FIRST STAR BANCORP INC
SB-2/A, 1999-10-06
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: INTERPOOL INC, 4, 1999-10-06
Next: WINSLOW CAPITAL MANAGEMENT INC /MN, 13F-HR, 1999-10-06




As filed with the Securities and Exchange Commission on October 6, 1999
                                                  Registration Nos. 333-87357-01
                                                                    333-87357

                       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 CAPITAL TRUST
                            FIRST STAR BANCORP, INC.
                        -------------------------------
               (Name of Small Business Issuers in Their Charters)
                               Delaware Requested

           Pennsylvania                   6035                23-2753108
- ---------------------------------    ---------------       ---------------------
(States or Other Jurisdictions       (Primary SIC No        (I.R.S. Employer
of Incorporation or Organization)                          Identification Nos.)

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

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

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

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

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

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

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

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


<PAGE>



                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>


Title of Each Class of                           Amount to be          Proposed            Proposed Maximum            Amount of
Securities Being Registered                       Registered        Offering Price        Aggregate Offering       Registration Fee
                                                                                               Price(1)
- ------------------------------------------- ------------------- ----------------------- -----------------------  -------------------
<S>                                             <C>                   <C>                   <C>                      <C>
__.__% Preferred Securities of First Star         1,380,000             $10.00                $13,800,000              $3,836.40
Capital Trust (1)
__.__% Junior Subordinated Debentures of
First Star Bancorp, Inc. (2)
Guarantee of First Star Bancorp, Inc. of
certain obligations under the Preferred
Securities (3)
- ------------------------------------------- ------------------- ----------------------- -----------------------  -------------------
</TABLE>

(1)  Estimated  solely  for the  purpose of  calculating  the  registration  fee
     exclusive of accrued interest and dividends, if any.
(2)  The Junior Subordinated  Debentures will be purchased by First Star Capital
     Trust  with the  proceeds  of the sale of the  Preferred  Securities.  Such
     securities may later be distributed for no additional  consideration to the
     holders of the Preferred  Securities  upon the dissolution of the Trust and
     the distribution of its assets.
(3)  This Registration  Statement is deemed to cover the Guarantee.  Pursuant to
     Rule 457(n)  under the  Securities  Act, no  separate  registration  fee is
     payable for the Guarantee.

      The prospectus  contained in this  Registration  Statement will be used in
connection with the offering of the following  securities:  (1)__.__%  Preferred
Securities of First Star Capital Trust; (2)__.__% Junior Subordinated Debentures
of First Star Bancorp,  Inc.; and (3) a Guarantee of First Star Bancorp, Inc. of
certain obligations under the Preferred Securities.

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


<PAGE>



PRELIMINARY PROSPECTUS
                              SUBJECT TO COMPLETION
               PRELIMINARY PROSPECTUS DATED _____________ __, 1999
                                     [LOGO]
                                   $12,000,000
                            First Star Capital Trust
                           _.__% Preferred Securities
                 (Liquidation Amount $10 per Preferred Security)
                                  guaranteed by
                            First Star Bancorp, Inc.
                       ----------------------------------

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

o    sell preferred securities to the public and common securities to First Star
     Bancorp, Inc.,
o    use the proceeds from these sales to buy an equal principal amount of _.__%
     junior  subordinated  debentures due December 31, 2029 issued by First Star
     Bancorp, Inc. and
o    distribute  the  cash  payments  it  receives  on the  junior  subordinated
     debentures to the holders of the preferred and common securities.

         The preferred  securities  represent undivided  beneficial interests in
the assets of the Trust.  For each preferred  security that you own, you will be
entitled to receive  cumulative cash distributions at an annual rate of _.__% of
the $10 liquidation amount, payable quarterly on the last business day of March,
June,  September and December,  beginning on ______________,  1999. We may defer
payment  of  distributions  at any  time  for  periods  of up to 20  consecutive
quarters.  The preferred  securities  mature on __________,  2029. The Trust may
redeem the  preferred  securities,  at a redemption  price of $10 per  preferred
security  plus  accrued  and  unpaid  distributions,  at any  time  on or  after
___________, 2004, or earlier under certain circumstances.

         We will fully and  unconditionally  guarantee the preferred  securities
based  on  its  obligations  under  a  guarantee,  a  trust  declaration  and an
indenture.

         There is currently no public  market for the preferred  securities.  We
expect the preferred securities to be quoted on the Nasdaq National Market under
the symbol "FSANP."
                        ================================

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

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

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

                                             Per Preferred Security        Total
                                             ----------------------        -----
Public Offering Price....................... $                        $
Underwriting Discounts and Commissions...... $                        $
Proceeds to Trust before expenses........... $                        $

This offering is for $12,000,000 of preferred securities of the Trust;  however,
Hopper Soliday, a division of Tucker Anthony  Incorporated,  has a 30-day option
to purchase up to an additional  $1,800,000 of preferred  securities at the same
price and on the same terms, solely to cover over-allotments, if any.
                                 Hopper Soliday
                    A Division of Tucker Anthony Incorporated
                              ______________, 1999

                                        1

<PAGE>






                                   [MAP PAGE]


















Forward-looking statements relating to future performance or expectations

         We have used  "forward-looking  statements" in this  prospectus.  Words
such  as   "believes,"   "expects,"   "may,"  "will,"   "should,"   "projected,"
"contemplates" or "anticipates" may constitute forward-looking statements. These
statements are within the meaning of the Private  Securities  Litigation  Reform
Act of 1995 and are  subject to risks and  uncertainties  that  could  cause our
actual results to differ  materially.  We have used these statements to describe
our expectations and estimates throughout this prospectus.

         Our actual  results  could  vary  materially  from the  future  results
covered in our forward-looking  statements. The statements in the "Risk Factors"
section are  cautionary  statements  identifying  important  factors,  including
certain risks and uncertainties, that could cause our results to vary materially
from the  future  results  covered  in such  forward-looking  statements.  Other
factors,  such as the general  state of the United  States  economy,  could also
cause actual results to vary  materially from the future results covered in such
forward-looking  statements.  We disclaim any  obligation  to announce  publicly
future events or developments that affect the forward-looking statements in this
prospectus.

Activities  that may  maintain or stabilize  the market  price of the  preferred
securities

In  connection  with this  offering and in compliance  with  applicable  law and
industry practice,  the underwriters may overallot or effect  transactions which
stabilize,  maintain  or  otherwise  affect  the market  price of the  preferred
securities  at levels  above  those which  might  otherwise  prevail in the open
market,  including by entering stabilizing bids, purchasing preferred securities
to cover syndicate short positions and imposing penalty bids. These  stabilizing
transactions, if commenced by the underwriters, may be discontinued at any time.
See "Underwriting."



                                        2

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

                                     SUMMARY

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

         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. A
reference to the "bank" refers to First Star Savings Bank.

                            First Star Bancorp, Inc.

         We  are a  bank  holding  company,  organized  under  the  laws  of the
Commonwealth of  Pennsylvania in 1993. Our principal  activity is holding all of
the stock of First Star Savings Bank. Our bank is a Pennsylvania-chartered stock
savings bank which  traces its origins to 1893.  The bank's  principal  business
consists of attracting  deposits from the general public and  originating  loans
secured by residential properties.

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

         At June 30, 1999,  we had total assets of $363.7  million,  deposits of
$190.1 million and total stockholders'  equity of $15.5 million.  Since June 30,
1996, our assets,  loans and deposits have grown at annual  compounded  rates of
26.1%, 8.5%, and 18.5%, respectively.  Over that same period, our net income has
grown at an annual  compounded  rate of 27.2%,  and our return on average equity
has increased from 12.9% for fiscal 1996 to 15.9% for fiscal 1999.

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

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

                            First Star Capital Trust

         The Trust is a Delaware business trust which we created solely to:

          o    issue  and  sell  the   preferred   securities   and  the  common
               securities;

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

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

- --------------------------------------------------------------------------------
                                        3

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

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

         The Trust will issue all of the  preferred  securities to purchasers in
the  offering  and will  issue all of the  common  securities  to us. The common
securities will represent an aggregate  liquidation  amount equal to at least 3%
of the total capital of the Trust.

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

                                  The Offering

<TABLE>
<CAPTION>
<S>                                  <C>
The Issuer........................... First Star Capital Trust, a Delaware statutory business trust.

The Securities that are being
    Offered.......................... 1,200,000 preferred securities having a liquidation amount of $10
                                      per preferred security.  The preferred securities represent preferred
                                      undivided beneficial interests in the assets of the Trust, which will
                                      consist solely of junior subordinated debentures.  We will guarantee
                                      payments on the preferred securities to the extent of funds in the
                                      Trust.  We have granted Hopper Soliday an option, exercisable
                                      within 30 days after the date of the offering, to purchase up to an
                                      additional 180,000 preferred securities at the initial offering price,
                                      solely to cover over-allotments, if any.

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

The Payment of
    Distributions.................... The Trust will pay distributions to you on each preferred security at
                                      an annual  rate of  __.__%.   The distributions will be cumulative,
                                      will accumulate from December 31, 1999, and will be payable in
                                      arrears at the end of each calendar quarter, commencing _________
                                      __, 1999.

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

Maturity............................. The junior subordinated debentures are scheduled to mature on
                                      ____________ __, 2029 unless we voluntarily shorten the maturity
                                      date to a date not earlier than ____________, 2004.  We will not
                                      shorten the maturity date unless we have received prior approval if
                                      it is then required under the applicable regulatory requirements.
                                      The Trust must redeem the preferred securities when the junior
                                      subordinated debentures are paid on the maturity date, or following
                                      any earlier redemption of the junior subordinated debentures.
</TABLE>
- --------------------------------------------------------------------------------
                                        4

<PAGE>
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
<S>                                  <C>
We have the Option to Extend
    the Interest Payment
    Period........................... At any time we are not in default under the junior subordinated
                                      debentures, we may defer payments of interest on the junior
                                      subordinated debentures for up to 20 consecutive quarters, but not
                                      beyond their  stated  maturity  date.  The Trust would defer quarterly  distributions
                                      on the preferred  securities  while we are deferring payment on the junior
                                      subordinated     debentures.      Deferred quarterly distributions will accumulate
                                      additional distributions at an annual rate of __.__% compounded quarterly.

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

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

                                      o    certain tax events occur or become likely to occur;
                                      o    the Trust is or becomes likely to be deemed to be an investment
                                           company; or
                                      o    there is a change in the regulatory capital treatment of the
                                           preferred securities

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

How the Securities will Rank
    in Right of Payment.............. The preferred securities will rank equally with the common
                                      securities.  The Trust will pay distributions on the preferred
                                      securities and the common securities pro rata.  However, if we
                                      default by failing to pay interest payments on the junior
                                      subordinated debentures then no distributions on the common
</TABLE>
- --------------------------------------------------------------------------------
                                        5

<PAGE>
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
<S>                                  <C>
                                      securities   will   be  paid   until   all accumulated  and unpaid  distributions  on
                                      the preferred securities have been paid.

                                      Our    obligations    under   the   junior subordinated  debentures are unsecured and
                                      generally  will rank junior in priority to our   senior   and   other    subordinated
                                      indebtedness.  If we create any new trusts similar  to the  Trust,  then  the  junior
                                      subordinated  debentures will rank equally with   any   other   junior   subordinated
                                      debentures we issue to such trusts.

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

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

The Junior Subordinated
    Debentures May Be
    Distributed to You............... Under certain circumstances and after we obtain any necessary
                                      regulatory approvals, we may dissolve the Trust.  If we dissolve the
                                      Trust, after satisfaction of any of the Trust's liabilities to creditors,
                                      the Trust will distribute your pro rata share of the junior
                                      subordinated debentures to you in liquidation of the Trust.

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

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

                                      If we do not make  payments  on the junior subordinated  debentures,  the Trust  will
                                      not have sufficient funds to make payments on the preferred securities. The guarantee
                                      does not  cover  payments  when the  Trust does not have sufficient funds.

Limited Voting Rights................ You will have no voting rights except in limited circumstances.

The Use of Proceeds.................. The Trust will invest all of the  proceeds from  the  sale of the  preferred  and the
                                      common    securities    in   our    junior subordinated
                                      debentures.   We intend to use the net proceeds from our sale of the
                                      junior subordinated debentures to make a contribution to the bank
</TABLE>
- --------------------------------------------------------------------------------
                                        6

<PAGE>
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
<S>                                  <C>
                                      to  fund  its   operations   and   growth, including  an  investment  in back- office
                                      systems  technology  designed  to  further increase operating  efficiencies,  and for
                                      general corporate purposes.  Initially, we may  leverage  the capital by investing in
                                      mortgage-backed  and agency securities and funding these purchases with borrowings.

Listing of the Preferred
    Securities....................... Application has been made to have the preferred securities listed on
                                      the Nasdaq National Market under the symbol "FSANP."  If
                                      approved for listing, we expect trading to commence within 30 days
                                      after the preferred securities are first issued.

Book-entry........................... The   preferred    securities    will   be represented by a global security that will
                                      be deposited  with and  registered  in the  name of The Depository
                                      Trust Company, New York, New York, or its nominee.  This  means that you will not receive a
                                      certificate for your preferred securities.

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

                                  Risk Factors

    Before purchasing the preferred  securities offered by this prospectus,  you
should carefully consider the "Risk Factors" beginning on page ___.
- --------------------------------------------------------------------------------
</TABLE>
                                        7

<PAGE>
- --------------------------------------------------------------------------------
                      SELECTED CONSOLIDATED FINANCIAL DATA

    The following is our selected consolidated information.  This information is
only a summary, and you should read it together with our consolidated  financial
statements and the notes beginning on page F-1.
<TABLE>
<CAPTION>
                                                                   At or For the Years Ended June 30,
                                                               -------------------------------------------
                                                                  1999            1998             1997
                                                                  ----            ----             ----
                                                                         (Dollars in thousands,
                                                                         except per share data)
<S>                                                           <C>             <C>            <C>
Selected Results of Operations:
  Net interest income..................................          $7,684          $6,630           $5,787
  Provision for loan losses............................             423             385              220
  Non-interest income..................................             796           1,760              720
  Non-interest expenses................................           3,974           3,582            4,036(2)
  Net income(1)........................................           2,566           2,816            1,509
  Less preferred dividends.............................             (43)            (45)             (44)
  Net income applicable to common stockholders.........           2,523           2,771            1,465

Per Share Data(3):
  Earnings per common share- basic.....................        $   6.90        $   7.68        $    4.00
  Earnings per common share - diluted..................            3.76            4.15             2.53
  Book value per share, fully diluted..................           27.90           27.55            23.55

Selected Balance Sheet Data:
  Total Assets.........................................         363,706         315,802          270,899
  Loans receivable, net(4).............................         184,264         176,386          149,476
  Securities available for sale........................         160,438         123,759          103,271
  Total Deposits.......................................         190,148         145,096          118,662
  Advances from Federal Home Loan Bank.................         146,180         144,485          129,400
  Subordinated debentures..............................           5,480           5,480            5,480
  Total Stockholders' equity...........................          15,476          15,113           12,015

Performance Ratios:
  Return on average assets.............................            0.75            0.97             0.68
  Return on average equity.............................           15.85           19.81            13.37
  Net interest margin .................................            2.26            2.32             2.67
  Efficiency ratio ....................................           46.86           42.69            50.58(5)

Asset Quality Ratios:
  Nonperforming loans to total loans ..................            1.22            1.91             2.72
  Allowance for loan losses to total loans.............            0.96            0.84             0.77
  Allowance for loan losses to nonperforming
     loans.............................................            77.4            43.6             27.8

First Star Bancorp Capital Ratios:
  Average stockholders' equity to average assets.......            4.70            4.90             5.12
  Leverage ratio.......................................            4.72            4.93             5.22
  Tier 1 risk-based capital ratio......................            7.92            8.88             8.81
  Total risk-based capital ratio.......................           10.89           12.85            13.74
</TABLE>

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

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

<PAGE>



                                  RISK FACTORS

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

Risk Factors Relating to the Preferred Securities

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

         Our  obligations  under  the  junior  subordinated  debentures  and the
guarantee are unsecured  and are  subordinate  in right of payment to all of our
existing  and  future  senior  debt,  subordinated  debt and  additional  senior
obligations,  which  totaled  $151.7  million at June 30, 1999,  excluding  $190
million of deposits.  The issuance of the junior  subordinated  debentures  will
raise  our debt to  total  capital  ratio to  50.8%,  56.0%  if  Hopper  Soliday
exercises  the  over-allotment  option.  In addition,  after the issuance of the
junior  subordinated  debentures,  our pre-tax  interest  coverage ratio will be
approximately  3.56x,  3.30x if  Hopper  Soliday  exercises  the  over-allotment
option. Neither the indenture governing the junior subordinated debentures,  nor
the trust agreement and guarantee  relating to the preferred  securities,  limit
our ability to incur additional indebtedness,  including indebtedness that ranks
senior to the junior subordinated debentures and guarantee.

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

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

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

         In that  event,  you  would  not be able to rely on the  guarantee  for
payment  because the guarantee  applies only when the Trust has funds  available
for  payment.  Instead,  you or the  property  trustee  would  have to sue us to
enforce the property trustee's rights under the indenture relating to the

                                        9

<PAGE>



junior   subordinated   debentures.   See  "Relationship   Among  the  Preferred
Securities, the Junior Subordinated Debentures, and the Guarantee" on page ___.

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

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

We may defer interest payments under the junior subordinated  debentures,  which
could have adverse tax consequences for you.

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

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

         In addition, during a deferral period:

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

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


                                       10

<PAGE>



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

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

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

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

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

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

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

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

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

         Under current United States federal income tax laws, a distribution  of
junior  subordinated  debentures to you upon the  dissolution of the Trust would
not be a taxable event for you. If, however,

                                       11

<PAGE>



the Trust were taxable as a corporation at the time of its  dissolution,  then a
distribution of junior subordinated debentures to you may be a taxable event for
you.

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

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

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

The market price for the preferred securities may decline after you invest.

         There  is no  current  public  market  for  the  preferred  securities.
Although we have been  advised that Hopper  Soliday  intends to make a market in
the preferred securities, it is not obligated to do so and any market making may
be  interrupted  or  discontinued  at any time  without  any  notice at its sole
discretion.  There is no guarantee that an active public market will develop for
the preferred securities. Even if an active public market does develop, there is
no guarantee  that the market price for the preferred  securities  will equal or
exceed  the price  you paid in this  offering.  See  "Market  for the  Preferred
Securities" on page ___.

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

The holders of the preferred  securities and the junior subordinated  debentures
are not protected by covenants in the indenture and the trust agreement.

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

                                       12

<PAGE>



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

The preferred securities are not insured.

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

Risk Factors Relating to First Star Bancorp

Future changes in interest rates may reduce our profits.

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

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

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

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

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

         Like all  financial  institutions,  we maintain an  allowance  for loan
losses to provide for loan defaults and non-performance.  Our allowance for loan
losses may not be adequate to cover  actual loan losses,  and future  provisions
for loan losses could materially and adversely affect our operating results. Our
allowance for loan losses is based on prior experience, as well as an evaluation
of the risks in the current  portfolio,  and is maintained at a level considered
adequate by management to absorb anticipated losses. The amount of future losses
is susceptible to changes in economic, operating and other conditions, including
changes in interest  rates that may be beyond our control,  and these losses may
exceed current estimates.  State and federal regulatory agencies, as an integral
part of their examination

                                       13

<PAGE>



process,  review our loans and  allowance  for loan losses.  We believe that our
allowance for loan losses is adequate to cover anticipated losses.  There can be
no assurance,  however, that we will not further increase the allowance for loan
losses or that regulators will not require us to increase this allowance.
Either of these occurrences could adversely affect our earnings.

Whether  or not we make a  profit  is  influenced  by the  health  of our  local
economy.

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

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

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

          o    the strength of credit demand by customers;

          o    fiscal and debt management policies of the federal government;

          o    the monetary policy of the Federal Reserve Board;

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

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

         We hold  approximately  $40.9 million in corporate bonds and both rated
and  unrated  trust  preferred  securities  of  financial  institutions  in  our
investment  portfolio.  To the extent the general economic conditions  discussed
above affect our financial  condition and results of  operations,  they may also
have a broader  affect on the  industry  as a whole.  As a  result,  the  credit
quality of these  investments may  deteriorate,  which may have an impact on our
financial condition and results of operations as well.



                                       14

<PAGE>



The amount of common stock held by our executive  officers and  directors  gives
them  influence  over the election of our Board of Directors  and other  matters
that require stockholder approval.

         A total of 334,799  shares of our common stock,  or 51.2% of the common
stock  outstanding at June 30, 1999, is beneficially  owned by our directors and
executive officers. See "Principal Security Holders" on page ___. Therefore,  if
they vote  together,  our directors  and executive  officers have the ability to
exert  significant  influence  over the election of our Board of  Directors  and
other corporate actions requiring stockholder  approval,  including the adoption
of proposals made by stockholders.

Future laws or regulations could hurt our profitability.

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

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

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

We cannot predict how changes in technology will affect our business

         The  financial   services  market,   including  banking  services,   is
increasingly affected by advances in technology, including developments in:

         o         telecommunications;

         o         data processing;

         o         automation;

         o         internet-based banking;


                                       15

<PAGE>



         o         telebanking; and

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

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

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

          Rapid and accurate  data  processing  is essential to our  operations.
Data processing is also essential to most other financial  institutions and many
other companies.  Many computer programs that can only distinguish the final two
digits of the year entered 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.

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

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

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

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

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

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



                                       16

<PAGE>



                                 USE OF PROCEEDS

         The Trust will use all of the proceeds  from the sale of the  preferred
securities and common securities to purchase junior subordinated debentures from
us. We intend to use the net proceeds  from the sale of the junior  subordinated
debentures  estimated to be $___  million  ($___  million if the  over-allotment
option is exercised in full):

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

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

         o         for general corporate purposes.

         Until  opportunities  to invest the funds in our core  business  become
available,  we may leverage the capital by employing an  investment  strategy of
purchasing  mortgage-backed  and agency  securities and funding these  purchases
with borrowings, in order to improve our overall return to stockholders and help
offset the cost of this capital.

                       MARKET FOR THE PREFERRED SECURITIES

         Prior to this  offering,  there  has been no market  for the  preferred
securities.  Following the  completion of the offering,  we anticipate  that the
preferred  securities  will be traded on the Nasdaq National  Market.  We expect
that Hopper  Soliday will make a market in the  preferred  securities.  Making a
market may include the  solicitation of potential buyers and sellers in order to
match buy and sell orders.  However,  Hopper  Soliday will not be obligated with
respect  to  these  efforts  and  any  market  making  may  be   interrupted  or
discontinued at any time without any notice at its sole discretion.


         The development of an active trading market depends on the existence of
willing  buyers  and  sellers.  There is no  guarantee  that an active or liquid
public  trading  market will  develop for the  preferred  securities  or whether
continued  quotation of the preferred  securities on the Nasdaq  National Market
will be possible.  Due to the small size of the offering,  it is highly unlikely
that an active  trading  market will develop and be  maintained.  You could have
difficulty  disposing of the preferred  securities,  and you should not view the
preferred securities as a short term investment. You may not be able to sell the
preferred securities at a price equal to or above the price you paid.


                                       17

<PAGE>



                                 CAPITALIZATION

         The following  table presents our  consolidated  capitalization  (1) at
June 30,  1999 and (2) as adjusted  to give  effect to the  consummation  of the
offering of preferred securities.

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

<S>                                                               <C>                       <C>
Advances from Federal Home Loan Bank                               $146,180                  $146,180
Convertible subordinated debt ..................                      5,480                     5,480

Guaranteed preferred beneficial interests in
subordinated debt(1)............................                         --                    12,000
                                                                    -------                   -------
                                                                    151,660                   163,660
                                                                    -------                   -------
STOCKHOLDERS' EQUITY:
 Preferred stock, no par value, 2,500,000
   shares authorized; 43,592 outstanding........                         --                        --
 Common stock, $1.00 par value, 10,000,000
   shares authorized; 375,404 outstanding.......                        375                       375
Additional paid-in capital......................                      8,465                     8,465
Retained earnings...............................                      8,300                     8,300
  Employee stock ownership plan debt............                       (200)                     (200)
  Accumulated other comprehensive
     income (loss)..............................                     (1,464)                   (1,464)
                                                                    -------                   -------
Total stockholders' equity......................                     15,476                    15,476
                                                                   --------                   -------
Total capitalization............................                   $167,136                  $179,136
                                                                    =======                   =======

FIRST STAR BANCORP CAPITAL
  RATIOS:
Tier 1 risk-based capital ratio.................                       7.92%                     9.99%(2)
Total risk-based capital ratio..................                      10.89%                    13.12%(2)
Leverage ratio..................................                       4.72%                     6.08%(2)

FIRST STAR SAVINGS BANK CAPITAL
  RATIOS:
Tier 1 risk-based capital ratio.................                       9.34%                    11.79%(2)
Total risk-based capital ratio..................                      10.18%                    12.06%(2)
Leverage ratio..................................                       5.54%                     7.14%(2)

</TABLE>
- --------------
(1)      Preferred securities  representing beneficial interests in an aggregate
         principal amount of $12,000,000 of the Junior  Subordinated  Debentures
         of First Star Bancorp.
(2)      Assumes  $12,000,000 from the proceeds of the offering of the preferred
         securities are invested in assets with a 100% risk weighting  under the
         risk-based capital rules.



                                       18

<PAGE>


                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

         The following is our selected consolidated financial information.  This
information  is  only a  summary,  and you  should  read it  together  with  our
consolidated financial statements and notes beginning on page F-1.

Selected Financial Data

<TABLE>
<CAPTION>
                                                                        At June 30,
                                                    ----------------------------------------------------
                                                          1999             1998             1997
                                                          ----             ----             ----
                                                                  (Dollars in thousands)
<S>                                                        <C>              <C>              <C>
Balance Sheet

  Total Assets....................................          $363,706         $315,802         $270,899
  Loans receivable, net...........................           184,264          176,386          149,476
  Securities available for sale...................           160,438          123,759          103,271
  Cash and cash equivalents.......................             3,078            2,080            3,310
  Total Deposits..................................           190,148          145,096          118,662
  FHLB advances...................................           146,180          144,485          129,400
  Subordinated debentures.........................             5,480            5,480            5,480
  Total Stockholders' equity......................            15,476           15,113           12,015
  Book value per share, fully
    diluted(1)....................................            $27.90           $27.55           $23.55

Other Data

Number of:
  Real estate loans outstanding...................             3,258            2,928            2,812
  Deposit accounts................................            18,616           15,967           14,394
  Offices.........................................                 6                6                6
</TABLE>

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

                                       19

<PAGE>



         Summary of Operations

<TABLE>
<CAPTION>
                                                                                    Year Ended June 30,
                                                                    --------------------------------------------------
                                                                       1999                1998               1997
                                                                       ----                ----               ----
                                                                                 (Dollars in thousands)

<S>                                                                 <C>                 <C>                 <C>
Interest income.........................................             $25,064             $21,240             $16,193
Interest expense........................................              17,380              14,610              10,406
                                                                      ------              ------              ------
  Net interest income...................................               7,684               6,630               5,787
Provision for loan losses...............................                 423                 385                 220
                                                                     -------             -------             -------
  Net interest income after provision
    for loan losses.....................................               7,261               6,245               5,567
Non-interest income.....................................                 796               1,760                 720
Non-interest expenses(1)................................               3,974               3,582               4,036
                                                                      ------              ------              ------
Income before income taxes..............................               4,083               4,423               2,251
Provision for income taxes..............................               1,517               1,607                 742
                                                                      ------              ------             -------
  Net income(2).........................................               2,566               2,816               1,509
                                                                      ------              ------              ------
Less preferred dividends................................                 (43)                (45)                (44)
                                                                      ------              ------              ------
Net income applicable to common
  stockholders..........................................             $ 2,523             $ 2,771             $ 1,465
                                                                      ======              ======              ======
Earnings per common share -- basic(3)...................             $  6.90             $  7.68             $  4.00
Earnings per common share -- diluted(3).................             $  3.76             $  4.15             $  2.53
</TABLE>

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

                                       20

<PAGE>



Selected Financial Ratios
<TABLE>
<CAPTION>
                                                                        At or For the Year Ended
                                                                                June 30,
                                                             ------------------------------------------------
                                                                    1999            1998           1997(2)
                                                             --------------- --------------- ----------------
<S>                                                                  <C>             <C>             <C>
Performance Ratios(1):
Return on average assets (net income
  divided by average total assets).........................             0.75%           0.97%           0.68%

Return on average equity (net income divided by
   average equity).........................................            15.85           19.81           13.37

Net interest rate spread...................................             2.02            2.06            2.43

Net interest margin(3).....................................             2.26            2.32            2.67

Efficiency ratio...........................................            46.86           42.69           50.58(4)

Asset Quality Ratios:
Non-performing loans to total loans........................             1.22            1.91            2.72

Allowance for loan losses to total loans...................             0.96            0.84            0.77

Allowance for loan losses to nonperforming loans...........             77.4            43.6            27.8

First Star Bancorp Capital Ratios:
Average stockholders' equity to average assets.............             4.70            4.90            5.12

Tier 1 risk-based capital ratio............................             7.92            8.88            8.81

Total risk-based capital ratio.............................            10.89           12.85           13.74

Leverage ratio.............................................             4.72            4.93            5.22
</TABLE>
- --------------
(1)  Such ratios include the effect of the write-off of $111,000  ($65,000 after
     income taxes) related to an attempted  merger/conversion  transaction  with
     Nesquehonig Savings Bank that was abandoned in 1999.
(2)  For 1997, return on average assets and return on average equity,  excluding
     the effect of the special  assessment to  recapitalize  the SAIF, were .88%
     and 17.21%, respectively.
(3)  Net interest income as a percentage of average interest-earning assets.
(4)  Does not  include  the  non-recurring  expense of  $745,000  for a one-time
     deposit insurance premium to recapitalize the SAIF.

                                       21

<PAGE>



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

General

         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 beginning on page F-1.

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

Financial Condition

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

         Securities Available for Sale. All of our investments are classified as
"available for sale." Available for sale securities  increased by $36.6 million,
or 30%, to $160.4 million from $123.8 million at June 30, 1998.


                                       22

<PAGE>



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

<TABLE>
<CAPTION>

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

</TABLE>

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


<TABLE>
<CAPTION>
                                                                                                               Total Investment
                               One Year or Less  One to Five Years Five to Ten Years  More than Ten Years         Securities
                            -------------------------------------- ----------------- ---------------------   -------------------

                            Carrying  Average  Carrying  Average   Carrying  Average  Carrying   Average    Carrying    Average
                              Value    Yield     Value    Yield     Value     Yield     Value     Yield      Value       Yield

                                                                   (Dollars in thousands)

<S>                           <C>         <C>   <C>          <C>    <C>         <C>    <C>           <C>     <C>            <C>
U.S. Government and Federal
  agencies..................   $   --        --% $    --        --%  $   995     7.09%  $  4,355      8.20%   $  5,350       7.99%
Mortgage-backed securities..       35      6.71    1,453      6.39     1,632     7.06     78,097      6.03      81,217       6.05
Corporate debt securities...    2,365      6.86   13,523      7.33     9,844     7.99      1,644      8.24      27,376       7.82
Trust preferred securities..                       1,941      5.53        --     5.35     39,328      6.73      41,269       6.68
Marketable equity securities       --        --       --        --        --       --      5,226      5.35       5,226       5.35
                               ------            -------             -------            --------              --------
  Total investments.........   $2,400      6.85% $16,917      7.15%  $12,471     7.59%  $128,650      6.37%   $160,438       6.55%
                               ======            =======             =======            ========              ========
</TABLE>


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



                                       23

<PAGE>



         The  following  table sets forth  information  concerning  the types of
loans held by us, excluding loans held for sale.
<TABLE>
<CAPTION>
                                                                       At June 30,
                       -------------------------------------------------------------------------------------------------------------
                                1999                 1998                  1997                 1996                  1995
                       -------------------------------------------------------------------------------------------------------------
                                                                 (Dollars in thousands)
<S>                    <C>          <C>      <C>          <C>      <C>          <C>     <C>          <C>      <C>           <C>
Type of Loans:
Real Estate:
  1-4 family........... $151,542     80.58%   $146,808     81.92%   $127,054     83.11%  $128,335     87.38%   $128,614      80.05%
  Construction.........      800      0.43         110      0.06       1,231      0.80        895      0.61      12,208       7.60
  Multi-family and
     commercial........   26,891     14.30      21,838     12.18      11,155      7.30      6,000      4.09       5,743       3.57
  Commercial leases ...      813      0.43       1,496      0.84       1,897      1.24      1,345      0.92       2,009       1.25

Consumer Loans:
  Home equity..........    7,059      3.75       7,905      4.41       9,349      6.12      9,071      6.18      10,735       6.68
  Auto loans...........      301      0.16         329      0.18         218      0.14        220      0.15         323       0.20
  Other................      656      0.35         728      0.41       1,976      1.29        983      0.67       1,042       0.65
                        --------    ------     -------    ------    --------    ------   --------    ------    --------     ------
Total loans............  188,062    100.00%    179,214    100.00%    152,880    100.00%   146,849    100.00%    160,674     100.00%
                        --------    ======     -------    ======    --------    ======   ---------   ======    --------     ======
Less:
  Loans in process.....     (605)                  (66)                 (927)                (446)               (4,180)
  Deferred loan
     origination
     fees and costs....   (1,421)               (1,273)               (1,321)              (1,090)               (1,215)
  Allowance for loan
    losses.............   (1,772)               (1,489)               (1,156)              (1,014)                 (859)
                        --------              --------              --------             --------              --------
Total loans, net....... $184,264              $176,386              $149,476             $144,299              $154,420
                        ========              ========              ========             ========              ========

</TABLE>

         The following  information contains  information  concerning changes in
the amount of loans held by us.
<TABLE>
<CAPTION>
                                                                   For the Years Ended
                                                                        June 30,
                                          -----------------------------------------------------------------------
                                               1999          1998           1997           1996          1995
                                          -------------- -------------  -------------  ------------- ------------
                                                                 (Dollars in thousands)
<S>                                          <C>           <C>            <C>            <C>           <C>
Total gross loans receivable at
  beginning of period..................       $179,214      $152,880       $146,849       $160,674      $139,296
                                               -------       -------        -------        -------       -------

Loans originated:
  1 to 4 family residential............         42,182        32,399         16,241         22,754        36,464
  Construction.........................          1,034           385          1,056            767        11,302
  Multi-family and commercial
    real estate........................         11,769        21,909          9,564          2,079         2,911
  Home equity and second
    mortgages..........................          4,211         2,733          4,522          3,662         4,766
  Other consumer.......................            906           878          1,015            785         1,088
                                              --------      --------       --------      ---------      --------
    Total loans originated.............         60,102        58,304         32,398         30,047        56,531
                                              --------      --------       --------      ---------      --------

Loans securitized and repayments:
  Total loans securitized..............          4,028         7,034             --         10,784            --
  Loan principal repayments..........           47,226        24,936         26,367         33,088        35,153
                                              --------      --------       --------       --------      --------
  Total loans securitized and repayments        51,254        31,970         26,367         43,872        35,153
                                              --------      --------       --------       --------      --------
  Total gross loans receivable
    at end of period...................       $188,062      $179,214       $152,880       $146,849      $160,674
                                               =======       =======        =======        =======       =======
</TABLE>


                                       24

<PAGE>





         Deposits.  Deposits  increased to $190.1 million at June 30, 1999, from
$145.1  million at June 30,  1998,  an increase  of $45  million or 31.0%.  This
increase in deposits is concentrated  primarily in certificates of deposit which
increased  by $38.9  million to $143  million  from $104.1  million,  due to our
matching  rate program  whereby we matched any  competitors  published  interest
rates on deposit accounts.

         Regular savings, money market demand and NOW accounts constituted $47.1
million,  or 24.8%, of our deposit  portfolio at June 30, 1999.  Certificates of
deposit  constituted  $143.0 million or 75.2% of the deposit  portfolio of which
$18.5 million or 9.7% of the deposit portfolio were certificates of deposit with
balances of $100,000 or more. Such deposits are offered at negotiated  rates. As
of June 30, 1999, we had $1.3 million in brokered deposits.

         At June 30, 1999 our deposits were  represented by the various types of
deposit programs described below.
<TABLE>
<CAPTION>
                                                                  Interest     Minimum       Balance as of        Percentage of
Category                              Term                         Rate(1)      Amount       June 30, 1999       Total Deposits
- --------                              ----                         -------      ------       -------------       --------------
                                                                                             (In thousands)
<S>                                  <C>                            <C>       <C>             <C>                     <C>
Non-interest demand accounts......... None                              --%    $   250          $  1,871               0.98%
NOW accounts......................... None                            2.10         750            14,089               7.41
Passbook and club accounts........... None                            2.79         100            11,566               6.08
Money market demand.................. None                            2.91       1,000            19,592              10.30
Certificates of Deposit:
   Fixed Term, Fixed-rate............ 91 Days                         4.40       1,000             1,548               0.81
   Fixed Term, Fixed-rate............ 6-12 months                     4.50       1,000            76,202              40.06
   Fixed Term, Fixed-rate............ 13-30 months                    4.93       1,000            37,221              19.56
   Fixed Term, Fixed-rate............ 31-48 months                    4.74       1,000             5,672               2.98
   Fixed Term, Fixed-rate............ 49-60 months                    4.88       1,000            11,422               6.03
IRA deposits......................... None                              --          --            10,965               5.76
Accrued interest on deposits                                                                          68               0.03%
                                                                                                --------            -------
         Total                                                                                  $190,216             100.00%
                                                                                                ========            =======
</TABLE>
- ------------
(1) Interest rate offerings as of June 30, 1999.

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


                                                       At June 30,
                                            -----------------------------
                                              1999       1998      1997
                                            --------- --------  ---------
                                                   (In thousands)
Interest Rate
   4.00% or less............................ $    155  $    --    $    --
   4.01-6.00%...............................  126,547   67,287     68,215
   6.01-8.00%...............................   16,088   36,532     16,167
   8.01% or more............................      240      242      1,057
Accrued interest on certificate accounts....       56       63         45
                                             --------  -------    -------
       Total                                 $143,086 $104,124    $85,484
                                             ======== ========    =======


                                       25
<PAGE>

         The  following  table sets forth the amount and  maturities of our time
deposits classified by interest rate at June 30, 1999.


                                                 Amount Due
                             ---------------------------------------------------
                                                              After
Interest Rate                June 30,  June 30,    June 30,  June 30,
                              2000       2001        2002      2003       Total
                              ----       ----        ----      ----       -----
                                               (In thousands)
4.00% or less ...........   $    155   $   --     $   --     $   --     $    155
4.01-6.00% ..............     98,612     20,242      2,419      5,274    126,547
6.01-8.00% ..............     11,179      1,557      1,020      2,332     16,088
8.01 or more ............        222         18       --         --          240
Accrued interest on
  certificate accounts ..         43          9          1          3         56
                            --------   --------   --------   --------   --------
  Total .................   $110,211   $ 21,826   $  3,440   $  7,609   $143,086
                            ========   ========   ========   ========   ========

         The  following  table  indicates  the  amount  of our  certificates  of
deposits  of $100,000 or more by time  remaining  until  maturity as of June 30,
1999.

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

Within three months...............           $ 8,531
Three through six months..........             3,571
Six through twelve months.........             3,833
Over twelve months................             2,549
                                             -------
                                             $18,484
                                             =======

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

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


                                                           During the
                                                       Year Ended June 30
                                                --------------------------------
                                                   1999        1998        1997
                                                --------     -------     -------
                                                      (Dollars in thousands)
Average balance outstanding ................     $15,927     $31,481    $38,214
Maximum balance at end of any month ........      34,435      45,020     55,567
Balance outstanding end of period ..........      18,325      27,936     55,567
Weighted average rate during period.........        5.77%       5.90%      5.80%
Weighted average rate at end of period......        5.42%       5.73%      5.56%

                                       26
<PAGE>


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

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

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

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

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

         Our  securities  available for sale portfolio  includes  corporate debt
securities  issued by Singer  Co.  Singer Co. is most  recognized  as a maker of
sewing machines  throughout the world.  On September 13, 1999,  Singer filed for
Chapter 11 bankruptcy protection. As of June 30, 1999, the bonds had an adjusted
cost basis of $304,000  and a fair value of  $235,000.  The fair market value of
the bonds at September 16, 1999 was estimated at $122,000. We intend to evaluate
the potential  impairment of these bonds and expect to write-down  the bonds for
the quarter  ended  September  30, 1999.  Such  write-down  will have a negative
impact on earnings. See "- Other Income."

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

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

         Total Interest  Income.  For the fiscal year ended June 30, 1999, total
interest  income  increased to $25.1  million from $21.2 million for fiscal year
ended  June  30,  1998.  This  increase  of $3.9  million  or 18.4% is due to an
increase  in income on loans  receivable  to $14.4  million  for the


                                       27

<PAGE>



fiscal year ended June 30, 1999 as compared to $13.2 million for the fiscal year
ended June 30,  1998 and to an increase in income on  investment  securities  to
$10.5 million for fiscal 1999 from $7.9 million for fiscal 1998. During the same
time periods the average balance on loans receivable  increased by $13.1 million
to $184.1  million for the fiscal year ended June 30, 1999 from $171 million for
the fiscal  year ended June 30,  1998,  and the  average  balance on  investment
securities  increased  by $40.9  million to $155.3  million for fiscal 1999 from
$114.4 million for fiscal 1998.

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

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

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

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

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

         We expect to record an impairment loss in our securities  available for
sale  portfolio  during  the  quarter  ending  September  30,  1999  due  to the
bankruptcy of Singer Co. as previously discussed. See "- Results of Operations."

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

                                                        28

<PAGE>




         The primary  component of operating  expenses was salaries and employee
benefits which increased $337,000 or 18.1% to $2,202,000 from $1,865,000 for the
fiscal year ended June 30, 1998.  Also included in 1999 was one-time  charge off
of $111,000,  net of income  taxes,  relating to the canceled  merger/conversion
with  Nesquehonig  Savings  Bank.  Management  continues  to  monitor  operating
expenses and reduce or eliminate  such  expenses  where  possible.  The ratio of
operating  expense to average  assets for fiscal  1999 and fiscal 1998 was 1.13%
and  1.24%   respectively.   Excluding   expenses   related  to  the   attempted
merger/conversion  with  Nesquehonig  Savings  Bank of  $111,000,  the  ratio of
operating expense to average assets for fiscal 1999 would be 1.12%.

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

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

         Net Interest Income.  Net interest income  increased  $843,000 of 14.6%
due to an  increase  in the  average  balances,  despite  decreases  in the  net
interest   rate  spread  and  interest   margin  of  37  and  35  basis  points,
respectively.

         Total Interest  Income.  For the fiscal year ended June 30, 1998, total
interest  income  increased to $21.2  million from $16.2 million for fiscal year
ended June 30, 1997.  This  increase of $5 million or 30.86% is due primarily to
an increase in income on loans  receivable  to $13.2 million for the fiscal year
ended June 30, 1998 as compared to $11.9  million for the fiscal year ended June
30, 1997 and to an increase in income on  investment  securities to $8.0 million
for fiscal 1998 from $4.4 million for fiscal 1997.  During the same time periods
the  average  balance on loans  receivable  increased  by $20.3  million to $171
million  for the fiscal  year ended June 30,  1998 from  $150.7  million for the
fiscal  year  ended  June  30,  1997,  and the  average  balance  on  investment
securities  increased  by $48.8  million to $114.4  million for fiscal 1998 from
$65.6 million for fiscal 1997.

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

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

                                       29

<PAGE>



increase of $165,000 is a result of increased lending activity during the fiscal
year ended June 30, 1998.

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

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

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

         The primary  component of operating  expenses was salaries and employee
benefits which increased $276,000 or 17.3% to $1,865,000 from $1,589,000 for the
fiscal year ended June 30,  1997.  In  addition,  total  bonuses  paid to senior
executive  officers  increased  $67,000 or 137% to $116,000 from $49,000 for the
fiscal  year  ended June 30,  1997.  The  primary  reason  for the  decrease  in
operating  expenses  during  fiscal  1998 from  fiscal 1997 was due to a special
charge  of  $745,000  levied on  September  30,  1996  against  all SAIF  member
financial  institutions to recapitalize the SAIF fund.  Management  continues to
monitor  operating  expenses  and to reduce or  eliminate  such  expenses  where
possible.  The ratio of operating  expense to average assets for fiscal 1998 and
fiscal 1997 was 1.24% and 1.83%, respectively.



                                       30

<PAGE>



Average Balance Sheet

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

<TABLE>
<CAPTION>
                                                                             Year Ended June 30,
                                    ------------------------------------------------------------------------------------------------
                                                    1999                           1998                            1997
                                    -------------------------------  ------------------------------  -------------------------------
                                                  Interest  Average              Interest   Average               Interest   Average
                                        Average   Income/   Yield/   Average     Income/    Yield/   Average      Income/     Yield/
                                        Balance   Expense    Cost    Balance     Expense     Cost    Balance      Expense      Cost
                                        -------   -------    ----    -------     -------     ----    -------      -------      ----
<S>                                    <C>       <C>      <C>       <C>          <C>      <C>       <C>          <C>       <C>
Assets                                                                 (Dollars in thousands)
Interest-earning assets:
 Loans receivable(1)...............     $184,068  $14,358    7.80%   $170,991     $13,234    7.84%   $150,727     $11,852     7.84%
 Investment and mortgage-backed
   securities(2)...................      155,304   10,706    6.89     114,451       8,006    6.78      65,616       4,341     6.75
                                        --------   ------            --------     -------            --------     -------
  Total interest-earning assets....      339,372   25,064    7.39     285,442      21,240    7.44     216,343      16,193     7.48
Non-interest-earning assets........        5,225                        4,162                           4,318
                                        --------                     --------                       ---------
  Total assets.....................     $344,597                     $289,604                        $220,661
                                        ========                      =======                         =======
Liabilities and Stockholders'
     Equity
Interest-bearing liabilities:
NOW accounts . ....................     $ 13,744  $   320    2.32%   $ 14,250     $   311    2.18%   $ 13,036     $   267     2.05%
Passbook and club accounts.........       11,377      306    2.69      10,427         283    2.71      10,029         278     2.78
Money market demand accounts.......       17,402      788    4.53      12,902         572    4.43       9,991         420     4.20
Certificates of deposit............      128,683    7,028    5.46      96,108       5,472    5.69      81,745       4,504     5.51
Short-term and long-term
   borrowings .....................      152,608    8,938    5.86     137,734       7,972    5.79      91,328       4,937     5.51
                                        --------  -------            --------     -------            --------      ------
Total interest-bearing liabilities.      323,814   17,380    5.37%    271,421      14,610    5.38%    206,129      10,406     5.05%
                                        --------  -------            --------     -------            --------      ------
Non-interest-bearing liabilities...        4,603                        4,271                           3,239
                                        --------                     --------                        --------
  Total liabilities................      328,417                      275,692                         209,368
Stockholders' equity...............       16,180                       14,212                          11,293
                                        --------                     --------                        --------
  Total liabilities and
    stockholders' equity ..........     $344,597                     $289,604                        $220,661
                                        ========                     ========                        ========
Net interest income................               $ 7,684                         $ 6,630                         $ 5,787
                                                  =======                         =======                         =======
Interest rate spread(3)............                          2.02                            2.06                             2.43
                                                             ====                            ====                             ====
Net interest margin(4).............                          2.26                            2.32                             2.67
                                                             ====                            ====                             ====
Ratio of average interest-earning
  assets to average interest-bearing
          liabilities..............                        104.80                          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.


                                       31

<PAGE>



Rate/Volume Analysis

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


                                                     Year Ended June 30,
                                                       1999 vs. 1998
                                             -----------------------------------
                                                     Increase/(Decrease)
                                                           Due to
                                             -----------------------------------
                                                                Rate/
                                             Volume     Rate    Volume     Total
                                             ------     ----    ------     -----

Interest-earning assets:
  Loans receivable .......................   $1,025   $  (68)   $  167    $1,124
  Investment and mortgage-backed
      securities .........................    2,770      126      (196)    2,700
                                             ------   ------    ------    ------
     Total interest-earning assets .......    3,795       58       (29)    3,824
                                             ------   ------    ------    ------

Interest-bearing liabilities:
  NOW and money market deposits ..........      188       33         4       225
  Savings and certificate accounts .......    1,880     (223)      (78)    1,579
  Short-term and long-term  borrowings ...      861       96         9       966
                                             ------   ------    ------    ------
     Total interest-bearing liabilities ..    2,929      (94)      (65)    2,770
                                             ------   ------    ------    ------

Increase (decrease) in net interest
  income .................................   $  866   $  152    $   36    $1,054
                                             ======   ======    ======    ======


Interest Rate Risk

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

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


                                       32

<PAGE>



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

         To manage the interest  rate risk on our mortgage  loan  portfolio,  we
emphasize the  origination  of  adjustable-rate  loans and sell a portion of our
fixed-rate  mortgage  loan  originations.  At  June  30,  1999,  adjustable-rate
mortgage  loans totaled $52.1 million or 28.2% of our total loan  portfolio.  To
manage  interest  rate risk, we also maintain a portfolio of liquid assets which
includes  investment  securities  and  mortgage-backed  securities.  Maintaining
liquid  assets,  however,  tends to reduce  potential net income  because liquid
assets usually provide a lower yield than other  interest-earning  assets. As an
asset/liability  management  tool, we may use alternative  sources of funding if
deposit pricing in our local market area is not acceptable.

         Net Portfolio Value. We utilize various  asset/liability models to help
us monitor our sensitivity to changes in interest  rates,  notably net portfolio
value ("NPV")  analysis.  NPV is the  difference  between  incoming and outgoing
discounted  cash  flows  from  assets,  liabilities,   and  off-  balance  sheet
contracts.  Our  interest  rate risk is  measured  as the change to its NPV as a
result of hypothetical  100-400 basis point changes in market interest rates. We
calculate the NPV quarterly.
The following table presents our NPV at June 30, 1999.


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

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



                                       33

<PAGE>



         Net Interest Income. The following table presents the effect on our net
interest  income as a result of  hypothetical  100-400  basis  point  changes in
market interest rates at June 30, 1999.

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

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

Non-Performing Assets

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


                                       34

<PAGE>



         The following  table sets forth  information  regarding  non-performing
loans and real estate owned, as of the dates indicated.  For the year ended June
30, 1999,  interest  income that would have been recorded on loans accounted for
on a nonaccrual basis under the original terms of such loans was immaterial.
<TABLE>
<CAPTION>
                                                                  At June 30,
                                           ------------------------------------------------
                                             1999      1998      1997      1996       1995
                                             ----      ----      ----      ----       ----
                                                                   (Dollars in thousands)
<S>                                        <C>       <C>       <C>       <C>       <C>
Non-performing loans:
Mortgage loans:
  1-4 family residential real estate ....   $1,954    $2,645    $3,166    $3,689    $2,206
  Construction ..........................     --        --        --         106       106
  Multi-family and commercial ...........     --         336       336      --          33
Commercial loans and leases .............      302       334       333       333      --
Consumer loans:
  Home equity ...........................       28       100       287       174       180
  Other consumer ........................        5      --          41        90        76
                                            ------    ------    ------    ------    ------
Total non-performing loans ..............    2,289     3,415     4,163     4,392     2,601
Real estate owned .......................      969     1,129       767       259       506
                                            ------    ------    ------    ------    ------
Total non-performing assets .............   $3,258    $4,544    $4,930    $4,651    $3,107
                                            ======    ======    ======    ======    ======
Total non-performing loans to total loans     1.22%     1.91%     2.72%     2.99%     1.62%
Total non-performing assets to
  total assets ..........................     0.90%     1.44%     1.82%     2.56%     1.67%
</TABLE>

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

Liquidity and Capital Resources

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

                                       35

<PAGE>



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,  we may borrow from
the Federal Home Loan Bank of Pittsburgh.  At June 30, 1999, we had  outstanding
from the Federal Home Loan Bank of Pittsburgh  advances  equal to $146.2 million
as compared to the $144.5 million in outstanding advances at June 30, 1998. Such
borrowings,  as a percentage of our total assets, equaled 40.2% at June 30, 1999
and 45.8% at June 30, 1998. Within certain  guidelines,  the policies of Federal
Home Loan Bank of Pittsburgh  are flexible with respect to the borrowing  limits
of a member  institution.  At June 30, 1999, our maximum borrowing  capacity was
approximately $202.2 million.

         At June  30,  1999,  we had  outstanding  loan  commitments,  including
undisbursed  lines of credit of  approximately  $12.8  million.  We believe that
normal cash flow from principal and interest payments on our loan portfolio will
be sufficient to meet these loan commitments.  No other significant  commitments
existed at June 30, 1999.

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

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


                                                     Amount           Percentage
                                                     ------           ----------
                                              (Dollars in thousands)
Leverage Ratio:
  Actual capital............................         $19,750             5.54%
  Regulatory requirement....................          14,265             4.00
                                                     -------             ----
  Excess....................................         $ 5,485             1.54%
                                                     =======             ====

Tier 1 Risk-Based Capital:
  Actual Capital............................         $19,750             9.34%
  Regulatory requirement....................           8,457             4.00
                                                     -------             ----
  Excess....................................         $11,293             5.34%
                                                     =======             ====

Total Risk-Based Capital:
  Actual Capital............................         $21,522            10.18%
  Regulatory requirement....................          16,914             8.00
                                                      ------             ----
  Excess....................................         $ 4,608             2.18%
                                                     =======             ====

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

                                       36

<PAGE>



Impact of Inflation and Changing Prices

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

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

Year 2000 Readiness Disclosure

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

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

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

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

         Our primary  operating  software  is through  our third  party  service
bureau,  Bisys, Inc. We have maintained ongoing contact with this vendor so that
modification  of the software for year 2000  readiness  is a top  priority.  The
modification  of  the  software  has  been   accomplished.   We  have  performed
significant  testing of the software  utilized by Bisys,  Inc.  with  successful
results.  Bisys, Inc.

                                       37

<PAGE>


has  represented  that the  software  currently  being  utilized for our current
operations  is year 2000  compliant.  We have  participated  in proxy testing of
Bisys, Inc. with another  financial  institution in our area. Proxy testing is a
cooperative  effort  of a number  of  financial  institutions  that use the same
service for a third party service bureau.

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

         We mailed  questionnaires  to  approximately  45 commercial real estate
loan customers,  and 40 questionnaires  were returned.  Such customers represent
35.7%  of the  total  commercial  loans  outstanding  at June  30,  1999.  These
questionnaires  were based on  Appendix A of Guidance  Concerning  the Year 2000
Impact on Customers,  Federal Financial Institutions Examination Council (FFIEC)
Interagency  Statement,  March 17, 1998. This  questionnaire is also used in the
underwriting for new commercial  loans. Our Year 2000 Committee members reviewed
the  responses  with  the  appropriate  commercial  loan  officer  to  rate  the
customers'  risk levels  based on the type of business  and the type of loan and
collateral.   We  have  received  favorable  questionnaire  responses  from  our
borrowers.  Borrowers have  established year 2000 plans and are testing software
and contacting vendors and suppliers and plan to be ready for year 2000. Several
borrowers are real estate holding companies that have minimal risk.

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

         Costs will be incurred to replace  certain  non-compliant  software and
hardware.  We do not  anticipate  that direct costs for  renovating or replacing
non-compliant  hardware and software will exceed $25,000 of which  approximately
$13,700 had been  expended as of June 30, 1999.  No assurance  can be given that
the year 2000 plan will be  completed  successfully  by the year 2000,  in which
event we could incur  significant  costs.  If Bisys,  Inc. fails to maintain its
system in a compliant  state or incurs other  obstacles  prior to year 2000,  we
would  likely  experience  significant  data  processing  delays,   mistakes  or
failures.  These delays,  mistakes or failures could have a significant  adverse
impact on our financial condition and results of operations.

         We are monitoring  Bisys,  Inc. to evaluate whether its data processing
system will fail and are being  provided with periodic  updates on the status of
testing and upgrades being made by the service bureau.  If Bisys, Inc. fails, we
will  attempt  to  locate  an  alternative  service  bureau  that is  year  2000

                                       38

<PAGE>

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

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

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

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

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

Recent Accounting Pronouncements

         Accounting for Derivative  Instruments and Hedging Activities.  In June
1998 the  Financial  Standards  Accounting  Board issued  Statement of Financial
Accounting Standards No. 133, "Accounting for Derivative Instruments and Hedging
Activities".  This statement establishes accounting and reporting for derivative
instruments,  including certain instruments embedded in other contracts, and for
hedging  activities.  It requires that any entity  recognize all  derivatives as
either assets or liabilities in the statement of financial  position and measure
those instruments at fair value. During July 1999, the FASB issued SFAS No. 137,
which delayed the effective date of this statement for one year, to fiscal years
beginning after June 15, 2001. The adoption of this statement is not expected to
have a significant impact on the financial condition or operations of the bank.


                                       39

<PAGE>


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

         Business Combinations.  In December 1998, the FASB issued an invitation
to  comment  on  a  document   entitled  "Methods  of  Accounting  for  Business
Combinations:   Recommendations   of  the  G4+1  for   Achieving   Convergence."
Subsequently,  in April  1999,  the FASB  tentatively  agreed to  eliminate  the
pooling-of-interests method of accounting for business combinations. In reaching
its  conclusion,  the FASB commented  that the use of two methods,  purchase and
pooling-of-interests,  makes it  difficult  for users to compare  the  financial
statements of companies engaged in business  combinations,  and that the pooling
method is inconsistent  with the general  concept of fair value  associated with
acquisitions.  Accordingly,  the FASB  concluded  that there  should be a single
method of  accounting  for all  business  combinations,  and that  method is the
purchase  method.  As a general  rule,  the purchase  method  establishes  a new
accounting basis for the assets and liabilities acquired based on fair value and
recognizes goodwill (positive or negative). Goodwill, the difference between the
purchase  price and total value of the assets and  liabilities  obtained,  is an
intangible  asset  that  must  be  amortized  over  future  periods.   Regarding
transition,  the  FASB  tentatively  concluded  that all  business  combinations
reported before final issuance of the new standard,  as well as all combinations
in process at the time the new standard is issued  should be accounted for under
APB 16 as a pooling,  if the pooling  criteria within that standard are met. The
FASB expects to issue an Exposure  Draft during 1999,  but has not yet indicated
when it expects to issue the final standard.

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

General

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

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

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

         In May  1987,  we  converted  from  the  mutual  to the  stock  form of
ownership.  In December of 1989, we issued and sold shares of First Star Savings
Bank  Series  A  Convertible  Preferred  Stock  in a


                                       40

<PAGE>

private offering to nine individuals,  all of whom were directors of First Star.
On July 27, 1993, we converted to a state chartered savings bank.

         The  principal  sources  of  funds  for our  activities  are  deposits,
payments on loans and  borrowings  from the FHLB of  Pittsburgh.  Funds are used
principally for the origination of adjustable-rate  mortgage loans, but also for
the origination of fixed-rate mortgage loans, secured by first mortgages on one-
to four-family residences located in our local communities, and for the purchase
of securities.  One- to four-family  mortgage loans totaled $151.5  million,  or
80.6% of our total loans  receivable  portfolio at June 30, 1999.  Our principal
sources of revenue are  interest  received on loans and on  investments  and our
principal expense is interest paid on deposits.

Market Area

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

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

Lending Activities

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

Mortgage Loans

         One- to Four-Family  Residential  Loans.  Our primary lending  activity
consists of originating one- to four-family  residential  mortgage loans secured
by property  located in our market areas.  About 31.3% of our loan  portfolio is
comprised  of  adjustable-rate  loans  which we retain  for our  portfolio.  The
remainder  consists of fixed-rate  loans which we originate  either to resell in
the secondary  market


                                       41

<PAGE>
or to retain in our  portfolio,  depending on the yield on
the loan and on our  asset/liability  management  objectives.  Residential  real
estate loans often remain  outstanding  for  significantly  shorter periods than
their  contractual terms because borrowers may refinance or repay loans at their
option.

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

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

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

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

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

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

                                       42
<PAGE>

our market area and/or to  borrowers  who are  otherwise  well known to us. Most
construction loans convert to permanent loans with us after 6 months.

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

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

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

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

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

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

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

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

                                       43
<PAGE>

         Loan  Commitments.   Written   commitments  are  given  to  prospective
borrowers on all approved real estate loans. Generally,  the commitment requires
acceptance within 60 days of the loan application. Loan commitments in excess of
this period may be issued upon payment of a non-refundable fee or upon agreement
on an interest rate float,  allowing us to adjust the interest rate on the loan.
At June 30, 1999,  commitments to cover  originations of mortgage and commercial
loans totaled $6.7 million.

         Loans to One Borrower. The maximum amount of loans which we may make to
any one borrower  may not exceed 15% of our  unimpaired  capital and  unimpaired
surplus.  We may lend an additional 10% of our unimpaired capital and unimpaired
surplus  if the loan is fully  secured  by readily  marketable  collateral.  Our
maximum  loan to one borrower  limit was $3.3 million at June 30, 1999.  At June
30, 1999, each of our five largest lending  relationships  had outstanding  loan
balances  of between  $1.3  million  and $2.9  million.  All of these loans were
performing in accordance with their terms.

Non-Performing and Problem Assets

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

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

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

                                       44
<PAGE>

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

         At  June  30,  1999,  we  had  loans  classified  as  special  mention,
substandard, doubtful and loss as follows:

                                                       At
                                                    June 30,
                                                      1999
                                                      ----
                                                 (In thousands)

Special mention.............................          $  216
Substandard.................................           3,039
Doubtful assets.............................              77
Loss assets.................................             181
                                                      ------
     Total..................................          $3,513
                                                      ======


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

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

         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.


                                       45

<PAGE>
<TABLE>
<CAPTION>
                                                                         At June 30,
                             ---------------------------------------------------------------------------------------------------
                                        1999             1998              1997               1996               1995
                             ---------------------  ----------------  ----------------  ------------------  --------------------
                                           Percent           Percent           Percent            Percent              Percent
                                          of Loans          of Loans          of Loans           of Loans             of Loans
                                          to Total          to Total          to Total           to Total             to Total
                                Amount      Loans   Amount    Loans   Amount    Loans    Amount    Loans    Amount      Loans
                                ------      -----   ------    -----   ------    -----    ------    -----    ------      -----
                                                                       (Dollars in thousands)
<S>                            <C>          <C>    <C>        <C>    <C>        <C>     <C>         <C>      <C>        <C>
At end of period allocated to:
One-to four-family.........     $1,133       63.94% $  992     66.62% $  817     70.67%  $  836      82.45%   $650       75.58%
Construction...............         --          --      --        --      --        --       16       1.58      30        3.49
Multi-family and
  commercial real estate...        592       33.41     395     26.53     231     19.98      117      11.54     130       15.12
Commercial leases..........         41        2.31      93      6.25      89      7.70       34       3.35      27        3.14
Consumer...................          6        0.34       9      0.60      19      1.65       11       1.08      23        2.67
                                ------      ------  ------    ------  ------    ------   ------     ------    ----      ------
      Total allowance......     $1,772      100.00% $1,489    100.00% $1,156    100.00%  $1,014     100.00%   $860      100.00%
                                ======      ======  ======    ======  ======    ======   ======     ======    ====      ======
</TABLE>

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

                                                                    At June 30,
                                             --------------------------------------------------------
                                               1999        1998        1997        1996       1995
                                             --------    --------    --------    --------   ---------
                                                              (Dollars in thousands)
<S>                                          <C>         <C>         <C>         <C>         <C>
Total loans outstanding ..................   $184,264    $176,386    $149,476    $144,299    $154,420
                                             ========    ========    ========    ========    ========
Average loans outstanding ................   $184,068    $170,991    $150,727    $155,594    $150,989
                                             ========    ========    ========    ========    ========
Allowance balance (at beginning of period)      1,489       1,156       1,014         860         839
Provision for loan losses ................        423         385         220         244         104
Net charge-offs:
  1-4 family residential .................         98          43          78          79          83
  Construction ...........................       --          --          --          --          --
  Multi-family and commercial real estate           9        --          --          --          --
  Commercial leases ......................         29        --          --          --          --
  Consumer ...............................          4           9        --            11        --
                                             --------    --------    --------    --------    --------
Allowance balance (at end of period) .....   $  1,772    $  1,489    $  1,156    $  1,014    $    860
                                             ========    ========    ========    ========    ========
Allowance for loan losses as a percent of
  total loans outstanding ................       0.95%       0.84%       0.77%       0.68%       0.53%
Allowance for loan losses as a percent of
  non-performing loans ...................       77.4%       43.6%       27.8%       23.1%       33.1%
Net loans charged off as a percent of
  average loans outstanding ..............       0.08%       0.03%       0.05%       0.04%       0.06%
</TABLE>


         Real Estate  Owned.  At June 30,  1999,  we had 11  properties  with an
aggregate  book value of $969,000 in real estate owned.  The largest real estate
owned  property had a book value of $201,529 at June 30, 1999 and consisted of a
single family dwelling  located in the Pocono  Mountain  section of Northeastern
Pennsylvania.  Of the total amount of real estate owned, $709,000, or 73% of the
total consisted of nine 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, 1999, all investment  securities were classified as available for sale.
At June 30, 1999,  our  investment  portfolio  policy  permitted  investments in
instruments such as: (i) U.S. Treasury obligations,  (ii) U.S. federal agency or
federally

                                       46

<PAGE>



sponsored  agency   obligations,   (iii)  local  municipal   obligations,   (iv)
mortgage-backed  securities,  (v) banker's  acceptances,  (vi)  certificates  of
deposit,  (vii) federal funds, including FHLB overnight and term deposits (up to
six  months),  and  (viii)  corporate  bonds,   commercial  paper  and  mortgage
derivative   products.   Our  Board  of  Directors  may   authorize   additional
investments.

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

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

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

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

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

Sources of Funds

         We use primarily  deposits and FHLB  borrowings  as our major  external
sources  of funds for  lending  and other  investment  purposes.  Funds are also
derived  from the  receipt  of  payments  on loans and  prepayment  of loans and
maturities of investment  securities and  mortgage-backed  securities  and, to a
much  lesser  extent,  borrowings  and  operations.   Scheduled  loan  principal
repayments are a relatively

                                       47

<PAGE>

stable source of funds,  while deposit inflows and outflows and loan prepayments
are significantly influenced by general interest rates and market conditions.

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

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

         Borrowings.  Advances may be obtained  from the FHLB of  Pittsburgh  to
supplement  our supply of lendable  funds.  Advances from the FHLB of Pittsburgh
are  typically  secured  by a pledge  of our  stock  in the FHLB of  Pittsburgh,
substantially all of our first mortgage loans and other assets. Each FHLB credit
program has its own interest rate (which may be fixed or  adjustable)  and range
of  maturities.  At June 30, 1999, we could borrow up to $202.2 million from the
FHLB of Pittsburgh.  If the need arises,  we may also access the Federal Reserve
Bank  discount  window to  supplement  our supply of lendable  funds and to meet
deposit withdrawal  requirements.  At June 30, 1999, borrowings from the FHLB of
Pittsburgh  totaled  $146.2  million  ($18.3  million of which  were  short-term
borrowings maturing before June 30, 2000).

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

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

         On December 31, 1996, we sold $4,000,000 of Adjustable-Rate Mandatorily
Convertible   Subordinated   Debentures   due  in  the  year  2008  (the   "1996
Debentures").  Interest  on the 1996  Debentures  is 1% below  the  prime  rate,
adjustable monthly.  Interest is payable on the 1996 Debentures on the first day
of each month.  The 1996  Debentures will  automatically  convert into Permanent
Noncumulative Convertible Preferred Stock, Series B ("Series B Preferred Stock")
of First Star Bancorp on December 31, 2008,  unless  previously  converted.  The
1996  Debentures may be

                                       48

<PAGE>

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

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

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

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

Competition

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

Properties

         We own three of our six offices  and lease three of them.  The net book
value of this real property at June 30, 1999, was $461,000. Our total investment
in office equipment had a net book value of $138,000 at June 30, 1999.

                                       49

<PAGE>


<TABLE>
<CAPTION>
                                            Year                 Total                Book                    Owned
              Address                      Opened             Investment              Value                  or Leased
              -------                      ------             ----------              -----                  ---------

MAIN OFFICE:

<S>                                        <C>                <C>                    <C>                       <C>
418 West Broad Street                       1952               1,962,303              274,061                    Owned
Bethlehem,  PA 18018

BRANCH OFFICES:

358 South Walnut Street                     1986                  80,446               10,605                   Leased(1)
Bath, PA  18014

3590 Northwood Avenue                       1987                 153,092                  -0-                   Leased(2)
Palmer, PA  18043

14 South Main Street                        1989                   5,894                2,065                   Leased(3)
Nazareth, PA  18064

471-497 Wabash Street                       1994                 211,132              144,786                    Owned
Allentown, PA  18103

11 North Main Street                        1997                 196,660              167,272                    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 2000. Option to renew for an additional one-year term.

Personnel

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

Additional Subsidiary Activity

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



                                       50

<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.

                     MANAGEMENT OF FIRST STAR BANCORP, INC.

Directors and Executive Officers

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

         The  following  table  sets  forth  information  with  respect  to  our
directors and executive officers.
<TABLE>
<CAPTION>
                                                                                         Shares of
                                                                                        Common Stock
                                                                                        Beneficially
                                     Age at         Year First         Current            Owned at       Percent
                                    June 30,          Elected           Term              June 30,         of
Name                                  1999           Director          Expires            1999(1)        Class(2)
- ----                                  ----           --------          -------            -------        --------

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

- ------------------------------
(1)      Except as  otherwise  noted  below,  the named  individual  effectively
         exercises sole voting and investment power over the shares beneficially
         owned.
(2)      Assumes  the  full  conversion  of the  1992  Debentures  and the  1996
         Debentures  into Series A and Series B Preferred  Stock,  respectively,
         and full  conversion  of Series A and  Series B  Preferred  Stock  into
         common stock.
(3)      Includes 2,027 shares of the Series A Preferred Stock.
(4)      Includes 1,013 shares of the Series A Preferred Stock.
(5)      Includes  9,792 shares which may be received upon the exercise of stock
         options which are immediately exercisable, 8,617 shares of the Series A
         Preferred  Stock,  38,522 shares of Series A Preferred Stock receivable
         upon  conversion  of 1992  Debentures  and  27,799  shares  of Series B
         Preferred Stock receivable upon conversion of 1996 Debentures.
(6)      Excludes  47,429 shares of common stock held by the First Star Bancorp,
         Inc. Employee Stock Ownership Plan for which such person serves as plan
         trustee and exercises shared voting and investment power.  Shares which
         are unallocated to participating  employees  (47,429 shares) and shares
         for  which  no  voting  direction  is  received  are  voted by the plan
         trustees as directed by the Board of Directors  or the ESOP  Committee.
         The individuals serving as plan trustees disclaim beneficial  ownership
         of stock held under the ESOP.
(7)      Includes 14,828 shares which may be received upon the exercise of stock
         options which are immediately exercisable, 8,617 shares of the Series A
         Preferred  Stock,  29,399 shares of Series A Preferred Stock receivable
         upon  conversion  of 1992  Debentures  and  31,917  shares  of Series B
         Preferred Stock receivable upon conversion of 1996 Debentures.

                                       51

<PAGE>
(8)      Includes 1,267 shares held by Mr. Parseghian's wife and 2,059 shares of
         Series B Preferred Stock  receivable upon conversion of 1996 Debentures
         also held by Mr. Parseghian's wife.

(9)      Includes  19,261  shares of the  Series A  Preferred  Stock and  64,880
         shares of Series A Preferred  Stock  receivable upon conversion of 1992
         Debentures  and 19,548  shares of Series B Preferred  Stock  receivable
         upon conversion of 1996 Debentures.  Tighe Scott is the brother of Neil
         Scott and the son of Amelio Scott.

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

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

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

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

         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.

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

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

Meetings and Committees of the Board of Directors

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

                                       52
<PAGE>


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

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

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

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

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

Director Compensation

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

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

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 and
senior vice president at June 30, 1999,  1998 and 1997. No other employee earned
in excess of $100,000 during the periods indicated.

                                       53

<PAGE>

<TABLE>
<CAPTION>
                                                              Annual Compensation
                                               --------------------------------------------
                                                                                                     Stock Based
                                    Fiscal                                     Other Annual      Compensation           All Other
Name and Principal Position          Year         Salary        Bonus       Compensation(1)       # of Options       Compensation
- ---------------------------          ----         ------        -----       ---------------    ------------------    ------------
<S>                                  <C>        <C>            <C>             <C>                  <C>                <C>
Joseph T. Svetik                     1999       $180,961       $41,000          --                   --                $25,640(2)
Director, President and CEO          1998        149,581        58,026          --                   --                 26,175(2)
                                     1997        133,519        24,450          --                   --                 23,370(2)

Paul J. Sebastian                    1999        174,213        41,000          --                   --                 25,695(3)
Director, Senior Vice President      1998        142,103        58,026          --                   --                 25,614(3)
                                     1997        126,843        24,450          --                   --                 23,391(3)
</TABLE>
- ------------
(1)  Other  annual  compensation  does not equal the lesser of $50,000 or 10% of
     the total of individual's annual salary and bonus.
(2)  Includes First Star matching contributions of $1,640, $2,175 and $870 under
     the 401(k)  Plan and First  Star  contributions  of  $24,000,  $24,000  and
     $22,500 made  pursuant to the Employee  Stock  Ownership  Plan during 1999,
     1998 and 1997, respectively.
(3)  Includes  First Star matching  contributions  of $1,695,  $1,614 and $1,652
     under the 401(k) Plan and First Star contributions of $24,000,  $24,000 and
     $21,739 made  pursuant to the Employee  Stock  Ownership  Plan during 1999,
     1998 and 1997, respectively.

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

                 Aggregated Option Exercises in Last Fiscal Year and Fiscal Year End Option Values
                 ---------------------------------------------------------------------------------
                                                                                                Value of
                              Shares                         Number of Options             In-the-money Options
                           Acquired on      Value          at Fiscal Year-End(#)          at Fiscal Year-End($)
Name                       Exercise (#)    Realized      Exercisable/Unexercisable    Exercisable/Unexercisable(3)
- ----                       ------------    --------      -------------------------    ----------------------------

<S>                          <C>          <C>                       <C>                           <C>
Joseph T.  Svetik            1,584        $94,248(1)                9,792 / 0                     $501,112 / 0

Paul J. Sebastian            1,300         78,650(2)               14,828 / 0                      766,302 / 0
</TABLE>

- ----------------
(1)  Based upon the difference  between the option exercise price and the market
     price of stock of $68.00 per share as of August 17, 1998.
(2)  Based upon the difference  between the option exercise price and the market
     price of stock of $69.00 per share as of December 17, 1998.
(3)  Based upon the difference  between the option exercise price and the market
     price of stock of $61.00 per share as of June 30, 1999.

         Employment Agreements.  We have entered into employment agreements with
Joseph T. Svetik and Paul J.  Sebastian.  Each  agreement has a five-year  term.
Each agreement is automatically  extended each year, provided no notice has been
given by either the bank or that employee to terminate  employment,  so that the
number of years remaining in each agreement  remains at five. The agreements are
terminable by us for "cause" as defined in the agreements. If we terminate the

                                       54

<PAGE>



individual  without cause or such person  terminates for good reason, he will be
entitled to two times his salary for the remainder of the term of the contract.

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

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

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

Certain Related Transactions

         We grant loans to our officers,  directors and  employees.  These loans
are made in the ordinary  course of business and upon the same terms,  including
collateral,  as those prevailing at the time for comparable  transactions and do
not  involve  more than the normal risk of  collectibility  or present any other
unfavorable  features.  Loans to officers  and  directors  and their  affiliates
amounted to $3.8 million or 24.6% of our total equity,  at June 30, 1999. All of
these loans were current at June 30, 1999.

                           PRINCIPAL SECURITY HOLDERS

         We know of no person or entity  other than those set forth below who is
a beneficial  owner of more than 5% of our common  stock.  The  following  table
assumes  the full  conversion  of the 1992 and  1996  Debentures  into  Series A
Preferred Stock and Series B Preferred Stock, respectively,  and full conversion
of the Series A and B Preferred  Stock into common stock.  The  following  table
sets forth,  as of June 30, 1999,  certain  information  as to those persons who
were beneficial owners of more than 5% of our outstanding shares of common stock
and as to such stock  beneficially owned by all of our officers and directors of
as a group, as calculated from the lists of our stockholders.

                                       55

<PAGE>




Name and Address of                          Amount and Nature of     Percent of
Beneficial Owner                          Beneficial Ownership (1)      Class
- ----------------                          ------------------------      -----
Neil Scott (2)(3)
315 Pennsylvania Avenue
Pen Argyl, Pennsylvania  18072...........           38,411               9.4%

Amelio Scott (2)(4)
205 David Avenue
Pen Argyl, Pennsylvania  18072...........           32,830               8.2%

Tighe Scott (2)(5)
Hemlock Lane Star Route
Saylorsburg, Pennsylvania  18353.........          121,905              25.4%

Paul J. Sebastian (6)(7)
418 West Broad Street
Bethlehem, Pennsylvania  18018...........           97,574              21.2%

Joseph T. Svetik (6)(8)
418 West Broad Street
Bethlehem, Pennsylvania  18018...........          101,438              22.1%

First Star Bancorp, Inc.(9)
Employee Stock Ownership Plan
418 West Broad Street
Bethlehem, Pennsylvania  18018...........           69,050              17.4%

All directors and executive officers as a
group (6 persons) (6)(10)................          334,799              51.2%

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

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

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

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

                                       56

<PAGE>




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

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

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

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

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

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

                                   REGULATION

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

Regulation of First Star Savings Bank

         General. As a Pennsylvania  chartered,  SAIF-insured  savings bank, the
bank is subject to extensive  regulation  and  examination  by the  Pennsylvania
Department  of Banking,  the FDIC,  which  insures  its  deposits to the maximum
extent  permitted by law, and to a much lesser extent,  by the

                                       57

<PAGE>

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

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

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

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

         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

                                       58

<PAGE>

and (ii) the establishment of branches in Pennsylvania by foreign  institutions,
in each case subject to certain conditions including (A) reciprocal  legislation
in the state in which the foreign institution seeking entry into Pennsylvania is
located permitting comparable entry by Pennsylvania savings institutions and (B)
approval  by the  Pennsylvania  Department  of  Banking.  Pennsylvania  law also
provides for nationwide  branching by  Pennsylvania-chartered  savings banks and
savings  and  loan  associations,  subject  to the  Pennsylvania  Department  of
Banking's approval and certain other conditions.

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

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

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

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

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

                                       59

<PAGE>



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

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

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

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

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

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

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

         Prompt Corrective  Action.  Federal banking  regulators are required to
establish five capital  categories (well  capitalized,  adequately  capitalized,
undercapitalized, significantly undercapitalized,

                                       60

<PAGE>



and  critically  undercapitalized)  and to take  certain  mandatory  supervisory
actions, and are authorized to take other discretionary actions, with respect to
institutions  in the three  undercapitalized  categories,  the severity of which
will depend upon the capital category in which the institution is placed.

         The  capital  levels  established  for  each of the  categories  are as
follows:
<TABLE>
<CAPTION>
                                                          Total
                                                       Risk-Based             Tier 1 Risk-
Capital Category             Tier 1 Capital              Capital              Based Capital
- ----------------               ----------              -----------             ----------
<S>                         <C>                     <C>                     <C>
Well Capitalized               5% or more              10% or more             6% or more

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

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

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

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

</TABLE>

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

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

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

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

         Community  Reinvestment.  Under the Community Reinvestment Act ("CRA"),
as implemented by FDIC regulations,  a savings  association has a continuing and
affirmative obligation consistent with its safe and sound operation to help meet
the credit needs of its entire  community,  including  low and  moderate  income
neighborhoods. The CRA does not establish specific lending

                                       61

<PAGE>



requirements  or  programs  for  financial  institutions  nor  does it  limit an
institution's  discretion  to develop the types of products and services that it
believes are best suited to its particular  community,  consistent with the CRA.
The CRA requires the FDIC, in connection with its examination of a savings bank,
to assess the institution's  record of meeting the credit needs of its community
and to take such record into account in its  evaluation of certain  applications
by such institution, and to provide a written evaluation of an institution's CRA
performance utilizing a four tiered descriptive rating system. The bank received
a "satisfactory" rating in its last CRA examination in August, 1999.

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

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

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

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

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

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

                                       62

<PAGE>



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

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

Regulation of First Star Bancorp

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

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

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

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

                                       63

<PAGE>



preparation  services;  operating a collection  agency;  and  providing  certain
courier  services.  The Federal  Reserve also has determined  that certain other
activities,  including real estate brokerage and syndication,  land development,
property  management  and  underwriting  of life insurance not related to credit
transactions, are not closely related to banking and a proper incident thereto.

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

         In addition,  at the holding company level,  our  subordinated  debt is
included in Tier 2 capital,  subject to certain  limitations.  If not  converted
prior to  maturity  at the option of either  the holder or us, the  subordinated
debentures will automatically  convert at maturity into permanent  noncumulative
preferred  stock.  Upon that  conversion,  the  debentures  would  become Tier 1
capital.  We have $1,480,000 in subordinated  debentures  scheduled to mature on
January  1,  2002  and  an  additional  $4,000,000  in  subordinated  debentures
scheduled to mature on December 31, 2008.  If all of our  subordinated  debt had
been converted  into preferred  stock at June 30, 1999, our leverage ratio would
have been 6.22%, our Tier 1 risk-based  capital ratio would have been 10.55% and
our total risk-based capital ratio would have been 11.38%.

         The preferred  securities will be, to a certain  extent,  includable as
Tier 1 capital.

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

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

                            FIRST STAR CAPITAL TRUST

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

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

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

         The  initial  trust  agreement  will be  amended  and  restated  in its
entirety  substantially  in the form  filed as an  exhibit  to the  registration
statement of which this prospectus forms a part. The trust

                                       64

<PAGE>



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

         The Trust exists for the purpose of:

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

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

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

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

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

         The property trustee will hold the junior  subordinated  debentures for
the benefit of the holders of the preferred securities and the common securities
and in such  capacity  will have the power to exercise  all  rights,  powers and
privileges  under  the  indenture.  The  property  trustee  will  also  maintain
exclusive control of a segregated noninterest-bearing bank account, the property
account, to hold all payments made under the junior subordinated  debentures for
the  benefit  of  the  holders  of  the  preferred  securities  and  the  common
securities.  The  property  trustee  will make  payments  of  distributions  and
payments  on  liquidation,  redemption  and  otherwise  to  the  holders  of the
preferred  securities  and the common  securities out of funds from the property
account. The guarantee trustee will hold the

                                       65

<PAGE>



guarantee for the benefit of the holders of the preferred securities. We, as the
holder of all the common securities,  will have the right to appoint,  remove or
replace any trustee and to increase or decrease the number of trustees.  We will
pay all fees and expenses related to the Trust and the offering of the preferred
securities and the common securities.

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

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

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

                              ACCOUNTING TREATMENT

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

                       DESCRIPTION OF PREFERRED SECURITIES

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

         This summary describes certain  provisions of the preferred  securities
and the trust  agreement  and is not  complete.  You should read the form of the
trust agreement,  which is filed as an exhibit to the registration  statement of
which this prospectus is a part.  Wherever particular defined terms of the trust
agreement  are  referred  to  in  this   prospectus,   such  defined  terms  are
incorporated  herein by reference.  A copy of the form of the trust agreement is
also available upon request from the trustees.

General

         The preferred  securities  will be limited to  $12,000,000  liquidation
amount (as  defined in the trust  agreement)  outstanding  (which  amount may be
increased by up to $1,800,000  liquidation  amount of preferred  securities  for
exercise of the over-allotment option). See "Underwriting." The preferred

                                       66

<PAGE>



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

Distributions

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

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

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


                                       67

<PAGE>



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

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

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

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

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

         Before the end of an extension period, we may further defer the payment
of interest.  Upon the termination of an extension period and the payment of all
amounts then due, we may elect to begin a new extension period. We must give the
trustees notice of our election of an extension period at least one business day
prior  to the  earlier  of (1)  the  date  the  distributions  on the  preferred
securities  would have been payable but for the election to begin the  extension
period and (2) the date the  property  trustee is required to give you notice of
the record date or the date the distributions are payable,  but in any event not
less than one business day prior to the record date.  The property  trustee will
give you notice of our election to begin a new extension period.  Subject to the
foregoing,  there is no  limitation  on the number of times that we may elect to
begin an extension period. See "Description of Junior Subordinated Debentures --
Option To Extend  Interest  Payment  Period"  and  "Certain  Federal  Income Tax
Consequences -- Interest Income and Original Issue Discount."

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

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

                                       68

<PAGE>



Redemption

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

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

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

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

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

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

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

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

                                       69

<PAGE>



"investment  company"  that is required to be  registered  under the  Investment
Company Act of 1940, as amended (the "Investment Company Act").

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

Redemption Procedures

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

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

         Notice of any  redemption  will be mailed to you at your  address as it
appears on the securities  register  maintained by the property trustee at least
30 days but not more  than 60 days  before  the  redemption  date.  If notice of
redemption has been given,  then, by 12:00 noon, Eastern time, on the redemption
date, to the extent funds are available for payment,  the property trustee will,
for preferred securities held in book-entry form:

          o    deposit  irrevocably  with The Depository  Trust Company  ("DTC")
               funds sufficient to pay the applicable redemption price; and

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

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

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


                                       70

<PAGE>



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

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

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

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

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

         If less than all the  junior  subordinated  debentures  are going to be
redeemed,  then the  aggregate  liquidation  amount of the  preferred and common
securities  to  be  redeemed  shall  be  allocated  based  upon  the  respective
liquidation  amounts of each class,  with 97% being  allocated to the  preferred
securities and 3% being allocated to the common  securities,  except in the case
of an event  of  default.  See "--  Subordination  of  Common  Securities."  The
property trustee will select the particular  preferred securities to be redeemed
not more than 60 days  before the  redemption  date by any  method the  property
trustee deems fair and appropriate, or if the preferred securities are then held
in book-entry form, in accordance with DTC's customary procedures.

Subordination of Common Securities

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

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

                                       71

<PAGE>



holders  of the  common  securities.  See "--  Events of  Default;  Notice"  and
"Description of Junior Subordinated Debentures -- Debenture Events of Default."

Liquidation Distribution Upon Dissolution

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

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

          o    the bankruptcy of First Star Bancorp;

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

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

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

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

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

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

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

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

                                       72

<PAGE>




Events of Default; Notice

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

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

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

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

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

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

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

Removal of Trustees; Appointment of Successors

         The holders of at least a majority in aggregate  liquidation  amount of
the  outstanding  preferred  securities  may remove the property  trustee or the
Delaware trustee for cause or, if an event of default with respect to the junior
subordinated  debentures has occurred and is continuing,  with or without cause.
If a trustee is removed by the holders of the outstanding  preferred securities,
the  successor  may be  appointed  by the  holders of at least 25% in  aggregate
liquidation amount of preferred  securities.  If a trustee resigns, such trustee
will  appoint its  successor.  If a trustee  fails to appoint a  successor,  the
holders  of at least 25% in  aggregate  liquidation  amount  of the  outstanding
preferred  securities  may  appoint a  successor.  If a  successor  has not been
appointed, we, any holder of preferred securities, or

                                       73

<PAGE>



the other  trustee  may  petition a court in the State of  Delaware to appoint a
successor.  Any successor Delaware trustee must meet the applicable requirements
of  Delaware  law.  Any  successor  property  trustee  must  be  a  national  or
state-chartered bank that at the time of appointment has:

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

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

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

Merger or Consolidation of Trustees

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

Mergers, Consolidations, Amalgamations or Replacements of the Trust

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

          o    the successor entity (1) expressly assumes all the obligations of
               the  Trust  with  respect  to  the  preferred  securities  or (2)
               substitutes for the preferred  securities other securities having
               substantially the same terms as the preferred  securities so long
               as the substitute  preferred securities have the same priority as
               the  preferred  securities  with  respect  to  distributions  and
               payments upon liquidation, redemption and otherwise;

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

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

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


                                       74

<PAGE>



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

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

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

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

Voting Rights; Amendment of Trust Agreement

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

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

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

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

         With the  consent of holders of not less than a majority  in  aggregate
liquidation amount of the preferred securities, we, the property trustee and the
administrators may amend any provision of the

                                       75

<PAGE>



trust agreement so long as the trustees have received an opinion of counsel that
the  amendment  or the  exercise  of any power  granted to the  trustees  by the
amendment will not:

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

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

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

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

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

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

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

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

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

          o    consent to any  amendment,  modification  or  termination  of the
               indenture  or the  junior  subordinated  debentures,  where  such
               consent shall be required,  without, in each case,  obtaining the
               prior approval of the holders of at least a majority in aggregate
               liquidation amount of the outstanding preferred  securities,  or,
               if a consent  under the  indenture  would  require the consent of
               each holder of junior  subordinated  debentures affected thereby,
               no such consent will be given by the property trustee without the
               prior consent of each holder of the preferred securities.

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

                                       76

<PAGE>



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

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

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

Expenses and Taxes

         In the indenture, we have agreed to pay:

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

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

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

                  1)       the trustees, and

                  2)       the organization and operation of the Trust.

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

Book Entry, Delivery and Form

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

         Ownership of beneficial  interests in a global security  deposited with
DTC is limited to  participants  that have accounts with DTC.  Access to the DTC
system is also available to indirect

                                       77

<PAGE>



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

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

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

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

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

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

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

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

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


                                       78

<PAGE>



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

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

         DTC has advised the Trust and us as follows:

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

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

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

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

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

Same-Day Settlement and Payment

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

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

                                       79

<PAGE>



to the effect,  if any, of settlement in immediately  available funds on trading
activity in the preferred securities.

Payment and Paying Agency

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

Registrar and Transfer Agent

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

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

Obligations and Duties of the Property Trustee

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

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

Miscellaneous

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

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

          o    the Trust will not be;

                                       80

<PAGE>




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

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

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

         You will not have preemptive or similar rights.

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

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

Governing Law

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

                  DESCRIPTION OF JUNIOR SUBORDINATED DEBENTURES

         The junior  subordinated  debentures will be issued under the indenture
between  Bankers Trust  Company,  the debenture  trustee,  and us. The following
summary of the terms and  provisions of the junior  subordinated  debentures and
the indenture is not complete. You should read the form of the indenture that is
filed as an exhibit to the registration  statement of which this prospectus is a
part.  Whenever  particular  defined  terms  of the  indenture  (as  amended  or
supplemented  from  time to time)  are  referred  to in this  prospectus,  those
defined terms are incorporated into this prospectus by reference.  A copy of the
form of indenture is available from the debenture trustee upon request.

General

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

                                       81

<PAGE>



in the name of the Trust and held by the  property  trustee in trust for you and
us, as the holders of the common securities.

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

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

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

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

         The junior  subordinated  debentures  will be  unsecured  and will rank
junior and be subordinate in right of payment to all of our senior indebtedness,
including  the  outstanding  subordinated  debentures.  The junior  subordinated
debentures  will not be subject to a sinking fund.  The indenture does not limit
our ability to incur or issue other secured or unsecured debt,  including senior
indebtedness,  whether under the junior subordinated  debentures or any existing
or other  indenture  that we may enter into in the future or otherwise.  See "--
Subordination."

Option to Extend Interest Payment Period

         So long as we are not in default,  we may defer the payment of interest
on the junior  subordinated  debentures  at any time for one or more  "extension
periods." No extension period may exceed 20 consecutive  quarters.  No extension
period may extend beyond the maturity date of the

                                       82

<PAGE>



junior subordinated debentures. During any extension period we have the right to
make partial payments of interest on any interest payment date. At the end of an
extension  period,  we will pay all interest  then accrued and unpaid,  together
with  interest  on that  amount,  compounded  quarterly,  at the annual  rate of
______%.  During an  extension  period,  interest  will  continue  to accrue and
holders of junior subordinated  debentures (or holders of preferred  securities)
will be required to accrue  interest income for United States federal income tax
purposes.  See "Certain  Federal Income Tax  Consequences -- Interest Income and
Original Issue Discount."

         During any extension period, we may not:

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

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

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

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

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

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

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

         Before the  termination of any extension  period,  we may further defer
the  payment  of  interest,  provided  that no  extension  period  may exceed 20
consecutive quarters or extend beyond the stated

                                       83

<PAGE>



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

Redemption

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

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

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

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

Additional Sums

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

Registration, Denomination and Transfer

         The junior subordinated  debentures will initially be registered in the
name of the Trust. If the junior subordinated  debentures are distributed to you
in connection  with the  involuntary or voluntary  dissolution or liquidation of
the Trust,  they will be issued in the form of one or more global  certificates.
In that event, we expect that the depositary arrangements for and payment on the
junior

                                       84

<PAGE>



subordinated  debentures will be substantially  identical to those in effect for
the  preferred  securities.  See  "Description  of Preferred  Securities -- Book
Entry, Delivery and Form."

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

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

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

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

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

Restrictions on Certain Payments; Certain Covenants of the Company

         We have covenanted that if at any time:

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

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


                                       85

<PAGE>



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

then we will not:

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

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

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

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

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

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

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

         We have covenanted in the indenture:

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


                                       86

<PAGE>



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

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

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

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

         Modification of Indenture

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

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

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

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

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

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

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

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

          o    change the stated maturity of, or any installment of interest on,
               the  junior  subordinated  debentures,  or reduce  the  principal
               amount  thereof,  the rate of  interest  thereon  or any  premium
               payable  upon the  redemption  thereof,  or  change  the place of
               payment where,

                                       87

<PAGE>



               or the currency in which,  any such amount is payable,  or impair
               the right to institute suit for the enforcement of any payment on
               junior subordinated debentures; or

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

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

Debenture Events of Default

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

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

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

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

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

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

         The holders of at least a majority  in  aggregate  principal  amount of
outstanding  junior  subordinated  debentures have the right to direct the time,
method and place of conducting any  proceeding  for any remedy  available to the
debenture trustee. The debenture trustee or the holders of

                                       88

<PAGE>



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

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

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

Enforcement Rights by Holders of Preferred Securities

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

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

Consolidation, Merger, Sale of Assets and Other Transactions

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

                                       89

<PAGE>



merge  into  us  or  convey,   transfer  or  lease  its  properties  and  assets
substantially as an entirety to us, unless:

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

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

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

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

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

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

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

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

Satisfaction and Discharge

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

                                       90

<PAGE>



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

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

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

Subordination

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

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

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

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

          o    every obligation of ours for money borrowed;

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

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

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

          o    every capital lease obligation of ours;


                                       91

<PAGE>



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

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

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

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

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

          o    any indebtedness of ours to any of our subsidiaries;

          o    indebtedness to executive officers or directors, or

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

         As of June 30, 1999, the senior  indebtedness was approximately  $151.7
million,  excluding $190 million of deposits. All senior indebtedness (including
any interest thereon  accruing after the  commencement of any such  proceedings)
must first be paid in full before any payment or distribution,  whether in cash,
securities or other property, can be made on the junior subordinated  debentures
in the event of:

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

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

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

          o    any other marshaling of our assets.

         In that  event,  any payment or  distribution  on account of the junior
subordinated  debentures,  whether in cash,  securities or other property,  that
would otherwise (but for the subordination

                                       92

<PAGE>



provisions)  be payable  or  deliverable  in respect of the junior  subordinated
debentures  will be paid  directly  to the  holders  of senior  indebtedness  in
accordance  with the  priorities  then  existing  until all senior  indebtedness
(including  any interest  thereon  accruing after the  commencement  of any such
proceedings) has been paid in full.

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

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

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

Information Concerning the Debenture Trustee

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

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

Governing Law

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



                                       93

<PAGE>



                            DESCRIPTION OF GUARANTEE

         We will  execute and  deliver  the  guarantee  in  connection  with the
issuance of preferred  securities by the Trust for your  benefit.  Bankers Trust
Company will act as guarantee trustee under the guarantee. The following summary
of certain provisions of the guarantee is not complete. You should read the form
of the guarantee,  which is filed as an exhibit to the registration statement of
which this  prospectus  is a part.  A copy of the form of guarantee is available
upon request from the guarantee trustee.

General

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

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

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

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

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

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

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

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

         If we do not make payments on the junior  subordinated  debentures held
by the Trust,  the Trust will not be able to pay any amounts  payable in respect
of the preferred  securities and will not have funds legally available for these
payments.  The guarantee will rank subordinate and junior in right of payment to
all of our senior indebtedness. See " -- Status of the Guarantee." The guarantee
does not

                                       94

<PAGE>



limit our ability to incur or issue other secured or unsecured  debt,  including
senior indebtedness,  whether under the indenture or any other indenture that we
may enter into in the future or otherwise.

Status of the Guarantee

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

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

Amendments and Assignment

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

Events of Default

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

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

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



                                       95

<PAGE>



Information Concerning the Guarantee Trustee

         The guarantee trustee, other than during the occurrence and continuance
of a default by us in performance  of the guarantee,  undertakes to perform only
such  duties as are  specifically  set  forth in the  guarantee  and,  after the
occurrence of an event of default with respect to the  guarantee,  must exercise
the same degree of care and skill as a prudent  person would  exercise or use in
the conduct of his or her own affairs.  Subject to this provision, the guarantee
trustee is under no  obligation  to exercise  any of the powers  vested in it at
your request,  unless it is offered reasonable  indemnity by such holder against
the  costs,  expenses  and  liabilities  that it might  incur.  For  information
concerning our relationship  with Bankers Trust Company,  as guarantee  trustee,
see "Description of Junior Subordinated Debentures -- Information Concerning the
Debenture Trustee.

Termination of the Guarantee

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

Governing Law

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

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

Full and Unconditional Guarantee

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

         If  and to the  extent  that  we do not  make  payments  on the  junior
subordinated  debentures,  the  Trust  will  not  have  sufficient  funds to pay
distributions  or other amounts due on the preferred  securities.  The guarantee
does not  cover  payment  of  amounts  payable  with  respect  to the  preferred
securities when the Trust does not have sufficient funds to pay such amounts. In
that event,  your remedy is to institute a legal proceeding  directly against us
for enforcement of our payment obligations

                                       96

<PAGE>



under the junior subordinated  debentures having a principal amount equal to the
liquidation  amount of the preferred  securities you hold. See  "Description  of
Junior  Subordinated  Debenture  --  Enforcement  Rights by Holders of Preferred
Securities."

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

Sufficiency of Payments

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

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

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

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

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

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

Enforcement Rights of Holders of Preferred Securities

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

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


                                       97

<PAGE>



Limited Purpose of Trust

         The  preferred  securities  represent  preferred  undivided  beneficial
interests in the assets of the Trust,  and the Trust exists for the sole purpose
of issuing the  preferred  securities  and common  securities  and investing the
proceeds from their issuance in the junior subordinated  debentures. A principal
difference between your rights as a holder of preferred  securities and a holder
of a junior  subordinated  debenture  is that a holder of a junior  subordinated
debenture  is  entitled  to  receive  from us  payments  on junior  subordinated
debentures  held,  while you are  entitled  to  receive  distributions  or other
amounts  distributable  with respect to the preferred  securities from the Trust
(or from us under the  Guarantee)  only if and to the extent the Trust has funds
available for the payment of such distributions.

Rights Upon Dissolution

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

                  UNITED STATES FEDERAL INCOME TAX CONSEQUENCES

General

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

         We have engaged Malizia Spidi & Fisch, PC, Washington, D.C., as special
tax counsel ("Tax Counsel") to review the following  discussion.  In the opinion
of Tax Counsel, the following discussion summarizes the principal aspects of the
U.S. federal income tax treatment of beneficial  owners  ("Owners") of preferred
securities.

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

          o    This  summary  is based on  federal  tax laws in effect as of the
               date of this  prospectus  which are all  subject to change at any
               time. Changes to any of these laws may be

                                       98

<PAGE>



               applied  retroactively  which may cause the tax  consequences  to
               become  substantially  different from the consequences  described
               below.

          o    This summary  discusses only preferred  securities you acquire at
               original  issuance  at the  original  offering  price and hold as
               capital  assets  (within the meaning of federal tax law). It does
               not discuss all of the tax  consequences  that may be relevant to
               Owners who are subject to special  rules,  such as banks,  thrift
               institutions, real estate investment trusts, regulated investment
               companies, insurance companies, brokers and dealers in securities
               or   currencies,    certain   securities   traders,    tax-exempt
               organizations  and certain  other  financial  institutions.  This
               discussion  also does not  discuss tax  consequences  that may be
               relevant  to  an  Owner  in  light  of  the  Owner's   particular
               circumstances, such as an Owner holding a preferred security as a
               position in a straddle,  hedging,  conversion or other integrated
               investment.

          o    This summary does not address:

               (a)  The income tax consequences to stockholders in, partners of,
                    or beneficiaries of, a holder of preferred securities;
               (b)  the United States  alternative  minimum tax  consequences of
                    purchasing, owning and disposing of preferred securities; or
               (c)  any state,  local or foreign tax consequences of purchasing,
                    owning, holding or disposing of preferred securities.

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

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

U.S. Holders

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

          o    a citizen or individual resident of the United States;

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

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


                                       99

<PAGE>



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

         Characterization   of  the  Trust.   Under  current  law  and  assuming
compliance  with  the  terms  of  the  trust   agreement,   the  Trust  will  be
characterized  for United States federal income tax purposes as a grantor trust.
Accordingly,  for United States federal  income tax purposes,  if you, as a U.S.
Holder,  purchase a preferred  security you will be  considered  the owner of an
undivided interest in the junior subordinated debentures owned by the Trust, and
you will be required to include all income or gain  recognized for United States
federal   income  tax  purposes  with  respect  to  your  share  of  the  junior
subordinated debentures on your income tax return.

         Characterization  of the Junior Subordinated  Debentures.  We intend to
take the position that,  under current law, the junior  subordinated  debentures
are our debt for United States federal  income tax purposes.  We, along with the
Trust and you (by acceptance of a beneficial  interest in a preferred  security)
agree to treat the junior subordinated  debentures as debt of First Star Bancorp
and the preferred  securities as evidence of a beneficial  ownership interest in
the  Trust.  We  cannot  assure  you,  however,  that our  position  will not be
challenged  by  the  IRS  or,  if  challenged,  that  a  challenge  will  not be
successful.  Tax  Counsel  has not given us an opinion as to whether  the junior
subordinated  debentures will be classified as our debt for U.S.  federal income
tax  purposes.  The  remainder  of  this  discussion  assumes  that  the  junior
subordinated debentures will be classified as our debt for United States federal
income tax purposes.

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

         We have concluded, and this discussion assumes, that, as of the date of
this  prospectus,  the  likelihood  of our  deferring  payments  of  interest is
"remote"  within  the  meaning  of  the  applicable  Treasury  regulations.  Our
conclusion  is based in part on the  fact  that  exercising  that  option  would
prevent us from declaring  dividends on our preferred and common stock and would
prevent us from making any payments  with respect to debt  securities  that rank
equally with or junior to the junior  subordinated  debentures.  Therefore,  the
junior  subordinated  debentures  should not be  treated  as issued  with OID by
reason of our deferral option.  Rather,  you will be taxed on stated interest on
the junior subordinated debentures when it is paid or accrued in accordance with
your method of  accounting  for income tax purposes.  You should note,  however,
that no published  rulings or any other  published  authorities  of the IRS have
addressed  this  issue and that Tax  Counsel  has not given us an  opinion as to
whether the junior  subordinated  debentures will be treated as issued with OID.
Accordingly,  it is possible that the IRS could take a position  contrary to our
interpretation described herein.

         If we exercise  our option to defer  payments of  interest,  the junior
subordinated  debentures  would be  treated as  redeemed  and  reissued  for OID
purposes. The sum of the remaining interest

                                       100

<PAGE>



payments (and any insignificant OID) on the junior subordinated debentures would
thereafter  be treated as OID. The OID would  accrue,  and be includible in your
taxable  income,  on an economic  accrual  basis  (regardless  of your method of
accounting  for  income  tax  purposes)  over the  remaining  term of the junior
subordinated  debentures  (including any period of interest  deferral),  without
regard to the  timing of  payments  under the  junior  subordinated  debentures.
Subsequent  distributions  of  interest  on the junior  subordinated  debentures
generally  would not be  taxable.  The  amount of OID that  would  accrue in any
period would  generally  equal the amount of interest that accrued on the junior
subordinated   debentures   in  that  period  at  the  stated   interest   rate.
Consequently,  during any period of interest  deferral,  you will include OID in
gross  income  in  advance  of the  receipt  of cash,  and if you  dispose  of a
preferred  security prior to the record date for payment of distributions on the
junior  subordinated  debentures  following that period,  you will be subject to
income tax on OID accrued  through the date of  disposition  (and not previously
included in income),  but you will not receive  cash from the Trust with respect
to the OID.

         Characterization of Income. Because the income underlying the preferred
securities will not be  characterized  as dividends for income tax purposes,  if
you are a corporate holder of the preferred  securities you will not be entitled
to a  dividends-received  deduction for any income you recognize with respect to
the preferred securities.

         Market Discount and Bond Premium. Under certain circumstances,  you may
be  considered  to  have  acquired  your  undivided   interests  in  the  junior
subordinated  debentures with market discount or bond premium (as each phrase is
defined for United States federal income tax purposes).

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

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

         Sales of Preferred Securities.  If you sell preferred  securities,  you
will  generally  recognize  gain or loss equal to the  difference  between  your
adjusted basis in the preferred  securities and the amount  realized on the sale
of such preferred  securities.  Your adjusted basis in the preferred  securities
generally  will be the  initial  purchase  price,  increased  by OID  previously
included (or currently

                                       101

<PAGE>



includible)  in your gross income to the date of  disposition,  and decreased by
payments received on the preferred  securities (other than any interest received
with respect to the period  prior to the  effective  date we first  exercise our
option to defer  payments of interest).  Any such gain or loss generally will be
capital gain or loss, and generally will be a long-term  capital gain or loss if
you have held the preferred securities as a capital asset for more than one year
prior to the date of disposition.

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

Pending Tax Litigation Affecting the Preferred Securities

         In 1998,  a taxpayer  filed a petition  in the United  States Tax Court
contesting the IRS's  disallowance of interest  deductions that taxpayer claimed
in respect of  securities  issued in 1993 and 1994 that are,  in some  respects,
similar to the preferred  securities.  (Enron Corp. v. Commissioner,  Docket No.
6149-98,  filed April 1, 1998). An adverse  decision by the Tax Court concerning
the deductibility of such interest may cause a Tax Event. Such a Tax Event would
give us the right to redeem the junior subordinated debentures. See "Description
of Junior  Subordinated  Debentures -- Redemption" and "Description of Preferred
Securities -- Liquidation Distribution Upon Dissolution."

Non-U.S. Holders

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

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

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

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

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

                                       102

<PAGE>



               and you in the chain of ownership, and furnishes the Trust or its
               agent with a copy of the statement.

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

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

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

Information Reporting

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

Backup Withholding

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

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

                                       103

<PAGE>


                              ERISA CONSIDERATIONS

         We and certain of our  affiliates  may each be  considered  a "party in
interest" within the meaning of the Employee  Retirement  Income Security Act of
1974,  as amended  ("ERISA") or a  "disqualified  person"  within the meaning of
Section 4975 of the Code with respect to many  employee  benefit  plans that are
subject to ERISA and individual  retirement  accounts ("IRAs").  The purchase of
the preferred  securities by an employee  benefit plan or IRA that is subject to
the fiduciary  responsibility  provisions of ERISA or the prohibited transaction
provisions under Section 4975(e)(1) of the Code and with respect to which we, or
any affiliate of ours is a service provider (or otherwise is a party in interest
or a disqualified person), may constitute or result in a prohibited  transaction
under ERISA or Section 4975 of the Code,  unless the  preferred  securities  are
acquired pursuant to and in accordance with an applicable exemption. Any pension
or other employee  benefit plan,  fiduciary or IRA holder,  proposing to acquire
any  preferred  securities  for such a plan or IRA  should  consult  with  legal
counsel.

                                  UNDERWRITING

         Subject  to  the  terms  and  conditions  stated  in  the  underwriting
agreement dated  ____________,  1999 among us, the Trust, and Hopper Soliday,  a
division  of  Tucker  Anthony   Incorporated,   as  the  representative  of  the
underwriters  named below,  the  underwriters  have agreed to purchase,  and the
Trust has agreed to sell to the underwriters, the following respective aggregate
liquidation amount of the preferred securities at the public offering price less
the  underwriting  discounts and commissions set forth on the cover page of this
prospectus.  If one  underwriter  is  not  able  to  sell  all of the  preferred
securities  that  it  has  agreed  to buy  from  us,  no  other  underwriter  is
responsible for those unsold preferred securities.


Underwriter:                                        Liquidation Amount of
                                                    Preferred Securities:
Hopper Soliday, A Division of Tucker Anthony
Incorporated......................................      $
                                                         ----------
         Total                                          $12,000,000

         The  underwriting  agreement  provides  that  the  obligations  of  the
underwriters  to purchase the  preferred  securities  that are being offered are
subject to approval of legal matters by counsel and to other conditions.

         Hopper  Soliday  proposes  to offer  some of the  preferred  securities
directly to the public at the public  offering price set forth on the cover page
of this  prospectus and some of the preferred  securities to certain  dealers at
the public offering price less a concession not in excess of $____ per preferred
security.  Hopper Soliday may allow,  and the dealers may reallow,  a concession
not in excess of $____ per preferred  security on sales to other dealers.  After
the public  offering,  the offering price and other selling terms may be changed
by Hopper  Soliday.  We have  also  agreed to pay a  financial  advisory  fee of
$25,000 to Hopper Soliday.

                                       104

<PAGE>



         We have granted to Hopper Soliday an option,  exercisable  for up to 30
days  after  the  date  of the  underwriting  agreement,  to  purchase  up to an
additional  $1,800,000 aggregate  liquidation amount of the preferred securities
at the  public  offering  price set forth on the  cover  page less  underwriting
discounts and  commissions.  To the extent that Hopper  Soliday  exercises  this
option,  we will be  obligated  to sell  that  aggregate  liquidation  amount of
preferred securities to Hopper Soliday.  Hopper Soliday may exercise this option
only to  cover  over-allotments  made  in  connection  with  this  offering.  If
purchased,  Hopper Soliday will offer the additional preferred securities on the
same terms as those on which the $12,000,000 aggregate liquidation amount of the
preferred securities is being offered.

         In connection with the offering the  underwriters may purchase and sell
shares of the preferred  securities in the open market.  These  transactions may
include   over-allotment,   syndicate  covering   transactions  and  stabilizing
transactions.   Over-allotment   involves   syndicate  sales  of  the  preferred
securities in excess of the aggregate liquidation amount of preferred securities
to be purchased by the  underwriters in the offering,  which creates a syndicate
short  position.   Syndicate  covering  transaction  involve  purchases  of  the
preferred  securities  in the  open  market  after  the  distribution  has  been
completed in order to cover syndicate short positions.  Stabilizing transactions
consist of bids or purchases of the preferred securities made for the purpose of
preventing  or  retarding  a  decline  in the  market  price  of  the  preferred
securities while the offering is in progress.

         The underwriters may also impose a penalty bid. Penalty bids permit the
underwriters to reclaim a selling  concession  from a syndicate  member when the
preferred securities originally sold by that syndicate member are purchased in a
stabilizing  transaction or syndicate  covering  transaction to cover  syndicate
short  positions.  The  imposition of a penalty bid may have an effective on the
price of the preferred  securities to the extent that it may discourage  resales
of the preferred securities.

         Any of  these  transactions  may  cause  the  price  of  the  preferred
securities  to be  higher  than it  would  otherwise  be in the  absence  of the
transactions.  These transactions, if commenced, may be discontinued at any time
without notice.

         In view of the fact that the  proceeds  from the sale of the  preferred
securities  will be used to purchase  our junior  subordinated  debentures,  the
underwriting  agreement  provides  that  we  will  pay  as  compensation  to the
underwriters  for arranging the  investment of such proceeds an amount of $_____
per  preferred   security  (or  $_____  in  the   aggregate,   $_______  if  the
over-allotment option is exercised in full).

         Because  the  National  Association  of  Securities  Dealers,  Inc.  is
expected to view the preferred securities as interests in a direct participation
program,  this  offering  is  being  made  in  compliance  with  the  applicable
provisions of Rule 2810 of the NASD's Conduct Rules.

         The  preferred  securities  are a  new  issue  of  securities  with  no
established  trading  market.  We have applied to have the preferred  securities
approved for quotation on the Nasdaq National Market. Hopper Soliday has advised
the Trust and us that it intends to make a market in the  preferred  securities.
However,  it is not obligated to do so and such market making may be interrupted
or discontinued at any time without notice at its sole  discretion.  See "Market
for the Preferred Securities."


                                       105

<PAGE>



         We have agreed to indemnify Hopper Soliday against certain liabilities,
including liabilities under the Securities Act of 1933, as amended.

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

                              LEGAL AND TAX MATTERS

         The validity of the  Guarantee and the Junior  Subordinated  Debentures
and  certain  tax  matters  will  passed  upon by  Malizia  Spidi &  Fisch,  PC,
Washington,  D.C.,  counsel to First Star  Bancorp.  Certain  legal  matters for
Hopper Soliday, a division of Tucker Anthony  Incorporated,  will be passed upon
by Stevens & Lee, PC,  Reading,  Pennsylvania.  Certain  matters of Delaware law
relating to the validity of the preferred securities,  the enforceability of the
Trust  Agreement  and the creation of the Trust will be passed upon by Richards,
Layton & Finger,  special  Delaware counsel to First Star Bancorp and the Trust.
Malizia Spidi & Fisch,  PC and Stevens & Lee, PC will rely as to certain matters
of Delaware law on the opinion of Richards, Layton & Finger.

                                     EXPERTS

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

                        ^CHANGE IN INDEPENDENT AUDITORS

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

         ^For the fiscal years ended June 30, 1998  and 1997  through  March 23,
1999, there were no disagreements  ^or reportable events with Deloitte & Touche,
LLP as to any matters of accounting principles or practices, financial statement
disclosure, or auditing scope or procedure. The report of Deloitte & Touche, LLP
on the financial statements for the fiscal ^years ended June 30, 1998 ^and 1997,
the last ^two fiscal ^years audited by Deloitte & Touche, LLP did not contain an
adverse  opinion or  disclaimer  and was not modified as to  uncertainty,  audit
scope or  accounting  principles.  ^By letter dated  September 27, 1999, we were
advised by Deloitte & Touche,  LLP that they had  withdrawn  their report on our
1998 financial statements.

                    WHERE YOU CAN FIND ADDITIONAL INFORMATION

         We have filed with the SEC a registration  statement on Form SB-2 under
the Securities Act of 1933, as amended, with respect to the preferred securities
offered in this document.  As permitted by the rules and regulations of the SEC,
this document does not contain all the information set forth in the registration
statement.  Such  information  can be  examined  without  charge  at the  public
reference facilities of the SEC located at 450 Fifth Street,  N.W.,  Washington,
D.C.  20549,  and  copies  of such  material  can be  obtained  from  the SEC at
prescribed  rates.  The address for this Web site is  "http://www.sec.gov".  The
statements contained in this document as to the contents of any contract or

                                       106

<PAGE>



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.

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

                                       107

<PAGE>



                            First Star Bancorp, Inc.

                   Index to Consolidated Financial Statements
<TABLE>
<CAPTION>
                                                                              Page
                                                                              ----

<S>                                                                            <C>
Independent Auditor's Report.................................................   F-1

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

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

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

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

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

</TABLE>

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




                                       108

<PAGE>
                          INDEPENDENT AUDITOR'S REPORT




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


              We have audited the  accompanying  consolidated  balance sheets of
First Star Bancorp,  Inc. and its subsidiaries as of June 30, 1999 and 1998, and
the related  consolidated  statements of income,  stockholders'  equity and cash
flows  for  the  years  then  ended.   These   financial   statements   are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.


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


              In our opinion, the consolidated  financial statements referred to
above present fairly, in all material respects,  the financial position of First
Star Bancorp,  Inc. and its  subsidiaries  as of June 30, 1999 and 1998, and the
results  of their  operations  and their  cash flows for the years then ended in
conformity with generally accepted accounting principles.




                                                  /s/BEARD & COMPANY, INC.




Allentown, Pennsylvania
August 4, 1999



                                      F-1
<PAGE>



FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
June 30,                                                                                       1999              1998
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                         (In Thousands, Except Share Data)
              ASSETS

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

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

     LIABILITIES AND STOCKHOLDERS' EQUITY

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

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

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

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

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

</TABLE>

See Notes to Consolidated Financial Statements.

                                      F-2
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
Years Ended June 30,                                                                            1999             1998
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                      (In Thousands, Except Per Share Data)
<S>                                                                                     <C>               <C>
Interest income:
     Loans receivable, including fees                                                    $         14,358  $        13,234
     Securities                                                                                    10,535            7,881
     Other                                                                                            171              125
                                                                                        ------------------------------------

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

Interest expense:
     Deposits                                                                                       8,442            6,638
     Short-term borrowings                                                                             46               37
     Long-term borrowings                                                                           8,892            7,935
                                                                                        ------------------------------------

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

              Net interest income                                                                   7,684            6,630

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

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

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

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

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

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

              Income before income taxes                                                            4,083            4,423

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

              Net income                                                                            2,566            2,816

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

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

Basic earnings per share                                                                 $          6.90   $         7.68
                                                                                        ====================================

Diluted earnings per share                                                               $          3.76   $         4.15
                                                                                        ====================================
</TABLE>

See Notes to Consolidated Financial Statements.

                                      F-3
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Years Ended June 30, 1999 and 1998 (In Thousands)
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                           Employee      Accumulated
                                                                                             Stock          Other
                                   Preferred      Common                     Retained      Ownership    Comprehensive
                                     Stock         Stock       Surplus       Earnings      Plan Debt    Income (Loss)      Total
                                ----------------------------------------------------------------------------------------------------

<S>                             <C>           <C>           <C>           <C>           <C>            <C>            <C>
Balance, July 1, 1997            $          -  $        258  $     3,061   $     8,541   $       (400)  $        555   $    12,015
                                                                                                                       -------------
    Comprehensive income:
       Net income                           -             -            -         2,816              -              -         2,816
       Change in net unrealized
          gains (losses) on
          securities available
          for sale                          -             -            -             -              -            258           258
                                                                                                                       -------------

          Total comprehensive
              income                                                                                                         3,074
                                                                                                                       -------------

    Stock dividends                         -           114        5,390        (5,504)             -              -             -
    Repayment of ESOP debt                  -             -            -             -            100              -           100
    Cash dividends paid:
       Preferred stock                      -             -            -           (45)             -              -           (45)
       Common stock                         -             -            -           (31)             -              -           (31)
                                ----------------------------------------------------------------------------------------------------

Balance, June 30, 1998                      -           372        8,451         5,777           (300)           813        15,113
                                                                                                                       -------------
    Comprehensive income:
       Net income                           -             -            -         2,566              -              -         2,566
       Change in net unrealized
          gains (losses) on
          securities available
          for sale                          -             -            -             -              -         (2,277)       (2,277)
                                                                                                                       -------------

          Total comprehensive
              income                                                                                                           289
                                                                                                                       -------------

    Exercise of stock options               -             3           14             -              -              -            17
    Repayment of ESOP debt                  -             -            -             -            100              -           100
    Cash dividends paid on
       preferred stock                      -             -            -           (43)             -              -           (43)
                                ----------------------------------------------------------------------------------------------------

Balance, June 30, 1999           $          -  $        375  $     8,465   $     8,300   $       (200)  $     (1,464)  $    15,476
                                ====================================================================================================
</TABLE>
See Notes to Consolidated Financial Statements.

                                      F-4

<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
Years Ended June 30,                                                                             1999            1998
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                    (In Thousands)
<S>                                                                                         <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES
     Net income                                                                              $      2,566   $       2,816
     Adjustments to reconcile net income to net cash
         provided by operating activities:
         Provision for loan losses                                                                    423             385
         Provision for depreciation and amortization                                                  130             110
         Net gain on foreclosed real estate                                                           (77)           (101)
         Net realized gains on sales of securities                                                   (156)         (1,151)
         Net accretion of securities premiums and discounts                                          (865)           (696)
         Deferred income taxes                                                                       (189)             35
         Change in assets and liabilities:
              (Increase) decrease in:
                  Accrued interest receivable                                                        (163)            272
                  Prepaid expenses and other assets                                                  (148)           (122)
              Increase in:
                  Accrued expenses and other liabilities                                              581              68
                  Accrued interest payable                                                             16             125
                                                                                            --------------------------------

              Net cash provided by operating activities                                             2,118           1,741
                                                                                            --------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES
     Purchase of securities available for sale                                                    (84,872)        (84,680)
     Proceeds from sale of securities available for sale                                           12,034          37,271
     Proceeds from maturities of and principal repayments on
         securities available for sale                                                             37,518          36,204
     Net increase in Federal Home Loan Bank stock                                                    (557)           (408)
     Proceeds from the sale of foreclosed real estate                                                 942           1,236
     Net (increase) in loans                                                                      (13,034)        (34,758)
     Purchases of bank premises and equipment                                                         (42)            (69)
     (Increase) decrease in cash surrender value of life insurance policies                          (127)            197
                                                                                            --------------------------------

              Net cash used in investing activities                                               (48,138)        (45,007)
                                                                                            --------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES
     Net increase in deposits                                                                      45,052          26,434
     Repayment of ESOP debt                                                                           100             100
     Proceeds from Federal Home Loan Bank advances                                                 63,654         159,788
     Repayment of Federal Home Loan Bank advances                                                 (61,959)       (144,703)
     Repayment of other borrowed money                                                                (53)            (25)
     Increase in advances from borrowers for taxes and insurance                                      250             518
     Proceeds from the exercise of stock options                                                       17               -
     Dividends paid                                                                                   (43)            (76)
                                                                                            --------------------------------

              Net cash provided by financing activities                                            47,018          42,036
                                                                                            --------------------------------

              Net increase (decrease) in cash and cash equivalents                                    998          (1,230)

Cash and cash equivalents:
     Beginning                                                                                      2,080           3,310
                                                                                            --------------------------------

     Ending                                                                                  $      3,078   $       2,080
                                                                                            ================================
</TABLE>

                                      F-5

<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
Years Ended June 30,                                                                                1999          1998
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                      (In Thousands)
<S>                                                                                            <C>           <C>
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
     Cash payments for:
         Interest on deposits, advances and other borrowed money                                $    17,364   $    14,485
                                                                                               =============================

         Income taxes                                                                           $     1,079   $     1,721
                                                                                               =============================

SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND FINANCING ACTIVITIES
     Loans swapped for mortgage-backed securities                                               $     4,028   $     7,034
                                                                                               =============================

     Transfer of loans to foreclosed real estate                                                $       705   $     1,497
                                                                                               =============================

</TABLE>

See Notes to Consolidated Financial Statements.

                                      F-6


<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




1
- --------------------------------------------------------------------------------
SIGNIFICANT ACCOUNTING POLICIES

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

         Principles of consolidation:
              The consolidated  financial  statements of the Company include the
              accounts  of  the  Bank  and  Integrated  Financial   Corporation,
              wholly-owned  subsidiaries of the Company, and Integrated Abstract
              Incorporated,  a wholly-owned  subsidiary of Integrated  Financial
              Corporation.  All intercompany transactions and balances have been
              eliminated in consolidation.

         Estimates:
              The preparation of consolidated financial statements in conformity
              with generally accepted accounting  principles requires management
              to make estimates and assumptions that affect the reported amounts
              of assets and liabilities and the disclosure of contingent  assets
              and  liabilities  at  the  date  of  the  consolidated   financial
              statements  and the  reported  amounts of  revenues  and  expenses
              during the  reporting  period.  Actual  results  could differ from
              those estimates.

         Presentation of cash flows:
              For purposes of reporting  cash flows,  cash and cash  equivalents
              include cash on hand,  amounts due from banks and interest bearing
              demand deposits.

         Securities:
              Securities  classified as available for sale are those  securities
              that the Company intends to hold for an indefinite  period of time
              but not  necessarily to maturity.  Any decision to sell a security
              classified  as  available  for sale  would  be  based  on  various
              factors, including significant movement in interest rates, changes
              in maturity mix of the Company's assets and liabilities, liquidity
              needs,   regulatory  capital   considerations  and  other  similar
              factors.  Securities available for sale are carried at fair value.
              Unrealized  gains or losses are reported as increases or decreases
              in other  comprehensive  income,  net of the related  deferred tax
              effect.  Realized gains or losses,  determined on the basis of the
              cost of the specific  securities  sold,  are included in earnings.
              Premiums and discounts are recognized in interest income using the
              interest method over the period to maturity.



                                      F-7
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




1
- --------------------------------------------------------------------------------
SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         Securities (continued):
              Management  determines  the  appropriate  classification  of  debt
              securities  at  the  time  of  purchase  and   re-evaluates   such
              designation as of each balance sheet date.

              Federal law requires a member institution of the Federal Home Loan
              Bank System to hold stock of its  district  Federal Home Loan Bank
              according  to a  predetermined  formula.  The stock is  carried at
              cost.

         Loans receivable:
              Loans  receivable  that  management  has the intent and ability to
              hold for the  foreseeable  future or until  maturity or payoff are
              stated at their outstanding unpaid principal  balances,  net of an
              allowance for loan losses and any deferred fees.  Interest  income
              is accrued on the unpaid principal balance.  Loan origination fees
              are  deferred  and  recognized  as  an  adjustment  of  the  yield
              (interest  income) of the related loans.  The Company is generally
              amortizing these amounts over the contractual life of the loan.

              A loan is generally  considered  impaired  when it is probable the
              Company will be unable to collect all  contractual  principal  and
              interest  payments  due in  accordance  with the terms of the loan
              agreement.  Loans which are deemed to be impaired  are reported at
              the present  value of  expected  future cash flows using the loans
              effective interest rate, or as a practical expedient,  at the fair
              value of the collateral if the loan is collateral dependent.

              The  accrual  of  interest  is  generally  discontinued  when  the
              contractual  payment of  principal  or interest has become 90 days
              past  due  or   management   has  serious   doubts  about  further
              collectibility  of principal or interest,  even though the loan is
              currently performing. A loan may remain on accrual status if it is
              in the  process of  collection  and is either  guaranteed  or well
              secured.  When a loan  is  placed  on  nonaccrual  status,  unpaid
              interest  credited to income in the current  year is reversed  and
              unpaid  interest  accrued in prior  years is charged  against  the
              allowance for loan losses.  Interest  received on nonaccrual loans
              generally  is either  applied  against  principal  or  reported as
              interest  income,  according  to  management's  judgment as to the
              collectibility  of  principal.  Generally,  loans are  restored to
              accrual  status  when  the  obligation  is  brought  current,  has
              performed  in  accordance  with  the   contractual   terms  for  a
              reasonable  period of time and the ultimate  collectibility of the
              total contractual principal and interest is no longer in doubt.


                                      F-8

<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




1
- --------------------------------------------------------------------------------
SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         Allowance for loan losses:
              The allowance for loan losses is  established  through  provisions
              for  loan  losses  charged  against  income.  Loans  deemed  to be
              uncollectible  are charged  against the allowance for loan losses,
              and subsequent recoveries, if any, are credited to the allowance.

              The allowance for loan losses is maintained at a level  considered
              adequate to provide for losses that can be reasonably anticipated.
              Management's  periodic evaluation of the adequacy of the allowance
              is based on the  Company's  past loan loss  experience,  known and
              inherent  risks  in the  portfolio,  adverse  situations  that may
              affect the borrower's ability to repay, the estimated value of any
              underlying collateral,  composition of the loan portfolio, current
              economic conditions and other relevant factors. This evaluation is
              inherently  subjective as it requires material  estimates that may
              be susceptible to significant change.

         Bank premises and equipment:
              Bank premises and  equipment  are stated at cost less  accumulated
              depreciation. Depreciation is computed on the straight-line method
              over the assets' estimated useful lives.

         Cash surrender value of life insurance:
              The Bank is the beneficiary of insurance  policies on the lives of
              certain officers of the Bank.

         Foreclosed real estate:
              Foreclosed real estate is comprised of property acquired through a
              foreclosure   proceeding  or  acceptance  of  a  deed-in-lieu   of
              foreclosure.  Foreclosed  assets  initially  are  recorded at fair
              value, net of estimated selling costs, at the date of foreclosure,
              establishing a new cost basis. After  foreclosure,  valuations are
              periodically performed by management and the assets are carried at
              the lower of cost or fair  value  minus  estimated  costs to sell.
              Revenues and expenses from operations and changes in the valuation
              allowance are included in other expenses.

         Advertising costs:
              The  Company   follows  the  policy  of  charging   the  costs  of
              advertising to expense as incurred.



                                      F-9
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1
- --------------------------------------------------------------------------------
SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         Income taxes:
              Deferred income taxes are provided on the liability method whereby
              deferred  tax  assets  are  recognized  for  deductible  temporary
              differences  and  deferred  tax  liabilities  are  recognized  for
              taxable  temporary  differences.  Temporary  differences  are  the
              differences between the reported amounts of assets and liabilities
              and  their  tax  basis.  Deferred  tax  assets  are  reduced  by a
              valuation allowance when, in the opinion of management, it is more
              likely than not that some  portion of the deferred tax assets will
              not be realized.  Deferred tax assets and liabilities are adjusted
              for the  effects  of  changes in tax laws and rates on the date of
              enactment.

         Off-balance sheet financial instruments:
              In the ordinary  course of business,  the Company has entered into
              off-balance sheet financial instruments  consisting of commitments
              to extend credit and letters of credit. Such financial instruments
              are recorded in the balance sheet when they are funded.

         Earnings per common share:
              Basic  earnings per share  represents  income  available to common
              stockholders  divided  by the  weighted-average  number  of common
              shares  outstanding  during the period,  excluding  unearned  ESOP
              shares.  Diluted  earnings per share  reflects  additional  common
              shares  that would have been  outstanding  if  dilutive  potential
              common shares had been issued, as well as any adjustment to income
              that would  result from the  assumed  issuance.  Potential  common
              shares  that may be issued by the  Company  relate to  convertible
              subordinated   debentures,   convertible   preferred   stock   and
              outstanding  stock  options.  Potential  common shares that may be
              issued related to stock options are determined  using the treasury
              stock  method.  Per  share  amounts  have  been  adjusted  to give
              retroactive  effect to stock dividends  declared in the year ended
              June 30, 1998.

         Segment reporting:
              The Company acts as an independent  community  financial  services
              provider,  and offers  traditional  banking and related  financial
              services to individual, business and government customers. Through
              its branch and automated teller machine network, the Bank offers a
              full array of commercial and retail financial services,  including
              the taking of time,  savings  and demand  deposits;  the making of
              commercial,  consumer and  mortgage  loans;  and the  providing of
              other financial services.

              Management does not separately  allocate  expenses,  including the
              cost of funding loan  demand,  between the  commercial  and retail
              operations of the Company. As such, discrete financial information
              is not available and segment reporting would not be meaningful.

         Reclassifications:
              Certain  amounts in prior period  financial  statements  have been
              reclassified  to conform  with the  presentation  used in the 1999
              financial statements. These reclassifications had no effect on net
              income.

                                      F-10
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




1
- --------------------------------------------------------------------------------
SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         New accounting standard:
               The Financial  Accounting  Standards  Board issued  Statement No.
               133,   "Accounting   for  Derivative   Instruments   and  Hedging
               Activities",  in June 1998.  The Company is required to adopt the
               Statement on July 1, 2001,  as amended by Statement  No. 137. The
               adoption of the  Statement is not expected to have a  significant
               impact on the financial condition or results of operations of the
               Company.


2
- --------------------------------------------------------------------------------
SECURITIES

          The amortized cost and approximate fair value of securities  available
          for sale as of June 30, 1999 and 1998 are summarized as follows:
<TABLE>
<CAPTION>
                                                                               Gross            Gross
                                                             Amortized       Unrealized      Unrealized         Fair
                                                                Cost           Gains           Losses           Value
                                                          -----------------------------------------------------------------
                                                                                   (In Thousands)
<S>                                                       <C>             <C>             <C>             <C>
              Available for sale securities:
                  June 30, 1999:
                     U.S. Government
                        corporations and
                     agencies securities                   $       5,530   $          17   $        (197)  $       5,350
                   State and municipal
                     securities                                      936               -             (12)            924
                   Mortgage-backed securities                     81,816             440          (1,039)         81,217
                   Corporate securities                           27,345              81            (974)         26,452
                     Trust preferred securities                   42,075             172            (978)         41,269
                     Marketable equity securities                  5,217             138            (129)          5,226
                                                          -----------------------------------------------------------------

                                                           $     162,919   $         848   $      (3,329)  $     160,438
                                                          =================================================================
</TABLE>



                                      F-11
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




2
- --------------------------------------------------------------------------------
SECURITIES (CONTINUED)

<TABLE>
<CAPTION>
                                                                               Gross            Gross
                                                             Amortized       Unrealized      Unrealized         Fair
                                                                Cost           Gains           Losses           Value
                                                          -----------------------------------------------------------------
                                                                                   (In Thousands)
<S>                                                       <C>             <C>             <C>             <C>
              Available for sale securities:
                  June 30, 1998:
                     U.S. Government
                        corporations and
                        agencies securities                $      15,710   $         137   $         (84)  $      15,763
                     State and municipal
                        securities                                    15               -               -              15
                     Mortgage-backed securities                   75,067             980             (12)         76,035
                     Corporate securities                         10,427             161            (224)         10,364
                     Trust preferred securities                   19,826               -               -          19,826
                     Marketable equity securities                  1,505             251               -           1,756
                                                          -----------------------------------------------------------------

                                                           $     122,550   $       1,529   $        (320)  $     123,759
                                                          =================================================================
</TABLE>

         The amortized cost and fair value of securities as of June 30, 1999, by
         contractual  maturity,  are shown below. Expected maturities may differ
         from  contractual  maturities  because the  securities may be called or
         prepaid with or without any penalties.
<TABLE>
<CAPTION>
                                                                                                 Available For Sale
                                                                                          ----------------------------------
                                                                                              Amortized          Fair
                                                                                                Cost            Value
                                                                                          ----------------------------------
                                                                                                   (In Thousands)

<S>                                                                                       <C>              <C>
               Due in one year or less                                                     $        2,368   $       2,365
               Due after one year through five years                                               16,049          15,464
               Due after five years through ten years                                              11,196          10,839
               Due after ten years                                                                 46,273          45,327
                                                                                          ----------------------------------
                                                                                                   75,886          73,995
               Mortgage-backed securities                                                          81,816          81,217
               Marketable equity securities                                                         5,217           5,226
                                                                                          ----------------------------------

                                                                                           $      162,919   $     160,438
                                                                                          ==================================
</TABLE>



                                      F-12
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




2
- --------------------------------------------------------------------------------
SECURITIES (CONTINUED)

         Gross  gains of $ 156,000  and gross  losses of $ -0- were  realized on
         sales of securities  in the year ended June 30, 1999.  Gross gains of $
         1,151,000  and  gross  losses  of $  -0-  were  realized  on  sales  of
         securities in the year ended June 30, 1998.

         Securities with a carrying value of $ 33,633,000 at June 30, 1999  were
         pledged to secure advances from the Federal Home Loan Bank.


3
- --------------------------------------------------------------------------------
LOANS RECEIVABLE

         The composition of net loans receivable at June 30, 1999 and 1998 is as
follows:

<TABLE>
<CAPTION>
                                                                             1999             1998
                                                                      ------------------------------------
                                                                                (In Thousands)

<S>                                                                   <C>               <C>
              First mortgage residential loans                         $        153,089  $       149,286
              Construction loans                                                    800              110
              Commercial leases purchased                                           813            1,496
              Consumer loans                                                        656              728
              Home equity loans                                                   7,059            7,905
              Automobile loans                                                      301              329
              Commercial real estate loans                                       25,344           19,360
                                                                      ------------------------------------

                            Total loans                                         188,062          179,214
                                                                      ------------------------------------

              Less:
                   Loans in process                                                (605)             (66)
                   Unearned net loan fees and origination costs                  (1,421)          (1,273)
                   Allowance for loan losses                                     (1,772)          (1,489)
                                                                      ------------------------------------

                                                                                 (3,798)          (2,828)
                                                                      ------------------------------------

                            Net loans                                  $        184,264  $       176,386
                                                                      ====================================
</TABLE>



                                      F-13
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




3
- --------------------------------------------------------------------------------
LOANS RECEIVABLE (CONTINUED)

         The following  table presents  changes in the allowance for loan losses
for the years ended June 30:

                                                       1999          1998
                                                  -----------------------------
                                                         (In Thousands)

              Balance, beginning                   $     1,489   $     1,156
                   Provision for loan losses               423           385
                   Charge-offs                            (143)          (57)
                   Recoveries                                3             5
                                                  -----------------------------

              Balance, ending                      $     1,772   $     1,489
                                                  =============================

         At June 30,  1999 and 1998,  as a result of loan sales and  swaps,  the
         Bank was  servicing  loans for  others  amounting  to  approximately  $
         31,584,000 and $ 33,802,000  respectively.  Servicing  loans for others
         generally consists of collecting mortgage payments,  maintaining escrow
         accounts,  disbursing payments to investors and foreclosure processing.
         Loan  servicing  income is recorded on the accrual  basis and  includes
         servicing  fees from  investors  and  certain  charges  collected  from
         borrowers,  such  as  late  payment  fees.  Custodial  escrow  balances
         maintained in connection with the foregoing loan servicing and included
         in advances by borrowers for taxes and insurance were  approximately  $
         578,000 and $ 602,000 at June 30, 1999 and 1998 respectively.

         Nonperforming   loans  (which  include  loans  in  excess  of  90  days
         delinquent)  at June 30,  1999 and 1998  amounted  to  approximately  $
         2,289,000  and $ 3,415,000  respectively.  The  reserve for  delinquent
         interest on loans  totaled $ 217,000 and $ 320,000 at June 30, 1999 and
         1998 respectively. Revenue that would have been earned if nonperforming
         loans were accruing  interest  approximated $ 116,000 and $ 217,000 for
         the years  ended  June 30,  1999 and 1998  respectively.  None of these
         loans at June 30, 1999 and 1998 are considered impaired.




                                      F-14
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




4
- --------------------------------------------------------------------------------
BANK PREMISES AND EQUIPMENT

         The components of bank premises and equipment at June 30, 1999 and 1998
are as follows:

                                                            1999         1998
                                                     ---------------------------
                                                             (In Thousands)

              Land and buildings                      $      963   $      961
              Furniture, fixtures and equipment            1,379        1,339
              Leasehold improvements                         241          241
                                                     ---------------------------
                                                           2,583        2,541
              Less accumulated depreciation                1,984        1,854
                                                     ---------------------------

                                                      $      599   $      687
                                                     ===========================


5
- --------------------------------------------------------------------------------
DEPOSITS

          Deposits and their  respective  effective rate of interest at June 30,
          1999 and 1998 consist of the following major classifications:

<TABLE>
<CAPTION>
                                                            1999                                     1998
                                         ----------------------------------------------------------------------------------
                                                                        Effective                               Effective
                                                                         Rate Of                                 Rate Of
                                              Amount         Percent     Interest      Amount        Percent    Interest
                                         ----------------------------------------------------------------------------------
                                                                       (Dollars In Thousands)

<S>                                      <C>                <C>          <C>       <C>              <C>          <C>
         Non-interest bearing checking    $       1,871        1.0  %        -  %   $      1,524       1.0   %       -  %
         NOW accounts                            14,089        7.4        2.37            12,691       8.8        2.12
         Money market accounts                   19,592       10.3        4.41            15,352      10.6        4.22
         Passbook and club accounts              11,566        6.1        2.73            11,468       7.9        2.72
         Certificates of deposit                143,030       75.2        5.34           104,061      71.7        5.83
                                         -------------------------------           -----------------------------

                   Total deposits         $     190,148      100.0  %               $    145,096     100.0   %
                                         ===============================           =============================

         Weighted average cost                   4.81 %                                   5.05 %
                                         ==================                        ================
</TABLE>

          The  aggregate  amount  of  certificates  of  deposit  with a  minimum
          denomination  of $  100,000  was  approximately  $  18,484,000  and  $
          15,840,000 at June 30, 1999 and 1998 respectively.

          At June 30, 1999 and 1998,  the Bank had included in  certificates  of
          deposit  approximately  $  1,318,000  and $ 689,000  respectively,  in
          brokered deposits.


                                      F-15
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




5
- --------------------------------------------------------------------------------
DEPOSITS (CONTINUED)

          The scheduled  maturities of  certificates of deposit for fiscal years
          subsequent to June 30, 1999 are as follows (in thousands):

                                               Amount         Percent
                                          -----------------------------------

              2000                          $      110,168      77.0  %
              2001                                  21,818      15.3
              2002                                   3,439       2.4
              2003 - 2004                            6,791       4.7
              Thereafter                               814       0.6
                                          ---------------------------------

                                            $      143,030     100.0  %
                                          =================================


         A summary of interest expense on deposits is as follows:

                                                   Years Ended June 30,
                                                   1999           1998
                                           -------------------------------
                                                   (In Thousands)

              NOW                           $        320   $        311
              Money market demand                    788            572
              Passbook and club                      306            283
              Certificates of deposit              7,028          5,472
                                           -------------------------------

                                            $      8,442   $      6,638
                                           ===============================


                                      F-16
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




6
- --------------------------------------------------------------------------------
OTHER BORROWED FUNDS AND LONG-TERM DEBT

         Federal  Home Loan Bank  advances at June 30, 1999 and 1998  consist of
the following (in thousands):

<TABLE>
<CAPTION>
                                                                      1999                              1998
                                                       ---------------------------------------------------------------------
                        Maturity                             Amount            Rate            Amount            Rate
              ------------------------------           ---------------------------------------------------------------------

<S>          <C>                                        <C>                   <C>         <C>                   <C>
              0-12 months                                $         18,325      5.42  %     $         27,936      5.73  %
              13-24 months                                          6,000      5.93                   7,328      5.90
              25-36 months                                         42,500      5.79                   6,000      5.93
              37-48 months                                         45,000      5.70                  42,500      5.79
              49-60 months                                         12,000      5.19                  45,000      5.68
              Over 60 months                                       22,355      6.03                  15,721      6.44
                                                       --------------------              --------------------

                            Total                        $        146,180      5.71  %     $        144,485      5.83  %
                                                       =====================================================================
</TABLE>

         Included in above are three  convertible notes which total $ 42,500,000
         where the Federal Home Loan Bank has the option to convert the notes at
         a rate equal to the three month  libor plus .03 on a  quarterly  basis.
         Also,  included is a $  30,000,000  convertible  note where the Federal
         Home Loan Bank has the option to convert  to a  three-month  libor rate
         plus .03 if the three-month libor exceeds 6.5%. If converted,  the Bank
         may prepay these notes without penalty.

         The  advances  are  secured  by  qualifying  assets  of the Bank  which
         includes the Federal Home Loan Bank stock,  mortgage-backed  securities
         and first mortgage  loans.  The Bank has a maximum  borrowing  capacity
         with the Federal  Home Loan Bank of  approximately  $  202,200,000,  of
         which $ 146,180,000 was outstanding at June 30, 1999.



                                      F-17
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




7
- --------------------------------------------------------------------------------
SUBORDINATED DEBENTURES

         During the year ended June 30,  1992,  the Bank issued $  1,590,000  of
         Adjustable-Rate  Mandatorily Convertible Subordinated Debentures due in
         the year 2002  (the  "Debentures").  At the  formation  of the  holding
         company,  the Debentures  were assumed by the Company.  Interest on the
         Debentures is 2% over the prime rate,  adjustable monthly.  Interest is
         payable  on  the  Debentures  on  the  first  day of  each  month.  The
         Debentures  will  automatically  convert into  Permanent  Noncumulative
         Convertible  Preferred Stock, Series A ("Series A Preferred Stock" (see
         Note  11))  of the  Company  on  January  1,  2002,  unless  previously
         converted.  The  Debentures  may be  converted  into Series A Preferred
         Stock at any time, at the option of either the Company or the holder of
         the Debenture, unless previously redeemed, at a conversion price of one
         share per $ 9.864 principal  amount of Debenture  subject to adjustment
         in certain  events.  During the year ended June 30,  1992, $ 110,000 of
         the Debentures were converted to the Series A Preferred Stock.

         The  Debentures are redeemable in whole or in part, on not less than 30
         days'  notice at the option of the Company at par. The  Debentures  are
         subordinated  in right of payment  to all  present  and  future  Senior
         Indebtedness of the Company.

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

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


                                      F-18

<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




7
- --------------------------------------------------------------------------------
SUBORDINATED DEBENTURES (CONTINUED)

         At June 30, 1999 and 1998,  $ 1,480,000  of the 1992  Debentures  and $
         4,000,000 of the 1996 Debentures remain outstanding.  Substantially all
         of the  subordinated  debentures  are  held by  related  parties  which
         includes directors,  executive officers, principal stockholders,  their
         immediate families and affiliated companies.

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


8
- --------------------------------------------------------------------------------
OTHER BORROWED MONEY

         On December 31, 1987,  the Bank entered into an agreement to transfer $
         2,016,000 of loans with a weighted  average  interest  rate of 8.07% to
         another institution subject to certain recourse provisions. At June 30,
         1999 and 1998, these loans had outstanding  balances of $ 594,000 and $
         647,000  respectively.  The Bank is  responsible  for the collection of
         principal and interest payments, for which it receives a servicing fee,
         and remits the net proceeds to the transferee on a monthly  basis.  The
         Bank is contingently liable for the collection of these loans and their
         collectibility   has  been  considered  in  the  determination  of  the
         provision for loan losses.


9
- --------------------------------------------------------------------------------
COMPREHENSIVE INCOME (LOSS)

         The Bank adopted SFAS No. 130, "Reporting  Comprehensive Income", as of
         July 1, 1998.  Accounting  principles generally require that recognized
         revenue, expenses, gains and losses be included in net income. Although
         certain changes in assets and liabilities, such as unrealized gains and
         losses on  available  for sale  securities,  are reported as a separate
         component of the equity section of the balance sheet, such items, along
         with net income,  are components of comprehensive  income. The adoption
         of SFAS No. 130 had no effect on the Bank's net income or stockholders'
         equity.



                                      F-19
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




9
- --------------------------------------------------------------------------------
COMPREHENSIVE INCOME (LOSS) (CONTINUED)

          The  components of other  comprehensive  income (loss) and related tax
          effects for the years ended June 30, 1999 and 1998 are as follows:
<TABLE>
<CAPTION>
                                                                                                1999             1998
                                                                                          ----------------------------------
                                                                                                   (In Thousands)

<S>                                                                                        <C>             <C>
              Unrealized holding gains (losses) on available for sale securities            $      (3,534)  $       1,541
              Less reclassification adjustment for gains included in net income                       156           1,151
                                                                                          ----------------------------------

              Net unrealized gains (losses)                                                        (3,690)            390
              Tax effect                                                                            1,413             132
                                                                                          ----------------------------------

                            Net of tax amount                                               $      (2,277)  $         258
                                                                                          ==================================
</TABLE>


10
- --------------------------------------------------------------------------------
STOCK OPTION PLANS

         The  Company  grants  options  under the  Employee  Stock  Compensation
         Program (the  "Program")  to certain  officers and key  employees.  The
         Program has reserved 34,662 shares of common stock for options. Options
         granted under the Program are  exercisable for a term no longer than 10
         years from the date of grant,  are generally not  transferable and will
         terminate  within a period of time following  termination of employment
         with the Company.

         A summary of options  activity,  adjusted for stock dividends,  for the
years ended June 30, 1999 and 1998 is as follows:

<TABLE>
<CAPTION>
                                                                                             Exercise Price
                                                                              ----------------------------------------------
                                                                                  $    9.47       $   5.37          Total
                                                                              ----------------------------------------------

<S>                                                                                   <C>          <C>            <C>
              Options outstanding, June 30, 1997 and 1998                              3,744        25,146         28,890
                   Options exercised                                                       -        (3,319)        (3,319)
                                                                              ----------------------------------------------

              Options outstanding, June 30, 1999                                       3,744        21,827         25,571
                                                                              ==============================================
</TABLE>

         All options were  exercisable  at June 30, 1999 and 1998.  The weighted
         average  contractual  life of stock options  outstanding as of June 30,
         1999 is 2.3 years.  The weighted  average exercise price as of June 30,
         1999 is $ 5.97.


                                      F-20
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




11
- --------------------------------------------------------------------------------
ISSUANCE OF PREFERRED STOCK

         In December  1989,  the Company  issued  32,440  shares,  of  Permanent
         Noncumulative Preferred Stock, Series A, for $ 9.864 per share pursuant
         to the restated  articles of incorporation of the Company,  as adjusted
         for stock dividends. During the year ended June 30, 1992, an additional
         11,152 shares,  as adjusted for stock dividends,  of Series A Preferred
         Stock were issued upon the conversion of subordinated debentures.  Each
         share of Preferred Stock is convertible into 1 share of common stock of
         the  Company  subject  to the  limitations  of the  Company's  restated
         articles of incorporation. The dividend pay rate for Series A Preferred
         Stock is 2% over the prime rate adjusted monthly. The dividend pay rate
         for  Series B  Preferred  Stock is 1% under  the prime  rate,  adjusted
         monthly.


12
- --------------------------------------------------------------------------------
LEASE COMMITMENTS AND TOTAL RENTAL EXPENSE

         The Bank leases office space for certain branch offices. Future minimum
         lease  payments  by year  and in the  aggregate,  under  noncancellable
         operating  leases with initial or remaining  terms of one year or more,
         consisted of the following at June 30, 1999 (in thousands):

              2000                                           $        72
              2001                                                    66
              2002                                                    48
              2003                                                    48
              2004                                                    48
              Thereafter                                             192
                                                             -----------

                                                             $       474
                                                             ===========


          The total rental expense  included in the statements of income for the
          years  ended  June  30,  1999  and  1998  is $  72,000  and  $  71,000
          respectively.



                                      F-21
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




13
- --------------------------------------------------------------------------------
EMPLOYEE BENEFIT PLANS

         The Bank has an Employee Stock Ownership Plan ("ESOP") which covers all
         employees  who  have met  certain  eligibility  requirements.  The Plan
         requires the Bank to make a 15% contribution annually based on eligible
         participants'  compensation.  The Bank's contribution to the ESOP was $
         172,000  and $  152,000  for the  years  ended  June 30,  1999 and 1998
         respectively.

         The ESOP borrowed $ 400,000 on December 31, 1996 from the Company.  The
         debt,  which has a balance of $ 200,000  and $ 300,000 at June 30, 1999
         and 1998 respectively,  accrues interest at prime plus 1% and is due on
         July 1, 2000.  As of June 30,  1999 and 1998,  the ESOP held 47,429 and
         47,417  shares of the  Company's  common  stock  and $  525,000  of the
         Company's subordinated debentures due December 31, 2008 as described in
         Note 7. In the event a  terminated  Plan  participant  desires  to sell
         their shares of the Bank's stock, or for certain employees who elect to
         diversify  their  account  balances,  the  Company  may be  required to
         purchase the shares from the participant at their fair market value.

         The loan obligation of the ESOP is considered unearned employee benefit
         expense  and, as such,  is recorded  as a  reduction  of the  Company's
         stockholders'  equity.  The Bank's  contribution to the ESOP is used to
         repay the loan principal and interest.

         The  Bank  has a  401(k)  savings  plan  (the  "401(k)  Plan")  for all
         qualified  employees.  Employees  can  contribute  up to  5%  of  their
         compensation   and  the   Company   provides   discretionary   matching
         contributions.  The  Company's  contribution  to the 401(k)  Plan was $
         9,000  and $  12,000  for the  years  ended  June  30,  1999  and  1998
         respectively.


                                      F-22

<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




14
- --------------------------------------------------------------------------------
INCOME TAXES

         The  components of income tax expense for the years ended June 30, 1999
and 1998 are as follows:

                                                       1999           1998
                                                -----------------------------
                                                          (In Thousands)

              Federal:
                   Current                       $     1,429   $     1,240
                   Deferred                             (189)           35
                                                -----------------------------

                                                       1,240         1,275
              State, current                             277           332
                                                -----------------------------

                                                 $     1,517   $     1,607
                                                =============================


          The provision for income taxes includes $ 64,000 and $ 472,000 in 1999
          and 1998  respectively,  of income taxes  related to gains on sales of
          securities.

          A  reconciliation  of the statutory income tax at a rate of 34% to the
          income tax expense included in the statements of income is as follows:

<TABLE>
<CAPTION>
                                                                                      Years Ended June 30,
                                                                                1999                       1998
                                                                     -------------------------------------------------------
                                                                                       % Of                       % Of
                                                                                      Pretax                     Pretax
                                                                         Amount       Income        Amount       Income
                                                                     -------------------------------------------------------
                                                                                     (Dollars In Thousands)

<S>                                                                  <C>              <C>       <C>              <C>
              Tax at statutory rate                                   $     1,388      34.0  %   $     1,504      34.0  %
              State income taxes (net of federal tax
                   benefit)                                                   183       4.5              219       5.0
              Other                                                           (54)     (1.3)            (116)     (2.7)
                                                                     -------------------------------------------------------

                                                                      $     1,517      37.2  %   $     1,607      36.3  %
                                                                     =======================================================

</TABLE>


                                      F-23
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




14
- --------------------------------------------------------------------------------
INCOME TAXES (CONTINUED)

         The net deferred tax asset consisted of the following  components as of
June 30, 1999 and 1998:
<TABLE>
<CAPTION>
                                                                                                    1999          1998
                                                                                               -----------------------------
                                                                                                      (In Thousands)

<S>                                                                                            <C>           <C>
              Deferred tax assets:
                   Bank premises and equipment                                                  $        57   $        54
                   Deferred loan fees                                                                   160           216
                   Deferred compensation                                                                104            79
                   Allowance for loan losses                                                            357           210
                   Unrealized losses on securities available for sale                                 1,017             -
                                                                                               -----------------------------

                                                                                                      1,695           559
                                                                                               -----------------------------

              Deferred tax liabilities:
                   Unrealized gains on securities available for sale                                      -          (396)
                   Other                                                                                (70)         (140)
                                                                                               -----------------------------

                                                                                                        (70)         (536)
                                                                                               -----------------------------

                            Net deferred tax asset                                              $     1,625   $        23
                                                                                               =============================
</TABLE>

         Retained  earnings  include $ 636,000  at June 30,  1999 and 1998,  for
         which no provision for federal income tax has been made.  These amounts
         represent  deductions for bad debt reserves for tax purposes which were
         only  allowed to savings  institutions  which met certain  definitional
         tests prescribed by the Internal Revenue Code of 1986, as amended.  The
         Small Business Job  Protection  Act of 1996  eliminates the special bad
         debt deduction  granted solely to thrifts.  Under the terms of the Act,
         there would be no  recapture  of the  pre-1988  (base  year)  reserves.
         However,  these pre-1988  reserves would be subject to recapture  under
         the rules of the  Internal  Revenue Code if the Bank itself pays a cash
         dividend in excess of earnings and profits, or liquidates. The Act also
         provides for the  recapture  of  deductions  arising  from  "applicable
         excess  reserve"  defined as the total  amount of reserve over the base
         year reserve.  The Bank's total  reserve  exceeds the base year reserve
         and deferred taxes have been provided for this excess.



                                      F-24
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




15
- --------------------------------------------------------------------------------
EARNINGS PER SHARE

         The following  table sets forth the  computations  of basic and diluted
earnings per share:

<TABLE>
<CAPTION>
                                                                                     Year Ended June 30, 1999
                                                                        ----------------------------------------------------
                                                                                                                  Per
                                                                             Income             Shares           Share
                                                                           (Numerator)      (Denominator)        Amount
                                                                        ----------------------------------------------------
                                                                           (Dollars In Thousands, Except Per Share Data)

<S>                                                                     <C>                      <C>         <C>
              Basic earnings per share:
                   Net income applicable to common
                       stockholders                                      $       2,523            365,904     $     6.90
                                                                                                             ===============

              Effect of dilutive securities:
                   Stock options                                                     -             24,282
                   Convertible preferred stock                                      43             43,592
                   Convertible subordinated debentures                             252            314,772
                                                                        --------------------------------------

              Diluted earnings per share:
                   Net income applicable to common stock-
                       holders and assumed conversions                   $       2,818            748,550     $     3.76
                                                                        ====================================================
</TABLE>




                                      F-25
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




15
- --------------------------------------------------------------------------------
EARNINGS PER SHARE (CONTINUED)

         The following  table sets forth the  computations  of basic and diluted
earnings per share:
<TABLE>
<CAPTION>

                                                                                     Year Ended June 30, 1998
                                                                        ----------------------------------------------------
                                                                                                                  Per
                                                                             Income             Shares           Share
                                                                           (Numerator)      (Denominator)        Amount
                                                                        ----------------------------------------------------
                                                                           (Dollars In Thousands, Except Per Share Data)
<S>                                                                     <C>                      <C>         <C>
              Basic earnings per share:
                   Net income applicable to common
                       stockholders                                      $       2,771            360,656     $     7.68
                                                                                                             ===============

              Effect of dilutive securities:
                   Stock options                                                     -             24,733
                   Convertible preferred stock                                      45             43,592
                   Convertible subordinated debentures                             268            314,772
                                                                        --------------------------------------

              Diluted earnings per share:
                   Net income applicable to common stock-
                       holders and assumed conversions                   $       3,084            743,753     $     4.15
                                                                        ====================================================
</TABLE>


16
- --------------------------------------------------------------------------------
TRANSACTIONS WITH EXECUTIVE OFFICERS, DIRECTORS AND PRINCIPAL
STOCKHOLDERS

         The Bank has had,  and may be expected  to have in the future,  banking
         transactions  in  the  ordinary  course  of  business  with  directors,
         executive officers,  principal  stockholders,  their immediate families
         and affiliated companies (commonly referred to as related parties),  on
         the same  terms  including  interest  rates  and  collateral,  as those
         prevailing at the time for comparable transactions with others. At June
         30, 1999 and 1998,  these  persons were  indebted to the Bank for loans
         totaling $  3,506,000  and $  2,767,000  respectively.  During the year
         ended June 30, 1999, $ 1,298,000 of new loans were made and  repayments
         totaled $ 559,000.





                                      F-26
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




17
- --------------------------------------------------------------------------------
FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

         The Bank is a party to financial  instruments  with  off-balance  sheet
         risk in the normal  course of business to meet the  financing  needs of
         its  customers.  These  financial  instruments  include  commitments to
         extend  credit and letters of credit.  Those  instruments  involve,  to
         varying  degrees,  elements  of credit  risk in  excess  of the  amount
         recognized in the balance sheets.

         The Bank's  exposure to credit loss in the event of  nonperformance  by
         the other party to the financial  instrument for  commitments to extend
         credit and letters of credit is represented by the  contractual  amount
         of those instruments.  The Bank uses the same credit policies in making
         commitments and conditional obligations as it does for on-balance sheet
         instruments.

         A summary of the Bank's  financial  instrument  commitments at June 30,
1999 and 1998 is as follows:
<TABLE>
<CAPTION>
                                                                 1999           1998
                                                            -------------------------------
                                                                    (In Thousands)

<S>                                                          <C>            <C>
              Commitments to grant loans                     $      6,743   $      3,546
              Unfunded commitments under lines of credit            5,357          5,671
              Outstanding letters of credit                           733            497
</TABLE>

         Commitments  to extend  credit are  agreements to lend to a customer as
         long as there  is no  violation  of any  condition  established  in the
         contract.  Since many of the commitments are expected to expire without
         being  drawn  upon,  the total  commitment  amounts do not  necessarily
         represent future cash  requirements.  Commitments  generally have fixed
         expiration dates or other  termination  clauses and may require payment
         of a fee. The Bank evaluates  each  customer's  credit  worthiness on a
         case-by-case  basis.  The  amount  of  collateral  obtained,  if deemed
         necessary  by  the  Bank  upon   extension  of  credit,   is  based  on
         management's  credit  evaluation.  Collateral held varies, but includes
         principally residential or commercial real estate.

         Outstanding  letters  of credit  written  are  conditional  commitments
         issued by the Bank to  guarantee  the  performance  of a customer  to a
         third party.  The credit risk involved in issuing  letters of credit is
         essentially   the  same  as  that  involved  in  extending  other  loan
         commitments.



                                      F-27
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




18
- --------------------------------------------------------------------------------
CONCENTRATION OF CREDIT RISK

         The Bank grants  loans to  customers  primarily  located in the eastern
         part of the State of Pennsylvania.  The concentration of credit by type
         of loan is set  forth in Note 3.  Although  the Bank has a  diversified
         loan  portfolio,  its  debtors'  ability to honor  their  contracts  is
         influenced by the region's  economy.  The Bank also has a concentration
         in  corporate   bonds  and  both  rated  and  unrated  trust  preferred
         securities of financial  institutions in their investment  portfolio in
         Note 2. To the extent  general  economic  conditions  effect  financial
         institutions, they may impact the credit quality of these investments.


19
- --------------------------------------------------------------------------------
REGULATORY MATTERS

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

         Quantitative  measures  established  by  regulation  to ensure  capital
         adequacy  require the Company to  maintain  minimum  amounts and ratios
         (set  forth  below)  of total  and Tier 1 capital  (as  defined  in the
         regulations) to risk-weighted  assets, and of Tier 1 capital to average
         assets.  Management  believes,  as of June 30,  1999,  that the Company
         meets all capital adequacy requirements to which it is subject.

         As of June 30,  1999,  the most  recent  notification  from the Federal
         Deposit Insurance Corporation  categorized the Bank as well capitalized
         under the regulatory  framework for prompt corrective action. There are
         no  conditions  or  events  since  that  notification  that  management
         believes have changed the Bank's category.



                                      F-28
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




19
- --------------------------------------------------------------------------------
REGULATORY MATTERS (CONTINUED)

         The Bank's actual capital  amounts and ratios at June 30, 1999 and 1998
         and the  minimum  amounts  and ratios  required  for  capital  adequacy
         purposes and to be well capitalized  under the prompt corrective action
         provisions are as follows:
<TABLE>
<CAPTION>
                                                                                                          To Be Well
                                                                                   For Capital         Capitalized Under
                                                                                    Adequacy           Prompt Corrective
                                                              Actual                Purposes           Action Provisions
                                                      ----------------------------------------------------------------------
                                                         Amount      Ratio      Amount      Ratio       Amount      Ratio
                                                      ----------------------------------------------------------------------
                                                                            (Dollar Amounts In Thousands)

<S>                                                  <C>            <C>      <C>             <C>    <C>           <C>
         As of June 30, 1999:
             Total capital (to risk weighted assets)  $    21,522    10.18 %  $  =>16,914   =>8.0 %  $  =>21,143   =>10.0%
             Tier I capital (to risk weighted assets)      19,750     9.34       => 8,457   =>4.0       =>12,686   => 6.0
             Tier I capital (to average assets)            19,750     5.54       =>14,265   =>4.0       =>17,831   => 5.0

         As of June 30, 1998:
             Total capital (to risk weighted assets)  $    18,943    12.05 %  $  =>12,577   =>8.0 %  $  =>15,721   =>10.0%
             Tier I capital (to risk weighted assets)      17,454    11.10       => 6,288   =>4.0       => 9,432   => 6.0
             Tier I capital (to average assets)            17,454     5.95       =>11,740   =>4.0       =>14,675   => 5.0
</TABLE>

         The Company's total risk-based  capital,  Tier 1 risk-based capital and
         leverage  capital ratios are 10.89%,  7.92% and 4.72%  respectively  at
         June 30,  1999 and  12.85%,  8.88% and 4.93%  respectively  at June 30,
         1998.

         Under  Pennsylvania  banking  law,  the  Bank  is  subject  to  certain
         restrictions  on the amount of  dividends  that it may declare  without
         prior regulatory  approval.  At June 30, 1999, $ 14,992,000 of retained
         earnings  were  available  for  dividends   without  prior   regulatory
         approval,  subject to the  regulatory  capital  requirements  discussed
         above.



                                      F-29
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




20
- --------------------------------------------------------------------------------
FAIR VALUE OF FINANCIAL INSTRUMENTS

         Management  uses its best judgment in estimating  the fair value of the
         Company's financial instruments; however, there are inherent weaknesses
         in any estimation technique. Therefore, for substantially all financial
         instruments,  the  fair  value  estimates  herein  are not  necessarily
         indicative  of the amounts the Company  could have  realized in a sales
         transaction  on the dates  indicated.  The estimated fair value amounts
         have been measured as of their  respective year ends, and have not been
         reevaluated  or updated  for  purposes  of these  financial  statements
         subsequent to those  respective  dates.  As such,  the  estimated  fair
         values of these  financial  instruments  subsequent  to the  respective
         reporting dates may be different than the amounts reported at each year
         end.

         The following  information  should not be interpreted as an estimate of
         the fair value of the entire Company since a fair value  calculation is
         only provided for a limited portion of the Company's  assets.  Due to a
         wide range of valuation  techniques and the degree of subjectivity used
         in making the estimates,  comparisons between the Company's disclosures
         and  those of other  companies  may not be  meaningful.  The  following
         methods and  assumptions  were used to estimate  the fair values of the
         Company's financial instruments at June 30, 1999 and 1998:

              Cash and cash equivalents:
                  The carrying amounts of cash and cash equivalents  approximate
                  their fair value.

              Securities:
                  Fair values for  securities are based on quoted market prices,
                  where  available.  If quoted market prices are not  available,
                  fair values are based on quoted  market  prices of  comparable
                  securities.

              Loans receivable:
                  For  variable-rate  loans that  reprice  frequently  and which
                  entail no significant  changes in credit risk, fair values are
                  based on carrying  values.  The fair value of fixed rate loans
                  are estimated using discounted cash flow analyses, at interest
                  rates  currently  offered  for  loans  with  similar  terms to
                  borrowers of similar credit quality.

              Accrued interest receivable:
                  The   carrying   amount   of   accrued   interest   receivable
                  approximates fair value.

              Deposit liabilities:
                  Fair values for demand deposits,  savings accounts and certain
                  money market deposits are, by definition,  equal to the amount
                  payable  on  demand  at the  reporting  date.  Fair  values of
                  fixed-maturity  certificates  of deposit are estimated using a
                  discounted cash flow  calculation  that applies interest rates
                  currently  being offered on similar  instruments  with similar
                  maturities.



                                      F-30
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




20
- --------------------------------------------------------------------------------
FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)

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

              Accrued interest payable:
                  The carrying amount of accrued interest  payable  approximates
                  fair value.

              Off-balance sheet instruments:
                  Fair value of  commitments  to extend  credit  and  letters of
                  credit are estimated using the fees currently charged to enter
                  into similar  agreements,  taking into account market interest
                  rates,  the remaining  terms and present credit  worthiness of
                  the counterparties.

         The estimated  fair values of the Company's  financial  instruments  at
June 30, 1999 and 1998 were as follows:

<TABLE>
<CAPTION>
                                                                          1999                            1998
                                                            ----------------------------------------------------------------
                                                                  Carrying       Estimated         Carrying     Estimated
                                                                   Amount        Fair Value         Amount      Fair Value
                                                            ----------------------------------------------------------------
                                                                                    (In Thousands)
<S>                                                         <C>             <C>              <C>            <C>
         Assets:
              Cash and cash equivalents                      $       3,078   $        3,078   $       2,080  $      2,080
              Securities available for sale                        160,438          160,438         123,759       123,759
              Loans receivable                                     184,264          178,212         176,386       181,977
              Federal Home Loan Bank stock                           7,935            7,935           7,378         7,378
              Accrued interest receivable                            2,567            2,567           2,404         2,404

         Liabilities:
              Non-interest bearing checking                          1,871            1,871           1,524         1,524
              NOW accounts                                          14,089           14,089          12,691        12,691
              Money market demand accounts                          19,592           19,592          15,352        15,352
              Passbook and club accounts                            11,566           11,566          11,468        11,468
              Certificates of deposit                              143,030          144,337         104,061       104,741
              Advances from Federal Home Loan Bank                 146,180          142,616         144,485       145,412
              Subordinated debentures                                5,480            5,480           5,480         5,480
              Other borrowed funds                                     594              594             647           647
              Accrued interest payable                                 801              801             785           785

         Off-balance sheet financial instruments                         -                -               -             -

</TABLE>


                                      F-31
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




21
- --------------------------------------------------------------------------------
FIRST STAR BANCORP, INC. (PARENT COMPANY ONLY) FINANCIAL
INFORMATION
<TABLE>
<CAPTION>
         Balance Sheets
                                                                                                      June 30,
                                                                                                 1999             1998
                                                                                         -----------------------------------
                                                                                                   (In Thousands)
<S>                                                                                      <C>               <C>
                       ASSETS

         Cash on deposit in bank subsidiary                                               $           140   $           14
         Interest bearing deposit with another institution                                             23               97
         Securities available for sale                                                              1,932            1,572
         Loans receivable, net                                                                        358              379
         Investment in subsidiaries                                                                18,474           18,349
         Other assets                                                                                 324              300
                                                                                         -----------------------------------

                                                                                          $        21,251   $       20,711
                                                                                         ===================================
                  LIABILITIES AND STOCKHOLDERS' EQUITY

              LIABILITIES

         Accrued expenses and other liabilities                                           $            38   $           37
         Intercompany payables                                                                        257               81
         Subordinated debentures                                                                    5,480            5,480
                                                                                         -----------------------------------

                       Total liabilities                                                            5,775            5,598

         STOCKHOLDERS' EQUITY                                                                      15,476           15,113
                                                                                         -----------------------------------


                                                                                          $        21,251   $       20,711
                                                                                         ===================================
</TABLE>


                                      F-32
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




21
- --------------------------------------------------------------------------------
FIRST STAR BANCORP, INC. (PARENT COMPANY ONLY) FINANCIAL
INFORMATION (CONTINUED)
<TABLE>
<CAPTION>
         Statements of Income
                                                                   Year Ended June 30,
                                                                   1999             1998
                                                             ----------------------------------
                                                                      (In Thousands)

<S>                                                          <C>              <C>
         Income:
              Dividends from bank subsidiary                  $           300  $          300
              Interest income                                             141             169
              Rental income, intercompany                                  88              88
              Gain on sale of securities                                    4              63
                                                             ----------------------------------

                                                                          533             620
                                                             ----------------------------------

         Expenses:
              Interest                                                    227             455
              Other                                                        29              27
                                                             ----------------------------------

                                                                          256             482
                                                             ----------------------------------

                       Income before income taxes                         277             138

         Income tax expense                                               111              55
                                                             ----------------------------------

                                                                          166              83

         Equity in undistributed earnings of subsidiaries               2,400           2,733
                                                             ----------------------------------

                       Net income                             $         2,566  $        2,816
                                                             ==================================
</TABLE>



                                      F-33
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




21
- --------------------------------------------------------------------------------
FIRST STAR BANCORP, INC. (PARENT COMPANY ONLY) FINANCIAL
INFORMATION (CONTINUED)

<TABLE>
<CAPTION>
         Statements of Cash Flows
                                                                                                 Year Ended June 30,
                                                                                                1999             1998
                                                                                          ----------------------------------
                                                                                                   (In Thousands)
<S>                                                                                       <C>              <C>
         CASH FLOWS FROM OPERATING ACTIVITIES
              Net income                                                                   $         2,566  $        2,816
              Adjustments to reconcile net income to net cash
                  provided by operating activities:
                  Undistributed earnings of subsidiaries                                            (2,400)         (2,733)
                  Net realized gain on sale of securities                                               (4)            (63)
                  Other, net                                                                           264             118
                                                                                          ----------------------------------

                       Net cash provided by operating activities                                       426             138
                                                                                          ----------------------------------

         CASH FLOWS FROM INVESTING ACTIVITIES
              Proceeds from the sale of securities available for sale                                   44             120
              Purchase of securities available for sale                                               (513)         (1,460)
              Net decrease in loans                                                                      -           1,465
              Capital contribution to First Star Savings Bank                                           21            (400)
                                                                                          ----------------------------------

                       Net cash used in investing activities                                          (448)           (275)
                                                                                          ----------------------------------

         CASH FLOWS FROM FINANCING ACTIVITIES
              Stock options exercised                                                                   17               -
              Repayment of ESOP debt                                                                   100             100
              Cash dividends paid                                                                      (43)            (76)
                                                                                          ----------------------------------

                       Net cash provided by financing activities                                        74              24
                                                                                          ----------------------------------

                       Increase (decrease) in cash and cash equivalents                                 52            (113)

         Cash and cash equivalents:
              Beginning                                                                                111             224
                                                                                          ----------------------------------

              Ending                                                                       $           163  $          111
                                                                                          ==================================
</TABLE>



                                      F-34
<PAGE>
FIRST STAR BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




22
- --------------------------------------------------------------------------------
TERMINATED MERGER

         On  August  19,  1998,  the  Company  and  Nesquehoning  Savings  Bank,
         Nesquehoning, Pennsylvania, signed an agreement to convert Nesquehoning
         Savings Bank to a stock form of organization and  simultaneously  merge
         it with  the  Bank.  In 1999,  the  pending  merger  failed  to  obtain
         regulatory   approval  and  the  merger   agreement   was   terminated.
         Accordingly,  costs  incurred  related to the merger of $ 111,000  were
         expensed in the year ended June 30, 1999.


23
- --------------------------------------------------------------------------------
CONTINGENCIES

         The Company is involved in various claims and lawsuits, arising  in the
         normal  course of business.  Management  believes  that  any  financial
         resposibility  that may be incurred in  settlement  of such claims  and
         lawsuits would not be material to the Company's financial position.


                                      F-35

<PAGE>

<TABLE>
<CAPTION>
<S>                                                                              <C>
================================================================================  ==================================================

You should rely only on the information
contained in this prospectus or that to which we
have referred you.  We have not authorized
anyone to provide you with information that is                                                 [Logo]
different.  This prospectus 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 the offer or
solicitation would be unlawful.  You should not
assume that the information provided by this                                                $12,000,000
prospectus is accurate as of any date after the
date of this prospectus.
                              --------------------

                                TABLE OF CONTENTS
                                                       Page                       First Star Capital Trust
                                                       ----
Summary....................................................
The Offering...............................................
Selected Consolidated Financial Data.......................                       __.__% Preferred Securities
Risk Factors...............................................                         (Liquidation Amount $10
Use of Proceeds............................................                          per Preferred Security)
Market for the Preferred Securities........................
Capitalization.............................................
Selected Consolidated Financial and Other Data.............                                Guaranteed By
Management's Discussion and Analysis of
  Financial Condition and Results of Operation.............
Business of First Star Bancorp, Inc.
  and First Star Savings Bank..............................                       First Star Bancorp, Inc.
Management of First Star Bancorp, Inc......................
Principal Security Holders.................................
Regulation.................................................                               ---------------
First Star Capital Trust...................................
Accounting Treatment.......................................                                 PROSPECTUS
Description of Preferred Securities........................
Description of Junior Subordinated Debentures..............                               ---------------
Description of Guarantee...................................
Relationship Among the Preferred Securities,
  the Junior Subordinated Debentures and the
  Guarantee ...............................................
United States Federal Income Tax Consequences..............
ERISA Considerations.......................................
Underwriting...............................................                            Hopper Soliday
Legal and Tax Matters......................................                       A Division of Tucker Anthony
Experts....................................................                            Incorporated
Where You Can Find Additional Information..................
Index to Consolidated Financial Statements ................                       _______________ ___, 1999

Until the later of ____________________,  1999, or 90 days
after commencement of the offering of preferred securities,
all dealers that buy, sell or trade these securities, whether
or not participating in this distribution,  may be required
to deliver a  prospectus.  This is in addition to the
obligation  of dealers to deliver a  prospectus when acting
as  underwriters  and with  respect to their unsold allotments
or subscriptions.

================================================================================  ==================================================
</TABLE>


<PAGE>


                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 27.      Exhibits:

         The  exhibits  filed  as  part of this  Registration  Statement  are as
follows:
<TABLE>
<CAPTION>
            <S>      <C>
              1       Form of Underwriting Agreement*
              3(i)    Articles of Incorporation of First Star Bancorp, Inc.**
              3(ii)   Bylaws of First Star Bancorp, Inc.**
              4.1     Form of Junior Subordinated Indenture***
              4.2     Form of Junior Subordinated Debenture Certificate (included in Exhibit 4.1)***
              4.3     Trust Agreement***
              4.4     Form of Amended and Restated Trust Agreement***
              4.5     Form of Preferred Security (included in Exhibit 4.4)***
              4.6     Form of Guarantee Agreement***
              5.1     Opinion of Richards, Layton & Finger***
              5.2     Opinion of Malizia Spidi & Fisch, PC***
              8.1     Form of Tax Opinion of Malizia Spidi & Fisch, PC***
              10      Form of Employment Agreement of Joseph T. Svetik and Paul J. Sebastian***
              16      Letter of Deloitte & Touche, LLP*
              23.1    Consent of Beard & Company, Inc.***
              23.2    Consent of Richards, Layton & Finger (included in Exhibit 5.1)***
              23.3    Consent of Malizia Spidi & Fisch, PC (contained in its opinions filed as Exhibits 5.2
                      and 8.1)***
              24      Power of Attorney (reference is made to the signature page)***
              27      Financial Data Schedule****

              *       To be filed by amendment
              **      Incorporated  by  reference  to the  identically  numbered
                      exhibits to the Registration  Statement on Form SB-2 filed
                      with the Commission on September 28, 1998.
              ***     Previously filed
              ****    Electronic filing only
</TABLE>

<PAGE>



                                   SIGNATURES

         In accordance with the  requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form SB-2 and authorized  this  registration
statement  to be  signed  on  its  behalf  by  the  undersigned,  in  Bethlehem,
Pennsylvania, on October 6, 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 October 6, 1999.

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


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


/s/ Harold J. Suess*                                 /s/ Stephen M. Szy*
- -----------------------------------------------      -----------------------------------
Harold J. Suess                                      Stephen M. Szy
Director                                             Director


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

</TABLE>

* Signed pursuant to a Power of Attorney.



<PAGE>



                                   SIGNATURES

         Pursuant to the  requirements of the Securities Act of 1933, First Star
Capital Trust certifies that it has reasonable  grounds to believe that it meets
all of the  requirements  for  filing  on Form  SB-2  and has duly  caused  this
registration statement to be signed on its behalf by the undersigned,  thereunto
duly authorized, in Wilmington, Delaware on October 6, 1999.


                                       FIRST STAR CAPITAL TRUST



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



                                       By:      /s/Paul J. Sebastian
                                                --------------------------------
                                                Paul J. Sebastian
                                                (Duly Authorized Representative)




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission