FIRST STAR BANCORP INC
SB-2/A, 1999-01-15
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: SUPREME INTERNATIONAL CORP, 8-K, 1999-01-15
Next: CORPORATE HIGH YIELD FUND INC, N-30D, 1999-01-15





   
As filed with the Securities and Exchange Commission on ^ January 15, 1999
                                                    Registration No. 333-^ 64475
    



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

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

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

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

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

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

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

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

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

   
                         CALCULATION OF REGISTRATION FEE
- --------------------------------------------------------------------------------
Title of                            Proposed         Proposed         Amount
Each Class of         Shares         Maximum     Maximum Aggregate      of
Securities             to be     Offering Price      Offering      Registration
To Be Registered    Registered      Per Unit         Price(1)          ^Fee(2)
- --------------------------------------------------------------------------------
Common Stock,
$1.00 Par Value        65,730        $50.30         $3,306,250        $975.35
- --------------------------------------------------------------------------------
    
   
(1)  Estimated  solely for purposes of  calculating  the  registration  fee.
(2)  Previously paid. The registrant hereby amends this  registration  statement
     on such date or dates as may be necessary to delay its effective date until
     the registrant  shall file a further  amendment which  specifically  states
     that this  registration  statement  shall  thereafter  become  effective in
     accordance  with  Section 8(a) of the  Securities  Act of 1933 or until the
     registration   statement  shall  become  effective  on  such  date  as  the
     Commission, acting pursuant to said Section 8(a), may determine.
    

<PAGE>
PROSPECTUS
   
Up to ^ 50,198 Shares of Common Stock
(Anticipated Maximum)
    

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

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

                                TERMS OF OFFERING

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

<TABLE>
<CAPTION>
   
<S>     <C>                                             <C>
o        Estimated (Subscription) Price Per Share:        ^ $50.30

o        Number of Shares
         Minimum/Midpoint/Maximum:                        ^ 35,288 to ^ 42,743 to ^ 50,198

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

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

o        Net Proceeds per Share                           ^ $40.38 to ^ $42.11 to ^ $43.33
         Minimum/Maximum/Maximum:
    
</TABLE>

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

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

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

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

                          ^ Hopper Soliday & Co., Inc.
                             ______________, ^ 1999
    


<PAGE>

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

                                TABLE OF CONTENTS

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


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

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



<PAGE>

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

                 QUESTIONS AND ANSWERS ABOUT THE STOCK OFFERING

   
Q:   What do I need to do now?

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

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

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

Q:   What is the Merger Conversion?

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

Q:   Why should I vote for the Merger Conversion?

A:   Nesquehoning Depositors should vote for the ^ merger conversion because, in
     today's highly competitive banking environment, the ^ Nesquehoning Trustees
     believe  a  small,   single  branch  savings  bank  simply  cannot  compete
     effectively  (or  possibly  even  survive)  with larger  institutions  with
     greater  capital  resources  and  depth of  management  and  offering  more
     diversified  financial products and services.  Furthermore,  Nesquehoning's
     two principal officers:  Francis X. Koomar and Stephen Koomar are 82 and 70
     years old. The size and location of  Nesquehoning  makes it unlikely that a
     successor to either of the two managers  could be attracted at a reasonable
     cost. Among the alternatives considered by the trustees of Nesquehoning was
     a standard mutual to stock conversion.  However, a standard mutual to stock
     conversion  would not  significantly  increase  Nesquehoning's  ability  to
     compete  or  to  survive.   A   successful   conversion   would  result  in
     Nesquehoning's  being  overcapitalized,  without the resources necessary to
     expand the range of its  financial  products  and  utilize  its  additional
     capital.  An  unsuccessful  conversion  would result in a  significant  and
     perhaps   crippling   charge  to  earnings.   After   considering  all  the
     alternatives  to the ^ merger  conversion,  the  Trustees  of  Nesquehoning
     decided  that  the  most  desirable  alternative  for  Nesquehoning  was to
     identify and pursue a combination with a well  capitalized,  conservatively
     managed  community  savings  bank  that  shared  Nesquehoning's   operating
     philosophy and commitment to its  community.  The Trustees of  Nesquehoning
     believe that First Star Savings is such a bank. First Star Savings offers a
     ^  wider  variety  of  financial  products  and  services  as  well  as the
     convenience  of a bank with six  offices in the  Pennsylvania  counties  of
     Lehigh and Northhampton. The Trustees believe that, in the event the Merger
     Conversion is not consummated,  it will be difficult, if not impossible, to
     continue to successfully run a small, single branch savings bank.

     In short,  the ^  Nesquehoning  Trustees  and the  Directors  of First Star
     believe  that  the  Nesquehoning  Depositors  should  vote for the ^ merger
     conversion because it is in the best
    
- --------------------------------------------------------------------------------
                                        1

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

   
     interests  of  both  institutions,  First  ^ Star  Bancorp's  shareholders,
     Nesquehoning's depositors and the communities which they serve.

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

A.   As with any investment decision,  there are potential negative factors that
     investors should consider.  For example,  Nesquehoning  depositors will not
     likely be able to take advantage of the increase in the initial stock price
     that has  occurred  in some  recent  mutual-to-stock  conversions.  You are
     strongly  urged to read the entire  document,  including the "Risk Factors"
     section beginning on page 10 of this Prospectus.

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

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

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

A:   In  addition  to the full  range of  services  and  products  that  will be
     available  to  you  as  a  First  Star  Savings  Bank  depositor,  eligible
     Nesquehoning  Depositors first, as of July 31, 1997, second, as of December
     31, 1998 and third, as of _____________, 1999 will be entitled to subscribe
     for shares of First Star ^ Bancorp  common  stock at a 10%  discount to the
     market price ^. The price,  which is $50.30 was determined  pursuant to the
     Merger  Agreement.  Such price  equals the average of the last 10 real time
     trades of First Star Bancorp's Common Stock as reported on the OTC Bulletin
     Board prior to mailing this prospectus.

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

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

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

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

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

                                        2

<PAGE>

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

Q:   What happens if I do not vote?

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

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

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

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

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

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

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

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

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

                                        3

<PAGE>

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

                                     SUMMARY

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

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

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

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

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

The Stock Offering

   
         We are offering between ^ 35,288 and ^ 50,198 shares of common stock at
^ $50.30 per share.  Any increase over ^ $2,875,000 of First Star Bancorp Common
Stock  shares  would  require the  approval of the  Pennsylvania  Department  of
Banking (the  "Department") and Non-Objection from the Federal Deposit Insurance
Corporation ("FDIC").
    
- --------------------------------------------------------------------------------

                                        4

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

Stock Purchases

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

Subscription Rights

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

The Offering Range and Determination of the Price Per Share

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

         The appraisal was based both upon  Nesquehoning's  financial  condition
and operations  and upon the effect of the  additional  capital we will raise in
this  offering.  The ^ $50.20  price per share was  determined ^ pursuant to the
terms of the Merger Agreement between First Star and Nesquehoning. Such price is
a 10%  discount  on the  average  of the last ten (10) real  time  trades of the
common stock of First Star Bancorp.  See "Pro Forma Combined Condensed Financial
Statements."  The  independent  appraisal will be updated before we complete the
Merger Conversion.  If the estimated valuation range of ^ Nesquehoning is either
below  $2,125,000  or above  $2,875,000,  you will be notified and will have the
opportunity to modify or cancel your order. See pages __ to __.
    

Termination of the Offering

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

Benefits to Management from the Offering

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

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

                                        5

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

Use of the Proceeds Raised from the Sale of Common Stock

   
         The net  proceeds ^ First Star  Bancorp  receives  from the sale of its
common  stock will ^ be used to repay some of our  borrowings  and  possibly for
other general corporate purposes.
    

Dividends

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

Market for the Common Stock

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

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

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

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

                                        6

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

                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

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

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

Other Data

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

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

                                        7

<PAGE>

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


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

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

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

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

  Dividend payout ratio (2).................        2.06%           2.85%            2.70%             5.69%            6.80%
</TABLE>

- ---------------------
(1)  Includes a  non-recurring  expense of $745,000  for the year ended June 30,
     1997 for a one-time deposit insurance premium to recapitalize the SAIF.
(2)  Includes dividends paid on Series A Preferred Stock.
    
- --------------------------------------------------------------------------------

                                        8

<PAGE>

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

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

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

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

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

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

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

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

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

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

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

</TABLE>


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

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

                                        9

<PAGE>


   
                                 ^ RISK FACTORS
    

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

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

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

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

Lack of Active Market for Common Stock

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

Extensive Governmental Regulation of the Financial Institution Industry

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


                                       10

<PAGE>




   
The Possible Decline in the Market for Common ^ Stock After the Offering

         ^  Our  Common  Stock  is  being  offered  to  qualifying  Nesquehoning
depositors at a 10% discount to the current  market price and the purchase price
may be less than the  market  price of our  Common  Stock on the date the Merger
Conversion is  completed^.  Therefore  purchasers may be inclined to immediately
sell their shares of stock purchased in the Merger Conversion,  purchased at the
discounted  price, in order to attempt to realize any such profit.  In addition,
it is possible that the receipt,  exercise,  or lapse of subscription rights may
result in tax  liability for certain  Eligible  Account  Holders.  In such case,
Eligible  Account  Holders may also be inclined to sell Common  Stock to realize
sufficient cash to pay the tax liability  resulting  therefrom.  Any such sales,
depending on the volume and timing, could cause the market price of Common Stock
to decline.  You should consider these  possibilities in determining  whether to
purchase  our stock  and,  the  timing of any sale of such  stock.  See  "Market
Information" and the Merger Conversion--Stock Pricing and Number of Shares to be
Issued,"  "--The  Independent  Valuation"  and  "--Certain  Federal  Income  Tax
Consequences."
    

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

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

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

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

Voting Control by Directors and Officers

   
         Based upon the midpoint of the estimated valuation range,  officers and
trustees of Nesquehoning intend to purchase  approximately ^ 13.3% of the common
stock offered in the Merger Conversion.
    

                                       11

<PAGE>



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

Possible Dilutive Effect of Stock Options

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

Possible Year 2000 Computer Problems

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

         Most of our  material  data  processing  that could be affected by this
problem is provided by a third party service bureau.  The service bureau used by
First Star Savings is currently running test programs and has advised us that it
expects to resolve this  potential  problem by ^ June 30, 1999. If we are unable
to resolve this potential problem in time, we will likely experience significant
data processing delays, mistakes or failures. These delays, mistakes or failures
could have a significant  adverse impact on the financial  condition and results
of operation of First Star Bancorp.  We expect to spend  approximately  $100,000
through June 30, 1999 for year 2000 compliance. See "Management's Discussion and
Analysis -- Year 2000 ^ Readiness Disclosure."
    

Possible Delay in Completing the Offering

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

                                       12

<PAGE>



we will charge all  conversion  expenses  against  current  income and any funds
collected by us in the offering will be promptly  returned,  with  interest,  to
each potential investor.

                   PROPOSED PURCHASES BY TRUSTEES AND OFFICERS
                          OF NESQUEHONING SAVINGS BANK

   
         The  following  table sets forth the  approximate  purchases  of common
stock by each trustee and executive  officer and their  associates in the Merger
Conversion.  Shares purchased by officers and trustees in the conversion may not
be sold for at least  one year.  The table  assumes  that ^ 42,743  shares  (the
midpoint of the estimated valuation range) of the common stock will be sold at ^
$50.30  per  share and that  sufficient  shares  will be  available  to  satisfy
subscriptions in all categories.  The maximum purchase limitation is $100,000 of
First Star Common Stock.
    
<TABLE>
<CAPTION>
   
                                                                                          Aggregate
                                                                      Total               Price of               Percent
                                                                     Shares                Shares               of Shares
            Name(1)                       Position                 Purchased^            Purchased^             ^ Sold(2)
==============================   ---------------------------   ------------------   --------------------   --------------
<S>                             <C>                               <C>                  <C>                      <C> 
Joseph F. Arieta                 Trustee                              849                 50,000                   2.22
William P. Gardiner              Trustee                              849                 50,000                   2.22
Martin S. Kovich, Jr.            Trustee                              849                 50,000                   2.22
Francis X. Koomar                Trustee, President and
                                  Chairman of the Board             1,988                100,000                   4.44
Stephen P. Koomar                Vice President,
                                  Secretary and
                                  Managing Officer                    849                 50,000                   2.22
                                                                   ------                -------                  -----
                                                                    5,384               $300,000                  13.32%
                                                                   ======                =======                  =====
</TABLE>

 ^
- -------------------
(1)  There are two officers and/or  directors of First Star Savings Bank who are
     also eligible  depositors of Nesquehoning.  Such individuals,  based on the
     sale of 46,685  shares of common  stock,  intend to purchase  approximately
     4,148 shares or 8.89% of common stock in the offering.
(2)  Based on the sale of 42,743 shares of common stock.
    

                                 USE OF PROCEEDS

   
         Based  on the  Appraised  Value  of  $2,500,000  (the  midpoint  of the
Valuation  Range) and a  Subscription  Price of ^ $50.30 per share, ^ First Star
Bancorp  estimates it will receive  $2,150,000  in net proceeds from the sale of
the  Conversion  Stock  offered  hereby.  The net proceeds will ^ most likely be
utilized by First Star Bancorp to pay down  short-term  borrowings and for other
general corporate purposes^.
    

         Net proceeds cannot be precisely  determined as of the date hereof. The
amount  of such  proceeds  is  dependent  upon the  actual  number  of shares of
Conversion  Stock  subscribed for and sold,  whether such shares are sold in the
Subscription  Offering or the Community  Offering and the actual expenses of the
merger  Conversion.  The following  table shows estimated gross and net proceeds
based  upon   $2,125,000,   $2,500,000,   and  $2,875,000  of  Conversion  Stock
(respectively,  the minimum, midpoint and maximum of the Valuation Range) issued
in the Merger Conversion at the Subscription Price. In each case, it is

                                       13

<PAGE>



assumed  that  (i)  100% of the  Conversion  Stock  is sold in the  Subscription
Offering;  (ii) no  shares of  Conversion  Stock  are  issued  in the  Community
Offering and no additional  fees are paid to registered  securities  firms,  and
(iii) the expenses related to the Merger  Conversion are $350,000.  There can be
no  assurances  that the  dollar  amount of the  expenses  related to the Merger
Conversion will not vary significantly from the amount estimated.

   
                                        Minimum      Midpoint        Maximum
                                       Appraised     Appraised      Appraised
                                       Value ^(1)    Value ^(1)      Value ^(1)
                                       ----------    ----------      ----------
                                                    (In thousands)

Number of shares to be issued.......   ^ 35,288        42,743         50,198
Subscription Purchase Price
  per share.........................   ^ $50.30      ^ $50.30       ^ $50.30
Gross proceeds......................     $2,125        $2,500         $2,875
Expenses............................        350           350            350
                                         ------        ------         ------
Net proceeds........................     $1,775        $2,150         $2,525
                                          =====         =====          =====



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

                                    DIVIDENDS

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

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

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

                                       14

<PAGE>



   
our Consolidated  Financial Statements.  ^ First Star Savings does not intend to
pay dividends  that would result in a recapture of ^ any portion of its bad debt
reserve ^.
    

                           MARKET FOR THE COMMON STOCK

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

   
                                                                         Cash
                                   High              Low               Dividends
                                   ----              ---               ---------

Year Ended
- ----------

June 30, 1996                      25.50            20.00                .16(1)

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

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

1998
- ----
March 31                           31.875           27.50                  --
June 30                            50.00            32.25                  --
September 30                       74.25            50.00
December 31                        __.__^           __.__                  --

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

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

   
         The last trade of our Common Stock on ^ January __, 1999 was at a price
of ^ $_____ per share.

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

                                       15

<PAGE>



                                 CAPITALIZATION

   
         The  following  table  presents,  as  of  ^  September  30,  1998,  our
historical  capitalization  and the ^  combined  capitalization  of  First  Star
Bancorp after giving effect to the Merger  Conversion  of  Nesquehoning  Savings
Bank and the other assumptions set forth below and under "Pro Forma Data," based
upon the sale of shares at the minimum,  midpoint and maximum of the ^ Estimated
Valuation Range ("EVR") at a price of ^ $50.30 per share.
    
<TABLE>
<CAPTION>
   
                                                                                        Pro Forma ^ Combined Capitalization
                                                  At September 30, 1998                            Based on the Sale of
                                                --------------------------------   -------------------------------------------------
                                                      ^ Historical                      ^ 35,288            ^ 42,743     ^ 50,198
                                                First Star          Nesquehoning         Shares(1)          Shares(1)    Shares(1)
                                                ----------          ------------         ---------          ---------    ---------
                                                                     (In thousands^, except per share data)

<S>                                            <C>                 <C>                  <C>                <C>          <C>     
Deposits(2) ..................................   $155,235               $^14,276          $169,512           $169,512     $169,512
Borrowed funds................................   ^156,768                     --          ^156,768            156,768      156,768
                                                 --------                -------          --------            -------      -------
  Total deposits and borrowed funds...........   $312,003               $^14,276          $326,280           $326,280     $326,280
                                                  =======               ========           =======            =======      =======

Stockholders' equity:
 Preferred stock, $1.00 per share, 1,000,000
   shares authorized; 27,520 issued...........         28                    N/A                28                 28           28
 Common stock, $1.00 par value, 2,500,000
   shares authorized; total shares to be
   issued as reflected........................        372                    N/A             ^ 407              ^ 415        ^ 422
Additional paid-in capital....................      8,423                    N/A          ^ 10,163             10,530       10,898
 Retained earnings............................    ^ 6,298                  2,194             8,482              8,482        8,482
  ESOP(3).....................................       (300)                   ^--              (513)              (550)        (588)
  Net unrealized gains on
    available-for-sale securities.............    ^ 1,166                     --           ^ 1,166            ^ 1,166      ^ 1,166
                                                ---------               --------         ---------         ----------     --------
Total stockholders' equity....................  $^ 15,987               $^ 2,194        $ ^ 19,733        $  ^ 20,071     $ 20,408
                                                =========               ========         =========         ==========      =======
Total stockholders' equity
  as a % of total assets......................       4.82%                 13.06%             5.66%              5.76%        5.86%

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

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



- --------------------------
     (1)  Assumes all shares are sold to eligible  depositors of Nesquehoning at
          a price of $48.20 per share at the  minimum,  midpoint  and maximum of
          the valuation range.

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

     (3)  Assumes the ESOP  purchases 10% of the  Conversion  Stock or $213,000,
          $250,000  and  $288,000 at the  minimum,  midpoint  and maximum of the
          Valuation Range.

                                       16

<PAGE>

             HISTORICAL AND PRO FORMA REGULATORY CAPITAL COMPLIANCE

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

<TABLE>
<CAPTION>
   

                                           Bank             Company          Nesquehoning             Bank                Company
                                        Historical         Historical         Historical            Pro Forma            Pro Forma
                                        ----------         ----------         ----------            ---------            ---------

<S>                                     <C>               <C>                <C>               <C>                <C>
Total stockholders' equity of
  GAAP capital.........................  ^ $19,010         ^ $15,987            ^ $2,194            ^ $21,204          $  ^ 18,181
Less:  unrealized gain on securities
  available for sale...................  ^   1,046           ^ 1,166                  --              ^ 1,046              ^ 1,166
Less:  intangible assets...............         --                --                  --                   --                   --
                                         ---------          --------             -------            ---------           ----------
FDIC leverage capital..................  ^  17,964            14,821               2,194               20,158               17,015
Plus:  FDIC tier 2 capital (1).........    ^ 1,543             7,023                 120              ^ 1,663                7,143
                                         ---------          --------           ---------            ---------           ----------
Total FDIC risk-based capital..........  $^ 19,507         $^ 21,844           $ ^ 2,314            $^ 21,821          $  ^ 24,158
                                         =========         =========           =========            =========           ==========

FDIC quarterly average total assets
  for leverage ratio...................  ^$322,181         $^324,742           ^$ 17,318            $ 339,499          ^ $ 342,060

FDIC net risk-weighted assets
  including off - balance sheet
  items................................  ^$172,550         $^175,640            ^ $7,890          ^ $ 180,440            $ 183,530

FDIC leverage capital ratio............  ^    5.58%             4.56%              12.67%                5.94%                4.97%
Minimum requirement....................  3.00% to 5.00%(2) 3.00% to 5.00%(2)  3.00% to 5.00%(2) 3.00% to 5.00%(2)  3.00% to 5.00%(2)

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

    

- -----------------------------
   
- ------------------
(1)  Tier 2  capital  consists  ^ of the  allowance  for loan  losses,  which is
     limited  to  1.25%  of  total   risk-weighted   assets  as  detailed  under
     regulations of the FDIC and subordinated debentures.

(2)  The FDIC has indicated that the most highly rated  institutions  which meet
     certain  criteria  will be required  to maintain a ratio of 3.00%,  and all
     other  institutions  will be required to maintain an additional  cushion of
     100 to 200 basis  points.  As of ^ September 30, 1998, ^ First Star Savings
     had not been advised of any additional requirements in this regard.


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

                                       17


<PAGE>

   
                PRO FORMA COMBINED CONDENSED FINANCIAL STATEMENTS

         The  following   unaudited  pro  forma  combined  condensed   financial
statements give effect to the Merger Conversion on a purchase  accounting basis.
These  statements  assume the sale of ^ 42,743 shares of First Star common stock
at ^ $50.30 per share or $2,500,000 in aggregate  (the midpoint of the Estimated
Price  Range),  less  offering  expenses  of  $350,000.  The pro forma  combined
condensed  balance sheet assumes the Merger took place on September 30, 1998 and
June  30,  1998 and  combines  First  Star's  ^  unaudited  balance  sheet  with
Nesquehoning's  unaudited  balance sheet at that date.  The pro forma  condensed
combined statements of income have been prepared as if the Merger Conversion had
occurred at the  beginning of the periods  presented.  The  transaction  will be
accounted for as a "purchase."

         The pro forma  combined  condensed ^ statements of income for the three
months ended  September 30, 1998 and the year ended June 30, 1998 includes First
Star's historical financial information for the three months ended September 30,
1998 and the year  ended June 30,  1998 and  Nesquehoning  historical  financial
information  for the three months ended September 30, 1998 and the twelve months
ended June 30,  1998 and  assumes ^ 42,743  shares of First Star  Bancorp,  Inc.
common stock were sold at the midpoint of the valuation range.

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

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

                    12/23/98                              68.75
                    11/20/98                              67.50
                    09/23/98                              73.62
                    08/27/98                              67.50
                    08/04/98                              68.16
                    07/27/98                              57.18
                    07/23/98                              52.91
                    07/21/98                              53.54
                    07/17/98                              53.33
                    07/16/98                              50.83

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

         The stockholders'  equity  information is not intended to represent the
fair  market  value  of the  shares,  or the  current  value  of our  assets  or
liabilities, or the amounts, if any, that would be available for distribution to
stockholders in the event of liquidation.  For additional  information regarding
the liquidation  account,  see "The Merger  Conversion -- Certain Effects of the
Merger  Conversion  to Stock Form on Depositors  and  Borrowers of  Nesquehoning
Savings Bank --  Liquidation  Account^."  The pro forma income  derived from the
assumptions set forth above should
    

                                       18

<PAGE>



not be considered  indicative of the actual  results of our  operations  for any
period.  Such pro forma data may be materially affected by a change in the price
per share or number  of  shares  to be  issued  in the  conversion  and by other
factors.  For  information  regarding  investment  of the  proceeds  see "Use of
Proceeds" and "The Merger  Conversion -- Stock Pricing" and "-- Change in Number
of Shares to be Issued in the Merger Conversion."

   
         The  pro  forma  condensed  financial  statements  should  be  read  in
conjunction  with the historical  financial  statements and the notes thereto of
First Star set forth elsewhere in this Prospectus.
    
   
                   PRO FORMA COMBINED CONDENSED BALANCE SHEET
                               September 30, 1998
(In thousands)
<TABLE>
<CAPTION>
                                                                      Historical                   Pro Forma               Pro Forma
                                                              ------------------------------       Conversion
                                                              First Star        Nesquehoning       Adjustments             Combined
                                                              ----------        ------------       -----------             --------
<S>                                                            <C>                 <C>               <C>                  <C>      
ASSETS
Cash...................................................         $  1,013            $     25           1,800(1)            $  2,838
Interest bearing deposits..............................              253               3,538                                  3,791
 Securities/Available for sale.........................          136,806                 130                                136,936
Securities/Held to maturity............................                                   89                                     89
Loans receivable, net..................................          179,322              12,936             384 (2)            192,642
Bank premises..........................................              656                  52              11 (2)                719
Other assets...........................................           13,593                  25                                 13,618
                                                                --------             -------           -----               --------
          Total assets.................................         $331,643             $16,795          $2,195               $350,633
                                                                 =======              ======           =====                =======

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

STOCKHOLDERS' EQUITY
Preferred stock........................................               28                                                         28
Common Stock...........................................              372                                  43 (1)                415
Paid-in capital........................................            8,423                               4,241 (4)             12,664
Retained earnings......................................            6,298               2,194          (2,194)(2)              6,298
ESOP debt..............................................            (300)                                (250)(3)               (550)
Unrealized gain........................................            1,166                                                      1,166
                                                                --------              ------         -------                -------
         Total equity..................................           15,987               2,194           1,840                 20,021
         Liabilities & equity..........................         $331,643             $16,795        $  2,195               $360,633
                                                                 =======              ======         =======                =======
</TABLE>

- ---------------
(1)  Represents the cash proceeds of the offering of $2,150,000 net of estimated
     fees of $350,000.
(2)  To remove Nesquehoning retained earnings and mark assets and liabilities to
     market value.  Allocation of purchase price is based on  management's  best
     estimate but is preliminary. The Company will perform a final allocation of
     the purchase price.
(3)  Represents  purchase by ESOP in the offering.  
(4)  Represents additional paid-in capital from the offering and additional paid
     in capital from  recording the assets and  liabilities  to market value and
     removing Nesquehoning's retained earnings.
    

                                       19

<PAGE>



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

<TABLE>
<CAPTION>
                   PRO FORMA COMBINED CONDENSED BALANCE SHEET
                                  June 30, 1998
(In thousands)
                                                  Historical                              Pro Forma              Pro Forma
                                         -------------------------------                  Conversion
                                         First Star         Nesquehoning                  Adjustments             Combined
                                         ----------         ------------                  -----------             --------
   
<S>                                      <C>                   <C>                        <C>                  <C>
ASSETS
Cash................................      ^$  1,385              $    65                  ^ $1,800(1)            $ ^ 3,250
Interest bearing ^ deposits.........          ^ 858                3,362                                           ^ 4,220
Securities/Available for sale.......      ^ 123,759                  130                                         ^ 123,889
 Securities/Held to maturity........             --                   94                                                94
Loans receivable, net...............        176,686               12,816                     ^ 377(2)              189,879
Bank premises.......................          ^ 687                   52                      ^ 11(2)                  750
Other assets........................       ^ 12,727                   30                                          ^ 12,757
                                          ---------               ------                   -------                --------
         Total......................      ^$316,102              $16,549                   $ 2,188                $334,839
                                            =======               ======                   =======                 =======

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

STOCKHOLDERS' EQUITY
Preferred stock.....................             28                                                                   ^ 28
Common Stock........................            372                                             43 (1)                 415
Paid-^ in capital...................          8,423                                        ^ 4,241 (4)              12,664
Retained earnings...................          5,777                2,175                   ^(2,194)(2)               5,758
ESOP debt...........................           (300)                                         ^(250)(3)                (550)
^ Unrealized gain...................          ^ 813                                                                  ^ 813
                                           --------              -------                  --------                 -------
         Total ^ equity.............         15,113                2,175                   ^ 1,840                  19,128
                                            -------               ------                   -------                 -------
          Liabilities and  ^ equity.       $316,102              $16,549                  $^ 2,188                $334,839
                                            =======               ======                   =======                 =======

</TABLE>

- ----------------
(1)  Represents  the  cash  proceeds  of the  offering  of  $2,150,000  ^ net of
     estimated fees ^ of $350,000.
(2)  To remove Nesquehoning retained earnings and mark assets and liabilities to
     market value.  Allocation of purchase price is based on  management's  best
     estimate but is preliminary. The Company will perform a final allocation of
     the purchase price.
(3)  Represents purchase by ESOP in the offering.
(4)  Represents additional paid-in capital from the offering and additional paid
     in capital from  recording the assets and  liabilities  to market value and
     removing Nesquehoning's retained earnings.
    




                                       20

<PAGE>

   
                PRO FORMA COMBINED CONDENSED STATEMENTS OF INCOME

<TABLE>
<CAPTION>

                                                                    Historical
                                                            For the Three Months Ended
                                                   --------------------------------------------
                                                                                                        Pro Forma
                                                   September 30, 1998        September 30, 1998         Conversion        Pro Forma
                                                       First Star               Nesquehoning            Adjustments       Combined
                                                       ----------               ------------            -----------       --------
(Dollars in thousands, except per share data)
<S>                                                          <C>                      <C>               <C>                <C>   
Interest income:
 Loans receivable.............................                 $3,564                   $256                                 $3,820
MBS...........................................                  1,169                                                         1,169
Investments...................................                  1,219                     50             $     16(1)          1,285
                                                                -----                  -----             --------             -----
         Total interest income................                  5,952                    306                   16             6,274

Interest expense:
Deposits......................................                  1,881                    185                                  2,066
 Borrowings...................................                  2,283                                                         2,283
                                                                -----                -------             --------           -------
         Total interest expense...............                  4,164                    185                                  4,349
                                                                -----                 ------             --------           -------
Net interest income...........................                  1,788                    121                   16             1,925
Provisions for loan loses.....................                     98                                                            98
                                                                -----                -------             --------           -------
Net interest income after provision ..........                  1,690                    121                   16             1,827
Operating income..............................                    159                      1                                    160
Other expenses................................                  1,001                     85                    4(2)          1,090
                                                                -----                 ------             --------           -------
Income before taxes...........................                    848                     37                   12               897
Income taxes..................................                    316                     22                    5(1)            343
                                                                -----                 ------             --------           -------
Net income....................................                    532                     15                    7               554
Dividends on preferred stock..................                    (11)                                                          (11)
                                                                  ---                -------             --------           -------
Net income applicable to common
  stockholders................................                 $  521                $    15             $      7           $   543
                                                                =====                 ======              =======           =======

Earnings per share............................                  $0.70                    N/A                                   0.67
Earnings per assuming full dilution...........                  $0.68                    N/A                                   0.65
Average shares outstanding:
Common........................................                372,084                    N/A               42,743(3)        414,827
Common assuming dilution......................                771,920                    N/A               42,743(3)        814,663

</TABLE>

- -------------------------
(1)  Represents gross annualized return of 5.37% on net proceeds,  a tax rate of
     38.0% on the net proceeds, and a net return of 3.33% on such proceeds.
(2)  Assumes the ESOP purchases 10% of the Conversion  Stock for $250,000 with a
     loan from First Star Bancorp, such loan will be paid over a 15-year period.
(3)  Assumes all 42,743 shares are outstanding for the entire period.
    


                                       21

<PAGE>

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

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

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

Earnings per ^ share..........................       ^ $5.05                  N/A                                      ^ 4.94
Earnings per ^ assuming full dilution.........         $4.90                  N/A                                        4.74
Average ^ shares outstanding:
^  Common.....................................       295,025                  N/A              ^ 42,743(3)            337,768
Common assuming ^ dilution....................       548,780                  N/A              ^ 42,743(3)            591,523

</TABLE>



- -------------------------
(1)  Represents gross annualized return of 5.37% on net proceeds,  a tax rate of
     38.0% on the net proceeds, and a net return of 3.33% on such proceeds.^
(2)  Assumes the ESOP purchases 10% of the Conversion  Stock for $250,000 with a
     loan from First Star Bancorp, such loan will be paid over a 15-year period.
(3)  Assumes all ^ 42,743 shares are outstanding for the entire fiscal year.
    



                                       22

<PAGE>



                              THE MERGER CONVERSION

General

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

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

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

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

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

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

                                       23

<PAGE>



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

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

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

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

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


                                       24

<PAGE>



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

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

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

Subscription Rights and the Subscription Offering

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

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

                                       25

<PAGE>



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

   
Category  2:   Supplemental   Eligible   Account  Holders   (Second   Priority).
Supplemental  Eligible  Account Holders are persons who had a deposit account of
at least $50 with us on ^ December 31, 1998. Each Supplemental  Eligible Account
Holder who is not an  Eligible  Account  Holder  will  receive  non-transferable
subscription  rights to  purchase  that  number of shares  which is equal to the
greater of $100,000 of Common  Stock,  or 15 times the product  (rounded down to
the next whole number)  obtained by multiplying the total number of shares to be
issued by a fraction  of which the  numerator  is the  amount of the  qualifying
deposit of the  Supplemental  Eligible Account Holder and the denominator is the
total amount of qualifying deposits of all Supplemental Eligible Account Holders
(subject to the maximum  purchase  limitation).  If the allocation  made in this
paragraph  results  in an  oversubscription,  shares  shall be  allocated  among
subscribing  Supplemental  Eligible  Account  Holders so as to permit  each such
account holder, to the extent possible,  to purchase the lesser of 100 shares or
the total  amount of his  subscription.  Any  shares not so  allocated  shall be
allocated  among the  subscribing  Supplemental  Eligible  Account Holders on an
equitable basis, related to the amounts of their respective  qualifying deposits
as compared to the total  qualifying  deposits of all  subscribing  Supplemental
Eligible  Account  Holders.  See  "--Limitations  on  Purchases  and Transfer of
Shares."
    

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

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

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

                                       26

<PAGE>



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

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

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

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

Community Offering

   
         To the  extent  that  shares  remain  available  and  subject to market
conditions at or near the completion of the subscription  offering, we may offer
shares  in a  community  offering,  with  a  preference  to our  Employee  Stock
Ownership  Plan,  our   shareholders   and  natural  persons  who  reside  in  ^
Pennsylvania, on a best-^ effort basis through ^ Hopper Soliday & Co., Inc.. Any
orders received in connection with the community offering,  if any, will receive
a lower  priority  than orders  properly  made in the  subscription  offering by
persons  exercising  Subscription  Rights.  Common  stock sold in the  community
offering  will be sold at the  same  price  as all  shares  in the  subscription
offering.  We have the right to accept  or reject  any ^ order in the  community
offering for any reason or for no reason.
    
         No  person  ordering  through a single  account  will be  permitted  to
purchase  more than  $100,000  of Common  Stock in the  community  offering.  In
addition, no person,  related person or persons acting together, may purchase in
all  categories  more than $100,000 of Common Stock sold in the  conversion.  To
order common stock in the community  offering,  if held, an executed stock order
and account  withdrawal  authorization (if applicable) must be received prior to
the termination of the community offering.
   
         ^ In  addition  to the  foregoing,  if a  syndicate  of  broker-dealers
("Selected  Dealers") is formed to assist in the Syndicated  Community Offering,
you may pay for your  shares  with  funds held by or  deposited  with a Selected
Dealer.  If your order form is executed and forwarded to the Selected  Dealer or
if the Selected  Dealer is  authorized  to execute the order form on behalf of a
purchaser,  the  Selected  Dealer  will  forward  the  order  form and  funds to
[Nesquehoning]  for  deposit in a  segregated  account on or before  noon of the
business day following  receipt of the order form or execution of the order form
by the Selected Dealer. Alternatively,  Selected Dealers may solicit indications
of interest from their
    

                                       27

<PAGE>



   
customers to place orders for shares.  Such Selected Dealers shall  subsequently
contact their customers who indicated an interest and seek their confirmation as
to their  intent to  purchase.  Those  indicating  an intent to  purchase  shall
execute order forms and forward them to their  Selected  Dealer or authorize the
Selected  Dealer to execute  such forms.  The Selected  Dealer will  acknowledge
receipt of the order to its  customer in writing on the  following  business day
and will  debit such  customer's  account  on the third  business  day after the
customer has  confirmed  his or her intent to purchase (the "Debit Date") and on
or before noon of the next business day following the Debit Date will send order
forms and funds to First Star  Savings for deposit in a segregated  account.  If
such alternative procedure is employed, purchasers' funds are not required to be
in their accounts with Selected Dealers until the Debit Date.

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

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

Ordering and Receiving Shares

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

         In the event an order form (i) is not  delivered  and is returned to us
by the United  States Postal  Service or we are unable to locate the  addressee,
(ii) is not  received  or is  received  after  the  Expiration  Date,  (iii)  is
defectively  completed or executed,  or (iv) is not  accompanied by full payment
for the shares  subscribed for (including  instances  where a savings account or
certificate  balance from which withdrawal is authorized is insufficient to fund
the amount of such required payment),  the subscription rights for the person to
whom such rights have been  granted  will lapse as though that person  failed to
return the completed  order form within the time period  specified.  We may, but
will not be required to, waive any irregularity on any order form or require the
submission of corrected order forms or the remittance of

                                       28

<PAGE>



full payment for subscribed shares by such date as we specify.  The waiver of an
irregularity  on an  order  form  in no way  obligates  us to  waive  any  other
irregularity on that or on any other order form. Waivers will be considered on a
case by case basis.  Photocopies  of order forms,  payments  from private  third
parties,   or  electronic   transfers  of  funds  will  not  be  accepted.   Our
interpretation  of the terms and conditions of the Plan and of the acceptability
of the  order  forms  will be  final.  We have  the  right  to  investigate  any
irregularity on any order form.

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

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

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

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

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


                                       29

<PAGE>



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

Plan of Distribution

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

Marketing Arrangements

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

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



                                       30

<PAGE>



Stock Pricing

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

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

   
         On the basis of the above,  Feldman Financial  Advisors has determined,
in its opinion, that as of ^ September 21, 1998, and updated on January 5, 1999,
the  estimated   market  value  of  Nesquehoning   was  $2,500,000.   Department
regulations require,  however, that the appraiser establish a range of value for
the stock to allow for  fluctuations  in the aggregate value of the stock due to
changing market  conditions and other factors.  Accordingly,  Feldman  Financial
Advisors has  established a range of value from  $2,125,000 to ^ $2,525,000  for
the  offering,  the EVR. The EVR will be updated  prior to  consummation  of the
conversion and the EVR may increase to ^ $2,875,000  without  resolicitation  of
subscriptions.
    

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

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

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

                                       31

<PAGE>




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

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

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

Limitations on Purchases and Transfer of Shares

   
         The Plan  provides for certain  additional  purchase  limitations.  The
minimum  purchase is ^ $500.00 of Common Stock and the maximum  purchase for any
individual  person or persons ordering through a single account,  is $100,000 of
Common  Stock (or 2,075  shares).  In  addition,  no person or persons  ordering
through a single account,  together with their  associates,  or group of persons
acting  together,  may  purchase  more than  $100,000 of Common  Stock (or 2,075
shares).  However,  the  ESOP  may  purchase  up to  10%  of  the  shares  sold.
Furthermore,  the Plan of  Conversion  provides  that  officers and directors of
Nesquehoning and their associates may not purchase, in the aggregate,  more than
35% of the shares issued pursuant to the conversion.
    

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

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

         The  term  "associate"  of  a  person  means  (i)  any  corporation  or
organization  (other than us or a  majority-owned  subsidiary  of ours) of which
such  person is an  officer  or  partner  or is,  directly  or  indirectly,  the
beneficial  owner of 10% or more of any  class of  equity  securities,  (ii) any
trust or other estate in which such person has a substantial beneficial interest
or as to which such person serves as

                                       32

<PAGE>



trustee or in a similar fiduciary  capacity  (excluding  tax-qualified  employee
stock  benefit  plans),  and (iii) any  relative or spouse of such person or any
relative of such  spouse,  who has the same home as such person or who is one of
our directors or officers,  or a director or officer of any of our subsidiaries.
For example,  a  corporation  of which a person serves as an officer would be an
associate of that person, and therefore all shares purchased by that corporation
would be included with the number of shares which that person individually could
purchase under the above limitations.

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

   
         To order  shares in the  conversion,  persons  must  certify that their
purchase does not conflict with the purchase limitations.  In the event that the
purchase  limitations  are exceeded by any person  (including  any  associate or
group of persons  affiliated or otherwise  acting in concert with such persons),
we will have the right to  purchase  from that  person at ^ $50.30 per share all
shares  acquired by that person in excess of the  purchase  limitations.  If the
excess shares have been sold by that person,  we may recover the profit from the
sale of the shares by that  person.  We may assign our right  either to purchase
the excess shares or to recover the profits from their sale.
    

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

Restrictions on Repurchase of Shares

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

Restrictions on Sales and Purchases of Shares by Trustees and Officers

   
         Shares  purchased by trustees and officers of ^ Nesquehoning may not be
sold for one year following the conversion,  except in the event of the death of
the trustee or officer. Any shares issued
    

                                       33

<PAGE>



to directors and officers as a stock  dividend,  stock split,  or otherwise with
respect to restricted stock shall be subject to the same restrictions.

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

Interpretation and Amendment of the Plan

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

Conditions and Termination

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

Other

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

                      MANAGEMENT'S DISCUSSION AND ANALYSIS

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

General

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

                                       34

<PAGE>



competitive   conditions,   particularly   changes  in  market  interest  rates,
government  policies  and actions of  regulatory  authorities,  all of which are
beyond our control.

Market Risk Analysis

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

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

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

Net Portfolio Value

   
         ^ We utilize  various  asset/liability  models to help us  monitor  our
sensitivity to changes in interest  rates,  notably net portfolio  value ("NPV")
analysis.  NPV is the difference  between incoming and outgoing  discounted cash
flows from assets, liabilities,  and off-balance sheet contracts. ^ Our interest
rate risk is measured as the change to its NPV as a result of ^  hypothetical  ^
100-400 basis point ("bp") ^ changes in market  interest  rates.  ^ We calculate
the NPV quarterly. The following table presents our NPV at ^ September 30, 1998.
    

                                       35

<PAGE>




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

   (basis points)

     +400              5,409        (17,808)      (76.7)             1.87%  
                                                                  
     +300             11,437        (11,779)      (50.7)             3.83%
                                                                  
     +200             16,112         (7,105)      (30.6)             5.27%
                                                                  
     +100             20,344         (2,873)      (12.4)             6.50%
                                                                  
        0             23,217           --          --                7.28%
                                                                  
     -100             23,352            135          .6              7.21%
                                                                  
     -200             21,427         (1,789)       (7.7)             6.53%
                                                                  
     -300             19,884         (3,333)      (14.4)             5.98%
                                                                  
     -400             19,217         (4,000)      (17.2)             5.68%
                                                                  
                                                             

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

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

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

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


                                       36

<PAGE>



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

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

Financial Condition

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

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

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

         Deposits  increased  to $145.1  million at June 30,  1998,  from $118.7
million at June 30, 1997, an increase of $26.4 million or ^ 22.2%. This increase
in deposits is concentrated primarily in certificates of deposit which increased
by $2.2 million to $104.1  million from $85.4 million and in money market demand
accounts which increased by $5.6 million to $15.4 million from $9.8 million.
    

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

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


                                       37

<PAGE>



   
Non-Performing Assets^

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

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

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



                                       38

<PAGE>



Average Balance Sheet

   
         The following table sets forth certain information  relating to ^ First
Star  Bancorp's  average  balance sheet and reflects the average yield on assets
and average cost of liabilities for the periods indicated and the average yields
earned and rates paid.  Such yields and costs are derived by dividing  income or
expense by the average balance of assets or liabilities,  respectively,  for the
periods  presented.  Average  balances  are  derived  from  month-end  balances.
Management does not believe that the use of month-end  balances instead of daily
average  balances  has  caused  any  material  differences  in  the  information
presented.
    
<TABLE>
<CAPTION>
   
                                                 At ^ September 30,               ^ Three Months Ended ^ September 30,
                                                      1998                     1998                              1997
                                               -------------------  ------------------------------   -------------------------------
                                                                    Average    Interest   Average(s)  Average   Interest  Average(s)
                                                    Yield/Cost(5)   Balance     Income    Yield/Cost  Balance    Income   Yield/Cost
                                                    -------------   -------     ------    ----------  -------   --------  ----------
                                                                                           (Dollars in thousands)
<S>                                                    <C>         <C>         <C>        <C>        <C>         <C>        <C>  
Interest-earning assets:
 Loans receivable(1)........................             7.98%       178,171     3,564      8.00%      155,264     3,142      8.09%
 Investment and mortgage-backed                                                          
  securities(2).............................             6.87        140,574     2,388      6.80       111,830     2,033      7.27
                                                                     -------    ------                 -------   -------
  Total interest-earning assets.............             7.56%       318,745     5,952      7.47%      267,094     5,175      7.75%
Non-interest-earning assets.................                           6,006                             5,507
  Total assets..............................                         324,751                           272,601
Interest-bearing liabilities:                                                            
NOW accounts . .............................             2.31%        13,514        80      2.37%       12,715        76      2.39%
Passbook and club accounts..................             2.36         13,008        77      2.37        11,257        71      2.52
Money market demand accounts................             4.76         15,655       186      4.75        10,768       118      4.38
Certificates of Deposit.....................             5.75        107,386     1,538      5.73        87,877     1,252      5.70
 Other liabilities..........................             5.90        154,860     2,283      5.90       131,953     1,929      5.85
                                                                     -------   -------                 -------   -------
Total interest-bearing liabilities..........             5.50%       304,423  $  4,164      5.47%      254,570  $  3,446      5.41%
                                                                     -------   =======                 -------   =======
Non-interest-bearing liabilities............                           4,828                             5,020
                                                                    --------                          --------
  Total liabilities.........................                         309,251                           259,590
Retained earnings...........................                          15,500                            13,011
                                                                     -------                           -------
  Total liabilities and retained earnings...                        $324,751                          $272,601
                                                                     =======                           =======
Net interest income.........................                                  $  1,788                          $  1,729
                                                                               =======                           =======
Interest rate spread(3).....................             2.06%                              2.00%                             2.34%
                                                       ======                             ======                            ======
Net yield on interest-earning assets(4).....             2.29%                              2.24%                             2.59%
                                                       ======                             ======                            ======
Ratio of average interest-earning assets to                                              
  average interest-bearing liabilities......           104.53%                            104.71%                           104.92%
                                                       ======                             ======                            ======
                                                                                         
</TABLE>                                                           


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

                                       39

<PAGE>



   
Average Balance Sheet (continued)

         The following  table sets forth certain  information  relating to First
Star  Bancorp's  average  balance sheet and reflects the average yield on assets
and average cost of liabilities for the periods indicated and the average yields
earned and rates paid.  Such yields and costs are derived by dividing  income or
expense by the average balance of assets or liabilities,  respectively,  for the
periods  presented.  Average  balances  are  derived  from  month-end  balances.
Management does not believe that the use of month-end  balances instead of daily
average  balances  has  caused  any  material  differences  in  the  information
presented.
    
<TABLE>
<CAPTION>
   
                                                                        Year Ended June 30,
                                               -------------------------------------------------------------------------------
                                                               1998                                 1997
                                               ----------------------------------   ------------------------------------------
                                                  Average    Interest  Average          Average    Interest       Average
                                                  Balance     Income   Yield/Cost       Balance     Income      Yield/Cost
                                                  -------     ------   ----------       -------     ------      ----------
                                                                         (Dollars in thousands)
<S>                                              <C>        <C>       <C>           <C>          <C>           <C>  
Interest-earning assets: 
 Loans receivable(1)...........................  ^ $170,991   $13,470    7.84%       ^ $150,727    $ 11,852       7.86%
 Investment and mortgage-backed securities(2)..   ^ 114,451     7,769    6.78            65,616       4,430       6.75
                                                  ---------    ------                    -------     -------
  Total interest-earning assets................   ^ 285,442    21,239    7.44%          216,343      16,192       7.48%
Non-interest-earning assets....................       4,162                               4,318
  Total assets.................................     289,904                             220,661
Interest-bearing liabilities:
NOW accounts . ................................    ^ 14,250       311    2.18%           13,036        267        2.05%
Passbook and club accounts.....................    ^ 10,427       283    2.71            10,029         278       2.78
Money market demand accounts...................    ^ 12,902       572    4.43             9,991         420       4.20
 Certificates of Deposit.......................    ^ 96,108     5,472    5.69            81,745       4,504       5.51
 Other liabilities.............................   ^ 137,734     7,972    5.79            91,328       4,937       5.41
                                                 ----------   -------                   -------     -------
Total interest-bearing liabilities.............   ^ 271,421  $ 14,610    5.38%          206,129    $ 10,406       5.05%
                                                  ---------   =======                   -------     =======
Non-interest-bearing liabilities...............       4,271                               3,239
                                                   --------                            --------
  Total liabilities............................     275,692                             209,368
Retained earnings..............................      14,212                              11,293
                                                    -------                             -------
  Total liabilities and retained earnings......    $289,904                            $220,661
                                                    =======                             =======
Net interest income............................              $  6,629                              $  5,786
                                                              =======                               =======
Interest rate spread(3)........................                        ^ 2.05%                                    2.43%
                                                                       ======                                   ======
Net yield on interest-earning assets(4)........                        ^ 2.32%                                    2.67%
                                                                       ======                                   ======
Ratio of average interest-earning assets to
  average interest-bearing liabilities.........                        105.28%                                 ^104.95%
                                                                       ======                                   ======
</TABLE>


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


                                       40

<PAGE>



   
         The table below sets forth certain information regarding changes in our
interest  income  and  interest  expense  for the  periods  indicated.  For each
category   of   interest-earning   assets  and   interest-bearing   liabilities,
information  is  provided  on  changes  attributable  to (i)  changes  in volume
(changes  in  average  volume  multiplied  by old rate);  (ii)  changes in rates
(changes in rate multiplied by old average volume); (iii) changes in rate-volume
(changes in rate multiplied by the change in average volume).
    
<TABLE>
<CAPTION>
   
                                              Three Months Ended September 30,                Year Ended June 30,
                                           ---------------------------------------  ------------------------------------------
                                                        1998 vs. 1997                            1998 vs. 1997
                                           ---------------------------------------  ------------------------------------------
                                                      Increase/(Decrease)                     Increase/(Decrease)
                                                          Due to                                    Due to
                                           ---------------------------------------  ------------------------------------------
                                                                 Rate/                                      Rate/
                                            Volume    Rate      Volume      Total     Volume      Rate      Volume     Total
                                           -------   -------    -------    -------    -------   --------   --------   --------
                                                                                     (Dollars in thousands)
<S>                                        <C>       <C>        <C>        <C>        <C>       <C>        <C>        <C>    
Interest-earning assets:
  Loans receivable .....................   $ 1,854   $  (145)   $   (21)   $ 1,688    $ 1,593   $   (30)   $    (4)   $ 1,559
  Investment securities ................     1,576       (69)       (44)     1,463        995        76         55      1,126
  Mortgage-backed securities ...........       442      (685)       (61)      (304)     2,104        38         29      2,171
  FHLB stock ...........................        55        26          3         84        144        26         14        184
                                           -------   -------    -------    -------    -------   -------    -------    -------
     Total interest-earning assets .....     3,928      (874)      (123)     2,931      4,836       110         94      5,040
                                           -------   -------    -------    -------    -------   -------    -------    -------
 Interest-bearing liabilities:
  NOW and money market deposits ........       188        81         20        288        147        40          8        195
  Savings and certificate accounts .....     1,135        27          6      1,168        802       140         26        968
  FHLB borrowings ......................     1,339        65         11      1,416      2,511       347        176      3,034
                                           -------   -------    -------    -------    -------   -------    -------    -------
     Total interest-bearing liabilities      2,662     1,673         37      2,872      3,460       527        210      4,197
                                           -------   -------    -------    -------    -------   -------    -------    -------
Increase (decrease) in net interest
  income ...............................   $ 1,265   $(1,047)   $  (160)   $    59    $ 1,376   $  (417)   $  (116)   $   843
                                           =======   =======    =======    =======    =======   =======    =======    =======
</TABLE>

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

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

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

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


                                       41

<PAGE>

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

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

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

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

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

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

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


                                       42

<PAGE>



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

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

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

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

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

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

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

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

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

   
         Total Interest  Income.  For the fiscal year ended June 30, 1998, total
interest  income  increased to $21.2  million from $16.2 million for fiscal year
ended June 30, 1997.  This  increase of $5 million or 30.86% is due primarily to
an increase in income on loans receivable to ^ $13.2 million at June 30, 1998 as
compared  to $11.9  million  at June 30,  1997 and to an  increase  in income on
mortgage-backed securities to $4.8 million at June 30, 1998 from $2.7 million at
June 30,  1997.  During  the same time  periods  the  average  balance  on loans
receivable increased by $20.3 million to $171 million at June 30,
    

                                       43

<PAGE>



1998  from  $150.7  million  at June  30,  1997,  and  the  average  balance  on
mortgage-backed  securities  increased by $32.6 million to $74.7 million at June
30, 1998 from $42.1 million at June 30, 1997.

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

         Provision For Loan Losses. ^ The provision for loan losses was $385,000
for the fiscal year ended June 30, 1998,  as compared to $220,000 for the fiscal
year ended June 30,  1997.  The amount  charged to  operations  and the  related
balance  in the  allowance  for loan loss is based on  periodic  reviews  of the
portfolio by  management.  At its current  level,  the  allowance  for loan loss
represents  ^.84% of loans  outstanding at June 30, 1998 as compared to ^.76% of
loans  outstanding  at June 30, 1997.  This  increase of $165,000 is a result of
increased lending activity during the fiscal year ended June 30, 1998.

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

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

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

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

   
         Management  continues  to monitor  operating  expenses and to reduce or
eliminate ^ such expenses^  where  possible.  The ratio of operating  expense to
average  assets  ^ for  fiscal  1998 and  fiscal  1997  were  1.24%  and  1.32%,
respectively

         Liquidity  and Capital  Resources.  ^ First Star  Savings has pursued a
policy of maintaining an adequate level of liquidity to generate sufficient cash
to fund current loan demand,  meet deposit  withdrawals,  pay operating expenses
and fund debt  obligations.  Cash for these  short-term  and long-term  needs is
generated  through  deposits  (including  the use of brokered  deposits),  funds
borrowed  from the Federal Home Loan Bank,  the sale and maturity of  investment
securities, cash flows generated from
    

                                       44

<PAGE>



operations, and collections of principal payments and prepayments of outstanding
loans.  Loan principal  repayments are a relatively stable source of funds while
deposit flows are influenced  significantly by general interest rates, and money
market  conditions.  Borrowings  are also used to compensate  for  reductions in
other sources of funds such as deposits as well as to fund the expansion of loan
volume.  In the event that they provide less expensive  funds,  brokered savings
deposits are used as well.

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

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

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

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

                                       45

<PAGE>





                                                                 Percentage of
                                            Amount               Average Asset
                                            ------               -------------
                                           (Dollars
                                         in thousands)
   
Leverage Capital:
  Regulatory requirement.............     ^ $12,887                    4 .0%
  Actual capital.....................      ^ 17,964                    5.6
                                           --------                    ---

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

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

  Excess.............................     ^ $11,062                    6.4%
                                             ======                    ===
Risk-based Capital:
  Regulatory requirement.............     ^ $13,804                    8.0%
  Actual Capital.....................      ^ 19,507                   11.3
                                           --------                   ----

  Excess.............................     $ ^ 5,703                    3.3%
                                           ========                   ====
    



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

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

   
Year 2000 ^ Readiness Disclosure

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

         The following  discussion of the  implications of the year 2000 problem
for First Star Bancorp,  contains  numerous forward looking  statements based on
inherently uncertain information.  The cost of the project and the date on which
First Star Bancorp  plans to complete the internal year 2000  modifications  are
based on management's best estimates, which are derived utilizing a number of
    

                                       46

<PAGE>



   
assumptions of future events  including the continued  availability  of internal
and external resources,  third party  modifications and other factors.  However,
there can be no  guarantee  that these  statements  will be achieved  and actual
results could differ. Moreover,  although management believes it will be able to
make the  necessary  modifications  in advance,  there can be no guarantee  that
failure to modify the systems would not have a material  adverse effect on First
Star Bancorp.

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

         First Star  Bancorp's  Year 2000 Plan (the "Plan") was presented to the
Board of Directors in March 1998.  The Plan was developed  using the  guidelines
outlined in the Federal Financial Institutions Examination Council's "The Effect
of Year 2000 on Computer Systems" and is scheduled for substantial completion of
mission  critical system testing and  implementation  by June 30, 1999. The Year
2000 Committee is responsible for the Plan with the Board of Directors receiving
Year 2000 progress reports on a quarterly basis.

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

         After an onsite  examination in November 1998, the FDIC raised concerns
that First Star's  management did not take sufficient  action in accordance with
FFIEC guidance to adequately ensure continued processing of First Star Bancorp's
data by its External  Provider.  Since this examination,  First Star Bancorp has
participated  in proxy testing of its External  Provider with another  financial
institution in its area.

         First  Star  Bancorp  has  contacted  all other  material  vendors  and
suppliers  regarding their Year 2000 readiness.  Each of these third parties has
delivered  written  assurance  to First Star Bancorp that they expect to be Year
2000 compliant  prior to the Year 2000.  First Star Bancorp is in the process of
contacting all significant  customers and non-information  technology  suppliers
(i.e. utility systems, telephone systems, etc.), regarding their year 2000 state
of readiness.

         First Star Savings mailed questionnaires to approximately 45 commercial
loan  customers.  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. First Star
Savings' Year 2000 Committee members reviewed the responses with the appropriate
commercial  loan officer to rate the customers' risk levels based on the type of
business and the type of loan and  collateral.  Any customers  with greater than
low risk level will receive follow-up attention in the first quarter of calendar
1999. This  questionnaire  is also used in the  underwriting  for new commercial
loans.

         Costs will be incurred to replace  certain  non-compliant  software and
hardware.  First  Star  Bancorp  does  not  anticipate  that  direct  costs  for
renovating  or  replacing   non-compliant  hardware  and  
    

                                       47

<PAGE>



   
software will exceed $100,000,  of which approximately  $8,000 had been expended
as of September 30, 1998. No assurance can be given that the Year 2000 Plan will
be completed  successfully  by the Year 2000,  in which event First Star Bancorp
could incur  significant  costs. If the External  Provider fails to maintain its
system in a compliant state or incurs other obstacles prior to Year 2000,  First
Star  Bancorp  would  likely  experience  significant  data  processing  delays,
mistakes  or  failures.   These  delays,  mistakes  or  failures  could  have  a
significant adverse impact on the financial statements of First Star Bancorp.

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

         First Star  Bancorp is  monitoring  its  External  Provider to evaluate
whether its data processing system will fail and is being provided with periodic
updates on the status of testing and upgrades being made by the service  bureau.
If the  External  Provider  fails,  First Star Bancorp will attempt to locate an
alternative service bureau that is year 2000 compliant. If First Star Bancorp is
unsuccessful,  First Star Bancorp will enter  deposit and loan  transactions  by
hand in its general  ledger and compute loan  payments and deposit  balances and
interest in its existing computer system.  First Star Bancorp is able to do this
because of their  relatively small number of loan and deposit accounts and their
internal   bookkeeping  system.   First  Star  Bancorp's  computer  systems  are
independently  able to  generate  labels  and  mailings  for all of  First  Star
Bancorp's customers.  If this labor intensive approach is necessary,  management
and our employees will become much less efficient.  However,  First Star Bancorp
believes  that they would be able to operate in this manner for a limited  time,
until their existing  service  bureau,  or their  replacement,  is able to again
provide data  processing  services.  If very few financial  institution  service
bureaus were operating in the year 2000, their replacement costs, assuming First
Star Bancorp could negotiate an agreement, could be material.

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

Recent Accounting Pronouncements

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

         ^ Accounting for Derivative Instruments and Hedging Activities. In June
1998 the FASB issued SFAS No. ^ 133, "Accounting for Derivative  Instruments and
Hedging  Activities".  SFAS No. 133  establishes  accounting  and  reporting for
derivative   instruments,   including  certain  instruments  embedded  in  other
contracts, and for hedging activities. It requires that any entity recognize all
derivatives  as either  assets or  liabilities  in the  statement  of  financial
position  and  measure  those  instruments  at fair  value.  This  statement  is
effective for all fiscal quarters of fiscal years beginning after
    

                                       48

<PAGE>



   
June 15, 1999.  Management has not yet  determined  the impact,  if any, of this
statement on First Star Bancorp's consolidated financial statements. ^
    

                      BUSINESS OF FIRST STAR BANCORP, INC.

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

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

                       BUSINESS OF FIRST STAR SAVINGS BANK

General

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

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

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

Market Area

   
         Our other  branch  offices  are  located  in Bath,  Palmer,  Allentown,
Nazareth and Alburtis,  which^ are all located  within  Lehigh and  Northhampton
Counties. Our market area includes the counties of Lehigh, Northhampton, Carbon,
Bucks  and,  Monroe  in their ^  entireties.  Carbon,  Lehigh  and  Northhampton
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.
    


                                       49

<PAGE>



   
         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. Median household income in the Lehigh Valley
exceeds the national average and the unemployment rate during the past two years
has been below the national average.  A  recently-completed  interstate  highway
network  through the Lehigh Valley has benefitted the local economy by providing
convenient access to New York, New England and Philadelphia.
    

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.

                                       50

<PAGE>



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

<TABLE>
<CAPTION>
   
                         At September 30,                                          At June 30,
                         ----------------  -----------------------------------------------------------------------------------------
                               1998              1998              1997                1996               1995             1994 
                       ------------------  ----------------- -----------------   ---------------   ----------------  ---------------
                            $         %       $        %         $        %         $        %         $        %        $      %
                        --------- -------  -------  -------- -------- --------   -------   -----   --------  ------   ------- ------
                                                                            (Dollars in thousands)
<S>                     <C>        <C>    <C>        <C>     <C>       <C>      <C>      <C>      <C>       <C>     <C>      <C>  
Type of Loans:
 Real Estate:
  1-4 family...........  146,585    80.27  145,722   ^ 81.81  127,054   ^83.11   ^128,33  ^87.38   ^128,614  ^80.05  ^101,459  76.83
                                                                                      5
  Construction.........      462      .25      110       .06    1,231      .80       895     .61     12,208    7.60    13,461  10.19
  Multi-family and 
    commercial.........   25,952    14.21   21,838   ^ 12.26   11,155     7.30     6,000    4.09      5,743    3.57     3,611   2.73
  ^ Commercial leases .    1,333      .73    1,496      ^.84    1,897     1.24     1.345     .92      2,009    1.25     1,925   1.46

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

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


^
    


                                       51

<PAGE>



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

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



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

<TABLE>
<CAPTION>
     
                                     For the Three
                                      Months Ended                               For the Years Ended
                                      September 30,                                    June 30,
                                     --------------   --------------------------------------------------------------------------- 
                                          1998            1998           1997            1996           1995            1994
                                     --------------   -------------   -----------    -----------     ----------      ------------
                                                                            (Dollars in thousands)
<S>                                  <C>             <C>              <C>           <C>             <C>              <C>     
Total gross loans receivable at
  beginning of period.............     $ 178,126       $ 152,880        $146,859      $ 162,681       $ 139,296        $108,534
                                         =======        ========         =======       ========        ========         =======

Loans originated:
  1 to 4 family residential.......         8,611          32,399          16,241         22,754          36,464          35,917
  Construction....................           351             385            1056            767          11,302          13,052
  Multi-family and commercial
    real estate...................         4,868          21,909 ^         9,564          2,079           2,911              --
  Home equity and second
    mortgages.....................         1,096           2,733           4,522          3,662           4,766          ^5,432
  Other consumer..................           169             878           1,015            785           1,088             981
                                       ---------        --------        --------       --------         -------        --------
Total loans originated............      ^ 15,095          58,304          32,398         30,047          56,531          55,382
                                       ---------        --------        --------        -------         -------         -------

Loans sold:
  ^ Total loans ^ sold............    $       --       $   7,034       $      --       $ 10,784        $     --        $  8,092
                                       ---------        --------        --------        -------        --------         -------
  ^ Loan principal repayments...        ^ 10,609          26,204          26,367         35,085          33,146          16,528
  Other (NET).....................    $       --       $      --       $      --       $     --        $     --        $     --
                                       ---------        --------        --------       --------        --------        --------
  Net loan activity...............    $ ^  4,486       $  25,246       $   6,031       $(15,822)       $ 23,385        $ 30,762
                                       =========        ========        ========        =======         =======         =======
  Total gross loans receivable
    at end of period..............    $^ 182,612       $ 178,126       $ 152,880       $146,859        $162,681        $139,296
                                       =========        ========        ========        =======         =======         =======
</TABLE>

    




                                       52

<PAGE>




   
Mortgage Loans

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

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

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

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

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

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

         Multi-family  and commercial  real estate lending  entails  significant
additional risks compared to residential property lending. These loans typically
involve large loan balances to single borrowers or groups of related  borrowers.
The repayment of these loans typically is dependent on the successful  operation
of the real estate project  securing the loan.  These risks can be significantly
affected by supply

                                       53

<PAGE>



   
and demand  conditions in the market for office and retail space and may also be
subject to adverse  conditions  in the  economy.  To minimize  these  risks,  we
generally  limit this type of lending to our market  area ^ and/or to  borrowers
who are otherwise well known to us. Most construction loans convert to permanent
loans with us after 6 months.
    

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

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

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

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

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

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

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

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

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

                                       54

<PAGE>



   
agreement on an interest rate float,  allowing us to adjust the interest rate on
the loan. At ^ September 30, 1998, commitments to cover originations of mortgage
and commercial loans totalled ^ $5.3 million.

         Loans to One Borrower. The maximum amount of loans which we may make to
any one borrower  may not exceed 15% of our  unimpaired  capital and  unimpaired
surplus.  We may lend an additional 10% of our unimpaired capital and unimpaired
surplus  if the loan is fully  secured  by readily  marketable  collateral.  Our
maximum loan to one borrower limit was ^ $2.45 million at September 30, 1998. At
^ September 30, 1998,  the aggregate  loans of our five largest  borrowers  have
outstanding  balances of between $1.97 million and $1.57  million.  All of these
loans were performing in accordance with their terms.
    

Non-performing and Problem Assets

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

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

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



                                       55

<PAGE>



Non-Performing Assets

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

Mortgage loans:

  1-4 family residential real estate..                  $1,731        $2,312        $3,166        $3,689      $2,206       $1,678

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

  Multi-family and commercial.........                     337           336           336            --          33           60

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

Consumer loans:

  Home equity.........................                      77           100           287           192         180          101

  Other consumer.....................                        5          --              41            73          76           54
                                                        ------       -------        ------        ------       -----        -----

Total.................................                   2,483         3,082         4,163         4,393       2,601        1,893
                                                       =======       =======       =======       =======      ======        =====

Real estate owned.....................                   1,261         1,129           767           259         506          472

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

Total non-performing assets...........                 $ 3,744       $ 4,211       $ 4,930       $ 4,652      $3,107       $2,365
                                                        ======        ======        ======        ======       =====        =====

Total non-accrual ^ to net loans......                   1.38%       1.76% ^         2.79%         3.04%       1.66%        1.46%

Total non-accrual ^ to total assets...                    .75%          .98%         1.54%         2.42%       1.40%        1.20%

Total non-performing assets to
  total assets........................                   1.13%         1.33%         1.82%         2.56%       1.67%        1.50%
    
</TABLE>

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

         When we classify problem assets as either  substandard or doubtful,  we
may establish general  allowances for loan losses in an amount deemed prudent by
management.  General  allowances  represent  loss  allowances  which  have  been
established to recognize the inherent risk associated  with lending  activities,
but which,  unlike  specific  allowances,  have not been allocated to particular
problem assets.  When we classify problem assets as loss, we are required either
to establish a specific allowance for

                                       56

<PAGE>



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

         At ^ September  30, 1998, we had loans  classified as special  mention,
substandard, doubtful and loss as follows:
    



                                                        At
                                                  ^ September 30,
                                                       1998
                                                  (In thousands)

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




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

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


                                       57

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






                                       58

<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 June 30,
                                                        At September 30, -----------------------------------------------------
                                                              1998           1998       1997      1996        1995      1994
                                                       --------------    ----------  ---------  ---------   --------  -------- 
                                                                           (Dollars in thousands)
                                                                         
<S>                                                        <C>           <C>        <C>         <C>        <C>       <C>     
Total loans outstanding............................         $179,322      $^176,686  $ 150,944   $148,503   $162,681  $139,296
                                                             =======        =======    =======    =======    =======   =======
                                                                            176,686
Average loans outstanding..........................          178,171        170,991    150,727    155,594    150,989   123,914
                                                             =======        =======    =======    =======    =======   =======
Allowance balances (at beginning of period)........            1,489          1,156      1,014        860        839       486
Provision (credit):                                                      
  1-4 family residential...........................               38            226        101        209         76       223
  Construction.....................................               --             --        (16)       (13)        19         3
  Multi-family and commercial real estate..........               62            165        114        (13)        27        59
  Commercial leases................................               (2)             4         29         33        (11)       28
  Consumer.........................................               --            (10)        (8)         2         (7)       18
Net charge-offs (recoveries)                                             
  1-4 family residential...........................               44             43         73         53         83       (22)
  Construction.....................................               --             --         --         --         --        --
  Multi-family and commercial real estate..........               --             --         --         --         --        --
  Commercial leases................................               --             --         --         --         --        --
  Consumer.........................................               --              9         --         11         --        --
                                                            --------        -------   --------   --------   --------  --------
Allowance balance (at end of period)...............            1,543          1,489      1,156      1,014        860       839
                                                            ========        =======   ========    =======   ========  ========
Allowance for loan losses as a percent of                                
  total loans outstanding..........................             ^.86%           .84%       .77%       .68%       .53%      .60%
Allowance for loan losses as a percent of                                
  non-performing loans.............................             62.3%          48.3%      30.2%      25.0%      33.1%     44.2%
Net loans charged off as a percent of                                    
  average loans outstanding........................              .02%           .03%       .05%       .04%       .06%        --
                                                                         
</TABLE>                                                                 
                                                                     
                                                                         
         REO. At ^ September 30, 1998, we had ^ 16 properties  with an aggregate
book value of ^ $1.3 million in real estate owned.  The largest REO property had
a book value of ^ $131,000  at  September  30,  1998 and  consisted  of a single
family  dwelling   located  in  the  Pocono  Mountain  section  of  Northeastern
Pennsylvania.  Of the total  amount of REO,  ^  $881,621,  or ^ 70% of the total
consisted of ^ eleven single  family  dwellings  located in the Pocono  Mountain
section of Northeastern Pennsylvania.

Investment Activities

         Investment  Securities.^  We  classify  our  investment  securities  as
"available-for-sale"  or "held-to- maturity" in accordance with SFAS No. 115. At
June  30,  1998,  our  investment  portfolio  policy  permitted  investments  in
instruments such as: (i) U.S. Treasury obligations,  (ii) U.S. federal agency or
federally sponsored agency obligations,  (iii) local municipal obligations, (iv)
mortgage-backed  securities,  (v) banker's  acceptances,  (vi)  certificates  of
deposit,  (vii) federal funds, including FHLB overnight and term deposits (up to
six months),  and (viii) investment grade corporate bonds,  commercial paper and
mortgage derivative  products.  The board of directors may authorize  additional
investments.

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

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

                                       59

<PAGE>



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

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

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

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

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

<TABLE>
<CAPTION>
   
                                     At September 30,                    At June 30,
                                     -----------------  --------------------------------------------
                                           1998            1998             1997            1996
                                     -----------------  ----------   --------------   --------------
                                                                (In thousands)

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


                                       60

<PAGE>



   
         The following table sets forth certain information  regarding scheduled
maturities,  carrying  values,  approximate  fair values,  and weighted  average
yields for our investments at ^ September 30, 1998 by contractual maturity.  The
following  table  does not take into  consideration  the  effects  of  scheduled
repayments or the effects of possible prepayments.
    
<TABLE>
<CAPTION>
   

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






                                       61

<PAGE>



Sources of Funds

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

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

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

   
         Regular savings, money market demand and NOW accounts constituted ^ $43
million,  or ^  27.7%,  of  our  deposit  portfolio  at ^  September  30,  1998.
Certificates  of deposit  constituted ^ $112.8 million or ^ 72.3% of the deposit
portfolio  of which ^ $14.9  million  or ^ 9.6% of the  deposit  portfolio  were
certificates  of deposit with  balances of $100,000 or more.  Such  deposits are
offered at  negotiated  rates.  As of ^ September 30, 1998, we had ^ $691,000 in
brokered deposits.
    

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

</TABLE>


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


                                       62

<PAGE>




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

<TABLE>
<CAPTION>
   
                                                         At September 30,                        At June 30,
                                                      ----------------------   ----------------------------------------------
                                                               1998                 1998              1997            1996
                                                      ----------------------   ---------------   ---------------   ---------
                                                                                               (In thousands)
Interest Rate
<S>                                                          <C>                <C>               <C>             <C>    
4.00% or less.......................................          $    33            $      --         $      --       $    --
4.01-^  6.00%.......................................           83,097               67,287            68,215        69,053
6.01-8.00%..........................................           28,800               36,532            16,167        13,453
8.01% or more.......................................              141                  242             1,057           718
Accrued interest on certificate accounts............               85                   63                45            23
                                                               ------             --------          --------       -------
                                                                               
  Total                                                      $112,206            $ 104,124         $  85,484      ^$83,247
                                                              =======             ========          ========              
</TABLE>

    



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

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

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

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




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

                                                    Certificates   
         Maturity Period                            of Deposits
         ---------------                            -----------
                                                   (In thousands)
         
   
         Within three months...............          $  ^ 3,186
         Three through six months..........             ^ 6,364
         Six through twelve months.........             ^ 3,279
         Over twelve months................             ^ 2,116
                                                      ---------
                                                     $ ^ 14,945
                                                     === ======
    



                                       63

<PAGE>




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

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

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

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


</TABLE>


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

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

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

         On  December  31,  1996  ^  First  Star  Bancorp  sold   $4,000,000  of
Adjustable-Rate  Mandatorily Convertible Subordinated Debentures due in the year
2008 (the "1996 Debentures"). Interest on the 1996
    

                                       64

<PAGE>



   
Debentures is 1% ^ below the prime rate, adjustable monthly. Interest is payable
on the 1996 Debentures on the first day of each month.  The 1996 Debentures will
automatically convert into Permanent Noncumulative  Convertible Preferred Stock,
Series B ("Series B Preferred  Stock") of ^ First Star  Bancorp on December  31,
2008,  unless  previously  converted.  The 1996 Debentures may be converted into
Series B Preferred Stock at any time by the holder or after two years by ^ First
Star Bancorp, unless previously redeemed, at a conversion price of one share per
$35  principal  amount of 1996  Debenture  or 715 shares per  $25,000  principal
amount of 1996 Debentures, subject to adjustment in certain events. The Series B
Preferred  Stock is  convertible  at the option of the holder at any time,  on a
one-for-one  basis (as adjusted for stock dividends) into shares of common stock
of ^ First Star Bancorp.  Approximately  98% of the 1996  Debentures are held by
officers, directors or First Star Bancorp's ESOP.
    

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

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

Competition

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


                                       65

<PAGE>



Properties

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


<TABLE>
<CAPTION>
   
                                Year         Total            Book             Owned
      Address                  Opened     Investment          Value             Lease
      -------                  ------     ----------          -----             -----
<S>                            <C>      <C>               <C>                  <C>   
MAIN OFFICE:
418 West Broad Street           1952     1,877,296         ^ 320,391            Owned
Bethlehem,  PA 18018                                      

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

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

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

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

11 North Main Street            1997        202,846        ^ 179,574            Owned
Alburtis, PA  18011                                        
</TABLE>
    



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

Personnel

   
         At ^  September  30,  1998  we  had ^ 45  full-time  employees  and ^ 5
part-time  employees.  None of our  employees  are  represented  by a collective
bargaining group. We believe that our relationship with our employees is good.
    

Additional Subsidiary Activity

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


                                       66

<PAGE>



Legal Proceedings

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

                                   REGULATION

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

Regulation of ^ First Star Savings

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

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

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

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

                                       67

<PAGE>



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

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

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

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

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

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

         Assessments.  The  FDIC is  authorized  to  establish  separate  annual
assessment rates for deposit  insurance for members of the BIF and the SAIF. The
FDIC may increase assessment rates for either

                                       68

<PAGE>



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

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

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

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

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

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


                                       69

<PAGE>



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

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

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

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

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

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

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


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

                                       70

<PAGE>



   
unaffiliated  individuals,  place  limits on the  amount  of loans ^ First  Star
Savings may make to such persons based, in part, on ^ First Star Savings capital
position, and require certain approval procedures to be followed.  See, however,
"Management of ^ First Star Savings - Transactions With Management and Others."
    

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

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

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

         Federal  Reserve System.  The Federal  Reserve  requires all depository
institutions  to maintain  non-interest  bearing  reserves at  specified  levels
against  their  transaction  accounts  (primarily  checking,  NOW and  Super NOW
checking  accounts) and non-personal time deposits.  The balances  maintained to
meet the  reserve  requirements  imposed by the  Federal  Reserve may be used to
satisfy the  liquidity  requirements  that are imposed by the  Department.  At ^
September 30, 1998, ^ First Star Savings met its reserve requirements.

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

Regulation of ^ First Star Bancorp

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

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

                                       71

<PAGE>



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

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

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

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

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

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


                                       72

<PAGE>



                           PRINCIPAL SECURITY HOLDERS

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


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


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


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


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


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


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


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


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



   
(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.
    

                                       73

<PAGE>



   
     Also  includes  shares of Common  Stock that may be  obtained  through  the
     conversion  or  exercise  of other  securities.  Absent the  conversion  or
     exercise of other  securities,  all  directors and officers as a group held
     57,162 shares of Common Stock at June 30, 1998.

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

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

                     MANAGEMENT OF FIRST STAR BANCORP, INC.

Directors and Executive Officers

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

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

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

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



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

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


                                       74

<PAGE>



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

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

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

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

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

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

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

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

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

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

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

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

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

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




                                       75

<PAGE>

Meetings and Committees of the Board of Directors

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

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

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

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

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

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

Director Compensation

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

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


                                       76

<PAGE>



Executive Compensation

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

<TABLE>
<CAPTION>
   
                                             Annual Compensation
                                        --------------------------------
                                                                                 Stock Based
                                                            Other Annual         Compensation         All Other
Name and Principal Position       Year    Salary     Bonus  Compensation         # of Options         Compensation
- ---------------------------       ----    ------     -----  ------------      ------------------   ---------------
<S>                              <C>    <C>        <C>          <C>                   <C>           <C>
Joseph T. Svetik                  1998   $149,581   $58,026       --                   --              $26,175(2)
Director, President and CEO       1997    133,519    24,450       --                   --             ^ 23,370(2)

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



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

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

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

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


                                       77

<PAGE>



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

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

Proposed Future Stock Benefit Plans

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

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

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

         Certain Related Transactions. We grant loans to our officers, directors
and employees.  These loans are made in the ordinary course of business and upon
the  same  terms,  including  collateral,  as those  prevailing  at the time for
comparable transactions and do not involve more than the normal risk of

                                       78

<PAGE>



collectibility or present any other unfavorable features.  Loans to officers and
directors and their  affiliates  amounted to $3.5 million or 23.24% of our total
equity, at June 30, 1998.

             RESTRICTIONS ON ACQUISITION OF FIRST STAR BANCORP, INC.

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

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

Provisions of ^ First Star Bancorp Articles of Incorporation and Bylaws

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

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

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


                                       79

<PAGE>



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

         Authorized Shares. The articles of incorporation authorize the issuance
of 2,500,000 shares of common stock and 1,000,000 shares of preferred stock. The
shares of common stock and preferred  stock were authorized in an amount greater
than that to be issued in the conversion to provide ^ First Star Bancorp's board
of  directors  with as much  flexibility  as  possible  to effect,  among  other
transactions,  financings,  acquisitions,  stock dividends, stock splits and the
exercise of stock options.  However, these additional authorized shares may also
be used by the board of directors  consistent  with its fiduciary  duty to deter
future attempts to gain control of ^ First Star Bancorp.  The board of directors
also has sole  authority  to  determine  the terms of any one or more  series of
preferred  stock,  including  voting rights,  conversion  rates, and liquidation
preferences.  As a result of the  ability to fix  voting  rights for a series of
preferred  stock,  the board has the power,  to the extent  consistent  with its
fiduciary  duty,  to issue a series of  preferred  stock to persons  friendly to
management  in order to attempt  to block a  post-tender  offer  merger or other
transaction by which a third party seeks control,  and thereby assist management
to  retain  its  position.   At  June  30,  1998,  27,520  shares  of  Permanent
Non-Cumulative  Preferred Stock,  Series A, par value $1.00 per share ("Series A
Preferred  Stock") were issued and outstanding.  The Series A preferred Stock is
immediately convertible on a one-for-one basis into Common Stock of First Star.
    

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

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

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

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

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


                                       80

<PAGE>



         Regulatory  Restrictions.  Federal  regulations  require that, prior to
obtaining  control of an insured  institution,  a person,  other than a company,
must give 60 days  notice to the  Federal  Reserve  Board and have  received  no
Federal  Reserve Board objection to such  acquisition of control,  and a company
must apply for and receive  Federal  Reserve Board approval of the  acquisition.
Control, involves a 25% voting stock test, control in any manner of the election
of a majority of the institution's  directors, or a determination by the Federal
Reserve  Board  that the  acquiror  has the  power to  direct,  or  directly  or
indirectly to exercise a controlling  influence over, the management or policies
of the  institution.  Acquisition  of more than 10% of an  institution's  voting
stock, if the acquiror also is subject to any one of either  "control  factors,"
constitutes a rebuttable  determination  of control under the  regulations.  The
determination  of control may be rebutted by submission  to the Federal  Reserve
Board,  prior  to the  acquisition  of  stock  or the  occurrence  of any  other
circumstances  giving rise to such  determination,  of a statement setting forth
facts  and  circumstances   which  would  support  a  finding  that  no  control
relationship  will exist and containing  certain  undertakings.  The regulations
provide that persons or companies which acquire beneficial  ownership  exceeding
10% or more of any class of a savings  association's  stock after the  effective
date of the regulations must file with the Federal Reserve Board a certification
that the  holder is not in  control  of such  institution,  is not  subject to a
rebuttable  determination  of control and will take no action which would result
in a determination  or rebuttable  determination of control without prior notice
to or approval of the Federal Reserve Board, as applicable.

                          DESCRIPTION OF CAPITAL STOCK

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

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

Common Stock

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

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

                                       81

<PAGE>




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

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

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

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

Serial Preferred Stock

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

                    INDEMNIFICATION OF OFFICERS AND DIRECTORS

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

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

                                       82

<PAGE>



   
Incorporation (the "Articles") require  indemnification of directors,  officers,
employees or agents of ^ First Star Bancorp to the full extent permissible under
Pennsylvania law.

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

                              LEGAL AND TAX MATTERS

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

                                     EXPERTS

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

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

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

         ^ First Star Savings has filed an Application  for Approval of a Merger
Company (the  "Applications") with the Department with respect to the Conversion
Merger.  In addition,  ^ First Star Savings has filed similar  applications with
the FDIC. This Prospectus omits certain information contained
    

                                       83

<PAGE>



in these applications.  The Applications may be examined at the principal office
of the Department, located at 333 Market Street, Harrisburg, Pennsylvania 17101,
and at the New York Regional Office of the FDIC, located at 452 5th Avenue, 21st
Floor, New York, New York 10018. The most recent appraisal by Feldman  Financial
Advisors,  Inc., may be examined at the main office of the First Star located at
418 West Broad Street,  Bethlehem,  Pennsylvania 18018 and Nesquehoning  Savings
Bank, 301 West Catawissa Street, Nesquehoning, Pennsylvania 18240 during regular
business hours.

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

                                       84

<PAGE>



                            First Star Bancorp, Inc.

                   Index to Consolidated Financial Statements

<TABLE>
<CAPTION>

                                                                                                               Page
                                                                                                               ----

   

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

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

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

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

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

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

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

Unaudited Consolidated Statements of Earnings for the Three Months Ended September 30, 1998 and 19S7........    S-2

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

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

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

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

</TABLE>

^
    





                                       85

<PAGE>









INDEPENDENT AUDITORS' REPORT


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

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

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

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

/s/Deloitte & Touche LLP

August 19, 1998


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


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

ASSETS                                                                                        1998            1997

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

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

LIABILITIES AND STOCKHOLDERS' EQUITY

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

Commitments and contingencies (Notes 11 and 15)

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


See notes to consolidated financial statements.

                                      F-2

<PAGE>
<TABLE>
<CAPTION>

FIRST STAR BANCORP AND SUBSIDIARIES

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

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

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

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

See notes to consolidated financial statements.

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


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

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

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

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

</TABLE>

See notes to consolidated financial statements.


                                      F-4

<PAGE>
<TABLE>
<CAPTION>
FIRST STAR BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED JUNE 30, 1998, 1997 AND 1996
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                   1998            1997           1996
<S>                                                                       <C>                <C>                <C>              
   
OPERATING ACTIVITIES:
  Net income                                                               $     2,816,223 $     1,509,557 $    1,270,509
  Adjustments to reconcile net income to net cash provided
    by operating activities:
    Provision for loan losses                                                      385,000         220,000        244,610
    Depreciation and amortization                                                  110,167         152,042        122,934
    Gain on sale of:
      Loans and mortgage-backed securities                                     ^(1,087,586)       (283,353)
      Investment securities                                                        (63,071)                      (101,611)
      Real estate acquired through foreclosure                                    (101,345)        (73,246)       (51,865)
    Amortization of deferred and prepaid loan fees                                (200,364)       (166,185)      (319,608)
    Deferred income taxes                                                                          (35,466)       159,042
^   Principal collected on mortgage loans held for sale                            ^80,376        ^186,171       ^352,688
    Changes in assets and liabilities which provided (used) cash:
      Interest receivable                                                          272,614      (1,255,994)      (165,456)
      Prepaid expenses and other assets                                             85,823         108,584       (361,604)
      Accounts payable, accrued expenses and income taxes payable                   67,577         (21,153)       495,994
      Accrued interest payable                                                     125,639         387,313         16,695
                                                                           --------------- --------------- --------------
           Net cash provided by operating activities                            ^2,491,053        ^728,270     ^1,662,328
                                                                           --------------- --------------- --------------
INVESTING ACTIVITIES:
  Purchase of:
    Mortgage-backed securities                                                 (51,604,420)    (73,573,328)    (3,981,597)
    Investment securities                                                      (33,075,597)    (27,895,082)   (13,013,126)
    Federal Home Loan Bank stock                                                (1,368,600)     (5,418,900)      (967,500)
  Proceeds from sale of:
    Investment securities                                                          301,152                     10,364,526
    Real estate acquired through foreclosure                                     1,035,759         889,462        601,750
    Loans and mortgage-backed securities                                        36,969,396      15,198,350
    Federal Home Loan Bank stock                                                   960,600         977,500      1,017,100
  Proceeds from maturing investment securities                                  13,781,000       5,249,000      2,057,000
  Principal collected on long-term loans and mortgage-backed securities        ^45,893,070     ^32,538,313    ^36,067,048
  Long-term loans originated or acquired                                       (58,303,377)    (32,397,758)   (30,047,090)
  Purchases of premises and equipment                                              (86,388)       (229,428)       (29,483)
  Increase (decrease) in cash surrender value of life insurance policies           103,006         142,510       (106,746)
                                                                           --------------- --------------- --------------
           Net cash (used in) provided by investing activities                ^(45,394,399)   ^(84,519,361)    ^1,961,882
                                                                           --------------- --------------- --------------
FINANCING ACTIVITIES:
  Net increase (decrease) in demand deposits,
    NOW accounts and savings accounts                                            7,812,158       2,180,160     (1,103,444)
  Proceeds from ESOP loan                                                                          400,000
  Repayment of ESOP loan                                                          (100,000)                     ^(135,000)
  Proceeds from sales of certificates of deposit                                31,489,249      17,230,862     12,689,402
  Payments for maturing certificates of deposit                                (12,867,559)    (15,015,144)   (21,273,259)
  Proceeds from Federal Home Loan Bank advances                                159,788,035     313,893,240     53,361,401
  Repayment of Federal Home Loan Bank advances                                (144,703,058)   (235,064,534)   (51,565,453)
  Repayment of other borrowed money                                                (24,476)        (82,428)       (99,557)
  Increase (decrease) in advances from borrowers for taxes and insurance           517,779         (36,013)      (331,238)
  Dividends paid                                                                   (76,157)        (85,418)       (86,438)
                                                                           --------------- --------------- --------------
          Net cash provided by (used in) financing activities                   41,835,971      83,420,725    ^(8,543,586)
                                                                           --------------- --------------- --------------
NET DECREASE IN CASH AND CASH EQUIVALENTS                                       (1,067,375)       (370,366)    (4,919,376)

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

                                      F-5
<PAGE>
FIRST STAR BANCORP AND SUBSIDIARIES

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


1.    NATURE OF OPERATIONS

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

2.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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

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

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

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

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


                                      F-6
<PAGE>

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

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

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

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

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

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

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

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

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

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

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

                                       F-7
<PAGE>

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

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

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

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

                                      F-8
<PAGE>

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

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

3.    INVESTMENT SECURITIES

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

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

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

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

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

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

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

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

                                       F-9
<PAGE>

4.    MORTGAGE-BACKED SECURITIES

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

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

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

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

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


5.    LOANS RECEIVABLE

      Loans receivable consist of the following:

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

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


                                      F-10
<PAGE>

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


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

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

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

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

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

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

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


                                      F-11
<PAGE>


6.    MORTGAGE BANKING ACTIVITIES

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

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

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

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

7.    OFFICE PROPERTIES AND EQUIPMENT

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

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

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

                                      F-12
<PAGE>
8.    DEPOSITS

      Deposits consist of the following major classifications:

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

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

Weighted average cost                       5.05 %
                                            ====  

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

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

Weighted average cost                       4.84 %
                                            ====  


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

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

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

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

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

                                      F-13
<PAGE>

      A summary of interest expense on deposits is as follows:

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

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


9.    ADVANCES FROM FEDERAL HOME LOAN BANK

      Federal Home Loan Bank advances consist of the following:


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

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


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

10.   SUBORDINATED DEBENTURES

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

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

                                      F-14
<PAGE>

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

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

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

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

11.   OTHER BORROWED MONEY

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

12.   INCOME TAXES

      Income tax (benefit) consists of the following components:

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


                                      F-15
<PAGE>


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

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


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


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

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

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


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

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

                                      F-16
<PAGE>

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

13.  REGULATORY CAPITAL REQUIREMENTS

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

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

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

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

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

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

</TABLE>

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

                                      F-17

<PAGE>


14.   BENEFIT PLANS

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

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

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

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

15.   COMMITMENTS

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

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

Year Ending June 30,

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


                                      F-18
<PAGE>
   
      The Company has employment  agreements with two of its executive officers,
      the terms of which are five years.  Under the  agreements,  these officers
      receive 200% of their  salaries if they are  involuntarily  terminated  or
      voluntarily  terminated  for good reason.  The Company can  terminate  the
      agreements for "cause" as defined in the agreements. The maximum liability
      under these agreements at June 30, 1998 was approximately $2.9 million.
    
16.   STOCK OPTION PLANS

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

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

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

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

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

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

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

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

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

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


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

17.   ISSUANCE OF PREFERRED STOCK

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

                                      F-19
<PAGE>

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

18.   EARNINGS PER SHARE

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

Years Ended June 30,                                               1998            1997            1996

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

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

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

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

Weighted average exercise price                                $      9.34     $      9.34     $      9.34

Percent of options outstanding                                        2.85 %          3.87 %          4.95 %

Average price of shares                                        $     41.35     $     28.50     $     22.75

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

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

Treasury shares                                                    ^16,455          13,488          11,826

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

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

19.   CONCENTRATIONS OF CREDIT RISK

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

20.   FAIR VALUE OF FINANCIAL INSTRUMENTS

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


                                      F-20
<PAGE>

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

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

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

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

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

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

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

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

                                      F-21
<PAGE>

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

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

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

</TABLE>

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

21.   SAVINGS ASSOCIATION INSURANCE FUND

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

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

                                      F-22

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


ASSETS                                                                                                      At
                                                                                                       September 30,
                                                                                                           1998

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

         Total cash and cash equivalents                                                                  1,266,070

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

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

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

LIABILITIES AND STOCKHOLDERS' EQUITY

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

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

Commitments and contingencies (Notes 11 and 15)

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

         Total stockholders' equity                                                                      15,986,849

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

</TABLE>

See notes to consolidated financial statements.



                                       S-1

<PAGE>



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


                                                           Three Months Ended
                                                              September 30,
                                                      --------------------------
                                                          1998           1997
                                                      -----------    -----------
<S>                                                  <C>            <C>        
INTEREST INCOME:
  Interest on:
   Loans                                              $ 3,564,444    $ 3,141,633
   Mortgage-backed securities                           1,168,812      1,244,862
  Interest and dividends on investments                 1,218,949        788,071
                                                      -----------    -----------
         Total interest income                          5,952,205      5,174,566

INTEREST EXPENSE:
 Interest on:
  Deposits                                              1,881,261      1,516,763
  Short-term borrowings
  Long-term borrowings                                  2,283,436      1,929,232
                                                      -----------    -----------
         Total interest expense                         4,164,697      3,445,995
                                                      -----------    -----------

NET INTEREST INCOME                                     1,787,508      1,728,571

PROVISION FOR LOAN LOSSES                                  97,500         90,000

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES     1,690,008      1,638,571

OTHER INCOME:
 Loan servicing                                            72,941         70,585
 Gain on sales of:
  Loans and mortgage-backed securities - net                 --             --
  Investment securities - net                                --          319,486
  Real estate acquired through foreclosure                 (4,192)        (6,383)
 Other income                                              90,972         75,603
                                                      -----------    -----------
         Total other income                               159,721        459,291

OPERATING EXPENSES:
 Salaries and employee benefits                           572,056        436,640
 Occupancy and equipment                                  129,253        113,358
 Federal insurance premiums                                19,743         18,379
 Data processing                                           39,874         30,208
 Professional fees                                         43,954         54,028
 Advertising                                               29,201         30,094
 Other expense                                            167,397        197,923
                                                      -----------    -----------
         Total operating expenses                       1,001,478        880,630

INCOME BEFORE INCOME TAXES                                848,251      1,217,232

INCOME TAXES:                                             315,500        447,500

NET INCOME                                            $   532,751    $   769,732
                                                      -----------    -----------
DIVIDENDS ON PREFERRED STOCK                              (11,287)       (11,287)
                                                      -----------    -----------
NET INCOME APPLICABLE TO COMMON STOCKHOLDERS          $   521,464    $   758,445
                                                      ===========    ===========
BASIC EARNINGS PER SHARE                              $      0.70    $      1.02
DILUTED EARNINGS PER SHARE                            $      0.68    $      1.00
WEIGHTED AVERAGE SHARES OUTSTANDING:
 Per common share                                         372,084        372,084
 Per common share - assuming full dilution                771,920        771,920
</TABLE>

See notes to consolidated financial statements



                                       S-2

<PAGE>



FIRST STAR BANCORP AND SUBSIDIARIES
<TABLE>
<CAPTION>

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
THREE MONTHS ENDED SEPTEMBER 30, 1998 (Unaudited)
- ----------------------------------------------------------------------------------------------------------------------------------

                                                                                                     Unrealized
                                                       Paid-in                        Employee         Gain on
                                                       Capital                          Stock         Available       Total
                             Preferred       Common   In Excess       Retained        Ownership       for Sale      Stockholders'
                               Stock          Stock    of Par         Earnings        Plan Debt      Securities      Equity
                               -----          -----    ------         --------        ---------      ----------      ------

<S>                            <C>           <C>      <C>             <C>             <C>               <C>         <C>        
BALANCE, JUNE 30, 1998          $27,520       $372,084 $8,422,959      $5,777,027      $(300,000)        $813,316    $15,112,906


Net income                                                                532,751                                        532,751
Stock dividends paid
Repayment of ESOP debt
Cash dividends paid on:
  Preferred Stock                                                         (11,287)                                       (11,287)
  Common Stock
Unrealized gain on available
  for sale securities,
  net of tax                                                                                              352,479        352,479
                                -------        -------  ---------      ---------        --------        ---------     ----------

BALANCE, SEPTEMBER 30, 1998    $ 27,520       $372,084 $8,422,959     $6,298,491       $(300,000)      $1,165,795    $15,986,849
                                =======        =======  =========      ==========        =======        =========     ==========
</TABLE>

See notes to consolidated financial statements.

                                       S-3

<PAGE>



FIRST STAR BANCORP AND SUBSIDIARIES
<TABLE>
<CAPTION>

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
- -------------------------------------------------------------------------------------------------------------------

                                                                                 Three Months Ended
                                                                                    September 30,
                                                                           ----------------------------

                                                                                1998            1997
                                                                           ------------    ------------
<S>                                                                       <C>             <C>         
OPERATING ACTIVITIES:
  Net income                                                               $    532,751    $    769,732
  Adjustments to reconcile net income to net cash provided
     by operating activities:
    Provision for loan losses                                                    97,500          90,000
    Depreciation and amortization                                                32,846          32,511
    (Gain) loss on sale of:
      Investment securities                                                    (319,486)
      Real estate acquired through foreclosure                                    4,192           6,383
    Amortization of deferred and prepaid loan fees                              (55,484)        (19,523)
    Deferred income taxes                                                       (22,754)       (155,432)
    Changes in assets and liabilities which provided (used) cash:
      Interest receivable                                                      (361,537)         56,186
      Prepaid expenses and other assets                                        (186,719)       (149,368)
      Accounts payable, accrued expenses and income taxes payable               368,999         728,914
      Interest payable                                                           93,470         (37,567)
                                                                           ------------    ------------

        Net cash provided by operating activities                          $    503,264    $  1,002,350
                                                                           ------------    ------------

INVESTING ACTIVITIES:
  Purchase of:
    Mortgage-backed securities                                               (6,909,510)     (6,860,242)
    Investment securities                                                   (15,131,940)     (7,918,312)
    Federal Home Loan Bank stock                                               (180,700)
  Proceeds from sale of:
    Real estate acquired through foreclosure                                    123,234         331,571
    Mortgage-backed securities                                               15,561,222
    Federal Home Loan Bank stock                                                550,800
Long-term loans originated                                                  (15,095,271)    (14,982,889)
Purchases of premises and equipment                                              (1,298)        (20,706)
Decrease (increase) in cash surrender value of life insurance policies          (28,000)        270,279
Proceeds from maturing investment securities                                  3,667,385       4,250,000
Principal collected on long-term loans and mortgage-backed securities        17,583,328       7,688,660
                                                                           ------------    ------------

        Net cash (used in) provided by investing activities                 (15,972,772)     (1,129,617)
                                                                           ------------    ------------

FINANCING ACTIVITIES:
  Net increase (decrease) in:
  Demand deposits, NOW accounts and savings accounts                          2,025,257       3,074,661
  Proceeds from sale of certificates of deposit                              14,225,578       7,392,416
  Payments for maturing certificates of deposit                              (6,111,245)     (3,153,563)
  Increase (decrease) in advances from borrowers for taxes and insurance     (1,790,743)     (1,523,115)
  Proceeds from Federal Home Loan Bank advances                              20,500,000      57,821,645
  Repayment of Federal Home Loan Bank advances                              (14,337,992)    (65,022,438)
  Dividends paid                                                                (11,287)        (11,287)
  Proceeds (repayment) of other borrowed money                                   (6,327)         (6,004)
                                                                           ------------    ------------

        Net cash provided by financing activities                          $ 14,493,241    $ (1,427,685)
                                                                           ------------    ------------

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                               (976,267)     (1,554,952)

</TABLE>

                                       S-4

<PAGE>





CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (CONTINUED)

<TABLE>
<CAPTION>

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


                                                                     Three Months Ended
                                                                         September 30,
                                                                  -----------------------

                                                                     1998         1997
                                                                  ----------   ----------

<S>                                                              <C>          <C>      
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                     2,242,337    3,680,078
                                                                  ----------   ----------

CASH AND CASH EQUIVALENTS AT END OF YEAR                          $1,266,070   $2,125,126
                                                                  ==========   ==========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Cash paid during the year for:
    Interest on deposits, advances and other borrowed money       $4,071,227   $3,483,563
                                                                  ==========   ==========

    Income taxes                                                  $  250,000   $  275,000
                                                                  ==========   ==========

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND
   FINANCING ACTIVITIES:

  Transfer of loans to real estate acquired through foreclosure   $  259,613   $  380,654
                                                                  ==========   ==========

</TABLE>


See notes to consolidated financial statements.

                                       S-5

<PAGE>



                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.       GENERAL

         The accounting and financial  reporting policies of First Star Bancorp,
Inc. and its wholly-owned subsidiary,  First Star Savings Bank ("Bank"), conform
to generally accepted  accounting  principles and to general practice within the
banking  industry.  In the opinion of  management,  the  accompanying  unaudited
consolidated  financial  statements  of First  Star  Bancorp,  Inc.  ("Company")
contains all adjustments,  consisting of only normal and recurring  adjustments,
necessary for the fair presentation of the Company's financial position, results
of  operations  and  cash  flows  for the  periods  presented.  The  results  of
operations for the interim periods are not necessarily indicative of the results
to be expected for the full year.

2.       INVESTMENT SECURITIES

         The amortized cost and approximate fair value of investment  securities
are as follows:

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

<S>                                            <C>                     <C>                  <C>                  <C>         
Debt securities                                 $ 57,256,403            $ 464,520            $ (500,424)          $ 57,220,499
Marketable equity securities                       1,716,545              251,588                     --             1,968,133
                                                  ----------             --------             ----------            ----------

Total investment securities                     $ 58,972,948            $ 716,108            $ (500,424)          $ 59,188,632
                                                 ===========             ========               =======            ===========

</TABLE>

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

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

<S>                                              <C>                               <C>         
Due in one year or less                            $  1,016,874                      $  1,023,830
Due after one year through five years                 9,329,041                         9,228,288
Due after five years through ten years                4,473,023                         4,451,565
Due after ten years                                  42,437,465                        42,516,816
                                                     ----------                        ----------

Total                                              $ 57,256,403                      $ 57,220,499
                                                    ===========                       ===========

</TABLE>

During the three months ended  September  30, 1998,  there were no sales of debt
securities.




                                       S-6

<PAGE>


3.       MORTGAGE-BACKED SECURITIES

         Mortgage-backed  securities  at September  30, 1998 are  summarized  as
follows:


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

<S>                                   <C>                 <C>                   <C>             <C>         
FHLMC pass-through certificates         $ 13,353,423        $   415,536           $    --         $ 13,768,959
FNMA pass-through certificates            21,789,403            683,869                --           22,473,272
GNMA                                      40,469,617            423,257                --           40,892,874
Collateralized mortgage obligations          478,010              4,635               489              482,156
                                          ----------           --------             -----           ----------

Total                                   $ 76,090,453        $ 1,527,297            $  489         $ 77,617,261
                                         ===========         ==========             =====          ===========

</TABLE>




                                       S-7




<PAGE>


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


                            First Star Bancorp, Inc.




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





                                   PROSPECTUS






   
                          ^ Hopper Soliday & Co., Inc.




                        Dated ___________________, ^ 1999
    



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

   
Until the later of  ____________________,  ^ 1999, or 90 days after commencement
of the  offering  of common  stock,  all dealers  that buy,  sell or trade these
securities,  whether or not participating in this distribution,  may be required
to deliver a  prospectus.  This is in addition to the  obligation  of dealers to
deliver a  prospectus  when  acting as  underwriters  and with  respect to their
unsold allotments or subscriptions.
    



<PAGE>



                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

   
^
    
Item 26.          Recent Sales of Unregistered Securities.

                  Not Applicable

Item 27.          Exhibits:

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


                  ^*    Previously filed.
                  **  Electronic filing only.
                  *** To be filed by amendment.
    
</TABLE>

Item 28. Undertakings

         The undersigned registrant hereby undertakes:

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

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


<PAGE>

                   (ii)   Reflect in the prospectus any facts  or  events  which
individually or together,  represent a fundamental  change in the information in
the  registration  statement.  Notwithstanding  the  foregoing,  any increase or
decrease  in  volume  of  securities  offered  (if the  total  dollar  value  of
securities offered would not exceed that which was registered) and any deviation
from  the  low or  high  end of the  estimated  maximum  offering  range  may be
reflected in the form of prospectus  filed with the Commission  pursuant to Rule
424(b) if, in the aggregate,  the changes in volume and price  represent no more
than a 20  percent  change  in the  maximum  offering  price  set  forth  in the
"Calculation of Registration Fee" table in the effective registration statement.

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

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

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

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

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


<PAGE>



   
                                  ^ SIGNATURES

         In accordance with the  requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form SB-2 and authorized  this  registration
statement  to be  signed  on  its  behalf  by  the  undersigned,  in  Bethlehem,
Pennsylvania, on ^ January 15, 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 ^ January 15, 1998.
    



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



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



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



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

   
- ------------------
*  Pursuant to power of attorney
    




                                   EXHIBIT 4


<PAGE>



================================================================================
COMMON STOCK                 First Star Bancorp, Inc.                 CUSIP
CERTIFICATE NO.
                             INCORPORATED UNDER THE
                    LAWS OF THE COMMONWEALTH OF PENNSYLVANIA

                                                             SEE REVERSE FOR
                                                             CERTAIN DEFINITIONS

         THIS CERTIFIES THAT:

         IS THE OWNER OF:

              FULLY PAID AND NONASSESSABLE SHARES OF COMMON STOCK,
                          $1.00 PAR VALUE PER SHARE OF

                            First Star Bancorp, Inc.

         The shares represented by this certificate are transferable only on the
stock  transfer  books of the  corporation  by the  holder of  record  hereof in
person,  or by his duly authorized  attorney or legal  representative,  upon the
surrender of this certificate properly endorsed. This certificate and the shares
represented  hereby are issued and shall be held  subject to all the  provisions
contained  in  the  corporation's  official  corporate  papers  filed  with  the
Department of State of the Commonwealth of Pennsylvania  (copies of which are on
file with the Transfer Agent), to all of the provisions the holder by acceptance
hereof, assents.

         This  certificate is not valid unless  countersigned  and registered by
the Transfer Agent and Registrar.

              THIS SECURITY IS NOT A DEPOSIT OR ACCOUNT AND IS NOT
                        FEDERALLY INSURED OR GUARANTEED.

         In  Witness  Whereof,   First  Star  Bancorp,   Inc.  has  caused  this
certificate  to be executed by the facsimile  signatures of its duly  authorized
officers  and has  caused  a  facsimile  of its  corporate  seal to be  hereunto
affixed.

DATED:

____________________________________      ______________________________________
PRESIDENT                                                              SECRETARY

                                      SEAL
                                Incorporated 1993



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

<PAGE>
================================================================================


                            FIRST STAR BANCORP, INC.

         The  Board  of  Directors  of  the   corporation   is   authorized   by
resolution(s),  from time to time adopted, to provide for the issuance of serial
preferred stock in series and to fix and state the voting powers,  designations,
preferences, and relative,  participating,  optional, or other special rights of
the  shares  of each  such  series  and  the  qualifications,  limitations,  and
restrictions  thereof.  The  corporation  will furnish to any  shareholder  upon
request and  without  charge a full  description  of each class of stock and any
series thereof.

         The shares  represented  by this  certificate  may not be  cumulatively
voted in the election of directors of the corporation. The Articles also require
the approval of not less than 66 2/3% of the corporation's voting stock prior to
the corporation  engaging in certain  business  combinations  (as defined in the
Articles)  with a  person  who is the  beneficial  owner  of 10% or  more of the
corporation's outstanding voting stock, or with an affiliate or associate of the
corporation.  This restriction does not apply if certain  approvals are obtained
from the Board of  Directors.  The  affirmative  vote of  holders  of 80% of the
outstanding  shares  of  capital  stock  of the  corporation  entitled  to  vote
generally in the election of directors  (considered for this purpose as a single
class) is required to amend this and certain other provisions of the Articles.

         The following  abbreviations,  when used in the inscription on the face
of this certificate,  shall be construed as though they were written out in full
according to applicable laws or regulations:
<TABLE>
<CAPTION>
<S>              <C>                             <C>                          <C>
TEN COM -         as tenants in common            UNIF TRANS MIN ACT -         _______________Custodian_______________
                                                                                   (Cus)                   (Minor)
                                                                               under Uniform Transfers to Minors Act
                                                                               _______________________
                                                                                            (State)
TEN ENT -         as tenants by the entireties
JT TEN  -         as joint tenants with right of
                  survivorship and not as tenants
                  in common

     Additional abbreviations may also be used though not in the above list.
</TABLE>

 FOR VALUE RECEIVED ______________________ hereby sell, assign and transfer unto

PLEASE INSERT SOCIAL SECURITY OR
OTHER IDENTIFYING NUMBER OF ASSIGNEE
<TABLE>
<CAPTION>
<S>                                                                  <C>
________________________________________________________________________________________________________

________________________________________________________________________________________________________
   (PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS INCLUDING ZIP CODE OF ASSIGNEE)
________________________________________________________________________________________________________

________________________________________________________________________________________________________

________________________________________________________________________________________________________
shares of the common stock represented by the within certificate and do hereby irrevocably constitute and appoint
___________________________________________________________________________________________________ Attorney
to transfer the said shares on the books of the within named corporation with full power of substitution in the premises.

Dated _____________________                 X_____________________________________________________

                                            X_____________________________________________________

</TABLE>

         NOTICE:  The signatures to this  assignment  must  correspond  with the
name(s) as written upon the face of the certificate in every particular, without
alteration or enlargement or any change whatever.

SIGNATURE(S) GUARANTEED:______________________________________________________
                        THE SIGNATURE(S) SHOULD BE GUARANTEED BY AN ELIGIBLE
                        GUARANTOR INSTITUTION (BANKS, STOCKBROKERS, SAVINGS AND
                        LOAN ASSOCIATIONS, AND CREDIT UNIONS WITH MEMBERSHIP IN
                        AN APPROVED SIGNATURE GUARANTEE MEDALLION PROGRAM)
                        PURSUANT TO S.E.C. RULE 17Ad-15.

Countersigned and Registered:

 
 
 
                         Transfer Agent and Registrar



                         By:                                              
                            ____________________________________________________
                            Authorized Signature



                                   EXHIBIT 5.2


<PAGE>

FELDMAN FINANCIAL ADVISORS, INC.
- --------------------------------------------------------------------------------
                                                   1725 K STREET, NW - SUITE 205
                                                            WASHINGTON, DC 20006
                                             (202) 467-6862 o FAX (202) 467-6963




January 15, 1999



Board of Trustees
Nesquehoning Savings Bank
301 West Catawissa Street
Nesquehoning, Pennsylvania 18240

Gentlemen:

It is the opinion of Feldman  Financial  Advisors,  Inc., that the  subscription
rights to be  received  by the  eligible  account  holders  and  other  eligible
subscribers of Nesquehoning  Savings Bank (the "Bank"),  pursuant to the Plan of
Conversion and Merger  Conversion  Agreement adopted by the Board of Trustees of
the Bank, do not have any economic value at the time of  distribution  or at the
time the rights are exercised in the subscription offering.

Such opinion is based on the fact that the  subscription  rights are acquired by
the  recipients  without  payment  therefor,  are  nontransferable  and of short
duration,  and afford the recipients the right only to purchase shares of common
stock of First Star  Bancorp,  Inc.,  at a price equal to their  estimated  fair
market value, which will be the same price at which unsubscribed  shares will be
sold in the community offering.

Sincerely,



/s/Feldman Financial Advisors, Inc.

FELDMAN FINANCIAL ADVISORS, INC.






                                  EXHIBIT 23.2


<PAGE>
INDEPENDENT AUDITORS' CONSENT

We consent to the use in this Registration Statement of First Star Bancorp, Inc.
on Form SB-2 of our report dated August 19, 1998,  appearing in the  Prospectus,
which is part of this Registration Statement.

We also  consent to the  reference  to us under the  heading  "Experts"  in such
Prospectus.


/s/Deloitte & Touche LLP

DELOITTE & TOUCHE LLP
Philadelphia, Pennsylvania

January 15, 1999




                                  EXHIBIT 23.3


<PAGE>
FELDMAN FINANCIAL ADVISORS, INC.
- --------------------------------------------------------------------------------
                                                   1725 K STREET, NW - SUITE 205
                                                            WASHINGTON, DC 20006
                                             (202) 467-6862 o FAX (202) 467-6963




January 15, 1999


Board of Trustees
Nesquehoning Savings Bank
301 West Catawissa Street
Nesquehoning, Pennsylvania 18240
Gentlemen:

We hereby  consent to the use of our firm's name,  Feldman  Financial  Advisors,
Inc., in the offering  prospectus and regulatory  merger  applications  filed by
First  Star  Bancorp,  Inc.  and First Star  Savings  Bank,  and any  amendments
thereto,  for our Pro Forma  Valuation  Appraisal  ("Appraisal")  regarding  the
valuation of Nesquehoning  Savings Bank in connection with its Merger Conversion
with  First  Star  Bancorp,   Inc.,  and  our  opinion   ("Opinion")   regarding
subscription   rights,   both  filed  as  exhibits  to  the  regulatory   merger
applications.  We also  consent to the use of our firm's name and the  inclusion
of,  summary of, and  references  to our  Appraisal  and Opinion in the offering
prospectus and any amendments thereto.


Sincerely,


/s/Feldman Financial Advisors, Inc.

FELDMAN FINANCIAL ADVISORS, INC.



<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
     THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL  INFORMATION  DERIVED FROM THE
     REGISTRATION  STATEMENT  ON FORM SB-2 AND IS  QUALIFIED  IN ITS ENTIRETY BY
     REFERENCE TO SUCH FINANCIAL INFORMATION.
</LEGEND>



<MULTIPLIER>                                   1000
       
<S>                                            <C>
<PERIOD-TYPE>                                  YEAR
<FISCAL-YEAR-END>                              JUN-30-1998
<PERIOD-END>                                   JUN-30-1998
<CASH>                                           1,385
<INT-BEARING-DEPOSITS>                             857
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    123,759
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                        178,125
<ALLOWANCE>                                      1,489
<TOTAL-ASSETS>                                 316,102
<DEPOSITS>                                     145,096
<SHORT-TERM>                                    27,935
<LIABILITIES-OTHER>                                647
<LONG-TERM>                                    121,930
                                0
                                         27
<COMMON>                                           372
<OTHER-SE>                                      15,113
<TOTAL-LIABILITIES-AND-EQUITY>                 316,102
<INTEREST-LOAN>                                 13,234
<INTEREST-INVEST>                                8,006
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                21,236
<INTEREST-DEPOSIT>                               6,638
<INTEREST-EXPENSE>                              14,610
<INTEREST-INCOME-NET>                            6,630
<LOAN-LOSSES>                                      385
<SECURITIES-GAINS>                                  63
<EXPENSE-OTHER>                                  3,581
<INCOME-PRETAX>                                  4,423
<INCOME-PRE-EXTRAORDINARY>                       4,423
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,607
<EPS-PRIMARY>                                     5.04
<EPS-DILUTED>                                     4.90
<YIELD-ACTUAL>                                    7.59
<LOANS-NON>                                      3,082
<LOANS-PAST>                                     3,082
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                    236
<ALLOWANCE-OPEN>                                 1,156
<CHARGE-OFFS>                                       52 
<RECOVERIES>                                         0    
<ALLOWANCE-CLOSE>                                1,489
<ALLOWANCE-DOMESTIC>                             1,489
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        


</TABLE>




                                  EXHIBIT 99.1


<PAGE>

                            First Star Bancorp, Inc.
                            Nesquehoning Savings Bank
                            301 West Catawissa Street
                             Nesquehoning, PA 18240

                                Stock Order Form

The Subscription Offering and the Community Offering expire at 0:00 p.m. Eastern
Daylight time, on January 00, 1999 unless  extended.  If you are subscribing for
shares of First Star Bancorp  Common Stock in the  Subscription  Offering or the
Community  Offering,  you must mail your Stock  Order  Form in the  accompanying
postage-paid  return  envelope,  properly  executed and with correct  payment or
appropriate  instructions  authorizing a withdrawal from a Nesquehoning  Savings
deposit account,  so that it is received at the Stock Information  Center by the
expiration  of the  Subscription  Offering,  or of  the  Community  Offering  as
appropriate,  or it will be  considered  void.  You may also hand  deliver  your
properly   executed  Stock  Order  Form  accompanied  with  correct  payment  or
appropriate  instructions for withdrawal from an eligible  Nesquehoning  Savings
deposit account to the Nesquehoning Savings office or any First Star office.

Stock Order  Forms will be deemed to be  received,  whether  hand  delivered  or
mailed,  as  appropriate,  at the date and time of actual  receipt at any of the
above locations. All subscription rights exercisable under this Stock Order Form
are  non-transferable.  All  subscriptions  for  First  Star  Common  Stock  are
irrevocable and will be considered final upon receipt.

PLEASE SIGN AND DATE THIS STOCK ORDER FORM ON THE REVERSE SIDE. THIS STOCK ORDER
FORM IS NOT VALID IF NOT SIGNED.

<TABLE>
<CAPTION>
<S>                                                                   <C>
                 Eligibility                                           -------------------------------------------------------------
                                                                          THIS SECTION MUST BE COMPLETED IN ORDER FOR THIS STOCK
I.   Subscription Offering Category                                                           FORM TO BE VALID.
     A. Category 1 (First Priority): Persons who had a
        Nesquehoning deposit account of at least $50 on July           -    See "Eligibility" section for description of priorities.
        31, 1997.                                                      -    Please answer each of the following questions.
     B. Category 2 (Second Priority):  Persons who had a
        Nesquehoning deposit account of at least $50 on                Are you a Category 1 Depositor?      ____Yes  ____No
        September 30, 1998?.                                           Are you a Category 2 Depositor?      ____Yes  ____No
                                                                       Are you a Category 3 Depositor/Borrower? ____Yes  ____No
     C. Category 3 (Third Priority):  Persons who had a                Are you a First Star Bancorp shareholder?____Yes  ____No
        Nesquehoning deposit account of at least $50 and               Are you a resident of Carbon/Lehigh
        Nesquehoning borrowers on April 30, 1998?.                     /Northampton county?                     ____Yes  ____No
                                                                       -------------------------------------------------------------
II.  Community Offering

     A. First Star Employee Stock Ownership Plan                       -------------------------------------------------------------
     B. First Star shareholders                                        Enter the number of shares and dollar amount of First Star 
     C. Residents of Carbon, Lehigh and Northampton                    Bancorp Common Stock for which you wish to subscribe in each
        Counties of Pennsylvania                                       offering:
                                                                       I.   Subscription Offering (Minimum of 00 shares)
  First Star Bancorp Common Stock Purchase                             __________ shares x $00.00/share = $_________________________

Enter the dollar amount and number of shares for which you wish        II.  Community Offering (Minimum of 00 shares)
to subscribe in each offering.  The price per share will be:           __________ shares x $00.00/share = $_________________________
- -    Subscription Offering: $00.00                                     If you are a Category I, Category II or Category III  Holder,
- -    Community Offering:    $00.00                                     please be sure to order stock in the  Subscription  Offering.
                                                                       If you are  a  resident  of  Carbon,  Lehigh  or  Northampton
The minimum purchase is:                                               Counties, please be sure to  order  stock  in  the  Community
- -    Subscription Offering: $000.00 (00 shares)                        Offering.
- -    Community Offering:    $000.00 (00 shares)                        -------------------------------------------------------------

No fractional shares will be issued.  Therefore, all orders in the     -------------------------------------------------------------
Subscription Offering must be in a multiple of $00.00 and all          [_]  Enclosed is a check or money order payable to First Star
orders in the Community Offering must be in a multiple of                   Bancorp for $____________________ (or cash, if presented
$00.00.                                                                     in person.
                                                                       [_]  I authorize  Nesquehoning  Savings  to  make withdrawals
In the event of an oversubscription, persons who subscribe for              below and understand the amounts will not  be  otherwise
shares in the Subscription Offering will receive priority over those        available for withdrawals.                             
who subscribe for shares in the Community Offering.  To the            
extent the shares subscribed for are not available for purchase, the     Nesquehoning Savings                              
funds (or an appropriate portion thereof) herein forwarded to            Account Number(s)                      Amount(s)        
Nesquehoning Savings (or authorized for withdrawal) will be                                                                
refunded (or released).                                                  _________________________       $____________________  

PLEASE SIGN AND DATE THIS STOCK ORDER FORM ON                            _________________________       $____________________  
THE REVERSE SIDE.  THIS STOCK ORDER FORM IS NOT                                                                            
VALID IF NOT SIGNED.                                                     _________________________       $____________________  

                   Payment                                                        Total Withdrawal       $____________________  

Check the box(es) that indicate how you want to pay for the First      Important:  Individuals interested in utilizing funds     
Star Bancorp Common Stock.  Payment by check or money order            currently in an IRA should contact the Stock Information  
should be made payable to "First Star Savings Bank".  Cash             Center at (000) 000-0000.                                 
payments must be delivered in person to the Stock Information                                                                    
Center or Nesquehoning Savings or any First Star office.  Those        No   early   withdrawal  penalty  will   be  assessed  on   a
who wish to subscribe for shares in the Community Offering may         Nesquehoning Savings  certificate of deposit account if funds
deliver payment to any of the locations described above.  Do not       are  used  from  such  account  to  order  First Star Bancorp
mail cash.                                                             Common Stock.                                                
                                                                       -------------------------------------------------------------
If you are eligible to subscribe for shares of First Star Bancorp      
Common Stock in the Subscription and/or the Community                  PLEASE CALL OUR STOCK INFORMATION CENTER AT (000) 000-0000  
Offerings, you may choose to pay for shares by withdrawal from         WITH ANY QUESTIONS (WE WILL ACCEPT COLLECT CALLS.           
an eligible deposit account at Nesquehoning Savings.  If so, you                                                                   
should enter the account number(s) and the dollar amount(s) you        THIS FORM MUST BE COMPLETED (FRONT AND BACK) AND            
wish to withdraw from each account(s).  If you want to purchase        RECEIVED WITH PAYMENT IN FULL AT THE NESQUEHONING           
through your Individual Retirement Account ("IRA"), please call        SAVINGS OFFICE OR ANY FIRST STAR OFFICE NO LATER THAN       
000-000-0000.  If more than one signature is required for              JANUARY 00, 1999 AT 0:00 P.M. EASTERN DAYLIGHT TIME UNLESS  
withdrawal from a Nesquehoning deposit account, each required          THE DEADLINE IS EXTENDED.                                   
signature must be included in the Acknowledgment box.                                                                              

Payment to be made through authorized withdrawals from deposit
accounts as described above will remain in the designated
account(s), and will continue to accrue at the account's
contractual rate of interest, and may not be withdrawn by the
account holder until the completion or termination of the
Subscription and the Community Offering.
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
<S>                                                               <C>
                                                                   -----------------------------------------------------------------
First Star Bancorp Common Stock Registration                                    Stock Registration

Before completing this section, please review the                  Form of Stock Ownership:
guidelines below.  Print the name(s) in which you want the
First Star Bancorp Common Stock registered and the                 [_]  Individual
address to which you want the First Star Bancorp                   [_]  Joint Tenants
Common Stock certificate mailed.  Subscription rights are          [_]  Tenants in Common
not transferable.  Enter the Social Security or Tax ID             [_]  Corporation
number of one registered owner.  Only one number is                [_]  Fiduciary/Trust Under Agreement dated:
required. Check only the box that shows how you want the                    ____________________________________
legal ownership of the First Star Bancorp Common Stock
to appear.  If necessary, mark "Other" and enter the               [_]  Partnership
correct ownership, such as corporation, trust or estate.  To       [_]  Uniform Gift to Minors
purchase First Star Bancorp Common Stock for a trust,              [_]  Uniform Transfer to Minors
include the date of the trust agreement and trust title.           [_]  Individual Retirement Account Other:
                                                                        ______________________________________________
             Acknowledgment
                                                                   Please type or print clearly:
Please sign and date the Stock Order Form.  When
purchasing as a custodian, corporate officer, etc., include        Name(1)______________________________________________________
your full title.  An additional signature is required only         
when payment is by withdrawal from an account that
requires more than one signature to withdraw funds.                Name(2)______________________________________________________

  This order is not valid if not signed
                                                                   Street Address___________________________________________________
Your order will be filled according to the provisions of the       
Plan of Conversion and the Offering circular.  If you do
not complete the Stock Order Form according to these               City ____________________________  State ________________________
instructions, First Star Bancorp may not be able to fill
your stock order.  If you need help completing this form,          Zip Code _____________ County of Residence_______________________
call (000) 000-0000 between 9:00 a.m. and 5:00 p.m.
Monday through Friday (Eastern Daylight Time).                     Social Security No. or Tax ID ___________________________________

            NASD Affiliation                                       Daytime Telephone _______________________________________________

Please refer to the National Association of Securities             Evening Telephone________________________________________________
Dealers, Inc. ("NASD") affiliation section and check the
box only if applicable.  The NASD's interpretation with            -----------------------------------------------------------------
respect to Fee-Riding and Withholding restricts the sale of        -----------------------------------------------------------------
stock to NASD members, persons associated with NASD                               Acknowledgment
members and certain members of their families.  Such
persons must certify on the Stock Order Form that they             By signing below, I acknowledge receipt of the Offering Circular
will comply with certain conditions required for an                dated January 00, 1999 at least 48 hours prior to the delivery of
exemption from these restrictions which may be granted             the Stock Order Form to Nesquehoning Savings or First Star
by the NASD.  By signing the Stock Order Form, you are             Bancorp and the provisions therein and understand that I may not
certifying that you will comply with applicable NASD               change or revoke my order once it is received by Nesquehoning
regulations.                                                       Savings or First Star Bancorp.  also certify that the stock order
                                                                   is for my account only and there is no agreement or
                                                                   understanding regarding any further sale or transfer of these
- ------------------------------------------------------------       shares.  Under penalties of perjury, I certify that the Social
[_]  Check here if you are a member of the NASD or a               Security or Tax ID number given is correct and I am not subject
     person  associated with a NASD member or a                    to backup withholding tax. Pennsylvania law prohibits any person
     member of the immediate family of any such                    from transferring conversion subscription rights.  Nesquehoning
     person to whose support such person contributes               Savings or First Star Bancorp will pursue any and all legal and
     directly or indirectly or if you have any account in          equitable remedies in the event they become aware of the transfer
     which a NASD member or person associated with                 of subscription rights and will not honor orders involving such
     a NASD member has a beneficial interest, in                   transfer.
     accordance with the conditions for an exception
     from the NASD's interpretation with respect to                Signature (Please sign below):
     Free-Riding and Withholding.  I agree (I) not to
     sell or transfer the stock for a period of 150 days           Sign and date below.  When purchasing as a custodian, corporate
     following conclusion of the offering and (ii) to              officer, etc., include your full title.
     report this subscription in writing to the applicable
     NASD member with whom I am associated within                  _________________________  ________________________  ____________
     one day of payment for First Star Common Stock.               Authorized Signature         Title (if applicable)     Date
- ------------------------------------------------------------

                                                                   _________________________  ________________________  ____________
                                                                   Authorized Signature         Title (if applicable)     Date



                                                                   YOUR ORDER WILL BE FILLED IN ACCORDANCE WITH
                                                                   THE PROVISIONS OF THE OFFERING CIRCULAR.

                                                                      THIS ORDER IS NOT VALID IF NOT SIGNED.
                                                                   -----------------------------------------------------------------
</TABLE>


              First Star Bancorp Common Stock is not a deposit and
        will NOT be insured by the FDIC or any other governmental agency.

                        Guidelines for Registering Stock

The stock  transfer  industry  has  developed  a uniform  system of  shareholder
registrations  that we will use in the  issuance  of First Star  Bancorp  Common
Stock.  Print the name(s) in which you want the stock registered and the mailing
address of the registration.  Include the first name,  middle initial,  and last
name of the  shareholder.  Avoid the use of initials.  Please omit words that do
not affect ownership rights, such as "Mrs.",  "Mr.:,  "Dr.",  "Special account",
etc.

<TABLE>
<CAPTION>
<S>                                          <C>
- ------------------------------------------------------------------------------------------------------------------------------------
INDIVIDUAL                                    The stock is to be registered in an individual's name only.  You may not list
                                              beneficiaries for this ownership.
- ------------------------------------------------------------------------------------------------------------------------------------
JOINT TENANTS                                 Joint tenants with right of survivorship identifies two or more owners.  When
                                              stock is held by joint tenants with rights of survivorship, ownership
                                              automatically passes to the surviving joint tenant(s) upon the death of any joint
                                              tenant.  You may not list beneficiaries for this ownership.
- ------------------------------------------------------------------------------------------------------------------------------------
TENANTS IN                                    Tenants in common also identifies two or more owners.  When stock is held by
COMMON                                        tenants in common, upon the death of one co-tenant, the deceased co-tenant's
                                              ownership interest in the stock will be held by his or her estate in accordance
                                              with the laws of descent and distribution.  You may not list beneficiaries for
                                              this transaction.
- ------------------------------------------------------------------------------------------------------------------------------------
UNIFORM GIFT                                  Stock may be held either in the name of a custodian for the benefit of a minor
TO MINORS/                                    under the Uniform transfer to Minors Act or Uniform gift to Minors Act of the
UNIFORM                                       individual states.  Under either form of ownership, the minor is the actual
TRANSFER TO                                   owner of the stock with the adult custodian being responsible for the investment
MINORS                                        until the minor reaches legal age.

                                              On the first "NAME" line, print the name of the custodian, with the abbreviation 
                                              "CUST" after the name. On the second "NAME" line, print the name of the minor.  
                                              Only one minor may be designated.
- ------------------------------------------------------------------------------------------------------------------------------------
CORPORATION/                                  Corporation/Partnerships may purchase stock in this offering.  Please provide the 
PARTNERSHIP                                   Corporation/Partnership's legal name and Tax ID number.  To have subscription rights,
                                              the Corporation/Partnership must have an account in the legal name.  Please contact 
                                              the Stock Information Center to verify depositor rights and purchase limitations.
- ------------------------------------------------------------------------------------------------------------------------------------
FIDUCIARY/                                    Generally, fiduciary relationships (such as Trusts, Estates, Guardianships, etc.) are 
TRUST                                         established under a form of trust agreement or pursuant to a court order. Without a 
                                              legal document establishing a fiduciary relationship, your stock may not be registered
                                              in a fiduciary capacity.

                                              On the first "NAME" line, print the name of the fiduciary if the fiduciary is an 
                                              individual.  If the fiduciary is a corporation, list the corporate title on the first
                                              "NAME" line.  Following the name, print the fiduciary "title" such as trustee, 
                                              executor, personal representative, etc.

                                              On the second "NAME" line, print either the name of the maker, donor, or testator or 
                                              the name of the beneficiary.  Following the name, indicate the type of legal document
                                              establishing the fiduciary relationship (agreement, court order, etc.).  In the blank
                                              after "Under Agreement Dated", fill in the date of the document governing the 
                                              relationship.  The date of the document need not be provided for a trust created by a 
                                              will."
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>



                                  EXHIBIT 99.2


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



                        (Nesquehoning Savings Bank Logo)


                       ----------------------------------
                          YOU ARE CORDIALLY INVITED TO
                             A COMMUNITY INFORMATION
                              MEETING AND RECEPTION
                       ----------------------------------

Please join the Board of Trustees of  Nesquehoning  Savings  Bank,  the Board of
Directors  of  First  Star  Bancorp  and  the  Senior  Management  Team  of both
Nesquehoning and First Star at the community  information  meeting listed below.
We will tell you more  about our  merger  and stock  offering.  Seating  will be
limited.  To  reserve  a place for  yourself  and your  friends  who may have an
interest  in becoming a  shareholder  of First Star  Bancorp,  please call us at
(000) 000-0000.


                              January 00 at 6 p.m.
                         At the Lake Hauto Banquet Hall


                             FIRST STAR SAVINGS BANK

                        [Nesquehoning Savings Bank Logo]


      This announcement is neither an offer to sell nor a solicitation of
       an offer to buy the stock of First Star Bancorp. The offer is made
          only by the Offering Circular which should be read with care.


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

                     [Nesquehoning Savings Bank Letterhead]





Dear Voting Member of Nesquehoning Savings Bank:

     The Board of Trustees of  Nesquehoning  Savings Bank is pleased to announce
that  Nesquehoning  Savings has received  regulatory  approval to convert from a
Pennsylvania  chartered  mutual savings bank to a Pennsylvania  chartered  stock
savings bank pursuant to a Plan of Conversion  that was  unanimously  adopted by
the Board of  Trustees.  As part of the  conversion,  Nesquehoning  Savings will
merge  with  First  Star  Bancorp,   Inc.,  a  community  bank  holding  company
headquartered  in  Bethlehem,  PA.  These  transactions  are  referred to as the
"Merger Conversion."

     Let me assure you that the Merger Conversion will not affect the balance or
terms of any of your  existing  deposit  accounts  or  change  the  terms of any
existing loans at Nesquehoning Savings.  Depositors of Nesquehoning Savings will
continue  to have  their  accounts  insured  by the FDIC to the  maximum  extent
permitted by law.

     A favorable vote of the Voting Members of Nesquehoning  Savings is required
to complete the Merger Conversion.  A Special Meeting of Members will be held on
December 00, 1998 at which time the members of Nesquehoning  Savings may vote by
proxy or in person. The enclosed Proxy Statement contains important  information
to assist  you in  learning  how to vote.  Unless  you plan to attend the annual
meeting  and vote in person,  you should use the  enclosed  proxy card to record
your  vote.  The Board of  Trustees  of  Nesquehoning  Savings  has  unanimously
approved  the Plan of Merger  and urges  you to vote  "FOR" the Plan of  Merger.
Failure to return  your  signed  proxy card or to vote in person  could have the
same effect as a vote against the Merger Conversion.

     Nesquehoning  Savings has operated  successfully  as an independent  mutual
savings  institution  since 1913.  Today the Board of  Trustees of  Nesquehoning
Savings  believes that it is in the best interest of Nesquehoning  Savings,  its
customers and the communities  served by Nesquehoning  Savings for  Nesquehoning
Savings to join with First Star Bancorp.  The Merger  Conversion  should enhance
Nesquehoning  Savings' ability to meet a wider range of its customers' financial
needs and offer its customers greater convenience.

     First  Star  Savings  Bank was  founded in 1893 (as the  Greater  Bethlehem
Savings & Loan  Association)  with the  intent of  providing  community  banking
services to the Lehigh  Valley.  As of September 30, 1998 First Star Bancorp had
total assets of $000 million and deposits of $000  million.  First Star offers a
wide range of banking products,  including checking  accounts,  MAC cards, debit
cards as well as car loans, home equity loans and business loans. First Star has
six offices in the Lehigh  Valley.  First Star plans to renovate  and expand the
current  Nesquehoning Savings headquarters office after completion of the Merger
Conversion.

     As a Voting  Member  of  Nesquehoning  Savings  (as  defined  in the  Proxy
Statement),  you have the right to subscribe for First Star Bancorp Common Stock
on a priority  basis and at a discount  to the  market  price.  Your vote on the
Merger  Conversion  has no bearing on your right to subscribe for stock.  Please
read the Offering Circular for more information about buying stock.

     For your  convenience  and to answer any  questions  you may have,  we have
established a Stock Information Center. If you have questions, please call us at
(000)  000-0000.  To submit your vote for the Plan of Merger,  please  complete,
date,  sip and return the enclosed  Proxy Card.  If you decide to subscribe  for
stock, you must return the enclosed Stock Order Form, properly  completed,  with
full payment to the Stock Information  Center,  Nesquehoning  Savings' office or
any First Star office not later than 1:00 p.m., 1999.

Sincerely,



Francis X. Koomar
Chairman


    This letter is not an offer to sell nor a solicitation of an offer to buy
        common stock of First Star Bancorp. The offer is made only by the
               Offering Circular which should be read with care.

<PAGE>
                       FIRST STAR SAVINGS BANK

                        [Nesquehoning Savings Bank Logo)




Dear Friend:

         The Board of  Directors  of First Star  Bancorp,  Inc. and the Board of
Trustees of Nesquehoning  Savings Bank are pleased to announce that Nesquehoning
Savings  has  received  regulatory  approval  to  convert  from  a  Pennsylvania
chartered  mutual  savings bank to a Pennsylvania  chartered  stock savings bank
pursuant to a Plan of Conversion  that was  unanimously  adopted by the Board of
Trustees  of  Nesquehoning  Savings.  As  part of the  conversion,  Nesquehoning
Savings will merge with First Star Bancorp.  These  transactions are referred to
as the "Merger Conversion."

         Enclosed you will find a package of  information  regarding  the Merger
Conversion  and  how to  order  stock  in this  offering.  Please  review  these
documents carefully prior to making your investment decision.

         Nesquehoning Savings has operated successfully as an independent mutual
savings  institution  since 1913.  Today the Board of  Trustees of  Nesquehoning
Savings  believes that it is in the best interest of Nesquehoning  Savings,  its
customers and the communities  served by Nesquehoning  Savings for  Nesquehoning
Savings  to  join  with  First  Star.  The  Merger   Conversion  should  enhance
Nesquehoning  Savings' ability to meet a wider range of its customers' financial
needs and offer its customers greater convenience.  First Star plans to renovate
and expand the current  Nesquehoning  headquarters office upon completion of the
Merger Conversion.

         For your convenience,  we have established a Stock Information  Center.
If you have questions,  please call us at (000) 000-0000. If you decide to order
stock,  you must return the enclosed  Stock Order Form properly  completed  with
full  payment to the Stock  Information  Center or any  Nesquehoning  Savings or
First Star office not later than 1:00 p.m., ______________, 1999.

Sincerely,



Joseph T. Svetik
President and Chief Executive Officer








This letter is not an offer to sell nor a solicitation of an offer to buy common
stock of First Star  Bancorp.  The offer is made only by the  Offering  Circular
which should be read with care.
<PAGE>
                            FIRST STAR SAVINGS BANK

                        {Nesquehoning Savings Bank Logo)

Dear Friend:

         Thank  you for  your  interest  in the  merger  conversion  transaction
involving  Nesquehoning  Savings Bank and First Star Bancorp,  Inc. Enclosed you
will find an Offering  Circular  and a brochure to answer some of the  questions
that you may have.  Please review the documents  carefully  prior to making your
investment decision

         For your  convenience  and to answer any question you may have, we have
established a Stock Information  Center. If you have questions,  please call the
Stock  Information  Center at (000) 000-0000.  If  you  decide to  subscribe for
stock,  you must return the enclosed  Stock Order Form,  properly  completed and
with full payment to the Stock Information Center, the Nesquehoning Savings Bank
office or any First Star office not later than 0:00 p.m., January 00, 1999.

Sincerely,




Joseph T. Svetik                                     Francis X. Koomar
President & Chief Executive Officer                  Chairman
First Star Bancorp, Inc.                             Nesquehoning Savings Bank















This letter is not an offer to sell nor a solicitation of an offer to buy common
stock of First  Star  Bancorp,  Inc.  The  offer  is made  only by the  Offering
Circular which should be read with care.

<PAGE>
========================================
 ---------------------------------------
                                        
           Questions & Answers          
            about our proposed          
            Merger conversion           
                                        
 ---------------------------------------
                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
         FIRST STAR SAVINGS BANK        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
     (Nesquehoning Savings Bank Logo)   
                                        
                                        
                                        
                                 
                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
XXXX========================================
                                        
<PAGE>
===============================================
INTRODUCTION                                   
                                               
Nesquehoning Savings Bank has                  
agreed to be acquired by First Star            
Bancorp, Inc. through a transaction            
called a "Merger Conversion".                  
Nesquehoning will convert from a               
mutual savings bank to a stock savings         
bank and, at the same time, be                 
acquired by First Star. The Merger             
Conversion must be approved by                 
Nesquehoning Savings' depositors and           
several governmental agencies. The             
Merger Conversion is also subject to           
the successful completion of an                
offering of First Star Common Stock.           
                                               
Q.  What are the Nesquehoning                  
    depositors being asked to vote on?         
                                               
                                               
A.  Nesquehoning depositors are                
    being asked to vote upon the               
    Merger Conversion.                         
                                               
Q.  What is the Merger Conversion?             
                                               
A.  The First Star Directors and               
    Nesquehoning Trustees have                 
    determined that it is in the best          
    interests of First Star and                
    Nesquehoning for Nesquehoning              
    to merge with and into First Star.         
    However, in order for First Star           
    and Nesquehoning to merge,                 
    Nesquehoning must first convert            
    from a mutual to the stock form            
    of ownership. Concurrent with              
    this conversion, Nesquehoning              
    will merge with and into First             
    Star. After the Merger                     
    Conversion, Nesquehoning will              
    operate as the downtown                    
    Nesquehoning office of First Star          
    Savings Bank.                              
                                               
Q.  Why should I vote for the Merger           
    Conversion?                                
                                               
                                               
                                               
                                               
                                               
                                               
===============================================
<PAGE>
============================================
A.  Nesquehoning depositors should          
    vote for the Merger Conversion          
    because, in today's highly              
    competitive banking environment,        
    the parties believe a small, single     
    branch savings bank simply cannot       
    compete effectively (or possibly        
    even survive) with larger               
    institutions with greater capital       
    resources and depth of                  
    management and offering more            
    diversified financial products and      
    services. Among the alternatives        
    considered by the trustees of           
    Nesquehoning was a standard             
    mutual to stock conversion.             
    However, a standard mutual to           
    stock conversion would not              
    significantly increase                  
    Nesquehoning's ability to compete       
    or to survive. A successful             
    conversion would result in              
    Nesquehoning being                      
    overcapitalized, without the            
    resources necessary to expand the       
    range of its financial products and     
    utilize its additional capital. An      
    unsuccessful conversion would           
    result in a significant and perhaps     
    crippling charge to earnings. After     
    considering all the alternatives to     
    the Merger Conversion, the              
    Trustees of Nesquehoning decided        
    that the most desirable alternative     
    for Nesquehoning was to identify        
    and pursue a combination with a         
    well capitalized, conservatively        
    managed community savings bank          
    that shared Nesquehoning's              
    operating philosophy and                
    commitment to its community.            
                                            
    In short, the Board of Trustees of      
    Nesquehoning and the Directors of       
    First Star believe that the             
    Nesquehoning Depositors should          
    vote "FOR" the Merger                   
    Conversion because it is in the         
    best interests of both institutions,    
    First Star's shareholders,              
    Nesquehoning's depositors and the       
    communities which they serve.           
                                            
                                            
============================================
<PAGE>
=========================================  
  Q.  What effect will the Merger          
      Conversion have on my existing       
      accounts at Nesquehoning?            
                                           
  A.  The Merger Conversion will have      
      no effect on the balance, maturity   
      or withdrawability of your           
      existing deposits at Nesquehoning    
      or your obligations as a borrower    
      from Nesquehoning. Your              
      deposits will become deposits of     
      First Star Savings Bank and will     
      continue to be insured by the        
      FDIC to the maximum limits           
      available under federal law.         
                                           
  Q.  If the Merger Conversion is          
      approved, what am I entitled to as   
      a Nesquehoning depositor?            
                                           
  A.  In addition to the full range of     
      services and products that will be   
      available to you as a First Star     
      Savings Bank depositor, eligible     
      Nesquehoning depositors will be      
      entitled to subscribe for shares of  
      First Star Common Stock at a         
      10% discount to the market price     
      in the Subscription Offering.        
                                           
  Q.  What happens if the Merger           
      Conversion is not approved?          
                                           
  A.  Nesquehoning would not convert       
      to a stock form of ownership and     
      the merger would not take place.     
      Because the factors that led the     
      Board of Trustees to seek an         
      appropriate merger partner have      
      not changed, the Board of            
      Trustees would necessarily           
      reconsider all alternatives.         
                                           
  Q.  Is First Star's Common Stock         
      listed on a stock exchange?          
                                           
  A.  No. First Star's Common Stock        
      has always traded in privately       
      negotiated transactions. An          
      investment in First Star Bancorp     
      should be considered long-term       
      due to the current lack of an        
      active trading market for the        
      stock.                               
=========================================  
<PAGE>
===========================================
Q.  How many votes are required for        
    the Nesquehoning depositors to         
    approve the Merger Conversion?         
                                           
A.  A majority of the outstanding          
    votes eligible to be cast by           
    Nesquehoning  depositors is            
    required to approve the Merger         
    Conversion. Each Nesquehoning          
    depositor will receive one vote        
    and one additional vote for each       
    $100 in his or her Nesquehoning        
    accounts, up to a maximum of           
    1,000 votes.                           
                                           
Q.  What happens if I do not vote?         
                                           
A.  Not voting will have the same          
    effect as voting against the           
    Merger  Conversion.                    
                                           
Q.  What do I need to do now?              
                                           
A.  First, plan to attend the Special      
    Meeting or complete and mail           
    your proxy  approving the Merger       
    Conversion. Then, when you             
    receive the information  relating      
    to the Offering, if you wish to        
    take advantage of the opportunity      
    to purchase shares of First Star's     
    Common Stock, complete your            
    stock order  form and submit it        
    together with the applicable           
    purchase price.                        
                                           
Q.  What changes will I notice after       
    the Merger Conversion?                 
                                           
A.  In some respects, there will be        
    little change. Like Nesquehoning,      
    First  Star emphasizes personal,       
    individualized service and a high      
    degree of  personal contact.           
                                           
Q.  If I have any questions about the      
    Merger Conversion, what should I       
    do?                                    
                                           
A.  In order to make an informed           
    decision, you should read this         
    entire  document. In addition, if      
    you have any questions you             
    should contact the  Stock              
    Information Center at (000)            
    000-0000.                              
===========================================
<PAGE>

================================================= 
    This brochure does not constitute an          
    offer to sell or the solicitation of an       
    offer to buy any shares of First Star         
    Bancorp Common Stock offered in               
    connection with the Merger                    
    Conversion, nor does it constitute the        
    solicitation of a proxy in connection         
    with the Merger Conversion. Offers to         
    sell and solicitations of offers to buy       
    are made only by means of the                 
    Offering Circular and solicitations of        
    proxies are made only by means of the         
    Proxy Statement. There shall be no            
    sale of First Star Bancorp Common             
    Stock in any state in which any offer,        
    solicitation of an offer or sale of First     
    Star Bancorp Common Stock would be            
    unlawful prior to the registration or         
    qualification of such shares under the        
    securities laws of any such state. A          
    Proxy Statement and/or an Offering            
    Circular can be obtained by calling the       
    Stock Information Center.                     
                                                  
    THE SHARES OF FIRST STAR                      
    BANCORP COMMON STOCK                          
    OFFERED IN THE MERGER                         
    CONVERSION ARE NOT DEPOSITS                   
    AND ARE NOT INSURED BY THE                    
    FDIC OR ANY OTHER                             
    GOVERNMENTAL AGENCY.                          
                                                  
                                                  
         FIRST STAR SAVINGS BANK                  
                                                  
     (Nesquehoning Savings Bank Logo)             
                                                  
                                                  
                                                  
        Stock Information Center                  
        301 West Catawissa Street                 
         Nesquehoning, PA 18240                   
           Phone (000) 000-0000                   
                                                  
                                                  
                                                  
                                                  
                                                  
                                                  
                                                  
                                                  
                                                  
                                                  
                                                  
                                                  
                                                  
================================================= 

                                                         
                                                               
                                  EXHIBIT 99.3

<PAGE>
                            NESQUEHONING SAVINGS BANK
                            301 West Catawissa Street
                        Nesquehoning, Pennsylvania 18240
                                 (717) 669-6521

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

                     NOTICE OF SPECIAL MEETING OF DEPOSITORS

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

         Notice is hereby  given  that a Special  Meeting of the  Depositors  of
Nesquehoning Savings Bank ("Nesquehoning") will be held at Nesquehoning Savings'
office,   301   West   Catawissa   Street,   Nesquehoning,    Pennsylvania,   on
_________________,  1999 at ____:00  ____.m.,  local time,  to consider and vote
upon:

                  1. The  Merger  Conversion  Agreement  and Plan of  Conversion
         (collectively,  the "Plan") pursuant to which  Nesquehoning  will merge
         with and into First Star Savings Bank, a  Pennsylvania-chartered  stock
         savings bank  headquartered  in  Bethlehem,  Pennsylvania  ("First Star
         Savings") and First Star Bancorp,  Inc., a  Pennsylvania  stock holding
         company of First Star  Savings (the "First Star  Bancorp"))  will offer
         for  sale in a stock  offering  shares  of its  common  stock  ("Common
         Stock") in an amount equal to approximately  90% of the market value of
         Nesquehoning (as determined by an independent  valuation) on a priority
         basis to certain of the  Nesquehoning's  depositors and certain others;
         and

                  2. Such other business as may properly come before the meeting
         and any  adjournment(s)  thereof.  Management is not aware of any other
         matters that may come before the Special Meeting.

         The record date for determining  Nesquehoning's  depositors entitled to
notice  of,  and to vote at,  the  Special  Meeting,  and at any  adjournment(s)
thereof,  is  _______________,  1999 (the "Voting Record Date"). Only holders of
Nesquehoning  withdrawable  accounts  as of  the  Voting  Record  Date  ("Voting
Depositors")  will  be  entitled  to  vote  at  the  Special  Meeting  or at any
adjournment(s)   thereof.   A  deposit  account   creates  a  single   depositor
relationship  for  voting  purposes,  even  though  more than one  person has an
interest in such deposit  account.  Each Voting Depositor who is a holder of any
Nesquehoning  withdrawable  account  has one  vote for each  $100,  or  fraction
thereof,  on deposit in such account.  No Voting  Depositor  will be entitled to
cast more than 1,000 votes.  Approval of the Plan requires the affirmative vote,
cast in person or by proxy, of a majority of the total votes entitled to be cast
by Voting Depositors at the Special Meeting.

         PLEASE COMPLETE,  DATE, SIGN AND RETURN THE ACCOMPANYING  PROXY CARD(S)
IN THE ENCLOSED  POSTAGE-PAID  ENVELOPE AS SOON AS POSSIBLE,  WHETHER OR NOT YOU
PLAN TO ATTEND THE SPECIAL MEETING.  THIS WILL ASSURE YOUR REPRESENTATION AT THE
SPECIAL MEETING AND MAY AVOID THE COST OF ADDITIONAL  COMMUNICATIONS.  THIS WILL
NOT PREVENT YOU FROM VOTING IN PERSON IF YOU ATTEND THE SPECIAL MEETING. YOU MAY
REVOKE YOUR WRITTEN PROXY BY A WRITTEN INSTRUMENT  DELIVERED TO THE SECRETARY OF
NESQUEHONING AT ANY TIME PRIOR TO OR AT THE SPECIAL MEETING.


<PAGE>



PROPERLY COMPLETED PROXIES WILL BE VOTED IN ACCORDANCE WITH THE
INSTRUCTIONS INDICATED THEREON, OR IF NO INSTRUCTIONS ARE INDICATED, FOR
APPROVAL OF THE PLAN.

YOUR PROXY IS SOLICITED BY THE BOARD OF TRUSTEES OF  NESQUEHONING.  THE BOARD OF
TRUSTEES  UNANIMOUSLY  RECOMMENDS THAT VOTING  DEPOSITORS VOTE "FOR" APPROVAL OF
THE PLAN.  FAILURE  TO  RETURN A PROXY OR TO VOTE IN  PERSON  WILL HAVE THE SAME
EFFECT AS A VOTE AGAINST THE PLAN. VOTING IN FAVOR OF THE PLAN WILL NOT OBLIGATE
ANY PERSON TO PURCHASE COMMON STOCK, AND VOTING AGAINST THE PLAN OR A FAILURE TO
VOTE WILL NOT PRECLUDE ANY SUCH PURCHASE.

YOUR PROXY IS SOLICITED  FOR THE SPECIAL  MEETING ONLY,  AND ANY  ADJOURNMENT(S)
THEREOF,  AND WILL NOT BE USED FOR ANY OTHER MEETING.  THIS PROXY STATEMENT DOES
NOT  CONSTITUTE AN OFFER TO SELL,  OR  SOLICITATION  OF AN OFFER TO BUY,  COMMON
STOCK.  SUCH COMMON STOCK TO BE OFFERED TO VOTING  DEPOSITORS AND CERTAIN OTHERS
IS BEING OFFERED ONLY BY MEANS OF THE ACCOMPANYING PROSPECTUS.

                                          BY THE BOARD OF TRUSTEES




____________________, 1999


<PAGE>



                            NESQUEHONING SAVINGS BANK
                            301 West Catawissa Street
                        Nesquehoning, Pennsylvania 18240

                                 PROXY STATEMENT

                          SPECIAL MEETING OF DEPOSITORS
                      TO BE HELD ON ________________, 1999

                                  INTRODUCTION

Purpose of the Special Meeting

         This Proxy  Statement  is being  furnished  to holders of  withdrawable
accounts  as of  ________________,  1999 (the  "Voting  Record  Date,"  and such
depositors "Voting Depositors") of Nesquehoning Savings Bank ("Nesquehoning") in
connection  with the  solicitation  by the Board of Trustees of  Nesquehoning of
proxies to be voted at a special meeting of depositors  (the "Special  Meeting")
to  be  held  on  ______________,   1998  at  ____:00  ____.m.  local  time,  at
Nesquehoning's  office, 301 West Catawissa Street,  Nesquehoning,  Pennsylvania.
The  purpose  of the  Special  Meeting is to  consider  and vote upon the Merger
Conversion  Agreement  and  Plan  of  Conversion  (the  "Plan"),  which  Plan is
available  at  Nesquehoning's  office,  and which may be obtained  upon  written
request to the Secretary of Nesquehoning at the address given above. If the Plan
is approved,  Nesquehoning  will merge (the  "Merger")  with and into First Star
Savings  Bank, a  Pennsylvania-chartered  stock  savings bank  headquartered  in
Bethlehem,  Pennsylvania ("First Star Savings").  In connection with the Merger,
First Star Bancorp, Inc. ("First Star Bancorp"), a Pennsylvania corporation that
owns 100% of the common stock of First Star Savings,  will offer for sale shares
of its common stock ("Common Stock") in an amount equal to approximately  90% of
the market value of the First Star Bancorp's  Common Stock,  as determined by an
independent  valuation,  on a priority  basis in a  subscription  offering  (the
"Subscription  Offering") to Eligible  Account  Holders,  Supplemental  Eligible
Account  Holders,  Other  Depositors,  and First Star  Bancorp's  Employee Stock
Ownership  Plan  ("ESOP")  (as  such  terms  are  defined  in  the  accompanying
Prospectus).  If shares of Common Stock remain  available after the Subscription
Offering, such shares may be offered to certain members of the general public in
a  community   offering  (the   "Community   Offering"  and  together  with  the
Subscription  Offering,  the  "Offering").  No person is  obligated  to purchase
shares of Common Stock in the Offering.

         Only Voting  Depositors will be entitled to vote at the Special Meeting
and any  adjournment(s)  thereof.  The Plan must be approved by the  affirmative
vote,  cast in person or by proxy,  of a majority of the total votes entitled to
be cast by Voting Depositors at the Special Meeting.  The Voting Depositors also
may be asked to consider  such other  business as may  properly  come before the
Special  Meeting  (although   management  knows  of  no  other  business  to  be
presented).

         THE BOARD OF TRUSTEES OF NESQUEHONING  UNANIMOUSLY  RECOMMENDS THAT YOU
VOTE "FOR" APPROVAL OF THE PLAN.

         YOUR PROXY, IN THE FORM ENCLOSED, IS SOLICITED BY THE BOARD OF TRUSTEES
OF NESQUEHONING FOR USE AT THE SPECIAL MEETING OF DEPOSITORS,

                                       -1-

<PAGE>



AND ANY  ADJOURNMENT(S)  OF THAT  MEETING,  FOR THE  PURPOSES  SET  FORTH IN THE
FOREGOING  NOTICE OF SPECIAL  MEETING;  THIS PROXY WILL NOT BE USED AT ANY OTHER
MEETING.

         THE  NESQUEHONING  BOARD OF TRUSTEES  URGES YOU TO VOTE "FOR" THE PLAN.
FAILURE TO RETURN  YOUR PROXY OR TO VOTE AT THE  MEETING IN PERSON WILL HAVE THE
EFFECT OF A NEGATIVE VOTE.

         VOTING IN FAVOR OF THE PLAN WILL NOT  OBLIGATE  ANY PERSON TO  PURCHASE
COMMON  STOCK,  AND  VOTING  AGAINST  OR  FAILING  TO VOTE ON THE PLAN  WILL NOT
PRECLUDE ANY SUCH PURCHASE.

Voting Rights, Voting of Proxies and Vote Required for Approval

         Nesquehoning's  Board of  Trustees  has fixed the close of  business on
_______________,  1999 as the Voting Record Date for the purpose of  determining
the  Voting  Depositors  entitled  to notice  of,  and to vote at,  the  Special
Meeting.  All holders of withdrawable  accounts at Nesquehoning as of the Voting
Record Date are considered  Voting Depositors and are entitled to notice of, and
to vote at, the Special Meeting.  Each such Voting Depositor will be entitled to
one vote for each $100 or fraction thereof, on deposit in the Voting Depositor's
account on the Voting Record Date.  However,  no Voting  Depositor may cast more
than 1,000 votes.  An account will create a single  depositor  relationship  for
voting  purposes.  Only one proxy may be cast for any such account,  even though
more than one person has an interest in such an account.

         Any questions as to the  eligibility  of a Voting  Depositor to vote or
the number of votes allocated to each Voting Depositor,  or on any other matters
relating  to  the  voting,   will  be  finally  resolved  by  the  Secretary  of
Nesquehoning at or prior to the Special Meeting, and the records of Nesquehoning
will control.

         Voting  Depositors of Nesquehoning who are eligible to vote may vote at
the Special Meeting or any adjournments  thereof in person or by proxy. A Voting
Depositor  granting  a proxy has the power to revoke it at any time prior to the
vote at the Special  Meeting by submitting  another duly executed proxy prior to
the Special Meeting or by filing written instructions revoking the earlier proxy
with the Secretary of Nesquehoning.  A proxy also may be revoked by appearing at
the Special Meeting and voting in person.

         All properly  completed  proxies will be voted in  accordance  with the
instructions indicated thereon. If no instructions are indicated as to the Plan,
proxies  will be voted FOR  approval  of the  Plan.  If any  other  matters  are
properly  presented  at the Special  Meeting  and may  properly be voted on, the
proxies  solicited  hereby will be voted on such matters in accordance  with the
best judgment of the proxy holders named therein. Management is not aware of any
other  business  to be  presented  at the Special  Meeting.  This proxy is being
solicited  for  the  Special  Meeting  called  to  consider  the  Plan  and  any
adjournment(s)  of the  Special  Meeting,  and will  not be used  for any  other
meeting.

         The Plan must be approved by a majority of the total votes  entitled to
be cast by Voting  Depositors  at the Special  Meeting.  As of  _______________,
1999, Nesquehoning's records disclosed that there were _______ votes entitled to
be cast, of which _______  constituted a majority of the total votes entitled to
be cast.

                                       -2-

<PAGE>




Persons Making the Solicitations

         Management  expects to use the  services  of  Nesquehoning's  trustees,
officers,  and other  employees to solicit  proxies  personally or by telephone,
telegraph  or  mail.  The   directors,   officers  and  employees  will  not  be
additionally  compensated  for  such  solicitation,  but may be  reimbursed  for
our-of-pocket  expenses incurred in connection therewith.  Nesquehoning also has
retained  _______________________  to act as proxy  solicitation agent to, among
other  things,  assist  in the  solicitation  of  proxies,  for a  total  fee of
$_______, plus expenses (up to a maximum of $_______). The costs of solicitation
will be borne by Nesquehoning.

                              THE MERGER CONVERSION

         The following  discussion of the Merger Conversion Agreement and of the
Plan of  Conversion  does not purport to be  complete  and is subject to, and is
qualified in its entirety by reference  to, all of the  provisions of the Merger
Conversion  Agreement  and the Plan of Conversion  which are attached  hereto as
Exhibits A and B, respectively.

         THE DEPARTMENT OF BANKING HAS APPROVED AND THE FDIC HAS ISSUED A LETTER
OF NON-OBJECTION TO THE PLAN OF CONVERSION,  SUBJECT TO APPROVAL BY NESQUEHONING
MEMBERS AND THE  SATISFACTION  OF CERTAIN  OTHER  CONDITIONS.  SUCH APPROVAL AND
NON-OBJECTION,  HOWEVER,  DOES NOT CONSTITUTE A RECOMMENDATION OR ENDORSEMENT OF
THE PLAN OF CONVERSION AND/OR THE MERGER CONVERSION BY THE DEPARTMENT OF BANKING
OR THE FDIC.

The Parties to the Merger

         Information  regarding  Nesquehoning,  First Star Savings and the First
Star Bancorp is incorporated  by reference from the section of the  accompanying
Prospectus entitled "Summary--The Companies."

Background and Reasons for the Merger

         Since the enactment of the Financial  Institutions  Reform Recovery and
Enforcement Act of 1989, the Board of Trustees of Nesquehoning  has observed the
increasing costs and burdens associated with ongoing compliance with federal and
state regulations governing financial institutions.  The Board has also observed
the  increasingly  competitive  market for deposit and  lending  products,  with
substantial competition coming from both larger financial institutions,  as well
as from larger  non-financial  institution  providers of financial services.  In
Pennsylvania  and  elsewhere,  the Board has witnessed  increased  consolidation
within the financial  services  industry,  which trend toward  consolidation the
Board believes will continue,  especially in light of recent federal legislation
authorizing  interstate  banking on a national basis. These trends have resulted
in more competitors,  most of which are  substantially  larger than Nesquehoning
and  which  are able to  offer a wider  range of  financial  services.  The more
numerous and larger  competitors  are also better  positioned to keep abreast of
technological  developments in the delivery,  and types, of products  offered to
and demanded by consumers.

         In 1997 and early 1998 the board of trustees of Nesquehoning  evaluated
the  opportunities  available  by  going  public  vs.  seeking  a  partner  in a
merger/conversion  transaction.  The board met with the investment  banking firm
Trident Financial  Corporation to help evaluate the benefits,  opportunities and
risks of going public. Because of the ages of Francis X. Koomar (82) and Stephen
Koomar (70), the

                                       -3-

<PAGE>



executive officers of Nesquehoning, it was decided by the board of trustees that
(1) the work, risks, transaction costs, and size of Nesquehoning did not justify
conversion to a stock institution;  (2) a merger conversion was deemed to be the
best  approach for the  institution;  and (3) again,  because of the ages of the
executive  officers,  a merger  conversion  partner  should be  selected  in the
immediate future.

         On March 20, 1998  Nesquehoning  sent letters to six  potential  merger
candidates  requesting their interest in entering into a merger/conversion  with
Nesquehoning. These institutions were community institutions with offices within
10 miles of  Nesquehoning.  Nesquehoning  requested a response by April 9, 1998.
The letter expressed the desire of the  Nesquehoning  board to continue to serve
the  people of  Nesquehoning,  the fact that  depositors  had been  loyal to the
institution  and the board wanted to continue  serving  their  needs,  the board
wished to offer continuing opportunity for the staff, management and board.

         At a April 17, 1998  meeting of the board of trustees of  Nesquehoning,
the Board reviewed  indications  of interest from five of the six  institutions.
One  institution  informed  Nesquehoning  that  it  was  not  interested.  After
reviewing the proposals, the board determined to continue negotiating,  with the
assistance  of  counsel,  simultaneously  with First Star  Bancorp and one other
institution.  During this  period,  each party  contemplated  the due  diligence
performed,  tax  implications  of  any  transaction  and  the  structure  of any
potential transaction.

         Nesquehoning  received  and  considered  the revised  bids from the two
parties.  Upon review of the  proposals,  the Board of Trustees of  Nesquehoning
concluded  that the proposed  transaction  with First Star was  consistent  with
Nesquehoning's strategy.

         On July 6, 1998,  First  Star,  First  Star  Bancorp  and  Nesquehoning
entered into a letter of intent  setting  forth the primary  terms of a proposed
Merger Conversion.  On August 14, 1998, pursuant to resolutions by the Boards of
First Star,  First Star Bancorp,  and  Nesquehoning,  the parties entered into a
merger agreement  ("Merger  Conversion  Agreement")  setting forth the terms and
conditions  of  the  proposed  transactions.  Under  the  terms  of  the  Merger
Conversion  Agreements,  Nesquehoning will convert to stock form  ("Conversion")
and merge with and into First Star  Bancorp  with First Star  Bancorp  being the
survivor (the "Merger").

         In selecting First Star Bancorp over the other  institution,  the board
considered the following items:

         1. The other  institution  already had an office in Nesquehoning and it
was  unlikely  that a second  office would be  maintained.  This would result in
staff   reductions  and  an   inconvenience   to  depositors   since  the  other
institution's  branch was in a supermarket.  First Star has committed to upgrade
Nesquehoning's branch with a drive-up, MAC machine and safe deposit box, as well
as off-street parking, none of which currently exist at Nesquehoning.

         2. First Star Savings has a record of paying a higher  interest rate on
deposits  and  charging a lower  interest  rate on loans than other banks in the
community.  This would benefit existing Nesquehoning customers and the community
as a whole.

         3. First Star  Bancorp  was  approximately  twice the size of the other
institution.  The board thought the size  advantage  would give  depositors  who
invested in stock greater liquidity with First Star.


                                       -4-

<PAGE>



         4. First Star  Bancorp's  geographic  diversity and its position in the
economically  strong   Allentown-Bethlehem-Easton  area  of  Pennsylvania  would
provide a better investment opportunity for those who purchased stock.

         5. The other  institution  already had an office in Nesquehoning  while
First Star  Bancorp did not.  The board  concluded  the addition of another bank
would increase competition in the area.

         6. The  other  institution  did not  offer  Nesquehoning  depositors  a
discount on the purchase of its stock.  First Star Bancorp offered a discount to
depositors.

         7.     People     living     in      Nesquehoning      consider     the
Allentown-Bethlehem-Easton   area  to  be   stronger   economically   than   the
Nesquehoning-Jim Thorpe area. The Board believes that Depositors in Nesquehoning
would, therefore, be more likely to purchase stock in First Star Bancorp than in
the other institution.

         8. First Star's  commitment to finance the renovation of one of the few
large buildings in downtown  Nesquehoning  and First Star's plans to build a new
office  adjacent to  Nesquehoning's  current  location  are steps  that,  in the
board's  opinion,  are evidence of First  Star's  commitment  to  Nesquehoning's
customers and its community.

Interests of Certain Persons in the Merger

         Upon completion of the Merger Conversion, First Star Bancorp has agreed
to adopt a stock option plan (subject to stockholder approval if necessary) that
will  reserve  for  issuance up to 10% of the shares of stock sold in the Merger
Conversion.  In accordance with the Merger Agreement,  non-employee  trustees (3
persons)  will each  receive  5% of such  options  and each  officer/trustee  (2
persons) will receive 25% of such options.

         Upon  completion of the Merger  Conversion,  the board of directors and
officers of First Star Bancorp  shall be the same as those  currently  existing.
The Board of First  Star  Savings  Bank will be  expanded  to  include  all five
existing  directors  of  Nesquehoning.  As of the date of the Merger  Agreement,
board members of First Star Savings Bank received a monthly fee of $450 for each
meeting attended.  Furthermore, during the fiscal year ended June 30, 1998, each
non-officer  director  of First  Star  Savings  received a cash bonus of $1,500.
Nesquehoning trustees currently receive $300 for each meeting attended.

         First  Star  Savings  Bank  will  enter  into a  three-year  employment
agreement with Stephen Koomar at an initial base salary of $60,000. Mr. Koomar's
current base salary is $54,000.

Effects of the Merger Conversion

         For a discussion of the effects of the Merger  Conversion on depositors
and borrowers of  Nesquehoning,  see "The Merger  Conversion - Effects of Merger
Conversion on  Depositors  and  Borrowers of  Nesquehoning  Savings Bank" in the
Prospectus.


                                       -5-

<PAGE>



Regulatory Approvals

         The parties have received the approval of their primary regulator,  the
Pennsylvania  Department  of  Banking  (the  "Department").  However,  all state
chartered  savings banks must notify the Federal Deposit  Insurance  Corporation
("FDIC") of its proposed or pending conversion (including the Reorganization) by
supplying the FDIC with all relevant  information  regarding the Reorganization,
including, but not limited to, any applications filed with any state and federal
banking  and/or  securities  regulators.  The  institution  is  prohibited  from
consummating  a  reorganization  without  the FDIC  either:  (i)  notifying  the
institution  of its  intention not to object to the proposed  reorganization  or
(ii) failing to comment within 60 days after a complete notice and a copy of all
application  materials are filed with the FDIC or within the 20 day period after
the last applicable  state or other federal  regulator has acted on the proposed
reorganization,  whichever is later. The FDIC may, in its discretion,  extend by
written notice to the  institution the initial 60-day period by an additional 60
days.

          A  reorganization  may not be  completed  if the FDIC  objects  to the
proposed reorganization. If the FDIC determines that the proposed reorganization
poses a risk to the  institution's  safety and  soundness,  violates  any law or
regulation,  or presents a breach of fiduciary  duty, then the FDIC will issue a
letter to the institution  stating its objection to the proposed  reorganization
and advising the institution that the reorganization cannot be consummated until
such letter is  rescinded.  The FDIC has  indicated  that it  generally  expects
proposed  reorganizations  to  substantially  satisfy the standards found in the
mutual-to-stock  conversion  regulations  of the  Office of  Thrift  Supervision
("OTS"),   the  primary   federal   regulator  of  state  and  federal   savings
associations.  Any variance from those regulations will be closely  scrutinized.
Compliance with OTS requirements  will not,  however,  necessarily be sufficient
for FDIC regulatory purposes.

         The parties have notified the FDIC of its proposed  Merger  Conversion,
have filed the required  material  with the FDIC and have  requested a letter of
non-objection  regarding the Merger Conversion.  There can be no assurance as to
when  or  whether  the  FDIC  will  issue  a  letter  of  non-objection  to  the
Reorganization. In the event that the FDIC's letter of non-objection, if issued,
is not received at the proposed time of consummation of the Reorganization,  the
consummation of the  Reorganization may be delayed.  In such event,  subscribers
will not be permitted to change their orders and funds provided for the purchase
of Common Stock will  continue to be held by First Star Bancorp  pursuant to the
terms of the Plan until such time as the Merger  Conversion  is  consummated  or
abandoned.  First Star Bancorp will be required to resolicit  subscribers if the
First Star Bancorp is not completed  within 90 days of the  commencement  of the
Subscription  Offering, as defined herein, or if the FDIC, the Department or any
other  regulatory  agency  so  requires.  In  the  event  of  a  resolicitation,
subscribers  will be given the opportunity to revise or cancel their orders.  If
the FDIC  objects  to the terms of the Merger  Conversion,  the  parties  may be
required to modify certain  aspects of the Merger  Conversion.  If the requested
modification  is material,  the First Star Bancorp may be required to resolicit,
whereby  subscribers  will be given the  opportunity  to revise or cancel  their
orders.

The Plan, and the Terms of the Merger and Offering

         Information  regarding  the Plan and the  terms of the  Merger  and the
Offering is  incorporated  by  reference  from the  section of the  accompanying
Prospectus  entitled  "Summary--The  Offering  and Merger of  Nesquehoning;  The
Offering" and "The Offering and Merger."


                                       -6-

<PAGE>



         THE PROSPECTUS CONTAINS DETAILED  INFORMATION ABOUT FIRST STAR SAVINGS,
FIRST STAR BANCORP AND THE MERGER  CONVERSION,  INCLUDING THE RIGHTS OF ELIGIBLE
ACCOUNT  HOLDERS AND OTHER  PERSONS TO SUBSCRIBE FOR SHARES OF THE BANK'S COMMON
STOCK. VOTING DEPOSITORS ARE URGED TO CONSIDER SUCH INFORMATION  CAREFULLY PRIOR
TO SUBMITTING THEIR PROXIES.

Conditions to Consummation of the Merger Conversion

         The  Plan of  Conversion  and the  Merger  have  been  approved  by the
Department of Banking and  Nesquehoning  has received a letter of  non-objection
with respect to the  Conversion  from the FDIC,  subject to, among other things,
approval of the Merger Conversion by Nesquehoning's  depositors.  Such approvals
and non-objection may be based on different considerations than those that would
be important to a Subscription  Purchaser (or Community  Purchaser,  as the case
may be) in making an investment  decision to purchase  First Star Bancorp Common
Stock.

         IN NO EVENT SHOULD SUCH APPROVALS AND  NON-OBJECTION  BE CONSTRUED AS A
RECOMMENDATION  TO  SUBSCRIPTION  PURCHASERS  AND  COMMUNITY  PURCHASERS  BY ANY
REGULATORY AGENCY TO PURCHASE FIRST STAR BANCORP COMMON STOCK. WHILE THE FEDERAL
RESERVE  BANK HAS  APPROVED  THE MERGER AND  REVIEWED  THIS JOINT  PROXY AND THE
ATTACHED  PROSPECTUS,  SUCH  APPROVAL AND REVIEW SHOULD NOT BE CONSTRUED TO MEAN
THAT THE  DEPARTMENT OR THE FDIC HAVE PASSED ON THE ACCURACY OR ADEQUACY OF THIS
PROXY STATEMENT AND/OR THE PROSPECTUS.

         Consummation  of the Merger  Conversion is also subject to the approval
of the Nesquehoning  depositors holding a majority of the votes eligible to vote
at the Nesquehoning Bancorp.

         First Star's  obligation to consummate the Merger Conversion is subject
to the following conditions,  each of which is subject to waiver, in whole or in
part, by First Star Bancorp: (i) the receipt of an officer's  certificate to the
effect that certain representations and warranties made by Nesquehoning are true
and  correct in all  respects as of the date of the  consummation  of the Merger
Conversion (the "Closing Date") (except where the failure to be true and correct
would not be reasonably  likely to have a material  adverse effect or a material
adverse change in Nesquehoning's  financial  condition,  results of operation or
business  or its  ability to  perform  its  obligations  under the  Amended  and
Restated Plan of Merger (a "Material Adverse Effect"));  (ii) the absence of any
order, decree, or injunction of a court or government agency having jurisdiction
which enjoins or prohibits the  consummation  of the Merger  Conversion or other
legal restraints or prohibition,  prohibiting or making illegal the consummation
of the Merger  Conversion;  and (iii)  receipt of other  customary  letters  and
certificates including, but not limited to, the Tax Opinions.

         Nesquehoning's  obligation to complete the Merger Conversion is subject
to the following conditions,  each of which is subject to waiver, in whole or in
part, by Nesquehoning: (i) the receipt of an officer's certificate to the effect
that  representations  and warranties made by First Star are true and correct in
all respects as of the Closing Date with the same effect as though made upon and
as of  such  date  (unless  the  effect  or  consequence  of a  breach  of  such
representations or warranties,  either  individually or in the aggregate,  would
not  constitute  a  Material  Adverse  Effect);  (ii) the  absence of any order,
judgment,  or decree of a court or government agency having  jurisdiction  which
enjoins or prohibits


                                       -7-

<PAGE>



the  consummation  of  the  Merger  Conversion  or  other  legal  restraints  or
prohibitions,  prohibiting  or making  illegal  the  consummation  of the Merger
Conversion;  and (iii)  receipt  of other  customary  letters  and  certificates
including, but not limited to, the Tax Opinions.

         The Merger Agreement also contains  certain  limitations on the ability
of Nesquehoning,  pending the Merger  Conversion,  to, among other things,  make
capital  expenditures of $50,000 or more,  modify employee  benefits  (including
making  severance or terminations  arrangements)  or otherwise take action other
than in the ordinary course of Nesquehoning's business prior to the consummation
of the  Merger  Conversion.  These  limitations  are not  expected  to have  any
material effect on the operations of Nesquehoning.

Termination, Amendment and Waiver

         The Merger Conversion may be terminated at any time, as follows: (i) by
the  mutual  consent  of First  Star and  Nesquehoning  at any time prior to the
Closing   Date;   (ii)   by   First   Star   or   Nesquehoning,   on  or   after
____________________,  if the Merger Conversion has not been consummated;  (iii)
by First Star or  Nesquehoning,  in the event of a material  breach by the other
party of any term of the Plan of  Merger  that has not been  cured or  cannot be
cured in accordance  with the Plan; (iv) by First Star or  Nesquehoning,  if the
depositors of Nesquehoning do not approve the Merger Conversion.

         The Merger  Conversion  Agreement  and/or the Plan of Conversion may be
substantively  amended as a result of comments from the FDIC,  the Department of
Banking,  or  otherwise,  at any time  prior to  solicitation  of  proxies  from
depositors  of  Nesquehoning  to vote on the Merger  Conversion  and at any time
thereafter with the  concurrenceof  the FDIC, and the Department of Banking.  No
resolicitation  of depositors of  Nesquehoning  will be made  following any such
amendments  to the Plan of  Merger  and/or  the Plan of  Conversion  made  after
approval by the Nesquehoning  depositors,  unless otherwise required by the FDIC
or the Department of Banking.

         In the event that new regulations pertaining to conversions are adopted
by the FDIC or the Department of Banking prior to the consummation of the Merger
Conversion,   the  Plan  of  Conversion  may  be  amended  to  conform  to  such
regulations,  but no  resolicitation  of Members will be made. In the event that
such conversion regulations contain optional provisions,  the Plan of Conversion
may be amended to incorporate such optional  provisions at the discretion of the
Board of  Directors  of First  Star and the Board of  Trustees  of  Nesquehoning
without a resolicitation of depositors.

Effects of The Merger Conversion

         See page ________ of the Prospectus.

Recommendation of the Board of Trustees

         THE BOARD OF TRUSTEES OF NESQUEHONING  UNANIMOUSLY  RECOMMENDS THAT YOU
VOTE "FOR"  APPROVAL OF THE PLAN.  VOTING IN FAVOR OF THE PLAN WILL NOT OBLIGATE
ANY PERSON TO PURCHASE  COMMON  STOCK AND VOTING  AGAINST THE PLAN OR FAILING TO
VOTE ON THE PLAN WILL NOT PRECLUDE ANY
SUCH  PURCHASE.  Because a majority of the votes eligible to be cast is required
for approval,  the failure by any Voting  Depositor to return a proxy card or to
attend the  Special  Meeting  and vote in person  will have the same effect as a
vote against the Plan. In adopting the Plan and approving the

                                       -8-

<PAGE>



Merger  Agreement,  the Board of Trustees of  Nesquehoning  determined  that the
proposed transactions are in the best interests of Nesquehoning,  its depositors
and other customer and the community served by Nesquehoning.

         THE  DEPARTMENT  HAS  APPROVED  THE PLAN  SUBJECT  TO THE  APPROVAL  OF
NESQUEHONING'S  DEPOSITORS  AND THE  SATISFACTION  OF CERTAIN OTHER  CONDITIONS.
HOWEVER, DEPARTMENT APPROVAL DOES NOT CONSTITUTE A RECOMMENDATION OR ENDORSEMENT
OF THE PLAN BY THE DEPARTMENT.

         THIS  PROXY  STATEMENT  DOES NOT  CONSTITUTE  AN  OFFER  TO SELL,  OR A
SOLICITATION OF AN OFFER TO BUY, SHARES OF COMMON STOCK.  THE COMMON STOCK BEING
OFFERED  IN THE  OFFERING  IS BEING  OFFERED  ONLY BY MEANS OF THE  ACCOMPANYING
PROSPECTUS.

         THE SHARES OF COMMON STOCK BEING OFFERED IN CONNECTION WITH THE
PROPOSED TRANSACTIONS ARE NOT DEPOSITS AND ARE NOT INSURED BY THE FDIC
OR ANY OTHER GOVERNMENTAL AGENCY.
Additional Information

         Certain  depositors of Nesquehoning  have  subscription  rights for the
shares  of  Common  Stock.  Such  shares  are  offered  only  by  means  of  the
accompanying  Prospectus.  All persons receiving this proxy are also being given
the Prospectus. Additional copies of the Prospectus may be obtained by returning
the enclosed  postage paid card or by otherwise  requesting  such  Prospectus in
writing  at the  office of  Nesquehoning.  The  Prospectus  contains  additional
information  concerning  the Merger and First  Star.  The Plan is  available  to
members at the office of Nesquehoning,  and will be mailed to any depositor upon
written request.

         This Proxy Statement is also  accompanied by  Nesquehoning's  Financial
Statements  as of and for the years  ended  December  31,  1998 and 1997,  which
financial information is incorporated into this Proxy Statement by reference.

How to Obtain Additional Information and Incorporation by Reference

         The Prospectus,  which is incorporated  by reference  herein,  contains
audited  financial  statements  of First Star Bancorp,  including  statements of
income  for the past  three  years;  management's  discussion  and  analysis;  a
description of lending,  savings and  investment  activities;  remuneration  and
other benefits of trustees and officers;  further information about the business
and  financial  condition  of First Star  Savings  and First Star  Bancorp;  and
additional information about the Reorganization,  the Subscription Offering and,
if held, the Community Offering.  The Plan sets forth the terms,  conditions and
provisions of the proposed Merger Conversion.

         If you would like to receive an  additional  copy of the  Prospectus or
the Plan, or a copy of the  Pennsylvania  Stock Articles and Bylaws of the First
Star  Bancorp,  you may request such  material by calling the Stock  Information
Center at (____) ___-____,  9:00 a.m. to 4:00 p.m.,  Monday through Friday.  The
Stock Information Center is located at ____________________,  Pennsylvania. Such
request must be received by any of the parties no later than  February __, 1999.
Requesting such materials does

                                       -9-

<PAGE>


not  obligate  you to purchase  the shares.  If the parties do not receive  your
request by _______, 1998, you will not be entitled to have such materials mailed
to you. You will,  however,  be able to obtain an  Prospectus  and a Stock Order
Form from the nearest office of First Star Savings or the office of Nesquehoning
until 12:00 noon on  ________,  1999.  See also  "Where You Can Find  Additional
Information" in the Prospectus.

Other Matters

         The Board of Trustees  is not aware of any  business to come before the
Special  Meeting  other  than  those  matters  described  above  in  this  Proxy
Statement. However, if any other matters should properly come before the Special
Meeting,  it is intended that proxies in the accompanying  form will be voted in
respect  thereof in accordance with the judgment of the person or persons voting
the proxies.

                                     BY ORDER OF THE BOARD OF TRUSTEES



                                     -------------------------------------------
                                     Secretary

Nesquehoning, Pennsylvania
____________________, 1999




                                      -10-




                                                   


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