations
         ---------------

         The undersigned officer of the entity represents that:

          a.   The  entity  was not  organized  for the  purpose  of  purchasing
               Preferred Securities.


                                       10

<PAGE>



          b.   the officers, directors, employees or equity owners of the entity
               have sufficient  knowledge and experience in similar  programs or
               investments  to evaluate the merits and risks of an investment in
               the Preferred Securities (or the entity has retained an attorney,
               accountant,  financial  advisor  or  consultant  as  a  purchaser
               representative);  the  officers,  directors,  employees or equity
               owners  of the  entity  have  received  and  have had  access  to
               material  and  relevant  information  enabling  them  to  make an
               informed investment decision regarding the Preferred  Securities,
               and that all data  requested  on  behalf of the  entity  has been
               furnished to it.

               If applicable, the name, employer address and telephone number of
               the entity's purchaser representative is as follows:

               -----------------------------------------------------------------

               -----------------------------------------------------------------

               -----------------------------------------------------------------



          c.   It is understood that the information  contained  herein is being
               furnished  to the Trust and First Star  Bancorp,  Inc. as Sponsor
               (the  "Company"),   to  assist  the  Trust  and  the  Sponsor  in
               evaluating  the entity's  suitability as an investor in the Trust
               and to determine  whether a sale of Preferred  Securities  may be
               made to the  entity  pursuant  to  applicable  federal  and state
               securities laws and regulations.

          d.   It is  acknowledged  that the Trust and the Sponsor may rely upon
               the information  contained herein for purposes of determining the
               entity's  suitability  as an  investor  in the Trust and that the
               evaluation  of the  information  by the  Trust  and  the  Sponsor
               contained  herein may  preclude  its  acceptance  of the entity's
               subscription for Preferred Securities.


         The  foregoing  answers  are true and correct and may be relied upon by
the Trust, the Sponsor and Hopper Soliday.

                                     Entity
                                     ------


Date:
      ----------------------------   -------------------------------------------
                                     Name of Entity

                                     By:
                                         ---------------------------------------

                                         ---------------------------------------
                                         Name and Title

                                       11

<PAGE>

                 PART III - OFFEREE REPRESENTATIVE QUESTIONNAIRE
                 -----------------------------------------------

1.       Name (Individual and Firm or Company):
                                                --------------------------------

         -----------------------------------------------------------------------
2.       Business Address and Telephone Number:
                                                --------------------------------

         -----------------------------------------------------------------------

3.       I vote in the sate of:
                                ------------------------------------------------

4.       Employer and Position or Profession:
                                              ----------------------------------

         -----------------------------------------------------------------------

         -----------------------------------------------------------------------

5.       The undersigned is not an affiliate,  director, officer, other employee
         of the Trust or any affiliate,  or the beneficial  owner of ten percent
         or more of the equity interest in the Trust or any affiliate.

6.       The  undersigned  has such  knowledge  and  experience in financial and
         business  matters so as to be capable of evaluating the relative merits
         and risks of an investment in the Preferred Securities. Set forth below
         is the  following  additional  information  in support of the foregoing
         statement (i.e., investment experience, business experience, profession
         and education):


         -----------------------------------------------------------------------

         -----------------------------------------------------------------------



7.       There is no material relationship between the undersigned or his or her
         affiliates  and the  Trust,  the  Company or its  affiliates  which now
         exists, is mutually understood to be contemplated, or which has existed
         at any time during the previous two years.


Date:
     -------------------------------       -------------------------------------
                                           (Signature of Offeree Representative)

                                       12

<PAGE>



                                             APPENDIX A: PENNSYLVANIA  RESIDENTS
                                  NON-INSTITUTIONAL INVESTORS AND NON-PRINCIPALS
- --------------------------------------------------------------------------------


                              AGREEMENT NOT TO SELL
              AND ACKNOWLEDGMENT OF RIGHT TO WITHDRAW SUBSCRIPTION

         I,_________________, understand and hereby agree that as a condition of
the  availability  of an  exemption  from  registration  afforded  to First Star
Capital  Trust (the  "Issuer")  pursuant to Section  203(d) of the  Pennsylvania
Securities  Act of 1972, as amended (the "Act"),  I may not sell any  securities
issued to me by the Issuer,  except in accordance with Regulation 204.011 of the
Pennsylvania  Code, as amended,  for a period of twelve months after the date of
purchase of such  securities,  and I authorize the Issuer to file this agreement
on my behalf with the Pennsylvania Securities Commission.

         I further understand that I have the right,  pursuant to Section 207(m)
of the Act to withdraw my  subscription  and receive a full refund of all monies
paid, within two business days from the date of receipt by Hopper Soliday of the
subscription agreement.  Withdrawal will be without any further liability to any
person,  including the Issuer and Hopper Soliday.  To accomplish  withdrawal,  I
will send a letter or  telegram  to the Issuer in care of Hopper  Soliday at the
address set forth in this  subscription  agreement,  indicating  my intention to
withdraw.  Such letter will be postmarked or such telegram will be sent prior to
the  end of the  second  business  day.  If I send  a  letter,  I will  do so by
certified  mail,  return  receipt  requested.  If I make the request  orally (in
person or by telephone),  I will request a written  confirmation that my request
has been received.

         I  further  understand  that my  certificate  for the  securities  will
contain the following legend:

         "The  securities  evidenced  by  this  certificate  were  sold  without
registration in the  Commonwealth  of Pennsylvania  pursuant to an exemption set
forth at Section 203(d) of the Pennsylvania  Securities Act of 1972, as amended,
requiring,  among other things,  that the purchaser may not sell the  securities
for twelve consecutive months from the date of purchase. These shares may not be
transferred or sold without an opinion of counsel of the holder stating that the
holder  (i)  has  sufficiently  fulfilled  the  requirements  of  under  Section
203(d)(i)  of the  Pennsylvania  Securities  Act of  1972,  or  (ii)  meets  the
conditions for an automatic  waiver of the twelve month holding period contained
in Regulation 204.011 of the Pennsylvania Code, as amended."



Date:                  , 1999      By:
      -----------------               ------------------------------------------
                                                    Purchaser


                                       13

<PAGE>



                                                  APPENDIX B: DELAWARE RESIDENTS
                                                     NON-INSTITUTIONAL INVESTORS
- --------------------------------------------------------------------------------

                              AGREEMENT NOT TO SELL
                              ---------------------


         I,  _______________,  understand  and  hereby  acknowledge  that  these
securities are being sold without registration in the State of Delaware pursuant
to an exemption set forth at Section 7309(b)(9) of the Delaware  Securities Act,
as amended,  requiring among other things that I am purchasing the securities of
the Issuer with investment  intent and that these  securities may be resold only
with an  opinion of  counsel  stating  that I have  sufficiently  fulfilled  the
requirement  of purchasing for  investment.  I authorize the Issuer to file this
agreement on my behalf with the Delaware Division of Securities.

         I  further  understand  that my  certificate  for the  securities  will
contain the following legend:

         "The  securities  evidenced  by  this  certificate  were  sold  without
registration  in the State of  Delaware  pursuant to an  exemption  set forth at
Section 7309(b)(9) of the Delaware Securities Act, as amended,  requiring, among
other things,  the buyer to be "purchasing for investment." These shares may not
be  transferred or sold without an opinion of counsel of the holder stating that
the holder  has  sufficiently  fulfilled  the  requirement  of  "purchasing  for
investment"  under  Section  7309(b)(9)  of  the  Delaware  Securities  Act,  as
amended."


Date:                  , 1999      By:
      -----------------               ------------------------------------------
                                                    Purchaser


                                       14

<PAGE>


                                                      APPENDIX C: OHIO RESIDENTS
                                                     NON-INSTITUTIONAL INVESTORS
- --------------------------------------------------------------------------------

                              AGREEMENT NOT TO SELL
                              ---------------------


         I, , understand and hereby  acknowledge that these securities are being
sold without  registration  in the State of Ohio  pursuant to an  exemption  set
forth at Section  1707.03(D) of the Ohio Securities  Act, as amended,  requiring
among  other  things  that I am  purchasing  the  securities  of the Issuer with
investment  intent and that these  securities may be resold only with an opinion
of  counsel  stating  that I have  sufficiently  fulfilled  the  requirement  of
purchasing for  investment.  I authorize the Issuer to file this agreement on my
behalf with the Ohio Division of Securities.

         I  further  understand  that my  certificate  for the  securities  will
contain the following legend:

         "The  securities  evidenced  by  this  certificate  were  sold  without
registration  in the State of Ohio pursuant to an exemption set forth at Section
1707.03(D)  of the Ohio  Securities  Act,  as  amended,  requiring,  among other
things,  the buyer to be "purchasing  for  investment."  These shares may not be
transferred or sold without an opinion of counsel of the holder stating that the
holder has sufficiently fulfilled the requirement of "purchasing for investment"
under Section 1707.03(D) of the Ohio Securities Act, as amended."


Date:                  , 1999      By:
      -----------------               ------------------------------------------
                                                    Purchaser

                                       15



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission