PROSPECTUS
                           PHSB FINANCIAL CORPORATION
                 (Holding Company for Peoples Home Savings Bank)
             Up to 3,140,937 shares of common stock and Exchange of     [LOGO]
                     up to 1,849,430 shares of common stock

     We are offering  common stock.  The shares we are offering will represent
a 62.94% ownership interest in PHS Bancorp,  Inc. which, after certain
adjustments are made,  represents the ownership of PHS Bancorp,  M.H.C.,  the
mutual holding company of PHS Bancorp,  Inc. PHS Bancorp, Inc. is the
middle-tier stock holding company parent of Peoples Home Savings Bank.  The
existing  publicly held shares of PHS  Bancorp,  Inc.  which,  as  adjusted,
represent  the  remaining  37.06% ownership in PHS Bancorp,  Inc.,  will be
exchanged for shares of PHSB Financial Corporation.
- --------------------------------------------------------------------------------
If you are a current or former depositor of Peoples Home Savings Bank as of the
eligibility dates:

o    You may have priority  rights to purchase shares at $10.00 per share.
o    You may not purchase fewer than 25 shares.
o    You may be eligible to purchase up to 10,000 shares individually,  and you,
     together,  with  associates or persons  acting in concert with you, may not
     purchase more than 20,000 shares.
o    You will not pay a commission to buy any shares.
o    Our  offering  will end at 12:00 p.m.,  eastern  time on December 12, 2001,
     unless extended.

If you are currently a stockholder of PHS Bancorp, Inc.:

o    Your shares will be exchanged  automatically  for shares of PHSB  Financial
     Corporation
o    After the exchange of shares,  your percentage  ownership  interest in PHSB
     Financial  Corporation  will be  approximately  equivalent  to your current
     percentage ownership interest in PHS Bancorp, Inc.
o    You may also be eligible to purchase  additional shares at $10.00 per share
     in the  community  offering,  which will be  subject  to  certain  purchase
     limitations.
o    You will not pay a  commission  to buy any shares or to  exchange  existing
     shares.

If you fit none of the above categories, but are interested in purchasing shares
of our common stock:

o    Subject  to our  right to reject  orders  in part or in  whole,  you may be
     eligible to purchase  shares in the community  offering at $10.00 per share
     after priority orders are filled.
o    You may not purchase fewer than 25 shares.
o    You may be eligible to purchase up to 10,000 shares individually,  and you,
     together,  with  associates or persons  acting in concert with you, may not
     purchase more than 20,000 shares.
o    You will not pay a commission to buy any shares.

                                                  MINIMUM        MAXIMUM
Number of Shares                                   2,018,750      2,731,250
Total Underwriting Commissions and Expenses      $   791,480    $   896,360
Net Proceeds                                     $19,396,020    $26,416,140
Net Proceeds Per Share                           $      9.61    $      9.67

         The maximum number of shares offered may be increased up to 3,140,937
shares, because of changes in the market and general financial and economic
conditions. If we increase the number of shares offered, prospective purchasers
will not be notified. Additionally, we may terminate the offering and the
exchange of shares if we do not sell the minimum number of shares.
- --------------------------------------------------------------------------------
         For a discussion of risks you should consider, see "Risk Factors"
beginning on page 10 of this prospectus.

         Our common stock will continue to trade on the Nasdaq National Market
under the same symbol "PHSB."

         We are offering the common stock on a best efforts basis. Trident
Securities will assist us in the sale of the common stock, though they are not
required to purchase any of the common stock that is being offered.

         These securities are not deposits or savings 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 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.

         Funds received prior to the completion of the offering will be held in
an escrow account at Peoples Home Savings Bank which will bear interest at its
passbook rate. If the offering is terminated, all funds received from
prospective purchasers will be promptly returned with interest. This offering is
expected to expire on December 12, 2001, at 12:00 p.m., eastern time, unless it
is extended, up to January 26, 2002.
- --------------------------------------------------------------------------------
For assistance, please contact the stock information center at (724) 846-6020.

                               Trident Securities
                    A Division of McDonald Investments, Inc.
                The Date of this Prospectus is November 13, 2001




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




                                 [MAP GOES HERE]




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

                                       2



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

                                     SUMMARY

         This summary highlights selected information from this document and may
not contain all the information that is important to you. To understand the
stock offering fully, you should read this entire document carefully, including
the financial statements and the notes to the financial statements of PHS
Bancorp, Inc.

The Companies

PHSB Financial Corporation  744 Shenango Road, Beaver Falls, Pennsylvania 15010

         We are a Pennsylvania corporation. We were formed to own all of Peoples
Home Savings Bank's capital stock upon completion of the conversion and stock
offering. We have applied to the Federal Reserve for approval to become a bank
holding company.

PHS Bancorp, M.H.C.         744 Shenango Road, Beaver Falls, Pennsylvania 15010

         PHS Bancorp, M.H.C. is currently the mutual holding company of PHS
Bancorp, Inc. As of June 30, 2001, PHS Bancorp, M.H.C.'s sole business activity
consisted of its ownership of 1,518,000 shares of PHS Bancorp, Inc.'s common
stock, which represented approximately 60% of its outstanding shares, as well as
approximately $1.2 million in cash and $1.3 million in other investments. Upon
consummation of the conversion, PHS Bancorp, M.H.C. will cease to exist and the
assets of PHS Bancorp, M.H.C. will be contributed to the capital of either PHSB
Financial or Peoples Home Savings Bank. See "-- How The Ownership Structure Will
Change After The Conversion," and "-- The Exchange of PHS Bancorp Common Stock."

PHS Bancorp, Inc.           744 Shenango Road, Beaver Falls, Pennsylvania 15010

         PHS Bancorp is currently the mid-tier stock holding company of Peoples
Home Savings Bank. PHS Bancorp owns all of the outstanding common stock of
Peoples Home Savings Bank. PHS Bancorp, M.H.C. owns 1,518,000 shares of PHS
Bancorp's outstanding common stock. The remaining 1,011,600 shares of common
stock are held by the public. See "-- How The Ownership Structure Will Change
After The Conversion," and "-- The Exchange of PHS Bancorp Common Stock." At
June 30, 2001, PHS Bancorp had consolidated assets totaling $282.9 million,
deposits of $201.3 million and consolidated stockholders' equity of $29.3
million.

Peoples Home Savings Bank   1427 Seventh Ave., Beaver Falls, Pennsylvania 15010

         Peoples Home Savings is a Pennsylvania-chartered stock savings bank
headquartered in Beaver Falls, Pennsylvania. Peoples Home Savings is a
community-oriented financial institution offering traditional financial services
to its local community. It conducts operations through its administrative office
and main office in Beaver Falls, Pennsylvania and its eight branch offices
located in the counties of Beaver and Lawrence, Pennsylvania.

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

                                       3

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

How The Ownership Structure Will Change After The Conversion

         The following chart shows our current structure which is commonly
referred to as a "two-tier" mutual holding company structure:

   ------------------------                 ---------------------------
   |                      |                 |      PHS Bancorp        |
   | PHS Bancorp, M.H.C.  |                 |  Minority Stockholders  |
   ------------------------                 ---------------------------
                 | 60%                                 40% |
                 |-----------------------------------------|
                                   PHS Bancorp
                 |-----------------------------------------|
                                      | 100%
                 |-----------------------------------------|
                 |            Peoples Home Savings         |
                 |-----------------------------------------|


         The following chart reflects the adjusted ownership interest of PHS
Bancorp. As required by Federal Deposit Insurance Corporation policy, the
aggregate ownership interest of PHS Bancorp's public stockholders has been
adjusted downward from 40% to 37.06% to reflect approximately $2.76 million of
assets held by PHS Bancorp, M.H.C. Such assets of PHS Bancorp, M.H.C. are held
solely for the benefit of depositors of Peoples Home Savings.

   ------------------------                 ---------------------------
   |                      |                 |      PHS Bancorp        |
   | PHS Bancorp, M.H.C.  |                 |  Minority Stockholders  |
   ------------------------                 ---------------------------
                 | 62.94%                           37.06% |
                 |-----------------------------------------|
                                   PHS Bancorp
                 |-----------------------------------------|
                                      | 100%
                 |-----------------------------------------|
                 |            Peoples Home Savings         |
                 |-----------------------------------------|

         The following chart reflects our ownership structure after the
conversion.

                 |-----------------------------------------|
                 |             Public Stockholders         |
                 |-----------------------------------------|
                                      | 100%
                 |-----------------------------------------|
                 |         PHSB Finanical Corporation      |
                 |-----------------------------------------|
                                      | 100%
                 |-----------------------------------------|
                 |            Peoples Home Savings         |
                 |-----------------------------------------|


The Conversion

         The Offering

         We are selling common stock which represents the ownership interest in
PHS Bancorp now owned by PHS Bancorp, M.H.C. in the following order of priority.

          First: Depositors with $50 or more on deposit as of June 30, 2000.

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

                                       4

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

          Second: Peoples  Home  Savings'  employee  stock  ownership  plan.  If
                  depositors  in  the  first  category  subscribe to all of  the
                  shares  in  the  Offering,  the employee stock  ownership plan
                  may purchase stock after the conversion in the open market.

          Third:  Depositors  with $50 or more on  deposit as of  September  30,
                  2001.

          Fourth: Current  Depositors  with $50 or more on deposit as of October
                  31, 2001.

         We are selling between 2,018,750 and 2,731,250 shares of common stock.
The number of shares to be sold may be increased to 3,140,937. All shares will
be sold at a price of $10.00 per share. The actual amount of shares we sell will
depend on an independent appraisal performed by RP Financial, an independent
appraisal firm. See, "$10.00 Per Share Stock Pricing And The Number Of Shares To
Be Issued In The Conversion," at page 7.

         The subscription offering expires at 12:00 p.m., eastern time, on
December 12, 2001, but may be extended to January 16, 2002. You cannot transfer
your subscription rights. If you attempt to transfer your rights, you may lose
the right to purchase shares and may be subject to criminal prosecution and, or,
other sanctions.

         During the subscription offering, we may also offer shares of common
stock in a community offering. In this part of the offering, people who reside
in Beaver and Lawrence Counties, Pennsylvania will have first preference and
current stockholders of PHS Bancorp will have second preference. This part of
the offering may terminate at any time without notice but no later than January
26, 2002.

         Shares not sold in the subscription or community offering may be
offered for sale in a syndicated community offering, which would be an offering
to the general public on a best efforts basis by a syndicate of broker dealers
managed by Trident Securities.

         You will not pay a commission to buy shares in the offerings.

         We have the right to reject any orders of stock, in whole or in part,
in the subscription offering, the community offering, and the syndicated
community offering.

         We have described the offering in greater detail beginning at page 24
of this prospectus.

The Exchange Of PHS Bancorp Common Stock

         If you are now a stockholder of PHS Bancorp, your shares will be
cancelled and exchanged for our shares. The number of shares you will receive
will be based on an exchange ratio. The actual number of shares you receive will
depend upon the number of shares we sell in our offering and the final appraised
value of our stock. As required by the Federal Deposit Insurance Corporation,
the aggregate ownership interest of PHS Bancorp's public stockholders has been
adjusted downward from approximately 40% to 37.06% to reflect approximately
$2.76 million of assets held by PHS Bancorp, M.H.C. Such assets of PHS Bancorp,
M.H.C. are held solely for the benefit of depositors of Peoples Home Savings.

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

                                        5

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

         The following table shows how the exchange ratio will adjust based on
the number of shares sold in our offering. The table also shows how many shares
an owner of PHS Bancorp common stock would receive in the exchange, adjusted for
the number of shares sold in the offering.



                                                                                                               100 Shares of
                                                                                                                PHS Bancorp
                                                                                                                 would be
                                                         Shares to be Exchanged    Total Shares                exchanged for
                                                           for PHSB Financial       of Common                  PHSB Financial
                               Shares to be Sold             Corporation           Stock to be   Exchange       Corporation
                               in the Offering               Common Stock          Outstanding     Ratio        Common Stock
                            ----------------------       -----------------------   -----------   --------      --------------
                             Number        Percent        Number      Percent
                             ------        -------        ------      -------
                                                                                              
Minimum..............       2,018,750        62.94%       1,188,669     37.06%      3,207,419      1.17504           117
Midpoint.............       2,375,000        62.94        1,398,435     37.06       3,773,435      1.38240           138
Maximum..............       2,731,250        62.94        1,608,200     37.06       4,339,450      1.58976           158
Adjusted maximum.....       3,140,937        62.94        1,849,430     37.06       4,990,367      1.82822           182



         If you own your shares of PHS Bancorp in "street name," the exchange
will occur automatically and you need take no action. Shares held in "street
name" means that shares are not held in your name but are held on your behalf by
your broker or financial advisor. If you have shares in your name, you will
receive a transmittal form with instructions to surrender your stock
certificates after the offering is completed. You will receive new certificates
for our common stock within five business days after we receive properly
executed transmittal forms.

         No fractional shares of our common stock will be issued to any public
stockholder of PHS Bancorp upon consummation of the conversion. If you do not
hold your shares in "street name," payment for fractional shares will be made as
soon as practicable after the receipt by the exchange agent of surrendered PHS
Bancorp stock certificates.

         We have described the exchange in greater detail beginning at page 19
of this prospectus.



Reasons For The Conversion

We are pursuing the conversion for the following reasons:

         o        After conversion, the proceeds we will receive from the sale
                  of our common stock will enable us to continue to expand our
                  banking franchise, and offer new products and banking
                  services. We will be in a better position to increase our
                  market presence in our market areas of Beaver and Lawrence
                  Counties, Pennsylvania.

         o        The larger capital base resulting from the conversion will
                  allow us to increase our earning assets, which should permit
                  us to continue to increase our earnings.

         o        After conversion, our common stock will continue to be listed
                  on the Nasdaq National Market with a greater number of
                  outstanding shares held by public stockholders. This will
                  provide additional liquidity and visibility for our common
                  stock.

         o        As a fully converted holding company, we will have greater
                  strategic flexibility in connection with merger and
                  acquisition transactions. Unlike a mutual holding company, we
                  can use stock as a form of payment for acquisitions and merge
                  with any other stock institution or its holding company.
                  Currently, we have no plans, agreements or understandings
                  regarding any merger or acquisition transactions.

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

                                        6

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

Conditions To Complete The Conversion

         We cannot complete our conversion and our offering unless:

         (1)      It is ratified by a majority vote of Current Depositors of
                  Peoples Home Savings;

         (2)      It is approved by a two-thirds vote of stockholders of PHS
                  Bancorp;

         (3)      It is approved by a majority vote of stockholders of PHS
                  Bancorp, not including those shares held by PHS Bancorp,
                  M.H.C.; and

         (4)      At least the minimum number of shares are sold in the
                  offering.

         We have described the conditions to complete the conversion in greater
detail at page 23 of this prospectus.

$10.00  Per Share  Stock  Pricing  And The  Number Of Shares To Be Issued In The
Conversion

         The number of shares offered is based on an independent appraisal of
the pro forma estimated market value of our stock performed by RP Financial,
Inc. divided by the purchase price of $10.00 and multiplied by 62.94%, the
percentage of PHS Bancorp, M.H.C. shares being offered to the public after
adjusting the ownership interests, in accordance with the Federal Deposit
Insurance Corporation policy, to reflect approximately $2.76 million of PHS
Bancorp, M.H.C. assets. Such assets of PHS Bancorp, M.H.C. are held solely for
the benefit of depositors of Peoples Home Savings. The $10.00 per share price
was determined by our board of directors. RP Financial will receive a fee of
$20,000 for its appraisal services.

         RP Financial has determined that as of October 12, 2001, our estimated
aggregate pro forma market value was $37.7 million, the mid-point of the
valuation range. Pursuant to regulations, this value must be within a minimum
valuation range of $32.1 million and a maximum valuation range of $43.4 million.
Based on this valuation and the ownership of PHS Bancorp, M.H.C., an offering
range between 2,018,750 shares and 2,731,250 shares are being offered. This
offering range means that the $10.00 per share purchase price for our shares
will range from 12.50x to 16.67x of our pro forma net income per share using the
financial data for the annualized six month period ended June 30, 2001, of
similar thrift institutions used by RP Financial.

         The ratios we have presented are commonly requested by a prospective
investor in order to determine whether or not the stock meets his or her
investment criteria. Because of possible differences and important factors such
as operating characteristics, financial performance, asset size, capital
structure, and business prospects between us and other fully converted
institutions, you should not rely solely on these comparative valuation ratios
as an indication as to whether or not the stock is an appropriate investment for
you. See "Risk Factors -- "You may not be able to sell your shares when you
desire, or for $10.00 or more per share." and "Pro Forma Data" and "The Offering
- -- Stock Pricing and the Number of Shares To Be Offered."

The Amount Of Stock You May Purchase

         The minimum number of shares that you may purchase is 25.

         Any person or group of persons may not purchase more than 10,000 shares
individually.

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

                                        7

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

         For further discussion of the purchase limits and definitions of
"associate" and "acting in concert," see "The Offering--Limitations on Purchases
of Common Stock" at page 29 of this prospectus.

Our Use Of The Proceeds Raised From The Sale Of Stock

         We estimate that we will receive net proceeds from the sale of the
common stock of between $19.4 million at the minimum of the offering range and
$26.4 million at the maximum of the offering range.

                                                         Minimum         Maximum
                                                         Shares           Shares
                                                         ------           ------
                                                             (In Thousands)
Working capital........................................  $ 9,698         $13,208
Funds loaned to the employee stock ownership plan......    1,615           2,185
Investment in short-term securities....................    8,083          11,023
                                                         -------         -------
                                                         $19,396         $26,416
                                                         =======         =======
         See "Use of Proceeds."

Benefits Of The Conversion to Management

         In order to link our officers', employees' and directors' interests
closer to our stockholders' interests, we intend to establish certain benefit
plans that use our stock as compensation. Officers, directors, and employees
will not be required to pay cash in exchange for certain stock benefits.

         The following table presents information regarding the employee stock
ownership plan and stock-based incentive plans. The stock-based incentive plans
may not be adopted for at least six months after the offering and must be
approved by a majority vote of the stockholders. The table below assumes the
sale of 2,731,250 shares in the offering. It is assumed that the value of the
stock is $10 per share. Options to acquire shares of the stock are given no
value because their exercise price will be equal to the fair market value of the
stock on the day the options are granted. As a result, anyone who receives an
option will only benefit from the option if the price of the stock rises in the
future above the exercise price.



                                                                                                      Percentage of
                                                                                   Estimated         Total Shares Sold
                                      Participants               Shares          Value of Shares     in the Offering
                                      ------------               ------          ---------------     ---------------
                                                                                              
Employee Stock Ownership Plan.......  Officers and
                                      Employees                 218,500               $2,185,000           8.0%
Stock-Based Incentive Plans:
   Restricted Stock Awards..........  Directors,
                                      Officers and
                                      Employees                 109,250                1,092,500            4.0
   Stock Options....................  Directors,
                                      Officers and
                                      Employees                 273,125                       --           10.0
                                                                -------               ----------           ----
              Total.................                            600,875               $3,277,500           22.0%
                                                                =======               ==========           ====


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

                                        8


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

         We will also convert employee stock ownership shares, restricted stock
awards, and stock options previously awarded to officers, employees and
directors of PHS Bancorp and Peoples Home Savings. Employee stock ownership
shares and restricted stock awards will be adjusted based upon the exchange
ratio and the other terms and the vesting period will remain unchanged. The
number of stock options received and the exercise price will be adjusted based
on the exchange ratio and the other terms and the vesting period will remain
unchanged.



Market For Common Stock

         We will list the common stock on the Nasdaq National Market under the
symbol "PHSB," which is the same symbol currently used for PHS Bancorp common
stock. Trident Securities has advised us that it intends to be a market maker in
the common stock and will assist us in obtaining additional market makers.

Dividend Policy

         PHS Bancorp has paid a cash dividend of $.10 per share per quarter
during fiscal 2001, or $.40 per share per year. After the conversion, depending
upon the number of shares sold in the offering, as adjusted for the exchange
ratio, we expect to continue to pay a dividend rate ranging from $.06 to $.09
per share per quarter, at the adjusted maximum to the minimum of the offering
range, based upon a price of $10 per share. The dividend rate and the continued
payment of dividends will depend on a number of factors including our capital
requirements, our financial condition and results of operations, tax
considerations, statutory and regulatory limitations, and general economic
conditions. No assurance can be given that we will continue to pay dividends or
that they will not be reduced in the future.

Effects Of Conversion On Rights of Stockholders

         After the conversion, the stockholders of PHS Bancorp will become our
stockholders and their rights as stockholders will be governed by our articles
of incorporation, bylaws and Pennsylvania law. For a discussion of material
differences in the rights of stockholders and an explanation of possible
anti-takeover effects of provisions in our articles of incorporation and bylaws,
see "Effects of Conversion Rights of Stockholders" beginning at page 99 of this
prospectus.

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

                                        9



                                  RISK FACTORS

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

Recent terrorist attacks in the United States have affected the stock market and
the general economy.

         On September 11, 2001, terrorists carried out attacks that destroyed
the World Trade Center in New York and badly damaged the Pentagon outside
Washington, D.C. In the wake of these attacks, all stock prices broadly declined
from the prices that existed prior to the attacks. In addition to affecting the
stock markets, the terrorist attacks may affect the national and international
economies because of the uncertainties that exist as to how the United States
will respond and to whether additional attacks will be carried out against the
United States. These uncertainties contributed to a slowdown in economic
activity in the United States and as a result the economy has weakened. The
weakened economy could decrease our loan demand and increase our loan
delinquencies.

We originate a large amount of indirect automobile loans and commercial business
loans which have a higher degree of credit risk than traditional one- to- four
family lending.

         Peoples Home Savings actively originates indirect automobile loans and
commercial business loans. At June 30, 2001, such loans approximated $54.8
million, or 42.1%, of the total loan portfolio. Of this amount, $44.5 million
consist of indirect automobile loans. Though we have not recently experienced a
greater degree of default or an inability to resell the collateral of these
loans, indirect automobile loans and commercial business loans are generally
considered to have a greater degree of credit risk than traditional one- to-
four family residential lending. Indirect automobile loans are secured by new or
used automobiles, which depreciate rapidly. Additionally, there is generally no
recourse against the automobile dealer in the event of a default by the
borrower. The repayment of commercial business loans typically is dependent upon
the income stream of the borrower, which could be significantly affected by
economic conditions. Because of these risks, we could experience an increase in
non-performing loans and provisions for loan losses. See "Business of Peoples
Home Savings - Lending Activities -- Consumer Loans, -- Commercial Loans."

You may not be able to profit from the sale or a merger of us because of
provisions in our charter documents and other laws and regulation.

         Our articles of incorporation and bylaws contain provisions that may
make it difficult for someone to acquire control of us. These provisions may
discourage takeover attempts and prevent you from receiving a premium over the
market price of your shares as part of a takeover. See "Comparison of
Stockholders' Rights" and "Restrictions on Acquisitions of PHSB Financial."

Our low return on equity after the conversion may negatively impact the value of
our common stock.

         We will not be able to deploy the increased capital from this offering
into higher-yielding earning loans and other assets immediately. Our ability to
profitably deploy our new capital will be significantly affected by industry
competition for loans and deposits. Initially, we intend to invest the net
proceeds in short-term investments which generally have lower yields than loans.
Until we can invest our new increased capital on a long-term basis at a higher
rate and increase our portfolio of loans and deposits, we expect our return on
equity to be less than what it has been in recent years, which may negatively
impact the value of our stock. For the six months ended June 30, 2001, and the
year ended December 31, 2000, our average return on equity was 7.32% and 7.95%,
respectively.

                                       10


You may not be able to sell your shares when you desire, or for $10.00 or more
per share.

         Publicly traded stocks have recently experienced substantial market
price volatility. This is due, in part, to investors' shifting perceptions of
the effect on various industry sectors of changes and potential changes in the
economy. Volatility, therefore, may be unrelated to the current operating
performance of particular companies whose shares are traded. The purchase price
of common stock sold in conversion transactions, including mutual-to-stock
conversion transactions of mutual holding companies, is based on an independent
appraisal. Independent appraisals are not intended, and should not be construed
as a recommendation as to the advisability of purchasing shares. After our
common stock begins to trade, the trading price will be determined by the
marketplace. The trading price will fluctuate because it will be influenced by
many factors, including prevailing interest rates, other economic conditions,
our operating performance and investor perceptions of the outlook for us and the
banking industry in general. We cannot assure you that if you choose to sell
shares you purchased in the stock offering, you will be able to sell them at or
above the $10 per share offering price.

The implementation of certain stock-based benefit plans may increase our future
compensation expense and may reduce our earnings.

         We intend to adopt a stock option plan that will provide for the
granting of options to purchase common stock, a restricted stock plan that will
provide for awards of restricted stock to our eligible officers, employees and
directors and an employee stock ownership plan that will distribute stock to all
of our qualifying employees over a period of time. The restricted stock plan and
the employee stock ownership plan will increase our future costs of compensating
our directors, officers, and employees. The cost of the employee stock ownership
plan will vary based on our stock price over time, while the cost of the
restricted stock plan will be based on our stock price when the awards are first
granted.

Increases in market rates of interest could adversely affect our stockholders'
equity.

         At June 30, 2001, PHS Bancorp owned approximately $83.7 million of
marketable securities available for sale, which consisted of $22.9 million of
investment securities and $60.8 million of mortgage-backed securities. Generally
accepted accounting principles require that these securities be carried at fair
value on the consolidated balance sheet. Unrealized gains or losses on these
securities, that is, the difference between the fair value and the amortized
cost of these securities, is reflected in stockholders' equity, net of deferred
taxes. Recently, market rates of interest have decreased which caused the fair
value of PHS Bancorp marketable securities to increase and stockholders' equity
to also increase. As of June 30, 2001, PHS Bancorp's available for sale
marketable securities portfolio had an unrealized gain, net of taxes, of
$68,000, which resulted in an increase in stockholders' equity by the same
amount. However, when interest rates increase, the fair value of PHS Bancorp's
available for sale marketable securities generally decreases, which also
decreases stockholders' equity. If market interest rates increase, our
stockholders' equity could be adversely affected.

A downturn in our local economy and increased competition may adversely affect
our profitability.

         Our business of attracting deposits and making loans is primarily
conducted within our market area. A downturn in our local economy could reduce
the amount of funds available for deposit and the ability of borrowers to repay
their loans. Over the past 20 years due to a large loss of manufacturing jobs,
our market areas of Beaver and Lawrence Counties have experienced no growth in
population and periodic increases in unemployment. As of 2000, our market area
contained a total population of 275,000, with Beaver County containing 67% of
the population base. Between 1990 and 2000, Beaver County reported an annual
population loss of .3% and Lawrence County reported an annual population loss of
 .2%. Additionally, unemployment in our market areas has also increased during
the past year.

                                       11


At June 30, 2001, the unemployment rate for Beaver and Lawrence Counties was
5.0% and 5.8%, respectively, up from 4.5% and 5.2%, respectively, at June 30,
2000. As a result of decreased population and increased unemployment, the number
of prospective customers has decreased. Additionally, we have substantial
competition for deposits and loans. Many competitors have greater resources than
we do and as a result we may have to decrease the rates we charge for loans and
increase the rates we pay on deposits either of which could hurt our profits.

Possible dilutive effect of restricted stock plan shares and stock option
shares.

         If the conversion is completed and shareholders approve the restricted
stock plan and stock option plan, we may issue stock to our officers and
directors through these plans. If the shares for the restricted stock plan and
stock options are issued from our authorized but unissued stock, your ownership
percentage could be diluted by up to approximately 7.0% and the trading price of
our stock may be reduced. See "Pro Forma Data," "Management of Peoples Home
Savings -- Stock Benefits -- Benefits To Be Considered Following Completion of
the Conversion."



                                       12


                               RECENT DEVELOPMENTS

         The information set forth below at or for the periods ended September
30, 2001 and 2000, is unaudited and, in the opinion of management, all
adjustments, consisting of normal recurring accruals, necessary for a fair
presentation of the results for the unaudited periods have been made. This
information should be read in conjunction with "Management's Discussion and
Analysis of Financial Condition and Results of Operations" and the financial
statements contained elsewhere in this prospectus.

         On October 23, 2001, PHS Bancorp announced to the public its third
quarter earnings for the nine months ended September 30, 2001. Net income for
the nine months ended September 30, 2001 remained relatively unchanged from the
comparable 2000 period. For the nine months ended September 30, 2001, net income
was $1,634,000, or $.66 basic and diluted earnings per share, compared to
$1,659,000 or $.66 basic and diluted earnings per share for the comparable 2000
period. Net income for the nine months ended September 30, 2001 was affected by
the decreases in short-term interest rates by the Federal Reserve over the past
several months. For the nine months ended September 30, 2001, net interest
margin decreased 14 basis points to 3.19% from 3.33% for the comparable 2000
period.

         Total assets at September 30, 2001 increased $23,292,000 to
$288,622,000 from $265,330,000 at December 31, 2000. This increase was primarily
due to increases in cash and interest-bearing deposits of $6,100,000, investment
securities and mortgage-backed securities of $12,100,000 and loans of
$5,300,000.

         Please refer below to the unaudited financial information for further
information.

                                       13

                                   PHS BANCORP
                     CONSOLIDATED BALANCE SHEET (UNAUDITED)



                                                                                     September 30,     December 31,
                                                                                ------------------ ------------------
                                                                                           2001           2000
                                                                                ------------------ ------------------

                                                                                           
ASSETS
Cash and amounts due from other institutions                                    $        1,399,498 $        1,502,757
Interest-bearing deposits with other institutions                                       11,301,815          5,094,404
Investment securities:
    Available for sale                                                                  18,561,051         24,814,065
    Held to maturity (market value $23,031,712 and $17,917,570)                         22,655,060         17,776,486
 Mortgage-backed securities:
    Available for sale                                                                  58,137,471         38,415,158
    Held to maturity (market value $33,231,668 and $38,471,164)                         32,498,167         38,779,775
Loans (net of allowance for loan losses of $1,479,443 and $1,454,618)                  134,341,911        129,017,057
Accrued interest receivable                                                              1,619,939          1,625,420
Premises and equipment                                                                   4,899,311          4,637,374
Federal Home Loan Bank stock                                                             2,614,800          2,614,800
Other assets                                                                               592,869          1,052,375
                                                                                ------------------ ------------------
            TOTAL ASSETS                                                        $      288,621,892 $      265,329,671
                                                                                ------------------ ------------------
LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits                                                                        $      206,581,362 $      198,241,701
Advances from Federal Home Loan Bank                                                    49,194,800         36,194,800
Other borrowings                                                                            40,303             75,315
Accrued interest payable and other liabilities                                           2,043,253          1,967,621
                                                                                ------------------ ------------------
            Total liabilities                                                          257,859,718        236,479,437
                                                                                ------------------ ------------------

Preferred stock, 5,000,000 shares authorized, non issued                                         -                  -
Common stock, $.10 par value 10,000,000 shares authorized,
     2,760,000 shares issued                                                               276,000            276,000
Additional paid in capital                                                              10,461,756         10,480,215
Retained earnings - substantially restricted                                            21,627,684         20,756,274
Accumulated other comprehensive income                                                   1,632,854            456,968
Unallocated ESOP shares (51,060 and 58,260 shares)                                        (805,368)          (917,283)
Unallocated RSP shares (7,774 and 16,155 shares)                                           (89,398)          (185,783)
Treasury stock, at cost (230,400 and 202,750 shares)                                    (2,341,354)        (2,016,157)
                                                                                ------------------ ------------------
            Total stockholders' equity                                                  30,762,174         28,850,234
                                                                                ------------------ ------------------
            TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                          $      288,621,892 $      265,329,671
                                                                                ================== ==================




                                                                                     September 30,       December 31,
                                                                                        2000                2000
                                                                                ------------------ ------------------
                                                                                           
Other Financial Condition Data:
     Tangible net worth                                                         $       30,762,174 $       28,850,234
     Stockholders' equity to total assets                                                    10.66%             10.87%
     Book value per share                                                       $            12.16 $            11.28
     Tangible book value per share                                                           12.16              11.28
     Non-performing assets                                                                 550,207            665,074
     Non-performing loans to total loans                                                      0.41%              0.52%


                                       14

                                   PHS BANCORP
                  CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)



                                                          Three Months Ended                  Nine Months Ended
                                                             September 30,                      September 30,
                                                   ---------------------------------  ---------------------------------
                                                        2001              2000             2001              2000
                                                   ---------------   ---------------  ---------------   ---------------
                                                                                             
INTEREST AND DIVIDEND INCOME
     Loans                                         $     2,707,352   $     2,614,672  $     7,963,745   $     7,542,159
     Investment securities:
         Taxable                                           387,436           501,373        1,315,584         1,527,526
         Exempt from federal income tax                    208,424           253,697          632,539           795,831
     Mortgage-backed securities                          1,526,416         1,396,696        4,420,763         4,273,816
     Interest-bearing deposits
       with other institutions                              58,824            29,839          214,979           115,591
                                                   ---------------   ---------------  ---------------   ---------------
              Total interest income                      4,888,452         4,796,277       14,547,610        14,254,923
                                                   ---------------   ---------------  ---------------   ---------------

INTEREST EXPENSE
     Deposits                                            1,966,571         2,045,914        6,092,140         5,912,298
     Advances from Federal Home Loan Bank                  695,622           593,012        1,935,134         1,847,444
     Other borrowings                                          560             1,125            2,110             3,785
                                                   ---------------   ---------------  ---------------   ---------------
              Total interest expense                     2,622,753         2,640,051        8,029,384         7,763,527
                                                   ---------------   ---------------  ---------------   ---------------

              Net interest income                        2,225,699         2,156,226        6,518,226         6,491,396

PROVISION FOR LOAN LOSSES                                  130,000           150,000          370,000           405,000
                                                   ---------------   ---------------  ---------------   ---------------

NET INTEREST INCOME AFTER
  PROVISION FOR LOAN LOSSES                              2,095,699         2,006,226        6,148,226         6,086,396
                                                   ---------------   ---------------  ---------------   ---------------

NONINTEREST INCOME
     Service charges on deposit accounts                   147,663           142,263          439,189           393,763
     Investment securities gains, net                            -             7,315           58,118             7,315
     Rental income, net                                     24,827            22,717           74,481            64,649
     Other income                                           84,574            87,688          181,055           173,422
                                                   ---------------   ---------------  ---------------   ---------------
              Total noninterest income                     257,064           259,983          752,843           639,149
                                                   ---------------   ---------------  ---------------   ---------------

NONINTEREST EXPENSE
     Compensation and employee benefits                    854,983           835,301        2,483,910         2,446,257
     Occupancy and equipment costs                         316,574           302,223          992,720           873,926
     Data processing costs                                  43,162            78,194          147,514           235,296
     Other expenses                                        346,095           313,367        1,041,262           952,579
                                                   ---------------   ---------------  ---------------   ---------------
              Total noninterest expense                  1,560,814         1,529,085        4,665,406         4,508,058
                                                   ---------------   ---------------  ---------------   ---------------

Income before income taxes                                 791,949           737,124        2,235,663         2,217,487
Income taxes                                               221,926           166,500          602,108           558,624
                                                   ---------------   ---------------  ---------------   ---------------

              NET INCOME                           $       570,023   $       570,624  $     1,633,555   $     1,658,863
                                                   ===============   ===============  ===============   ===============

EARNINGS PER SHARE
     Basic                                         $          0.23   $          0.23  $          0.66   $          0.66
     Diluted                                                  0.23              0.23             0.66              0.66

Weighted average number of shares outstanding
     Basic                                               2,463,559         2,516,971        2,470,658         2,524,691
     Diluted                                             2,468,305         2,516,971        2,471,157         2,524,691

Financial ratios (annualized)
     Return on average assets                                 0.80%             0.85%            0.78%             0.83%
     Return on average equity                                 7.65              8.27             7.43              8.19
     Net interest margin                                      3.20              3.31             3.19              3.33

     Other Data (In Thousands)
     Average assets                                 $      285,488   $       267,892  $       279,759   $       267,690
     Average equity                                         29,811            27,593           29,315            26,999
     Average earning assets                                278,307           260,202          272,526           259,789


                                       15


Selected Financial Highlights



                                                      At or for the
                                                        six months
                                                          ended
                                                         June 30,                  At or for the year ended December 31,
                                                        ---------   -------------------------------------------------------------
                                                           2001        2000         1999          1998         1997     1996(1)
                                                        ---------   ---------    ---------     ---------    ---------   ---------
                                                                          (In thousands, except per share data)
                                                                                                    
Selected Financial Data:
Assets..............................................    $ 282,906   $ 265,330    $ 268,640     $ 244,253    $ 217,735   $ 202,216
Loans...............................................      127,692     129,017      118,745        99,914       99,691      95,773
Mortgage-backed securities held to maturity.........       34,620      38,780       44,141        48,287       40,234      31,138
Mortgage-backed securities available for sale.......       60,831      38,415       37,426        32,878       30,159      25,794
Investment securities held to maturity..............       18,037      17,776       15,540        18,146       10,015      10,768
Investment securities available for sale............       22,837      24,814       27,595        25,197       24,253      26,688
Interest-bearing deposits with other institutions...        7,562       5,094       11,417         9,332        3,308       3,004
Federal Home Loan Bank stock........................        2,615       2,615        2,615         1,545        1,020         972
Deposits............................................      201,250     198,242      189,345       181,113      174,286     175,925
Other borrowings....................................           52          75          120         1,388        1,116           -
Advances from Federal Home Loan Bank................       50,195      36,195       50,295        30,895       12,117       8,100
Stockholders' equity................................       29,269      28,850       26,751        29,184       28,609      16,645(2)

Selected Consolidated Operating Data:
Interest income.....................................    $   9,659   $  19,035    $  17,511     $  16,112    $  14,950   $  14,584
Interest expense....................................        5,366      10,448        9,284         8,523        7,857       7,882
  Net interest income...............................        4,293       8,587        8,227         7,589        7,093       6,702
Provision for loan losses...........................          240         555          410           365          555         455
  Net interest income after provision...............        4,053       8,032        7,817         7,224        6,538       6,247
Total non-interest income...........................          496         854          764           914          937         781
Total non-interest expense..........................        3,105       6,000        6,094         6,245        5,687       6,638(3)
Income before income taxes..........................        1,444       2,886        2,487         1,893        1,788         390
Income taxes........................................          380         714          629           391          150        (319)
  Net income........................................    $   1,064   $   2,172    $   1,858     $   1,502    $   1,638   $     709
Basic earnings per share............................    $     .43   $     .86    $     .71     $     .56    $     .33         N/A
Diluted earnings per share..........................    $     .43   $     .86    $     .71     $     .56    $     .33         N/A


- ------------------
(1)      Prior to July 10, 1997, there was no common stock outstanding.
(2)      Represents retained earnings (substantially restricted).
(3)      Includes a one-time special assessment of $1.1 million to recapitalize
         the Savings Association Insurance Fund.

                                       16


Selected Financial Ratios



                                                      At or For the Six
                                                         Months Ended                     At or For the Year Ended
                                                           June 30,                               December 31,
                                                       ----------------      ------------------------------------------------------
                                                       2001        2000        2000       1999       1998       1997        1996
                                                       ----        ----        ----       ----       ----       ----        ----
                                                                                                   
Performance Ratios:
  Return on average assets (net  income
     divided by average total  assets)............     0.77%       0.81%       0.81%      0.73%      0.65%      0.79%       0.35%(1)
  Return on average equity (net
     income divided by average equity)............     7.32        8.15        7.95       6.68       5.24       7.33        4.37(1)
  Net interest rate spread........................     2.96        3.21        3.14       3.15       3.21       3.48        3.50
  Non-interest expense to average assets..........     2.24        2.23        2.24       2.38       2.72       2.75        3.30(1)
  Net yield on interest-earning assets............     3.35        3.55        3.51       3.51       3.65       3.86        3.77
  Dividend payout ratio...........................    47.88       43.17       42.02      40.03      46.34        --(2)        --(2)

Asset Quality Ratios:
  Non-performing assets to total assets...........     0.18%       0.18%       0.25%      0.19%      0.22%     0.40%        0.63%
  Non-performing loans to total loans, net........     0.39        0.37        0.51       0.42       0.52      0.87%        1.33
  Allowance for loan losses to total loans........     1.12        1.11        1.12       1.14       1.28      1.39%        1.49
  Allowance for loan losses to
     non-performing loans.........................    283.2       314.1       218.8      273.6      244.2     154.4%       108.2

Capital Ratios:
  Average equity to average assets
     (average equity divided by
     average total assets)........................    10.50%       9.98%      10.22%     10.86%     12.50%     10.81%       8.06%
  Equity to assets at period end..................    10.35       10.17       10.87       9.96      11.95      13.14        8.23


- ---------------
(1)  Includes a one-time special  assessment of $1.1 million to recapitalize the
     Savings Association Insurance Fund.
(2)  Prior to July 10, 1997, there was no common stock outstanding and dividends
     were not paid until the beginning of the December 31, 1998 fiscal year.

                                       17


                                 The Conversion

         The Boards of Trustees of PHS Bancorp, M.H.C. and Peoples Home Savings
and the Board of Directors of PHS Bancorp have approved a plan authorizing the
conversion. The plan is subject to approval of the stockholders of PHS Bancorp,
the ratification of the depositors of Peoples Home Savings and the satisfaction
of certain other conditions. The Plan has been approved by the Pennsylvania
Department of Banking. Regulatory approval does not constitute a recommendation
or endorsement of the plan.

General

         On August 16, 2001, the Boards of Trustees of PHS Bancorp, M.H.C. and
Peoples Home Savings and the Board of Directors of PHS Bancorp adopted a plan of
conversion. In accordance with the plan, PHS Bancorp, M.H.C. will convert from a
mutual holding company to a full stock corporation. Public stockholders
currently own 40% of PHS Bancorp and the remaining 60% is owned by PHS Bancorp,
M.H.C. Upon consummation of the conversion, PHS Bancorp, M.H.C. will cease to
exist. The stock held by the public stockholders of PHS Bancorp will be
converted into our shares. Peoples Home Savings will be our wholly owned
subsidiary. For a detailed description of the reorganization structure, see "--
Federal and State Tax Consequences of the Conversion."

Reasons for the Conversion

         PHS Bancorp, M.H.C., as a state-chartered mutual holding company, does
not have stockholders and has no authority to issue capital stock. As a result
of the conversion, we will be structured in the form used by holding companies,
commercial banks, many business entities and a number of savings institutions.
An important distinction between the mutual holding company form of organization
and the fully public form is that, a mutual holding company must always own over
50% of the common stock of its savings institution subsidiary. Only a minority
of the subsidiary's outstanding stock can be sold to investors.

         Through the conversion, we will become the stock holding company of
Peoples Home Savings, which will complete the transition to full public
ownership. The stock holding company form of organization will provide us with
the ability to diversify our business and Peoples Home Savings' business
activities through acquisition of or mergers with both stock savings
institutions and commercial banks, as well as other companies. There has been
significant consolidation in the financial services area in Pennsylvania where
Peoples Home Savings conducts its operations, and although there are no current
arrangements, understandings or agreements regarding any such opportunities, we
will be in a position, subject to regulatory limitations and our financial
condition, to take advantage of any such opportunities that may arise because of
the increase in its capital after the conversion.

         The conversion will be important to our future growth and performance
and to that of Peoples Home Savings, by providing a larger capital base to
support our operations and the operations of Peoples Home Savings, enhancing our
future access to capital markets, the ability to diversify into other financial
services related activities, and the ability to provide services to the public.
The conversion will result in increased funds being available for lending
purposes, greater resources for expansion of services, and better opportunities
for attracting and retaining qualified personnel. Although PHS Bancorp currently
has the ability to raise additional capital through the sale of additional
shares of its common stock, that ability is limited by the mutual holding
company structure which, among other things, requires that the mutual holding
company always hold a majority of the outstanding shares of PHS Bancorp's common
stock.

                                       18


         The conversion will also result in an increase in the number of
outstanding shares of common stock following the conversion, as compared to the
number of outstanding shares held by the public stockholders of PHS Bancorp
prior to the conversion, which will increase the likelihood of the development
of an active and liquid trading market for the common stock. See "Market for the
Common Stock."

         Our Board of Directors, the Boards of Trustees of PHS Bancorp, M.H.C.
and Peoples Home Savings, and the Board of Directors of PHS Bancorp, believe
that the conversion is in the best interests of such companies and their
respective stockholders and depositors.

Share Exchange Ratio

         The regulations and policies governing mutual holding companies provide
that in a conversion of a mutual holding company to stock form, the minority
stockholders of PHS Bancorp will be entitled to exchange their shares of common
stock for common stock of the converted holding company, provided that Peoples
Home Savings and PHS Bancorp, M.H.C. demonstrate to the satisfaction of the
Pennsylvania Department of Banking that the basis for the exchange is fair and
reasonable. The Board of Trustees of Peoples Home Savings and the Board of
Directors of PHS Bancorp have determined that each publicly-held share of PHS
Bancorp common stock will, on the effective date of the conversion, be
automatically converted into and become the right to receive a number of
exchange shares determined pursuant to the exchange ratio. The public
stockholders of PHS Bancorp common stock will own approximately the same
percentage of our common stock after the conversion as they hold in PHS Bancorp,
subject to additional purchases, or the receipt of cash in lieu of fractional
shares. At June 30, 2001, there were 2,529,600 shares of PHS Bancorp common
stock outstanding, 1,011,600, or 40%, of which were publicly held. As required
by Federal Deposit Insurance Corporation policy, the aggregate ownership
interest of PHS Bancorp's public stockholders has been adjusted downward from
40% to 37.06% to reflect approximately $2.76 million of assets held by PHS
Bancorp, M.H.C. Such assets of PHS Bancorp, M.H.C. are held solely for the
benefit of depositors of Peoples Home Savings.

         Based on the independent valuation, the 62.94%, as adjusted, of the
outstanding shares of PHS Bancorp common stock held by PHS Bancorp, M.H.C. as of
the date of the independent valuation and the 37.06%, as adjusted, public
ownership interest of PHS Bancorp, the following table sets forth, at the
minimum, mid-point, maximum, and adjusted maximum of the offering range:

o    the total number of subscription shares and exchange shares to be issued in
     the conversion;
o    the total shares of common stock outstanding after the conversion;
o    the  exchange  ratio;  and
o    the number of shares an owner of PHS Bancorp would receive in the exchange,
     adjusted for the number of shares sold in the offering.



                                                                                                               100 Shares of
                                                                                                                PHS Bancorp
                                                                                                                 would be
                                                         Shares to be Exchanged    Total Shares                exchanged for
                                                           for PHSB Financial       of Common                  PHSB Financial
                               Shares to be Sold             Corporation           Stock to be   Exchange       Corporation
                               in the Offering               Common Stock          Outstanding     Ratio        Common Stock
                            ----------------------       -----------------------   -----------   --------      --------------
                             Number        Percent        Number      Percent
                             ------        -------        ------      -------
                                                                                              
Minimum..............       2,018,750        62.94%       1,188,669     37.06%      3,207,419      1.17504           117
Midpoint.............       2,375,000        62.94        1,398,435     37.06       3,773,435      1.38240           138
Maximum..............       2,731,250        62.94        1,608,200     37.06       4,339,450      1.58976           158
Adjusted maximum.....       3,140,937        62.94        1,849,430     37.06       4,990,367      1.82822           182


                                       19


         Options to purchase shares of PHS Bancorp common stock will be
converted into options to purchase our shares of common stock. Additionally,
restricted stock awards of PHS Bancorp will also be converted into our shares of
common stock. At June 30, 2001, there were outstanding options to purchase
124,200 shares of PHS Bancorp common stock, of which 99,200 shares were vested,
and there were 16,155 unvested restricted stock awards of PHS Bancorp common
stock outstanding. The number of shares of common stock to be received upon
exercise of these options and restricted stock plan shares will be determined
pursuant to the exchange ratio. The aggregate exercise price, duration, and
vesting schedule of these options and restricted stock plan shares will not be
affected.

Effect of the Conversion on Minority Stockholders

         Effect on Stockholders' Equity Per Share of the Shares Exchanged. The
conversion will increase the stockholders' equity per share of the public
stockholders of PHS Bancorp common stock. At June 30, 2001, the stockholders'
equity per share of PHS Bancorp common stock was $11.57, including shares held
by PHS Bancorp, M.H.C. As adjusted at June 30, 2001 for the exchange ratio,
stockholders' equity per share would be $9.85, $8.37, $7.28 and $6.33 at the
minimum, midpoint, maximum, and adjusted maximum, of the offering range. Based
on the pro forma information set forth for June 30, 2001, in "Pro Forma Data,"
pro forma stockholders' equity per share following the conversion will be
$15.23, $13.76, $12.68 and $11.73 at the minimum, midpoint, maximum and adjusted
maximum, respectively, of the offering range.

         Effect on Earnings per Share of the Shares Exchanged. The conversion
will also affect the public stockholders of PHS Bancorp common stock pro forma
earnings per share. For the six months ended June 30, 2001, basic and diluted
earnings per share of PHS Bancorp common stock was $.43 including shares held by
PHS Bancorp, M.H.C. As adjusted for the six months ended June 30, 2001 for the
exchange ratio, earnings per share would be $.37, $.31, $.27, and $.24, at the
minimum, midpoint, maximum, and adjusted maximum, of the offering range. Based
on the pro forma information set forth for the six months ended June 30, 2001 in
"Pro Forma Data", earnings per share of common stock following the conversion
will range from $.40 to $.27, for the minimum to the adjusted maximum of the
offering range.

         Dissenters' Rights of Appraisal. To the extent required by Pennsylvania
corporate law, the public stockholders of PHS Bancorp will have dissenters'
rights of appraisal in connection with the exchange of publicly held shares of
PHS Bancorp common stock for our shares of common stock. See "The Offering -
Dissenters' Rights of Appraisal."

Effects of Conversion on Depositors

         General. Each depositor in Peoples Home Savings has both a deposit
account in Peoples Home Savings and a pro rata ownership interest in the net
worth of PHS Bancorp, M.H.C. based upon the balance in his account. This
interest may only be realized in the highly unlikely event of a liquidation of
PHS Bancorp, M.H.C. However, this ownership interest is tied to the depositor's
account and has no tangible market value separate from the deposit account. Any
depositor who opens a deposit account with Peoples Home Savings obtains a pro
rata ownership interest in PHS Bancorp, M.H.C. without any additional payment
beyond the amount of the deposit. A depositor who reduces or closes his account
receives a portion or all of the balance in the account, but nothing for his
ownership interest in the net worth of PHS Bancorp, M.H.C., which is lost to the
extent that the balance in the account is reduced or closed.

                                       20


         Consequently, depositors in a stock subsidiary of a mutual holding
company normally have no way of realizing the value of their ownership interest,
which has realizable value only in the unlikely event that PHS Bancorp, M.H.C.
is liquidated. If this occurs, the depositors of record at that time, as owners,
would share pro rata in any residual surplus and reserves of PHS Bancorp, M.H.C.
after other claims, including claims of depositors to the amounts of their
deposits, are paid.

         When a mutual holding company converts to stock form, permanent
nonwithdrawable capital stock is created in the stock holding company to
represent the ownership of the subsidiary institution's net worth. The common
stock is separate and apart from deposit accounts and cannot be and is not
insured by the Federal Deposit Insurance Corporation or any other governmental
agency. Certificates are issued to evidence ownership of the capital stock. The
stock certificates are transferable and, therefore, the stock may be sold or
traded, if a purchaser is available, with no effect on any account the seller
may hold in Peoples Home Savings.

         Continuity. While the conversion is being accomplished, the normal
business of Peoples Home Savings of accepting deposits and making loans will
continue without interruption. Peoples Home Savings will continue to be
regulated by the Pennsylvania Department of Banking and the Federal Deposit
Insurance Corporation. After the conversion, Peoples Home Savings will continue
to provide services for depositors and borrowers under current policies by its
present management and staff. The Trustees serving Peoples Home Savings and
directors serving PHS Bancorp at the time of the conversion will serve on our
Board of Directors after the conversion.

         Effect on Deposit Accounts. Each depositor in Peoples Home Savings at
the time of the conversion will automatically continue as a depositor after the
conversion, and each of the deposit accounts will remain the same with respect
to deposit balance, interest rate and other terms. Each such account will be
insured by the Federal Deposit Insurance Corporation to the same extent as
before the conversion. Depositors will continue to hold their existing
certificates, passbooks and other evidences of their accounts.

         Effect on Loans. No loan outstanding from Peoples Home Savings will be
affected by the conversion, and the amount, interest rate, maturity and security
for each loan will remain as they were contractually fixed prior to the
conversion.

         Voting Rights. Presently, depositors of Peoples Home Savings who have a
liquidation interest in PHS Bancorp, M.H.C. have no voting rights in the mutual
holding company. Upon completion of the conversion, we will be the sole
stockholder of Peoples Home Savings and have all voting rights in Peoples Home
Savings. Our stockholders will have exclusive voting rights in us.

         Tax Effects. PHS Bancorp has received opinions of counsel with regard
to federal and state income taxation to the effect that the adoption and
implementation of the plan of conversion will not be taxable for federal or
state income tax purposes to PHS Bancorp, PHS Bancorp, M.H.C., the minority
stockholders, the interim savings bank to be formed to facilitate the
conversion, eligible and supplemental account holders and current depositors of
Peoples Home Savings. See "--Federal and State Tax Consequences of the
Conversion."

         Effect on Liquidation Rights. If Peoples Home Savings were to liquidate
prior to the conversion, all claims of creditors of Peoples Home Savings,
including those of depositors to the extent of their deposit balances, would be
paid first. Thereafter, if there were any assets of Peoples Home Savings
remaining, these assets would be distributed to PHS Bancorp, M.H.C., to the
extent of its stock ownership interest in PHS Bancorp. If PHS Bancorp, M.H.C.
were to liquidate, all claims of creditors would be paid first. Thereafter, if
there were any assets of PHS Bancorp, M.H.C. remaining, depositors of Peoples
Home Savings would have liquidation rights in PHS Bancorp, M.H.C. and

                                       21


would receive the remaining assets, pro rata, based upon the deposit balances in
their deposit account in Peoples Home Savings immediately prior to liquidation.
In the unlikely event that Peoples Home Savings were to liquidate after the
conversion, all claims of creditors, including those of depositors, would also
be paid first, followed by distribution of the "liquidation account" to
depositors as of June 30, 2000 and September 30, 2001, respectively, with any
assets remaining thereafter distributed to us as the holder of Peoples Home
Savings' capital stock. Pursuant to the rules and regulations of the
Pennsylvania Department of Banking, a post-conversion merger, consolidation,
sale of bulk assets or similar combination or transaction with another insured
savings institution would not be considered a liquidation and, in such a
transaction, the liquidation account would be assumed by the surviving
institution.

Federal and State Tax Consequences of the Conversion

         Completion of the conversion is expressly conditioned upon the prior
receipt of a ruling letter from the Internal Revenue Service or an opinion of
counsel or tax advisor with respect to the federal and state income taxation
effects of the conversion, indicating that the conversion will not be a taxable
transaction to PHS Bancorp, M.H.C., PHS Bancorp, Peoples Home Savings, Eligible
Account Holders, Supplemental Eligible Account Holders, and, or, Current
Depositors of Peoples Home Savings having a liquidation interest in PHS Bancorp,
M.H.C. Unlike private letter rulings, opinions of counsel or tax advisors are
not binding on the IRS or any state taxing authority, and such authorities could
disagree with such opinions. In the event of such disagreement, there can be no
assurance that PHSB Financial or Peoples Home Savings would prevail in a
judicial proceeding.

         PHSB Financial, PHS Bancorp, M.H.C., PHS Bancorp and Peoples Home
Savings have received an opinion of counsel, Malizia Spidi & Fisch, PC,
regarding the federal income tax consequences of the conversion which includes,
but is not limited to, the following opinions:

         1. The merger of PHS Bancorp, M.H.C. with and into Peoples Home Savings
qualifies as a tax-free reorganization within the meaning of Code Section
368(a)(1)(A). The merger of PHS Bancorp with and into Peoples Home Savings
qualifies as a tax-free reorganization within the meaning of Code Section
368(a)(1)(A). PHS Bancorp, M.H.C., PHS Bancorp and Peoples Home Savings will
each be a party to a reorganization as defined in Code Section 368(b).

         2.       PHS Bancorp, M.H.C. will not recognize any gain or loss on the
transfer of its assets to Peoples Home Savings in exchange for the transfer of
the interest in a liquidation account established in Peoples Home Savings for
the benefit of depositors of Peoples Home Savings who previously held a
liquidation interest in PHS Bancorp, M.H.C. and who remain depositors of Peoples
Home Savings.

         3. No gain or loss will be recognized by Peoples Home Savings upon the
receipt of the assets of PHS Bancorp, M.H.C. in exchange for the transfer of
the liquidation interests in PHS Bancorp, M.H.C. of depositors of Peoples Home
Savings for an interest in the liquidation account in Peoples Home Savings.

         4. Depositors of Peoples Home Savings with a liquidation interest in
PHS Bancorp, M.H.C. will recognize no gain or loss upon the receipt of an
interest in the liquidation account in Peoples Homes Savings in exchange for
their liquidation interests in PHS Bancorp, M.H.C.

         5. Current stockholders of PHS Bancorp will not recognize any gain or
loss upon their exchange of PHS Bancorp common stock solely for shares of PHSB
Financial common stock.

                                       22


         6. Each stockholder's aggregate basis in shares of PHSB Financial
common stock received in the exchange will be the same as the aggregate basis of
PHS Bancorp common stock surrendered in the exchange before giving effect to any
payment of cash in lieu of fractional shares.

         7. No gain or loss will be recognized by Eligible Account Holders,
Supplemental Eligible Account Holders or Current Depositors of Peoples Home
Savings upon distribution to them of subscription rights to purchase shares of
PHSB Financial common stock, provided that the amount to be paid for PHSB
Financial common stock is equal to the fair market value of PHSB Financial
common stock.

         8. No gain or loss will be recognized by PHSB Financial on the receipt
of money in exchange for PHSB Financial common stock sold in the offering.

         In the view of RP Financial, which view is not binding on the Internal
Revenue Service, the subscription rights to purchase shares of PHSB Financial
common stock do not have any value, based on the fact that these rights are
acquired by the recipients without cost, are nontransferable and of short
duration, and afford the recipients the right only to purchase the common stock
at a price equal to its estimated fair market value, which will be the same
price as the subscription price for the unsubscribed shares of common stock. If
the subscription rights are determined to have an economic value, Eligible
Account Holders, Supplemental Eligible Account Holders and Current Depositors of
Peoples Home Savings may be determined to have taxable income based upon that
value.

         PHSB Financial, PHS Bancorp, M.H.C., PHS Bancorp and Peoples Home
Savings have also received an opinion from Malizia Spidi & Fisch, PC, concerning
certain Pennsylvania tax matters. Based on certain facts and assumptions
contained in such opinion, such opinion provides, among other things that:

o        Peoples Home Savings will not recognize any net income or net loss for
         purposes of the Pennsylvania Mutual Thrift Institutions Tax solely as a
         result of the conversion, provided Peoples Home Savings does not
         recognize any net income or net loss under generally accepted
         accounting principles, applied as required by the law imposing such
         tax; and

o        Eligible Account Holders, Supplemental Eligible Account Holders and
         Current Depositors of Peoples Home Savings and PHSB Financial will not
         recognize any gain or loss for Pennsylvania income tax purposes solely
         as a result of the conversion, provided they do not recognize any gain
         or loss for federal income tax purposes solely as a result of such
         transactions.

         Stockholders of PHS Bancorp, Eligible Account Holders, Supplemental
Eligible Account Holders and Current Depositors of Peoples Home Savings are
encouraged to consult with their own tax advisers as to the tax consequences of
the conversion.

         The federal and state tax opinion has been filed with the Securities
and Exchange Commission as an exhibit to PHSB Financial's registration
statement.

Conditions to Completion of the Conversion

         In order to consummate the conversion, the plan of conversion must be
approved by the Pennsylvania Department of Banking. In addition, consummation of
the conversion is subject to approval by the Pennsylvania Department of Banking
and the Federal Deposit Insurance Corporation of the applications with respect
to the merger of PHS Bancorp, M.H.C. and PHS Bancorp into Peoples Home Savings,
with Peoples Home Savings being the surviving entity. Applications for these

                                       23


approvals, including an application with the Federal Reserve to form us as the
bank holding company for Peoples Home Savings, have been filed. We have received
all requisite regulatory approvals.

         We cannot complete our conversion and our offering unless:

         (1)      It is ratified by a majority vote of Current Depositors of
                  Peoples Homes Savings Bank;

         (2)      It is approved by a two-thirds vote of stockholders of PHS
                  Bancorp;

         (3)      It is approved by a majority vote of stockholders of PHS
                  Bancorp, not including those shares held by PHS Bancorp,
                  M.H.C., and

         (4)      At least, the minimum number of shares are sold in the
                  offering.

         PHS Bancorp, M.H.C. intends to vote its 60% ownership interest in favor
of the conversion. In addition, as of June 30, 2001, directors and executive
officers of PHS Bancorp and their associates beneficially own 164,515 shares of
PHS Bancorp, or 16.3% of the outstanding shares other than those held by PHS
Bancorp, M.H.C. Such shares do not include 98,863 shares of unexercised vested
stock options. They intend to vote those shares in favor of the conversion.
Certain directors who serve as the trustee committee for Peoples Home Savings'
restricted stock plan may direct the voting of 16,155 shares held in the plan
trust. Additionally, certain directors who serve as Peoples Home Savings'
employee stock ownership plan trustees may vote approximately 58,260 unallocated
shares of the employee stock ownership plan and may vote, in the trustees'
fiduciary capacity, allocated shares of the employee stock ownership plan for
which no timely voting directions have been received from plan participants.

Amendment or Termination of the Plan of Conversion

         If deemed necessary or desirable by the Boards of Trustees and the
Board of Directors, this plan may be substantively amended, as a result of
comments from regulatory authorities or otherwise, at any time prior to the
solicitation of proxies from current depositors and stockholders to vote on the
plan and at any time thereafter with the concurrence of the Pennsylvania
Department of Banking. Any amendment to this plan made after approval by the
stockholders and ratification of current depositors with the concurrence of the
Pennsylvania Department of Banking shall not necessitate further approval by the
stockholders or current depositors unless otherwise required by the Pennsylvania
Department of Banking. This plan shall terminate if the sale of all shares of
conversion stock is not completed within 24 months from the date of the special
meeting of current depositors. Prior to the earlier of the special meeting of
current depositors and the stockholders' meeting, this plan may be terminated by
the Boards of Trustees and the Board of Directors without approval of the
Pennsylvania Department of Banking; after the special meeting or the
stockholders' meeting, the Boards of Directors may terminate this plan only with
the approval of the Pennsylvania Department of Banking.

                                  The Offering

General

         We are offering between a minimum of 2,018,750 shares and an
anticipated maximum of 2,731,250 shares of common stock in the offering. The
number of shares that will be offered may increase up to 3,140,937 shares if our
estimated pro forma market value has increased at the conclusion of the
offering. The offering will expire at 12:00 p.m., eastern time, on December 12,
2001 unless extended. The shares of common stock that will be sold in the
offering will constitute no more than 62.94% of the shares that will be
outstanding after completion of the offering. The

                                       24


minimum purchase is 25 shares of common stock or a minimum investment of $250.
Our common stock is being offered at a fixed price of $10 per share in the
offering.

         Subscription funds may be held by Peoples Home Savings for up to 45
days after the last day of the subscription offering in order to consummate the
conversion and offering and thus, unless waived by us, all orders will be
irrevocable until January 26, 2002. In addition, the conversion may not be
completed until we receive approvals from the Pennsylvania Department of
Banking, the Federal Deposit Insurance Corporation and the Federal Reserve
Board. Regulatory approvals do not constitute a recommendation of the conversion
or offering. Consummation of the conversion and offering will be delayed, and
resolicitation will be required, if the Pennsylvania Department of Banking does
not issue a letter of approval within 45 days after the last day of the
subscription offering, or in the event the Pennsylvania Department of Banking
requires a material change to the offering prior to the issuance of its
approval. If the conversion and offering are not completed by January 26, 2002,
subscribers will have the right to maintain, modify, or rescind their
subscriptions and to have their subscription funds returned with interest at
Peoples Home Savings' passbook rate and all withdrawal authorizations will be
canceled.

         We may cancel the offering at any time, and orders for common stock
which have been submitted are subject to cancellation under such circumstances.

Conduct of the Offering

         Subject to the limitations of the plan, shares of common stock are
being offered in descending order of priority in the subscription offering to:

o        Eligible Account Holders;
o        The Employee Stock Ownership Plan;
o        Supplemental Eligible Account Holders; and
o        Current Depositors.

         To the extent that shares remain available and subject to market
conditions at or near the completion of the subscription offering, we will
conduct one or more of a community and syndicated community offering.

Subscription Offering

         Subscription Rights. Non-transferable subscription rights to subscribe
for the purchase of common stock have been granted under the plan of conversion
in the following order of priority:

         First: Eligible Account Holders. Each depositor with aggregate deposit
account balances of $50 or more as of June 30, 2000 is an Eligible Account
Holder. Additionally, each Eligible Account Holder, or group of persons through
a single account, shall generally be given the opportunity to purchase such
number of shares of our common stock, that shall not exceed 10,000 shares, or
$100,000 of common stock offered in the subscription offering, subject to the
overall limitations on purchases of common stock.

         If there are insufficient shares available to satisfy all subscriptions
of Eligible Account Holders, shares will be allocated to Eligible Account
Holders so as to permit each subscribing Eligible Account Holder to purchase a
number of shares sufficient to make his total allocation equal to the lesser of
100 shares or the number of shares ordered. Thereafter, unallocated shares will
be allocated to remaining subscribing Eligible Account Holders whose
subscriptions remain unfilled in the same proportion that each such subscriber's
qualifying deposit bears to the total amount of qualifying deposits of all

                                       25


subscribing Eligible Account Holders, in each case on June 30, 2000, whose
subscriptions remain unfilled.  See "-- Limitations on Purchases of Common
Stock."

         To ensure proper allocation of stock, each Eligible Account Holder must
list on his order form all accounts in which he had an ownership interest as of
the Eligibility Record Date. Subscription rights received by officers and
directors, based on their increased deposits in Peoples Home Savings in the one
year preceding the eligibility record date will be subordinated to the
subscription rights of other eligible account holders.

         Second: The Employee Stock Ownership Plan. The employee stock ownership
plan may be given the opportunity to purchase in the aggregate up to 8% of the
common stock issued in the subscription offering. It is expected that the
employee stock ownership plan will purchase up to 8% of the common stock issued
in the offering. If an oversubscription occurs in the offering by Eligible
Account Holders, the employee stock ownership plan may, in whole or in part,
fill its order through open market purchases or through the use of authorized
but unissued shares subsequent to the closing of the offering.

         Third: Supplemental Eligible Account Holders. Each depositor, who is
not an Eligible Account Holder, with aggregate deposit account balances of $50
or more as of September 30, 2001 is a Supplemental Eligible Account Holder. If
any stock is available after satisfaction of subscriptions by Eligible Account
Holders and the employee stock ownership plan and other tax-qualified employee
stock benefit plans, if any, each Supplemental Eligible Account Holder, or group
of persons through a single account shall generally have the opportunity to
purchase such number of shares of our common stock that shall not exceed 10,000
shares, or $100,000 of common stock offered in the subscription offering,
subject to the overall limitations on purchases of common stock.

         If Supplemental Eligible Account Holders subscribe for a number of
shares which, when added to the shares subscribed for by Eligible Account
Holders and the employee stock ownership plan and other tax-qualified employee
stock benefit plans, if any, is in excess of the total number of shares offered
in the offering, the shares of common stock will be allocated among subscribing
Supplemental Eligible Account Holders first so as to permit each subscribing
Supplemental Eligible Account Holder to purchase a number of shares sufficient
to make his total allocation equal to the lesser of 100 shares or the number of
shares ordered. Thereafter, unallocated shares will be allocated to each
subscribing Supplemental Eligible Account Holder whose subscription remains
unfilled in the same proportion that such subscriber's qualifying deposits bear
to the total amount of qualifying deposits of all subscribing Supplemental
Eligible Account Holders, in each case on September 30, 2001, whose
subscriptions remain unfilled. See "-- Limitations on Purchases of Common
Stock."

         To ensure proper allocation of stock, each Supplemental Eligible
Account Holder must list on his order form all accounts in which he had an
ownership interest as of the Supplemental Eligibility Record Date.

         Fourth:  Current Depositors.  If any stock is available after
satisfaction of all subscriptions by the Eligible Account Holders, the
tax-qualified employee stock benefit plans, and Supplemental Eligible Account
Holders, each Current Depositor, with aggregate account balances of $50 or more
as of October 31, 2001, or group of persons through a single account, who is not
an Eligible or Supplemental Eligible Account Holder shall generally have the
opportunity to purchase such number of shares of our common stock that, when
combined with shares received by existing stockholders in exchange for our
common stock, shall not exceed 10,000 shares, or $100,000 of common stock
offered in the subscription offering, subject to the overall limitations on
purchases of common stock. If Current Depositors subscribe for a number of
shares which, when added to the shares subscribed for

                                       26


by Eligible Account Holders, the tax-qualified employee stock benefit plans and
Supplemental Eligible Account Holder, is in excess of the total number of shares
offered in the offering, the subscriptions of Current Depositors will be
allocated among subscribing Current Depositors so as to permit each subscribing
Current Depositor, to the extent possible, to purchase a number of shares
sufficient to make his total allocation of common stock equal to the lesser of
100 shares or the number of shares subscribed for by Current Depositors. Any
remaining available shares shall be allocated among subscribing Current
Depositors on a pro rata basis in the same proportion as each such Current
Depositors' subscription bears to the total subscriptions of all such
subscribing Current Depositors whose orders are unfilled, provided that no
fractional shares shall be issued. See "-- Limitations on Purchases of Common
Stock."

         The above is a summary of the purchase limitation contained in the
plan of conversion.  The plan should be examined for the actual limitations.
See "Where You Can Find Additional Information."

         State Securities Laws. In our sole discretion, we may make reasonable
efforts to comply with the securities laws of any state in the United States in
which certain eligible deposit holders reside, and will only offer and sell the
common stock in states in which the offers and sales comply with state
securities laws. However, no person will be offered or allowed to purchase any
common stock under the plan if he resides in a foreign country or in a state of
the United States with respect to which any of the following apply:

o        a small number of persons otherwise eligible to purchase shares under
         the plan reside in such state;

o        the offer or sale of shares of common stock to such persons would
         require us, Peoples Home Savings, PHS Bancorp or PHS Bancorp, M.H.C. or
         our employees to register, under the securities laws of such state or
         foreign country, as a broker or dealer or to register or otherwise
         qualify its securities for sale in such state or foreign country and
         such registration or qualification would be impracticable for reasons
         of cost or otherwise; or

o        such registration, qualification, or filing would be impracticable or
         unduly burdensome for reasons of costs or otherwise.

         Restrictions on Transfer of Subscription Rights and Shares. The plan
prohibits any person with subscription rights, including Eligible Account
Holders, Supplemental Eligible Account Holders, and Current Depositors, from
transferring or entering into any agreement or understanding to transfer the
legal or beneficial ownership of the subscription rights issued under the plan
or the shares of common stock to be issued when they are exercised. Such rights
may be exercised only by the person to whom they are granted and only for his or
her account. Each person subscribing for shares will be required to certify that
such person is purchasing shares solely for his or her own account and that such
person has no agreement or understanding regarding the sale or transfer of such
shares. The regulations also prohibit any person from offering or making an
announcement of an offer or intent to make an offer to purchase such
subscription rights or shares of common stock before the completion of the
offering.

         We will pursue any and all legal and equitable remedies in the event we
become aware of the transfer of subscription rights and will not honor orders
which we determine involve the transfer of such rights.

                                       27


         Expiration Date. The subscription offering will expire at 12:00 p.m.,
eastern time, on December 12, 2001, unless it is extended, up to an additional
45 days with the approval of the Pennsylvania Department of Banking, if
necessary, but without additional notice to subscribers. Subscription rights
will become void if not exercised prior to the expiration date.

Community Offering

         If less than the total number of shares of common stock to be
subscribed for in the offering are sold in the subscription offering, shares
remaining unsubscribed may be made available for purchase in the community
offering to certain members of the general public. The maximum amount of common
stock that any person may purchase in the community offering is 10,000 shares,
or $100,000. In the community offering, if any, shares will be available for
purchase by the general public with preference given first to people who reside
in Beaver and Lawrence Counties, Pennsylvania and second to current stockholders
of PHS Bancorp. We will attempt to issue common stock in such a manner as to
promote a wide distribution of common stock.

         If purchasers in the community offering, whose orders would otherwise
be accepted, subscribe for more shares than are available for purchase, the
shares available to them will be allocated among persons submitting orders in
the community offering first so that each person receives 100 shares and the
remainder in such equitable manner as we determine.

         The community offering, if any, may commence simultaneously with,
during or subsequent to the completion of the subscription offering. The
community offering, if any, must be completed within 45 days after the
completion of the subscription offering unless otherwise extended by the
Pennsylvania Department of Banking.

         We, in our absolute discretion, reserve the right to reject any or all
orders in whole or in part which are received in the community offering, at the
time of receipt or as soon as practicable following the completion of the
community offering.

Syndicated Community Offering

         All of the stock is expected to be sold in subscription and community
offering. However, depending upon market conditions at or near the completion of
the subscription offering, we may offer for sale all shares of common stock not
subscribed for or purchased in a subscription or community offering to selected
persons. Trident Securities may form a group of broker-dealers to offer shares
on a best-efforts basis to selected persons in such a manner as to achieve a
wide distribution of the common stock. This type of offering is called a
"syndicated community offering."

         Orders received in connection with the syndicated community offering,
if any, will receive a lower priority than orders received in the subscription
offering and community offering. Common stock sold in the syndicated community
offering will be sold at the same price as all other shares in the subscription
offering and community offering. We have the right to reject orders, in whole or
in part, in our sole discretion in the syndicated community offering. No person
will be permitted to purchase more than 10,000 shares, or $100,000, of common
stock in the syndicated community offering.

         If a group of broker-dealers is formed to assist in the syndicated
community offering, a purchaser may pay for his shares with funds held or
deposited with a selected broker-dealer. If an order form is executed and
forwarded to the selected broker-dealer or if the selected broker-dealer is
authorized to execute the order form on behalf of a purchaser, the selected
broker-dealer is required to

                                       28


forward the order form and funds to Peoples Home Savings for deposit in a
segregated account on or before noon of the business day following receipt of
the order form or execution of the order form by the selected broker-dealer.
Alternatively, selected broker-dealers may solicit indications of interest from
their customers to place orders for shares. Such selected broker-dealers shall
subsequently contact their customers who indicated an interest and seek their
confirmation as to their intent to purchase. Those indicating an intent to
purchase shall execute order forms and forward them to their selected
broker-dealer or authorize the selected broker-dealer to execute such forms. The
selected broker-dealer will acknowledge receipt of the order to its customer in
writing on the following business day and will debit such customer's account on
the third business day after the customer has confirmed his intent to purchase
(the "debit date") and on or before noon of the next business day following the
debit date will send order forms and funds to Peoples Home Savings for deposit
in a segregated account. Although purchasers' funds are not required to be in
their accounts with selected broker- dealers until the debit date in the event
that such alternative procedure is employed once a confirmation of an intent to
purchase has been received by the selected broker-dealer, the purchaser has no
right to rescind his order.

         The date by which orders must be received in the syndicated community
offering will be set by us at the time of commencement of the syndicated
community offering; provided however, if the syndicated community offering is
extended beyond January 26, 2002, each purchaser will have the opportunity to
maintain, modify, or rescind his order.

         If an order in the syndicated community offering is accepted, promptly
after the completion of the conversion, a certificate for the appropriate amount
of shares will be forwarded to Trident Securities as nominee for the beneficial
owner. If an order is not accepted or the conversion is not consummated, Peoples
Home Savings will promptly refund with interest at our passbook rate, the funds
received to Trident Securities which will then return the funds to subscribers'
accounts. If the aggregate pro forma market value of PHSB Financial as converted
is less than $32.1 million or more than $49.9 million, each purchaser will have
the right to maintain, modify, or rescind his or her order.

Limitations on Purchases of Common Stock

         The following is a summary of the limitations contained in the plan of
conversion which have been imposed on purchases of shares of common stock:

         1.       The maximum number of shares of common stock which may be
                  purchased in the subscription offering by any person or group
                  of persons through a single account, in the first priority,
                  third priority and fourth priority shall not exceed 10,000
                  shares, or $100,000.

         2.       The maximum number of shares of common stock which may be
                  subscribed for or purchased by any person or groups of persons
                  through a single or multiple accounts together with any
                  associate or group of persons acting in concert with them
                  shall not exceed 20,000 shares, or $200,000, except for our
                  employee plans, which in the aggregate may subscribe for up to
                  8% of the common stock issued in the offering.

         3.       The maximum number of shares of common stock which may be
                  purchased in all categories in the offering by officers,
                  directors, and associates in the aggregate shall not exceed
                  30% of the total number of shares of common stock issued in
                  the offering.

         4.       A minimum of 25 shares of common stock must be purchased by
                  each person purchasing shares in the offering to the extent
                  those shares are available.

                                       29


         5.       If the number of shares of common stock otherwise allocable to
                  any person or that person's associates would be in excess of
                  the maximum number of shares permitted as set forth above, the
                  number of shares of common stock allocated to each such person
                  shall be reduced to the lowest limitation applicable to that
                  person, and then the number of shares allocated to each group
                  consisting of a person and that person's associates shall be
                  reduced so that the aggregate allocation to that person and
                  his associates complies with the above maximums, and such
                  maximum number of shares shall be reallocated among that
                  person and his associates in proportion to the shares
                  subscribed by each, after first applying the maximums
                  applicable to each person, separately.

         6.       Depending on market or financial conditions, the Boards of
                  Directors, without further approval of the members and
                  stockholders, may decrease or increase the purchase
                  limitations in the plan, provided that the maximum purchase
                  limitations may not be increased to a percentage in excess of
                  5% of the offering.  However, the maximum purchase limitation
                  may be increased up to 9.9% provided that orders for more than
                  5% of the shares being offered shall not exceed, in the
                  aggregate, 10% of the total offering. If the Boards of
                  Directors increase the maximum purchase limitations, then
                  we are only required to resolicit persons who subscribed for
                  the maximum purchase amount and may, in our sole discretion,
                  resolicit certain other large subscribers.

         7.       If the total number of shares offered increases in the
                  offering due to an increase in the maximum of the estimated
                  valuation range of up to 15%, or 3,140,937 shares, then the
                  additional shares will be used in the following order of
                  priority:

                 o         if there is an oversubscription at the Eligible
                           Account Holder level, to fill unfilled subscriptions
                           of Eligible Account Holders;

                 o         to fill the employee benefit plans subscription up to
                           8%;

                 o         if there is an oversubscription at the Supplemental
                           Eligible Account Holder level, to fill unfilled
                           subscriptions of Supplemental Eligible Account
                           Holders;

                 o         if there is an oversubscription at the current
                           depositor level, to fill unfilled subscriptions of
                           current depositors; and

                  o        to fill unfilled subscriptions in the community
                           offering, with preference given to people who reside
                           in Beaver and Lawrence Counties, Pennsylvania and
                           then to current stockholders of PHS Bancorp.

         8.       No person shall be entitled to purchase any common stock to
                  the extent such purchase would be illegal under any federal
                  law or state law or regulation or would violate regulations or
                  policies of the National Association of Securities Dealers,
                  particularly those regarding free riding and withholding. We
                  or our agents may ask for an acceptable legal opinion from any
                  purchaser as to the legality of such purchase and may refuse
                  to honor any purchase order if such opinion is not timely
                  furnished.

                                       30


         9.       The Boards of Directors and Trustees have the right to reject
                  any order submitted by a person whose representations the
                  Boards of Directors and Trustees believe to be false or who
                  they otherwise believe, either alone or acting in concert with
                  others, is violating, circumventing, or intends to violate,
                  evade, or circumvent the terms and conditions of the plan.

         10.      The restrictions on purchases by any person also apply to
                  purchases by persons acting in concert under applicable
                  regulations of the Pennsylvania Department of Banking. Under
                  regulations of the Pennsylvania Department of Banking, the
                  Boards of Directors and Trustees are not deemed to be
                  affiliates or a group acting in concert with other directors
                  or trustees solely as a result of their membership on the
                  Boards of Directors and Trustees.

         The term "acting in concert" includes:

o        knowing participation in a joint activity or interdependent conscious
         parallel action towards a common goal whether or not pursuant to an
         express agreement;

o        a combination or pooling of voting or other interests in the securities
         of an issuer for a common purpose pursuant to any contract,
         understanding, relationship, agreement or other arrangement, whether
         written or otherwise;

o        accounts having the same address on the records of Peoples Home
         Savings;

o        persons filing jointly any reports with the Securities and Exchange
         Commission or any banking agency.

         A person or company which acts in concert with another person or
company ("other party") shall also be deemed to be acting in concert with any
person or company who is also acting in concert with that other party, except
that any tax-qualified employee stock benefit plan will not be deemed to be
acting in concert with its trustee or a person who serves in a similar capacity
solely for the purpose of determining whether stock held by the trustee and
stock held by the plan will be aggregated.

         The term "associate" of a person is defined in the plan to mean:

o        any corporation or organization (other than us, PHS Bancorp, M.H.C.,
         PHS Bancorp, or Peoples Home Savings) or a majority-owned subsidiary of
         theirs of which such person is an officer or partner or is, directly or
         indirectly, the beneficial owner of 10% or more of any class of equity
         securities; For example, a corporation of which a person serves as an
         officer would be an associate of such person, and therefore, all shares
         purchased by such corporation would be included with the number of
         shares which such person individually could purchase under the above
         limitations.

o        any trust or other estate in which such person has a substantial
         beneficial interest or as to which such person serves as trustee or in
         a similar fiduciary capacity, excluding tax-qualified employee stock
         benefit plans or tax-qualified employee stock benefit plans in which a
         person has a substantial beneficial interest or serves as a trustee or
         in a similar fiduciary capacity and except that, for purposes of
         aggregating total shares that may be held by officers and directors,
         the term "associate" does not include any tax-qualified employee stock
         benefit plan; and

                                       31


o        any relative or spouse of such person or any relative of such spouse,
         who has the same home as such person or who is a director or officer of
         PHS Bancorp, M.H.C., PHS Bancorp or Peoples Home Savings, or any of its
         parents or subsidiaries.

         Each person purchasing shares of the common stock in the offering will
be deemed to confirm that such purchase does not conflict with the maximum
purchase limitation. If this purchase limitation is violated by any person or
any associate or group of persons affiliated or otherwise acting in concert with
such persons, we will have the right to purchase from such person at the $10.00
purchase price per share all shares acquired by such person in excess of such
purchase limitation or, if such excess shares have been sold by such person, to
receive the difference between the $10.00 purchase price per share paid for such
excess shares and the price at which such excess shares were sold by such
person.

         We have the right, in our sole discretion, to determine whether
prospective purchasers are associates or acting in concert. All such
determinations are in our sole discretion and may be based on whatever evidence
we believe to be relevant.

         Common stock purchased pursuant to the offering will be freely
transferable, except for shares purchased by our directors and officers. In
addition, under guidelines of the National Association of Securities Dealers,
members of the National Association of Securities Dealers and their associates
may be subject to certain restrictions on the transfer of securities purchased
in the offering and to certain reporting requirements after the purchase of such
securities. For certain restrictions on the common stock purchased by directors
and officers, see " -- Restrictions on Transferability of Common Stock by
Directors and Officers."

Ordering and Receiving Common Stock

         Use of Order Forms. Rights to subscribe may only be exercised by
completion of an order form. Any person receiving an order form who desires to
subscribe for shares of common stock must do so prior to the applicable
expiration date by delivering by mail or in person to Peoples Home Savings a
properly executed and completed order form, together with full payment of the
purchase price for all shares for which subscription is made. All subscription
rights under the plan will expire on the expiration date, whether or not we have
been able to locate each person entitled to such subscription rights. We shall
have the right, in our sole discretion, to permit institutional investors to
submit contractually irrevocable orders in the syndicated community offering at
any time before completing the syndicated community offering. Once tendered,
subscription orders cannot be revoked without our consent unless the conversion
is not completed within 45 days of the expiration date.

         The subscription rights for the person to whom such rights have been
granted will lapse as though such person failed to return the completed order
form within the time period specified, if a stock order form:

o        is not delivered and is returned to us by the U.S. Postal Service or we
         are unable to locate the addressee;

o        is not received or is received by us after the applicable expiration
         date;

o        is not completed correctly or executed;

o        is not accompanied by the full required payment for the shares
         subscribed for including instances where a deposit account or
         certificate balance from which withdrawal is authorized is insufficient
         to fund the amount of such required payment, but excluding
         subscriptions by the

                                       32


         employee stock-benefit plans or, in the case of an institutional
         investor in the syndicated community offering, by delivering
         irrevocable orders together with a legally binding commitment to pay
         the full purchase price prior to 48 hours before the conversion is
         completed; or

o        is not mailed pursuant to a "no mail" order placed in effect by the
         account holder.

         We will not accept orders received on photocopies or facsimile order
forms, or whose payment is to be made by wire transfer or payment from private
third parties. Our interpretation of the terms and conditions of the plan and of
the acceptability of the order forms will be final, subject to the authority of
the Pennsylvania Department of Banking.

         To ensure that each purchaser receives a prospectus at least 48 hours
before the applicable expiration date, in accordance with Rule 15c2-8 of the
Securities Exchange Act of 1934, no prospectus will be mailed any later than
five days prior to such date or hand delivered any later than two days prior to
such date. Execution of the order form will confirm receipt or delivery in
accordance with Rule 15c2-8. Order forms will only be distributed with a
prospectus.

         Payment for Shares. For subscriptions to be valid, payment for all
subscribed shares will be required to accompany all properly completed order
forms, on or prior to the expiration date specified on the order form unless we
extend the date. Employee plans subscribing for shares during the subscription
offering may pay for such shares after the offering. Payment for shares of
common stock may be made

o        in cash, if delivered in person,
o        by check or money order, or
o        for shares of common stock subscribed for in the subscription offering,
         by authorization of withdrawal from a deposit account maintained with
         Peoples Home Savings.

         Appropriate means by which such withdrawals may be authorized are
provided in the order form. Once such a withdrawal has been authorized, none of
the designated withdrawal amount may be used by a subscriber for any purpose
other than to purchase the common stock for which a subscription has been made
until the offering has been completed or terminated. In the case of payments
authorized to be made through withdrawal from deposit accounts, all sums
authorized for withdrawal will continue to earn interest at the contract rate
until the offering has been completed or terminated. Interest penalties for
early withdrawal applicable to certificate accounts will not apply to
withdrawals authorized for the purchase of shares, however, if a partial
withdrawal results in a certificate account with a balance less than the
applicable minimum balance requirement, the certificate, at the discretion of
Peoples Home Savings, shall either be canceled at the time of withdrawal,
without penalty, or the remaining balance will earn interest at the passbook
rate subsequent to the withdrawal. In the case of payments made in cash or by
check or money order, such funds will be placed in a segregated account and
interest will be paid by Peoples Home Savings at the passbook rate from the date
payment is received until the offering is completed or terminated. An executed
order form, once we receive it, may not be modified, amended, or rescinded
without our consent, unless the offering is not completed within 45 days after
the conclusion of the subscription offering, in which event subscribers may be
given the opportunity to increase, decrease, or rescind their subscription for a
specified period of time. If the offering is not completed for any reason, all
funds submitted pursuant to the offerings will be promptly refunded with
interest as described above.

         Owners of self-directed IRAs may use the assets of such IRAs to
purchase shares of common stock in the offerings, provided that such IRAs are
not maintained on deposit at Peoples Home Savings. Persons with IRAs maintained
at Peoples Home Savings must have their accounts transferred

                                       33


to an unaffiliated institution or broker to purchase shares of common stock in
the offerings. There is no early withdrawal or IRS interest penalties for such
transfers. Instructions on how to transfer self- directed IRAs maintained at
Peoples Home Savings can be obtained from the stock information center.
Depositors interested in using funds in a Peoples Home Savings IRA to purchase
common stock should contact the stock information center as soon as possible,
since additional forms may be necessary.

         Federal regulations prohibit Peoples Home Savings from lending funds or
extending credit to any person to purchase the common stock in the conversion.

         Stock Information Center. The stock information center is located at
110 McMillen Avenue, Chippewa Township, Beaver Falls, Pennsylvania 15010. The
phone number is (724) 846-6020.

Exchange of Stock Certificates of Minority Stockholders

         Until the effective date of the conversion, publicly-held shares of PHS
Bancorp common stock will continue to be available for trading on the Nasdaq
National Market. The conversion of PHS Bancorp common stock into our common
stock will occur automatically on the effective date of the conversion. After
the effective date of the conversion, former holders of PHS Bancorp common stock
will have no further equity interest in PHS Bancorp, other than as stockholders
of us, and there will be no further transfers of PHS Bancorp common stock on the
stock transfer records of PHS Bancorp.

         As soon as practicable after the effective date of the conversion, our
transfer agent, Registrar & Transfer Company, in the capacity of exchange agent,
will send a transmittal form to each public stockholder of PHS Bancorp who holds
a stock certificate. The transmittal forms are expected to be mailed within five
business days after the effective date of the conversion and will contain
instructions with respect to the surrender of certificates representing PHS
Bancorp common stock to be exchanged into our common stock. It is expected that
certificates for shares of our common stock will be distributed within five
business days after the receipt of properly executed transmittal forms and other
required documents. If you own your shares of PHS Bancorp in street name, the
exchange will occur automatically and you need take no action.

         PHS Bancorp's stockholders should not forward their stock certificates
to us, or the stock information center. Further, PHS Bancorp stockholders should
not forward their stock certificates to the exchange agent until they have
received transmittal forms.

         Until the certificates representing PHS Bancorp common stock are
surrendered for exchange after consummation of the conversion, upon compliance
with the terms of the transmittal form, holders of such certificates will not
receive our shares and will not be paid dividends on our shares of common stock
into which these shares have been converted. When certificates are surrendered,
any unpaid dividends will be paid without interest. For all other purposes,
however, each certificate which represents shares of PHS Bancorp common stock
outstanding at the effective date of the conversion will be deemed to evidence
ownership of our shares of common stock into which those shares have been
converted by virtue of the conversion.

         All shares of our common stock issued upon exchange of shares of PHS
Bancorp common stock shall be deemed to have been issued in full satisfaction of
all rights pertaining to these shares of PHS Bancorp common stock, subject,
however, to our obligation to pay any dividends or make any other distributions
with a record date prior to the effective date which may have been declared or
made by PHS Bancorp on shares of PHS Bancorp common stock on or prior to the
effective date and which remain unpaid at the effective date.

                                       34


         No fractional shares of our common stock will be issued to any public
stockholder of PHS Bancorp upon consummation of the conversion. For each
fractional share that would otherwise be issued, we will pay by check an amount
equal to the product obtained by multiplying the fractional share interest to
which the holder would otherwise be entitled by $10.00. Payment for fractional
shares will be made as soon as practicable after the receipt by the exchange
agent of surrendered PHS Bancorp stock certificates. Stockholders' whose shares
are held in street name will automatically receive cash in lieu of fractional
shares.

         If a certificate for PHS Bancorp common stock has been lost, stolen or
destroyed, the exchange agent will issue the consideration properly payable upon
receipt of appropriate evidence as to the loss, theft or destruction,
appropriate evidence as to the ownership of the certificate by the claimant, and
appropriate and customary indemnification.

         Delivery of Stock Certificates of Conversion Stock. Certificates
representing common stock issued in the offering, to all persons other than
minority stockholders of PHS Bancorp, will be mailed to the persons entitled
thereto at the address noted on the order form, as soon as practicable following
consummation of the offering. Any certificates returned as undeliverable will be
held until claimed by persons legally entitled thereto or otherwise disposed of
in accordance with applicable law. Until certificates for the common stock are
available and delivered to subscribers, subscribers may not be able to sell the
shares of stock for which they subscribed.

Dissenters' Rights of Appraisal

         The following discussion is not a complete statement of the law
pertaining to dissenters' rights under Pennsylvania Business Corporation Law,
and is qualified in its entirety by the full text of section 1930 and Subchapter
D of Chapter 15 of the Pennsylvania Business Corporation Law, which is referred
to as Subchapter D. Subchapter D is reprinted in its entirety as Appendix A to
the proxy statement for PHS Bancorp shareholders. Any PHS Bancorp shareholder
who desires to exercise his or her dissenters' rights should review carefully
Subchapter D and is urged to consult a legal advisor before electing or
attempting to exercise their rights. All references in Subchapter D to a
"shareholder" and in this summary to a "PHS Bancorp shareholder" or a "holder of
PHS Bancorp stock" are to the record holder of shares as to which dissenters'
rights are asserted.

         Subject to the exceptions stated below, holders of PHS Bancorp stock
who comply with the applicable procedures summarized below will be entitled to
dissenters' rights under Subchapter D. Voting against, abstaining from voting or
failing to vote on approval and adoption of the proposed conversion will not
constitute a demand for appraisal within the meaning of Subchapter D.

         PHS Bancorp shareholders electing to exercise dissenters' rights under
Subchapter D must not vote for approval of the proposed conversion. A vote by a
shareholder against the proposed conversion is not required to exercise
dissenters' rights. However, if a shareholder returns a signed proxy but does
not specify a vote against the proposed conversion or a direction to abstain,
the proxy, if not revoked prior to the special meeting of shareholders, will be
voted for approval of the proposed conversion, which will have the effect of
waiving that shareholder's dissenters' rights.

What Are Dissenters' Rights of Appraisal?

         PHS Bancorp shareholders who follow the procedures of Subchapter D will
be entitled to receive from PHS Bancorp the fair value of their shares,
immediately before the completion of the conversion. Fair value takes into
account all relevant factors but excludes any appreciation or depreciation in
anticipation of the conversion. PHS Bancorp shareholders who elect to exercise
their dissenters' rights must comply with all of the procedures to preserve
those rights.

                                       35


         Shares Eligible for Dissenters' Rights. Generally, if you chose to
assert your dissenters' rights, you must dissent as to all of the shares you
own. Pennsylvania Business Corporation Law distinguishes between record holders
and beneficial owners. You may assert dissenters' rights as to fewer than all
the shares registered in your name only if you are not the beneficial owner of
the shares with respect to which you do not exercise dissenters' rights.

         Record Holder Who is Not the Beneficial Owner. A record holder may
assert dissenters' rights on behalf of the beneficial owner. If you are a
registered owner and you wish to exercise dissenters' rights on behalf of the
beneficial owner, you must disclose the name and address of the person or
persons on whose behalf you dissent. In that event, your rights shall be
determined as if the dissenting shares and the other shares were registered in
the names of the beneficial holders.

         Beneficial Owner Who is Not the Record Holder. A beneficial owner of
PHS Bancorp common stock who is not also the record holder, may assert
dissenters' rights. If you are a beneficial owner who is not the record holder
and you wish to assert your dissenters' rights you must submit a written consent
of the record holder to the Secretary of PHS Bancorp prior to the vote, but in
no event later than the PHS Bancorp special meeting. You may not dissent with
respect to some but less than all shares you own.

Dissenters' Rights of Appraisal Procedures

         Notice of Intention to Dissent. If you wish to exercise your
dissenters' rights, you must follow the procedures set forth in Appendix A in
your proxy statement. You must file a written notice of intention to demand the
fair value of your shares with the Secretary of PHS Bancorp prior to the vote,
but in no event later than the PHS Bancorp special meeting. You must not make
any change in your beneficial ownership of PHS Bancorp shares from the date you
file the notice until the effective time of the conversion. You must refrain
from voting your shares for the adoption of the conversion.

         Notice of Approval. If the PHS Bancorp shareholders approve the
conversion, PHS Bancorp will mail a notice to all dissenters who filed a notice
of intention to dissent prior to the vote on the conversion proposal and who
refrained from voting for the adoption of the conversion. PHS Bancorp expects to
mail the notice of approval promptly after the conversion. The notice of
approval will state where and when a demand for payment must be sent and where
the certificates for eligible shares must be deposited in order to obtain
payment. The notice of approval will also supply a form for demanding payment
which includes a request for certification of the date on which the holder, or
the person on whose behalf the holder dissents, acquired beneficial ownership of
the shares. The demand form will be accompanied by a copy of Subchapter D.

         If you assert your dissenters' rights, you must ensure that PHS Bancorp
receives your demand form and your certificates on or before the demand
deadline. All mailings to PHS Bancorp are at your risk. Accordingly, PHS Bancorp
recommends that your notice of intention to dissent, demand form and stock
certificates be sent by certified mail, by overnight courier or by hand
delivery.

         If you fail to file a notice of intention to dissent, fail to complete
and return the demand form, or fail to deposit stock certificates with PHS
Bancorp , each within the specified time periods, you will lose your dissenters'
rights under Subchapter D. You will retain all rights of a shareholder, or
beneficial owner, until those rights are modified by completion of the
conversion.

         Payment of Fair Value by PHS Bancorp. Upon timely receipt of the
completed demand form, the Pennsylvania Business Corporation Law requires PHS
Bancorp to either: remit to dissenters who complied with the procedures, the
amount PHS Bancorp estimates to be the fair value for such dissenting shares; or
give written notice that no such remittance will be made.

                                       36


         PHS Bancorp will determine whether to make such a remittance or to
defer payment for such shares until completion of the necessary appraisal
proceedings. PHS Bancorp may consider the number of shares, if any, with respect
to which shareholders dissented and any objections that may be raised with
respect to the standing of the dissenting shareholder.

         The remittance or notice will be accompanied by:

o        the closing balance sheet and statement of income of PHS Bancorp for
         the fiscal year ended December 31, 2000 and the latest available
         interim financial statements;
o        a statement of PHS Bancorp's estimate of the fair value of the shares;
         and
o        notice of the right of the dissenter to demand payment or supplemental
         payment, as the case may be, accompanied by a copy of Subchapter D.

         Return of Deposited Certificates. If PHS Bancorp does not remit the
amount of its estimate of the fair value of the shares, it will return any
deposited certificates with a notation that a demand for payment in accordance
with Subchapter D has been made. If shares carrying this notation are
transferred after that, each new certificate issued may bear a similar notation,
together with the name of the original dissenting holder or owner of such
shares. A transferee of such shares will not acquire by this transfer any rights
in PHS Bancorp other than those which the original dissenter had after making
demand for payment of their fair value.

         Dissenting Shareholders Estimate of Fair Value. If PHS Bancorp gives
notice of its estimate of the fair value of your shares, without remitting this
amount, or remits payment of its estimate of the fair value of your shares and
you believe that the amount remitted or stated is less than the fair value of
such shares, you may send to PHS Bancorp your own estimate of the fair value of
the shares. Such estimate shall be deemed a demand for payment of the amount of
the deficiency. If you do not file a holder's estimate within 30 days after the
mailing by PHS Bancorp of its remittance or notice, you will only be entitled to
the amount stated in the notice or remitted to you by PHS Bancorp.

         Resort to Court for Relief. If demands remain unpaid after the later of
60 days after the completion of the conversion or after the timely receipt of
any holder's estimate, PHS Bancorp may file an application for relief,
requesting the court determine the fair value of the shares. We cannot assure
you that PHS Bancorp will file this application.

         In the court proceeding, all dissenters, wherever residing, whose
demands have not been settled will be made parties to any such appraisal
proceeding. The court may appoint an appraiser to receive evidence and recommend
a decision on the issue of fair value. Each dissenter made a party will be
entitled to recover an amount equal to the fair value of the dissenter's shares,
plus interest, or if PHS Bancorp previously remitted any amount to the
dissenter, any amount by which the fair value of the dissenter's shares is found
to exceed the amount previously remitted, plus interest.

         If PHS Bancorp fails to file an application for relief, any dissenter
who made a demand and who has not already settled his or her claim against PHS
Bancorp may file an application for relief in the name of PHS Bancorp any time
within 30 days after the later of the expiration of the 60-day period after the
conversion or the timely receipt of any holder's estimate. If a dissenter does
not file an application within the 30-day period, each dissenter entitled to
file an application shall be paid PHS Bancorp's estimate of the fair value of
the shares and no more, and may bring an action to recover any amount not
previously remitted.

         Costs and Expenses of Court Proceedings. The costs and expenses of the
court proceedings, including the reasonable compensation and expenses of the
appraiser appointed by the court, will be determined by the court and assessed
against PHS Bancorp. The court may, however, apportion and

                                       37


assess any part of the costs and expenses of court proceedings as it deems
appropriate against all or some of the dissenters who are parties and whose
action in demanding supplemental payment the court finds to be in bad faith. If
PHS Bancorp fails to comply substantially with the requirements of Subchapter D,
the court may assess fees and expenses of counsel and of experts for the parties
as it deems appropriate against PHS Bancorp and in favor of any or all
dissenters. The court may assess fees and expenses of counsel and experts
against either PHS Bancorp or a dissenter, if the court finds that a party acted
in bad faith. If the court finds that the services of counsel for any dissenter
substantially benefitted other dissenters' similarly situated and should not be
assessed against PHS Bancorp, it may award counsel reasonable fees to be paid
out of the amounts awarded to the dissenters' who benefitted.

         No Right to an Injunction. Under Pennsylvania corporate law, a PHS
Bancorp shareholder has no right to obtain, in the absence of fraud or
fundamental unfairness, an injunction against the conversion proposal, nor any
right to valuation and payment of the fair value of the holder's shares because
of the conversion proposal, except to the extent provided by the dissenters'
rights provisions of Subchapter D. Pennsylvania corporate law also provides
that, absent fraud or fundamental unfairness, the rights and remedies provided
by Subchapter D are exclusive.

Restriction on Sales Activities

         Our directors and executive officers may participate in the
solicitation of offers to purchase common stock in jurisdictions where such
participation is not prohibited. Other employees of Peoples Home Savings may
participate in the offering in ministerial capacities. Such other employees have
been instructed not to solicit offers to purchase common stock or provide advice
regarding the purchase of common stock. Questions of prospective purchasers will
be directed to executive officers of Peoples Home Savings or registered
representatives of Trident Securities. No officer, director or employee of
Peoples Home Savings will be compensated in connection with such person's
solicitations or other participation in the offering by the payment of
commissions or other remuneration based either directly or indirectly on
transactions in the common stock.

Restrictions on Repurchase of Shares

         The Securities Act of 1933 rules govern the method, time, price, and
number of shares of common stock that may be repurchased by us and affiliated
purchasers. The Federal Deposit Insurance Corporation generally does not permit
stock to be repurchased within one year of a stock conversion.

Stock Pricing and the Number of Shares to be Offered

         RP Financial, which is experienced in the valuation and appraisal of
business entities, including savings institutions, has been retained to prepare
an appraisal of the estimated pro forma market value of the common stock. This
independent valuation expresses our pro forma market value in terms of an
aggregate dollar amount. RP Financial will receive fees of $20,000 for its
appraisal services, including the independent valuation and subsequent updates,
and up to $6,500 for assistance in preparation of our business plan, plus its
reasonable out-of-pocket expenses incurred in connection with the independent
valuation and business plan. We have agreed to indemnify RP Financial under
certain circumstances against liabilities and expenses arising out of or based
on any misstatement or untrue statement of a material fact contained in the
information supplied by us to RP Financial, except where RP Financial is
determined to have been negligent or failed to exercise due diligence in the
preparation of the independent valuation.

         The independent valuation considered the following factors, among
others: the present and projected operating results and financial condition of
us and Peoples Home Savings; the economic and

                                       38


demographic conditions in Peoples Home Savings' existing marketing area; certain
historical, financial and other information relating to Peoples Home Savings, a
comparative evaluation of the operating and financial statistics of Peoples Home
Savings with those of other publicly traded savings institutions located in
Peoples Home Savings' region and on a national basis; the aggregate size of the
offering of the common stock; the impact of the conversion on Peoples Home
Savings stockholders' equity and earnings potential; our proposed dividend
policy and the dividend policy of Peoples Home Savings; and the trading market
for securities of comparable institutions and general conditions in the market
for the securities. A copy of RP Financial's opinion regarding the appraisal
valuation has been filed as exhibit 99.3 to this registration statement.

         RP Financial has determined that as of October 12, 2001, our estimated
aggregate pro forma market value was $37.7 million, the mid-point of the
valuation range. Pursuant to regulations, this estimate must be included within
a minimum valuation range of $32.1 million and a maximum valuation range of
$43.4 million. We have determined to offer shares of common stock in the
offering at a price of $10 per share. Based on the 62.94% ownership interest, as
adjusted, of PHS Bancorp, M.H.C., the midpoint of our offering is $23.8 million,
with a range based on a minimum offering of $20.2 million and a maximum offering
of $27.3 million. We are offering a maximum of 2,731,250 shares in the offering,
subject to adjustment. In determining the offering range, the Board of Directors
reviewed RP Financial's appraisal and in particular, considered:

o        PHS Bancorp's consolidated financial condition and results of
         operations for the six months ended June 30, 2001 and for the year
         ended December 31, 2000;
o        financial comparisons of PHS Bancorp in relation to other selected peer
         thrift institutions of similar size; and
o        stock market conditions generally and in particular for thrift
         institutions, all of which are set forth in the appraisal.

         The Board also reviewed the methodology and the assumptions used by RP
Financial in preparing its appraisal. The number of shares are subject to change
if the independent valuation changes at the conclusion of the offering.

         The number of shares and price per share of common stock was determined
by the Board of Directors based on the independent valuation. The actual number
of shares to be sold in the offering may be increased or decreased before
completion of the offering, subject to approval and conditions that may be
imposed by the Pennsylvania Department of Banking, to reflect any change in our
estimated pro forma market value.

         Depending on market and financial conditions at the time of the
completion of the offering, we may increase or decrease the number of shares to
be issued in the conversion and offering. No resolicitation of purchasers will
be made and purchasers will not be permitted to modify or cancel their purchase
orders unless the change in the number of shares to be issued in the offering
results in fewer than 2,018,750 shares or more than 3,140,937 shares being sold
in the offering at the purchase price of $10, in which event we may also elect
to terminate the offering. If we terminate the offering, purchasers will receive
a prompt refund of their purchase orders, together with interest earned thereon
from the date of receipt to the date of termination of the offering.
Furthermore, any account withdrawal authorizations will be terminated. If we
receive orders for less than 2,018,750 shares, at the discretion of the Board of
Directors and subject to approval of the Pennsylvania Department of Banking, we
may establish a new offering range and resolicit purchasers. If we resolicit,
purchasers will be allowed to modify or cancel their purchase orders. Any
adjustments in our pro forma market value as a result of market and financial
conditions or a resolicitation of prospective purchasers must be approved by the
Pennsylvania Department of Banking.

                                       39


         The independent valuation is not intended, and must not be construed,
as a recommendation of any kind as to the advisability of purchasing the common
stock. In preparing the independent valuation, RP Financial has relied on and
assumed the accuracy and completeness of financial and statistical information
provided by PHS Bancorp and Peoples Home Savings. RP Financial did not
independently verify the financial statements and other information provided by
PHS Bancorp and Peoples Homes Savings, nor did RP Financial value independently
the assets and liabilities of PHS Bancorp. The independent valuation considers
PHS Bancorp only as a going concern and should not be considered as a indication
of the liquidation value of PHS Bancorp. Moreover, because such independent
valuation is based on estimates and projections on a number of matters, all of
which are subject to change from time to time, no assurance can be given that
persons purchasing the common stock will be able to sell such shares at a price
equal to or greater than the purchase price.

         No sale of shares of common stock may be consummated unless RP
Financial confirms that, to the best of its knowledge, nothing of a material
nature has occurred that, taking into account all relevant factors, would cause
RP Financial to conclude that the independent valuation is incompatible with its
estimate of our pro forma market value at the conclusion of the offering. Any
change that would result in an aggregate value that is below $32.1 million or
above $49.9 million would be subject to Pennsylvania Department of Banking
approval and non-objection of the Federal Deposit Insurance Corporation. If
confirmation from RP Financial is not received, we may extend the offering,
reopen or commence a new offering, request a new Independent Valuation,
establish a new offering range and commence a resolicitation of all purchasers
with the approval of the Pennsylvania Department of Banking, or take such other
action as permitted by the Pennsylvania Department of Banking in order to
complete the offering.

Plan of Distribution and Marketing Arrangements

         The common stock will be offered in the offering principally by the
distribution of this prospectus and through activities conducted at the stock
information center. It is expected that a registered representative employed by
Trident Securities will be working at, and supervising the operation of, the
stock information center. Trident Securities will assist Peoples Home Savings in
responding to questions regarding the conversion and the offering and processing
order forms.

         We have entered into an agency agreement with Trident Securities under
which Trident Securities will provide advisory assistance and assist, on a best
efforts basis, in the solicitation of subscriptions and purchase orders for the
common stock in the offering. Trident Securities is a Division of McDonald
Investments, Inc., which is a broker-dealer registered with the Securities and
Exchange Commission and a member of the National Association of Securities
Dealers, Inc. Specifically, Trident Securities will assist in the offering in
the following manner:

o        assisting in the design and implementation of a marketing strategy for
         the offering;
o        assisting Peoples Home Savings' management in scheduling and preparing
         for meetings with potential investors and broker-dealers; and
o        providing such other general advice and assistance as may be requested
         to promote the successful completion of the offering.

         Trident Securities will receive, as compensation, an advisory and
marketing fee of 1.6% of the aggregate amount of common stock sold in the
subscription and community and syndicated community offerings, excluding shares
sold to Peoples Home Savings' employee benefit plan, any of the directors,
officers, or employees or any of their associates. If common stock is sold
through licensed brokers under a selected dealers agreement, we will pay the
sales commission payable to the selected sales agent pursuant to the agreement,
any sponsoring dealer's fees and a managing dealer's fee to Trident

                                       40


Securities. Trident Securities will also be reimbursed for its legal fees and
out-of-pocket expenses, not to exceed $50,000. We have agreed to indemnify
Trident Securities, to the extent allowed by law, for reasonable costs and
expenses in connection with certain claims or liabilities, including certain
liabilities under the Securities Act of 1933. Additionally, Trident Securities
received a non-refundable management fee of $25,000 at the time it was retained.

Restrictions on Transferability of Common Stock by Directors and Officers

         Shares of the common stock purchased by our directors or officers
cannot be sold for a period of one year following completion of the conversion,
except for a disposition of shares after the death of a stockholder or a merger
approved by the Pennsylvania Department of Banking. Accordingly, shares of the
common stock issued to directors and officers will bear a legend restricting
their sale. Any shares issued to directors and officers as a stock dividend,
stock split, or otherwise with respect to restricted stock will be subject to
the same restriction.

Restrictions on Agreements or Understandings  Regarding Transfer of Common Stock
to be Purchased in the Offering

         Before the completion of the conversion, no depositor may transfer or
enter into an agreement or understanding to transfer any subscription rights or
the legal or beneficial ownership of the shares of common stock to be purchased
by such person in the offering. Depositors who submit an order form will be
required to certify that their purchase of common stock is solely for their own
account and there is no agreement or understanding regarding the sale or
transfer of their shares. We intend to pursue any and all legal and equitable
remedies after we become aware of any such agreement or understanding, and will
not honor orders we reasonably believe to involve such an agreement or
understanding.

                                 PHSB Financial

         We were organized in August 2001 for the purpose of acquiring all of
the outstanding shares of capital stock of Peoples Home Savings. We will serve
as a bank holding company for Peoples Home Savings after we buy all of Peoples
Home Savings' stock in the conversion. We have applied to the Federal Reserve
Board for approval to acquire control of Peoples Home Savings. We have not yet
engaged in any business and will initially have no significant liabilities. Our
cash flow will depend on earnings from the investment of the portion of net
proceeds retained in the conversion and any dividends received from Peoples Home
Savings. See "Use of Proceeds."

         Management believes that the holding company structure will provide
flexibility for possible diversification of business activities through existing
or newly-formed subsidiaries, or through acquisitions of or mergers with both
savings institutions and commercial banks, as well as other financial services
related companies. Although there are no current arrangements, understandings,
or agreements regarding any such opportunities, we will be in a position after
the conversion, subject to regulatory limitations and our financial condition,
to take advantage of any such acquisition and expansion opportunities that may
arise. However, some of these activities could be deemed to entail a greater
risk than the activities permissible for state-chartered savings institutions
such as Peoples Home Savings. Our initial activities are anticipated to be
funded by the portion of the net proceeds retained by us and earnings received
from such activities.

                              Peoples Home Savings

         On July 9, 1997, we reorganized from a Pennsylvania mutual savings bank
into a mutual holding company structure and formed PHS Bancorp, M.H.C. As part
of the reorganization, we

                                       41


became a Pennsylvania chartered stock savings bank and issued shares in a public
offering to certain of our depositors and to PHS Bancorp, M.H.C. Additionally,
on November 9, 1998, we reorganized into a stock holding company and formed PHS
Bancorp. As part of this reorganization, our public shareholders and PHS
Bancorp, M.H.C. exchanged their shares of common stock of us for PHS Bancorp
shares of common stock.

         Through our eight offices and an administrative office in Beaver and
Lawrence Counties, Pennsylvania, we offer a broad range of deposits and loan
products to individual, families, and small businesses. See "Business of Peoples
Home Savings."

                                 Use of Proceeds

         The net proceeds will depend on the total number of shares of stock
sold in the offering, which will depend on the independent valuation and
marketing considerations, and the expenses incurred by us in connection with the
offering. We estimate that we will receive net proceeds from the sale of the
common stock of between $19.4 million at the minimum of the offering range and
$26.4 million at the maximum of the offering range.

         We intend to use the net proceeds as follows:

                                                      Minimum          Maximum
                                                      Shares            Shares
                                                      -------          -------
                                                           (In Thousands)
Working capital......................................  $ 9,698         $13,208
Funds loaned to the employee stock ownership plan....    1,615           2,185
Investment in short-term securities..................    8,083          11,023
                                                       -------         -------
                                                       $19,396         $26,416
                                                       =======         =======

         The loan to the employee stock ownership plan will enable it to
purchase up to 8.0% of the shares of our common stock issued in the offering.
The plan will pay interest to us at the prime rate of interest either on a fixed
or adjustable rate basis. The terms of interest will not be determined until
just prior to the closing of the conversion.

         Peoples Home Savings will use the working capital to:

o        support asset growth through investments in:
         -        commercial loans;
         -        consumer loans;
         -        real estate mortgage loans;
         -        U.S. government and agency securities; and
         -        marketable securities.

o        open additional branches in its market areas; and for

o        general corporate purposes; and

o        purchase of restricted stock plan shares.


                                       42


         Peoples Home Savings has not determined the approximate amount of net
proceeds to be used for each of the purposes mentioned above.

         If the employee stock ownership plan does not purchase common stock in
the offering, it may purchase shares of common stock in the market after the
conversion. If the purchase price of the common stock is higher than $10 per
share, the amount of proceeds required for the purchase by the employee stock
ownership plan will increase and the resulting stockholders' equity will
decrease.

         The net proceeds may vary because total expenses of the conversion may
be significantly more or less than those estimated. The net proceeds will also
vary if the number of shares to be issued in the conversion are adjusted to
reflect a change in the estimated pro forma market value of Peoples Home
Savings. Payments for shares made through withdrawals from existing Peoples Home
Savings deposit accounts will not result in the receipt of new funds for
investment by Peoples Home Savings but will result in a reduction of Peoples
Home Savings' deposits and interest expense as funds are transferred from
interest-bearing certificates or other deposit accounts.

                                 Dividend Policy

         PHS Bancorp has paid a cash dividend of $.10 per share per quarter for
fiscal 2001, or $.40 per share per year. After the conversion, depending upon
the number of shares we sell in the offering, as adjusted for the exchange
ratio, we expect to continue to pay a dividend rate ranging from $.06 to $.09
per share per quarter, at the adjusted maximum to the minimum of the offering
range, based upon a price of $10 per share. Dividends will be subject to
determination and declaration by our Board of Directors. In making its decision,
the Board of Directors will consider several factors, including:

o        our financial condition;
o        results of operations;
o        tax considerations;
o        industry standards; and
o        economic conditions.

         Our ability to pay dividends could also depend on the receipt of
dividends from Peoples Home Savings which is subject to a variety of regulatory
limitations on the payment of dividends.

         In addition, earnings of Peoples Home Savings appropriated to bad debt
reserves and deducted for federal income tax purposes are not available for
payment of cash dividends or other distributions to stockholders without payment
of taxes at the then-current tax rate by Peoples Home Savings on the amount of
earnings deemed to be removed from the reserves for such distribution. See
"Taxation" and Note 11 to the Consolidated Financial Statements. Peoples Home
Savings does not contemplate any distribution out of its bad debt reserve which
would cause such tax liability.

                                       43


                           Market for the Common Stock

         There is an established market for PHS Bancorp common stock which is
currently listed on the Nasdaq National Market under the symbol, "PHSB." At June
30, 2001 PHS Bancorp had approximately 5 market makers, including Trident
Securities. As a newly formed company, however, we have not issued capital
stock. It is expected that our common stock will be more liquid than PHS Bancorp
common stock since there will be significantly more outstanding shares owned by
the public. We will continue to have our common stock listed on the Nasdaq
National Market under the symbol "PHSB." However, there can be no assurance that
an active and liquid trading market for the common stock will develop or, if
developed, will be maintained. The shares of PHS Bancorp common stock owned by
the public will automatically, without further action by those holders, be
converted into and become a right to receive a number of shares of our common
stock that is determined pursuant to the exchange ratio. See "The
Conversion--Share Exchange Ratio."

         The development of a public market having the desirable characteristics
of depth, liquidity and orderliness depends on the existence of willing buyers
and sellers, the presence of which is not within the control of us, PHS Bancorp
or any market maker. In the event that institutional investors buy a relatively
large proportion of the offering, the number of active buyers and sellers of the
common stock at any particular time may be limited. There can be no assurance
that persons purchasing the common stock will be able to sell their shares at or
above the purchase price of $10 per share. Therefore, purchasers of the common
stock should have a long-term investment intent and should recognize that there
may be a limited trading market in the common stock. This may make it difficult
to sell the common stock after the conversion and may have an adverse effect on
the price at which the common stock can be sold.

         The following table sets forth the high and low bid quotes for PHS
Bancorp common stock and the adjusted cash dividends per share declared for the
periods indicated. PHS Bancorp's stock was issued on November 9, 1998. These
quotations represent prices between dealers and, therefore, may not include
retail markups, markdowns, or commissions and may not reflect actual
transactions. As of June 30, 2001 there were 1,011,600 publicly-held shares of
PHS Bancorp common stock outstanding. In connection with the conversion, each
share of PHS Bancorp's common stock will be converted into shares of our common
stock, based upon the exchange ratio that is described in other parts of this
prospectus. Accordingly, the information in this table should be reviewed in
conjunction with the exchange ratio at various levels of the offering range.



                                                                     Cash Dividends
                                                   High      Low   Per Share Declared
                                                   ----      ---   ------------------
                                                               
Fiscal 2001
- -----------
First Quarter.............................       $12.06    $10.31         $.10
Second Quarter............................        13.75     11.00          .10
Third Quarter.............................        18.25     13.05          .10
Fourth Quarter (up to November 9, 2001)...        16.50     14.90          .10

Fiscal 2000
- -----------
First Quarter.............................         8.63      7.25          .09
Second Quarter............................         8.75      7.63          .09
Third Quarter.............................        11.38      8.38          .09
Fourth Quarter............................        11.00     10.25          .09


                                       44


         At August 16, 2001, immediately preceding the public announcement of
the conversion, and at November 5, 2001, the last sale of PHS Bancorp common
stock as reported on the Nasdaq National Market was at a price of $15.00 per
share and $15.80 per share, respectively. At June 30, 2001, PHS Bancorp had
approximately 600 stockholders of record. All publicly-held shares of PHS
Bancorp common stock, including shares held by PHS Bancorp's officers and
directors, will on the effective date of the conversion be automatically
converted into and become the right to receive a number of shares of our common
stock determined pursuant to the exchange ratio. Additionally, options held by
officers and directors of PHS Bancorp and Peoples Home Savings will be converted
into options to purchase our shares of common stock determined pursuant to the
exchange ratio, for the same aggregate exercise price. See "Management of
Peoples Home Savings -- Beneficial Ownership of PHS Bancorp Common Stock."

                                       45

                                 Capitalization

         Set forth below is the historical capitalization of PHS Bancorp as of
June 30, 2001, and the pro forma capitalization of us after giving effect to the
offering. The table also gives affect to the assumptions set forth under "Pro
Forma Data." A change in the number of shares sold in the offering may
materially affect the pro forma capitalization.



                                                                       Pro Forma Capitalization at June 30, 2001
                                                             --------------------------------------------------------------------
                                                                3,207,419        3,773,435        4,339,450        4,990,367
                                                                 Minimum         Midpoint          Maximum       Maximum shares,
                                                                 shares           shares            shares         as adjusted
                                                               outstanding,     outstanding,      outstanding,     outstanding,
                                                                2,018,750        2,375,000        2,731,250         3,140,937
                                               Actual, at     shares sold at   shares sold at    shares sold at   shares sold at
                                                June 30,         $10.00           $10.00            $10.00           $10.00
                                                  2001          per share        per share        per share       per share(1)
                                               ---------        ---------        ---------        ---------        ---------
                                                                              (In thousands)
                                                                                               
Deposits(2) ................................   $ 201,250        $ 201,250        $ 201,250        $ 201,250        $ 201,250
Borrowed funds .............................      50,247           50,247           50,247           50,247           50,247
                                               ---------        ---------        ---------        ---------        ---------
Total deposits and borrowed funds ..........   $ 251,497        $ 251,497        $ 251,497        $ 251,497        $ 251,497
                                               =========        =========        =========        =========        =========
Stockholders' equity:
Preferred stock, no par value, 20,000,000
   shares authorized (post conversion); none
   to be issued ............................   $      --        $      --        $      --        $      --        $      --
 Common stock, $0.10 par value, 80,000,000
   shares authorized (post conversion),
   assuming shares outstanding as shown(3) .         276              321              377              434              499
Additional paid-in capital(3)(4)(7) ........      10,463           27,473           30,927           34,381           38,351
Treasury shares(3) .........................      (2,341)              --               --               --               --
Retained earnings(7) .......................      21,311           23,905           23,905           23,905           23,905
Accumulated other comprehensive income .....         525              525              525              525              525
Less:
  Unallocated common stock acquired by
     ESOP(5) ...............................        (843)          (2,458)          (2,743)          (3,028)          (3,356)
  Unallocated common stock acquired by
    stock programs(6) ......................        (122)            (929)          (1,072)          (1,214)          (1,378)
                                               ---------        ---------        ---------        ---------        ---------
Total equity/stockholders' equity(7) .......   $  29,269        $  48,837        $  51,919        $  55,003        $  58,546
                                               =========        =========        =========        =========        =========


- ----------------
(1)      As adjusted to give effect to an increase in the number of shares which
         could occur due to an increase in the independent valuation and a
         commensurate increase in the offering range of up to 15% to reflect
         changes in market and financial conditions.
(2)      Does not reflect withdrawals from deposit accounts for the purchase of
         stock in the offering. Such withdrawals would reduce pro forma deposits
         by the amount of such withdrawals.
(3)      PHS Bancorp has 5,000,000 authorized shares of preferred stock, no par
         value, and 10,000,000 authorized shares of common stock, par value $.10
         per share. PHS Bancorp common stock and additional paid-in capital have
         been reclassified to reflect the number of shares of PHSB Financial
         common stock to be outstanding. Treasury shares will be cancelled.
(4)      No effect has been given to the issuance of additional shares of stock
         pursuant to any stock option plans that may be adopted by us and
         presented for approval by the stockholders after the offering. An
         amount equal to 10% of the shares of stock sold in the offering would
         be reserved for issuance upon the exercise of options to be granted
         under the stock option plans within one year following the conversion.
         See "Risk Factors -- The implementation of certain stock-based benefit
         plans may increase our future compensation expense and may reduce our
         earnings" and "Management of Peoples Home Savings -- Stock Benefits --
         Benefits To Be Considered Following Completion Of The Conversion
         --Stock Option Plan."
(5)      Assumes that 8.0% of the shares sold in the offering will be purchased
         by the employee stock ownership plan in addition to the shares already
         owned by the employee stock ownership plan, and that the funds used to
         acquire these shares will be borrowed from us. For an estimate of the
         impact of the loan on net income, see "Pro Forma Data." Peoples Home
         Savings intends to make scheduled discretionary contributions to the
         employee stock ownership plan sufficient to enable the employee stock
         ownership plan to service and repay its debt over a ten year period.
         The amount of shares to be acquired by the employee stock ownership
         plan is reflected as a reduction of stockholders' equity. See
         "Management of Peoples Home Savings -

(footnotes continued on next page)

                                       46


         Executive Compensation - Employee Stock Ownership Plan." If the
         employee stock ownership plan is unable to purchase stock in the
         conversion due to an oversubscription in the offering by Eligible
         Account Holders, and the purchase price in the open market is greater
         than the original $10 price per share, there will be a corresponding
         reduction in stockholders' equity.
(6)      Assumes that an amount equal to 4% of the shares of stock sold in the
         offering is purchased by stock programs within one year following the
         conversion.  Also, assumes stock to be acquired by existing restricted
         stock plan after completion of the conversion. The stock purchased by
         the stock programs and the existing restricted stock plan is reflected
         as a reduction of stockholders' equity.  See footnotes (2)  and (3) to
         the table under "Pro Forma Data."  See "Risk Factors -- The
         implementation of certain stock-based benefit plans may increase our
         future compensation expense and may reduce our earnings" and
         "Management of Peoples Home Savings -- Benefits To Be Considered
         Following The Completion Of The Conversion."
(7)      Pro forma additional paid-in capital reflects consolidation of
         approximately $2.76 million of capital from PHS Bancorp, M.H.C. The
         earnings of Peoples Home Savings will be substantially restricted after
         the conversion, see "Regulation -- Regulation of PHSB Financial --
         Restrictions on Dividends."

                                       47


                                 Pro Forma Data

         The actual net proceeds from the sale of the stock cannot be determined
until the offering is completed. However, net proceeds are currently estimated
to be between $19.4 million and $26.4 million (or $30.5 million if the
independent valuation is increased by 15%) based on the following assumptions:

o        Trident Securities will receive an advisory and marketing fee equal to
         1.6% of the aggregate purchase price of the shares of stock sold in the
         offerings to the public, excluding any shares purchased by any employee
         benefit plan of Peoples Home Savings, and any director, officer or
         employee of PHS Bancorp, M.H.C., PHS Bancorp, and Peoples Home Savings
         or members of their immediate families; and

o        other expenses of the offering are estimated to be $500,000 (which
         include a non-refundable management fee of $25,000 paid to Trident
         Securities).

         We have prepared the following tables, which set forth our historical
consolidated net income and stockholders' equity prior to the conversion and our
pro forma consolidated net income and stockholders' equity following the
conversion. In preparing these tables and in calculating pro forma data, we have
made the following assumptions:

o        Pro forma earnings have been calculated assuming the stock had been
         sold at the beginning of the period and the net proceeds had been
         invested at an average yield of 3.72% for the six months ended June 30,
         2001 which approximates the yield on the one-year U.S. Treasury bill
         on June 30, 2001, and 5.34% for the year ended December 31, 2000, which
         approximates the yield on a one-year U.S. Treasury bill on December 31,
         2000.  The yield on a one-year U.S. Treasury bill, rather than an
         arithmetic average of the average yield on interest-earning assets and
         average rate paid on deposits, has been used to estimate income on net
         proceeds because it is believed that the one-year U.S. Treasury bill
         rate is a more accurate estimate of the rate that would be obtained on
         an investment of net proceeds from the offering.

o        The pro forma after-tax yield on the net proceeds is assumed to be
         2.79% for the six months ended June 30, 2001 and 4.00% for the year
         ended December 31, 2000, based on an effective tax rate of 25%,
         respectively.

o        We did not include any withdrawals from deposit accounts to purchase
         shares in the offering.

o        Historical and pro forma per share amounts have been calculated by
         dividing historical and pro forma amounts by the indicated number of
         shares of stock, as adjusted in the pro forma net income per share to
         give effect to the purchase of shares by the employee stock ownership
         plan.

o        Pro forma stockholders' equity amounts have been calculated as if the
         stock had been sold on June 30, 2001 and December 31, 2000,
         respectively, and, accordingly, no effect has been given to the assumed
         earnings effect of the transactions.

         The following pro forma data relies on the assumptions we outlined
above, and this data does not represent the fair market value of the common
stock, the current value of assets or liabilities, or the amount of money that
would be distributed to stockholders if we were liquidated. The pro forma data
does not predict how much we will earn in the future.

                                       48


         The following tables summarize historical data of PHS Bancorp and pro
forma data of us at or for the six months ended June 30, 2001 and the year ended
December 31, 2000, based solely on the assumptions set forth above and in the
tables and should not be used as a basis for projections of market value of the
stock following the conversion. No effect has been given in the tables to the
possible issuance of additional stock reserved for future issuance pursuant to a
stock option plan that may be adopted by the Board of Directors within one year
following the conversion, nor does book value give any effect to the liquidation
account to be established for the benefit of Eligible Account Holders and
Supplemental Eligible Account Holders or the bad debt reserve in liquidation.
See "The Conversion -- Effects of Conversion on Depositors", "-- Effect on
Liquidation Rights", and "Management of Peoples Home Savings -- Benefits To Be
Considered Following Completion Of The Conversion."

                                       49



                                                             At or For the Six Months Ended June 30, 2001
                                                     ------------------------------------------------------------
                                                      2,018,750       2,375,000       2,731,250       3,140,937
                                                       Shares           Shares          Shares          Shares
                                                       Minimum         Midpoint        Maximum        Maximum, as
                                                         of               of              of          adjusted of
                                                     Independent      Independent     Independent    Independent
                                                      Valuation        Valuation       Valuation      Valuation
                                                              (Dollars in thousands, except per share amounts)

                                                                                      
Gross proceeds ...................................   $    20,187     $    23,750     $    27,312    $    31,409
Less expenses ....................................           791             844             896            957
                                                     -----------     -----------    -- ---------    -----------
   Estimated net proceeds ........................        19,396          22,906          26,416         30,452
Less:  ESOP funded by PHSB Financial .............        (1,615)         (1,900)         (2,185)        (2,513)
Less:  Stock program adjustment ..................          (807)           (950)         (1,092)        (1,256)
Add: MHC Capital addition(1)......................         2,594           2,594          2,594           2,594
                                                     -----------     -----------    -- ---------    -----------
   Estimated investable net proceeds .............   $    19,568     $    22,650     $    25,733    $    29,277
                                                     ===========     ===========     ===========    ===========
Net Income:
   Historical ....................................   $     1,064     $     1,064     $     1,064    $     1,064
   Pro forma income on net proceeds ..............           273             316             359            408
   Pro forma ESOP adjustments(2) .................           (61)            (71)            (82)           (94)
   Pro forma stock program adjustment(3) .........           (61)            (71)            (82)           (94)
                                                     -----------     -----------    -- ---------    -----------
   Pro forma net income(2)(4)(5) .................   $     1,215     $     1,238     $     1,259    $     1,284
                                                     ===========     ===========     ===========    ===========
Per share net income
   Historical ....................................   $       .35     $       .30    $       .26     $       .22
   Pro forma income on net proceeds ..............           .09             .08            .08             .09
   Pro forma ESOP adjustments(2) .................          (.02)           (.02)          (.02)           (.02)
   Pro forma stock program adjustment(3) .........          (.02)           (.02)          (.02)           (.02)
                                                     -----------     -----------    -- ---------    -----------
   Pro forma net income per share(2)(4)(5) .......   $       .40     $       .34    $       .30     $       .27
                                                     ===========     ===========    ===========     ===========

Shares used in calculation of income per share(2)      3,053,994       3,592,935       4,131,875      4,751,656
                                                     -----------     -----------    -- ---------    -----------

Stockholders' equity:
   Historical ....................................   $    29,269     $    29,269     $    29,269    $    29,269
   Estimated net proceeds ........................        19,396          22,906          26,416         30,452
   MHC Capital Addition ..........................         2,594           2,594           2,594          2,594
   Less: Common stock acquired by the ESOP(2) ....        (1,615)         (1,900)         (2,185)        (2,513)
   Less: Common stock acquired by stock program(3)          (807)           (950)         (1,092)        (1,256)
                                                     -----------     -----------    -- ---------    -----------
   Pro forma stockholders' equity(2)(4)(5) .......   $    48,837     $    51,919     $    55,003    $    58,546
                                                     ===========     ===========     ===========    ===========
Stockholders' equity per share:
   Historical ....................................   $      9.13     $      7.76    $      6.74     $      5.87
   Estimated net proceeds ........................          6.04            6.06           6.09            6.09
   MHC Capital Addition ..........................           .81             .69            .60             .52
   Less: Common Stock acquired by the ESOP(2) ....          (.50)           (.50)          (.50)           (.50)
   Less: Common Stock acquired by stock program(3)          (.25)           (.25)          (.25)           (.25)
                                                     -----------     -----------    -- ---------    -----------
   Pro forma stockholders' equity per share(5) ...   $     15.23     $     13.76    $     12.68     $     11.73
                                                     ===========     ===========    ===========     ===========
Offering price as a percentage of pro forma
  stockholders' equity per share .................         65.66%          72.67%        78,86%           85.25%
                                                     ===========     ===========    ===========     ===========
Offering price to pro forma
  net income per share ...........................         12.50x          14.71x         16.67x          18.52x
                                                     ===========     ===========    ===========     ===========
Shares used in calculation of proforma
  stockholders' equity per share (5) .............     3,207,419       3,773,435       4,339,450      4,990,367
                                                     -----------     -----------    -- ---------    -----------


- -----------
(1)      Reflects the consolidation of approximately $2.76 million of capital
         from PHS Bancorp, M.H.C.

(footnotes continued on next page)

                                       50

(2)      Assumes that 8% of the shares of stock sold in the offering will be
         purchased by the employee stock ownership plan in addition to the
         shares already held by the plan, and that the plan will borrow funds
         from us. The stock acquired by the employee stock ownership plan is
         reflected as a reduction of stockholders' equity. Peoples Home Savings
         intends to make annual contributions to this plan in an amount at least
         equal to the principal and interest requirement of the loan. This table
         assumes a 10 year amortization period. See "Management of Peoples Home
         Savings -- Executive Compensation -- Employee Stock Ownership Plan."
         The pro forma net income assumes: (i) that Peoples Home Savings'
         contribution to the employee stock ownership plan for the principal
         portion of the debt service requirement for the six months ended June
         30, 2001 were made at the end of the period; (ii) that 8,075, 9,500,
         10,925 and 12,564 shares at the minimum, midpoint, maximum, and 15%
         above the maximum of the range, respectively, were committed to be
         released during the six months ended June 30, 2001 at an average fair
         value of $10 per share and were accounted for as a charge to expense in
         accordance with Statement of Position ("SOP") No. 93-6; and (iii) only
         the employee stock ownership plan shares committed to be released were
         considered outstanding for purposes of the net income per share
         calculations, while all employee stock ownership plan shares were
         considered outstanding for purposes of the stockholders' equity per
         share calculations. See also "Risk Factors -- The implementation of
         certain stock-based benefit plans may increase our future compensation
         expense and may reduce our earnings" for a discussion of possible added
         costs for the employee stock ownership plan.
(3)      Gives effect to the stock program that we may adopt following the
         conversion and presented for approval at a meeting of stockholders to
         be held within one year after completion of the conversion. If the
         stock program is approved by the stockholders, the stock program would
         be expected to acquire an amount of stock equal to 4% of the shares of
         stock sold in the offering, or 80,750, 95,000, 109,250, and 125,637
         shares of stock respectively at the minimum, midpoint, maximum and 15%
         above the maximum of the range through open market purchases. We will
         contribute funds used by the stock program to purchase the shares. In
         calculating the pro forma effect of the stock program, it is assumed
         that the required stockholder approval has been received, that the
         shares were acquired by the stock program at the beginning of the six
         months ended June 30, 2001 through open market purchases, at $10 per
         share, and that 10% of the amount contributed was amortized to expense
         during the six months ended June 30, 2001. The issuance of authorized
         but unissued shares of stock to the stock plan instead of open market
         purchases would dilute the voting interests of existing stockholders by
         approximately 2.5% and pro forma net income per share would be $.39,
         $.34, $.30 and $.26 at the minimum, midpoint, maximum and 15% above the
         maximum of the range, respectively, and pro forma stockholders' equity
         per share would be $15.10, $13.67, $12.61, and $11.69 at the minimum,
         midpoint, maximum and 15% above the maximum of the range, respectively.
         There can be no assurance that stockholder approval of the stock
         program will be obtained, or the actual purchase price of the shares
         will be equal to $10.00 per share. See "Management of Peoples Home
         Savings -- Benefits To Be Completed Following Completion Of The
         Conversion - Restricted Stock Plan."
(4)      Our retained earnings will continue to be substantially restricted
         after the conversion. See "Dividend Policy," "The Conversion -- Effects
         of Conversion on Depositors -- Effects on Liquidation Rights" and
         "Regulation - Regulation of PHSB Financial -- Restrictions on
         Dividends."
(5)      No effect has been given to the issuance of additional shares of stock
         pursuant to the stock option plan that may be adopted by us following
         the conversion which, in turn, would be presented for approval at a
         meeting of stockholders to be held within one year after the completion
         of the conversion. If the stock option plan is presented and approved
         by stockholders, an amount equal to 10% of the stock sold in the
         offering, or 201,875, 237,500, 273,125, and 314,094 shares at the
         minimum, midpoint, maximum and 15% above the maximum of the range,
         respectively, will be reserved for future issuance upon the exercise of
         options to be granted under the stock option plan. The issuance of
         authorized but unissued shares of stock to the stock plan instead of
         open market purchases would dilute the voting interests of existing
         stockholders by approximately 5.9%. Assuming stockholder approval of
         the stock option plan and the exercise of all options at the end of the
         period at an exercise price of $10 per share, the pro forma net income
         per share would be $.38, $.33, $.29, and $.26, respectively at the
         minimum, midpoint, maximum and 15% above the maximum of the range for
         the six months ended June 30, 2001; pro forma stockholders' equity per
         share would be $14.92, $13.54, $12.52, and $11.63, respectively at the
         minimum, midpoint, maximum and 15% above the maximum of the range at
         June 30, 2001. See "Management of Peoples Home Savings -- Benefits To
         Be Considered Following Completion Of The Conversion -- Stock Option
         Plan."
                                       51



                                                               At or For the Year Ended December 31, 2000
                                                    --------------------------------------------------------------
                                                      2,018,750       2,375,000      2,731,250        3,140,937
                                                        Shares          Shares          Shares          Shares
                                                       Minimum         Midpoint        Maximum        Maximum, as
                                                          of              of              of          adjusted of
                                                      Independent     Independent     Independent     Independent
                                                       Valuation       Valuation       Valuation       Valuation
                                                            (Dollars in thousands, except per share amounts)

                                                                                       
Gross proceeds ...................................   $    20,187     $    23,750     $    27,312     $    31,409
Less expenses ....................................           791             844             896             957
                                                     -----------     -----------     -----------     -----------
   Estimated net proceeds ........................        19,396          22,906          26,416          30,452
Less ESOP funded by PHSB Financial ...............        (1,615)         (1,900)         (2,185)         (2,513)
Less stock program adjustment ....................          (807)           (950)         (1,092)         (1,256)
Add: MHC Capital Addition(1) .....................         2,594           2,594           2,594           2,594
                                                     -----------     -----------     -----------     -----------
   Estimated investable net proceeds .............   $    19,568     $    22,650     $    25,733     $    29,277
                                                     ===========     ===========     ===========     ===========
Net Income:
   Historical ....................................   $     2,172     $     2,172     $     2,172     $     2,172
   Pro forma income on net proceeds ..............           784             907           1,031           1,173
   Pro forma ESOP adjustments(2) .................          (121)           (142)           (164)           (188)
   Pro forma stock program adjustment(3) .........          (121)           (142)           (164)           (188)
                                                     -----------     -----------     -----------     -----------
   Pro forma net income(2)(4)(5) .................   $     2,714     $     2,795     $     2,875     $     2,969
                                                     ===========     ===========     ===========     ===========
Per share net income
   Historical ....................................   $       .71     $       .60     $       .52     $       .46
   Pro forma income on net proceeds ..............           .26             .26             .25             .24
   Pro forma ESOP adjustments(2) .................          (.04)           (.04)           (.04)           (.04)
   Pro forma stock program adjustment(3) .........          (.04)           (.04)           (.04)           (.04)
                                                     -----------     -----------     -----------     -----------
   Pro forma net income per share(2)(4)(5) .......   $       .89     $       .78     $       .69     $       .62
                                                     ===========     ===========     ===========     ===========

Shares used in calculation of income per share(2)      3,062,069       3,602,435       4,142,800       4,764,220
                                                     -----------     -----------     -----------     -----------
Stockholders' equity:
   Historical ....................................   $    28,850     $    28,850     $    28,850     $    28,850
   Estimated net proceeds ........................        19,396          22,906          26,416          30,452
   MHC Capital Addition ..........................         2,594           2,594           2,594           2,594
   Less: Common stock acquired by the ESOP(2) ....        (1,615)         (1,900)         (2,185)         (2,513)
   Less: Common stock acquired by stock program(3)          (807)           (950)         (1,092)         (1,256)
                                                     -----------     -----------     -----------     -----------
   Pro forma stockholders' equity(2)(4)(5) .......   $    48,418     $    51,500     $    54,584     $    58,127
                                                     ===========     ===========     ===========     ===========
Stockholders' equity per share:
   Historical ....................................   $      8.99     $      7.65     $      6.65     $      5.78
   Estimated net proceeds ........................          6.05            6.06            6.08            6.10
   MHC Capital Addition ..........................           .81             .69             .60             .52
   Less: Common Stock acquired ESOP(2) ...........          (.50)           (.50)           (.50)           (.50)
   Less: Common Stock acquired by stock program(3)          (.25)           (.25)           (.25)           (.25)
                                                     -----------     -----------     -----------     -----------
   Pro forma stockholders' equity per share(5) ...   $     15.10     $     13.65     $     12.58     $     11.65
                                                     ===========     ===========     ===========     ===========
Offering price as a percentage of pro forma
  stockholders' equity per share .................         66.23%          73.26%          79.49%          85.84%
                                                     ===========     ===========     ===========     ===========
Offering price to pro forma
  net income per share ...........................        11.24x          12.82x          14.49x          16.13x
                                                     ===========     ===========     ===========     ===========
Shares used in calculation of proforma
  stockholders' equity per share(5) ..............     3,207,419       3,773,435       4,339,450       4,990,367
                                                     -----------     -----------     -----------     -----------

- ---------------
(1)      Reflects the consolidation of approximately $2.76 million of capital of
         PHS Bancorp, M.H.C.

(footnotes continued on next page)

                                       52

(2)      Assumes that 8% of the shares of stock sold in the offering will be
         purchased by the employee stock ownership plan in addition to the
         shares already held by the plan, and that the plan will borrow funds
         from us. The stock acquired by the employee stock ownership plan is
         reflected as a reduction of stockholders' equity. Peoples Home Savings
         intends to make annual contributions to this plan in an amount at least
         equal to the principal and interest requirement of the loan. This table
         assumes a 10 year amortization period. See "Management of Peoples Home
         Savings -- Executive Compensation -- Employee Stock Ownership Plan."
         The pro forma net income assumes: (i) that Peoples Home Savings'
         contribution to the employee stock ownership plan for the principal
         portion of the debt service requirement for the year ended December 31,
         2000 was made at the end of the period; (ii) that 16,150, 19,000,
         21,850, and 25,127 shares at the minimum, midpoint, maximum, and 15%
         above the maximum of the range, respectively, were committed to be
         released during the year ended December 31, 2000 at an average fair
         value of $10 per share and were accounted for as a charge to expense in
         accordance with SOP No. 93-6; and (iii) only the employee stock
         ownership plan shares committed to be released were considered
         outstanding for purposes of the net income per share calculations,
         while all employee stock ownership plan shares were considered
         outstanding for purposes of the stockholders' equity per share
         calculations. See also "Risk Factors -- The implementation of certain
         stock-based benefit plans may increase our future compensation expense
         and may reduce our earnings" for a discussion of possible added costs
         for the employee stock ownership plan.
(3)      Gives effect to the stock program that we may adopt following the
         conversion and presented for approval at a meeting of stockholders to
         be held within one year after completion of the conversion. If the
         stock program is approved by the stockholders, the stock program would
         be expected to acquire an amount of stock equal to 4% of the shares of
         stock sold in the offering, or 80,750, 95,000, 109,250, and 125,637
         shares of stock respectively at the minimum, midpoint, maximum and 15%
         above the maximum of the range through open market purchases. We will
         contribute funds used by the stock program to purchase the shares. In
         calculating the pro forma effect of the stock program, it is assumed
         that the required stockholder approval has been received, that the
         shares were acquired by the stock program at the beginning of the year
         ended December 31, 2000 through open market purchases, at $10 per
         share, and that 20% of the amount contributed was amortized to expense
         during the year ended December 31, 2000. The issuance of authorized but
         unissued shares of stock to the stock plan instead of open market
         purchases would dilute the voting interests of existing stockholders by
         approximately 2.5% and pro forma net income per share would be $.87,
         $.76, $.68, and $.61 at the minimum, midpoint, maximum and 15% above
         the maximum of the range, respectively, and pro forma stockholders'
         equity per share would be $14.97, $13.56, $12.52, and $11.61 at the
         minimum, midpoint, maximum and 15% above the maximum of the range,
         respectively. There can be no assurance that stockholder approval of
         the stock program will be obtained, or the actual purchase price of the
         shares will be equal to $10.00 per share. See "Management of Peoples
         Home Savings -- Benefits To Be Completed Following Completion Of The
         Conversion -- Restricted Stock Plan."
(4)      Our retained earnings will continue to be substantially restricted
         after the conversion. See "Dividend Policy," "The Conversion -- Effects
         of Conversion on Depositors -- Effects on Liquidation Rights" and
         "Regulation -- Regulation of PHSB Financial -- Restrictions on
         Dividends."
(5)      No effect has been given to the issuance of additional shares of stock
         pursuant to the stock option plan that may be adopted by us following
         the conversion which, in turn, would be presented for approval at a
         meeting of stockholders to be held within one year after the completion
         of the conversion. If the stock option plan is presented and approved
         by stockholders, an amount equal to 10% of the stock sold in the
         offering, or 201,875, 237,500, 273,125, and 314,094 shares at the
         minimum, midpoint, maximum and 15% above the maximum of the range,
         respectively, will be reserved for future issuance upon the exercise of
         options to be granted under the stock option plan. The issuance of
         authorized but unissued shares of stock to the stock plan instead of
         open market purchases would dilute the voting interests of existing
         stockholders by approximately 5.9%. Assuming stockholder approval of
         the stock option plan and the exercise of all options at the end of the
         period at an exercise price of $10 per share, the pro forma net income
         per share would be $.85, $.75, $.67 and $.60, respectively at the
         minimum, midpoint, maximum and 15% above the maximum of the range for
         the year ended December 31, 2000; pro forma stockholders' equity per
         share would be $14.79, $13.43, $12.43 and $11.55, respectively at the
         minimum, midpoint, maximum and 15% above the maximum of the range at
         December 31, 2000. See "Management of Peoples Home Savings -- Benefits
         To Be Considered Following Completion Of The Conversion -- Stock Option
         Plan."
                                       53


                   Historical and Pro Forma Capital Compliance

         The following table presents Peoples Home Savings' historical and pro
forma capital position relative to its capital requirements as of June 30, 2001.
Pro forma capital levels assume receipt by Peoples Home Savings of the proceeds
from the offering. Pro forma capital levels are then reduced by employee stock
ownership plan purchases of stock and the stock programs to be adopted. For a
discussion of the assumptions underlying the pro forma capital calculations
presented below, see "Use of Proceeds," "Capitalization" and "Pro Forma Data."
The definitions of the terms used in the table are those provided in the capital
regulations issued by the Federal Deposit Insurance Corporation. For a
discussion of the capital standards applicable to Peoples Home Savings, see
"Regulation - Regulation of Peoples Home Savings - Regulatory Capital
Requirements."



                                                                    Pro Forma at June 30, 2001(1)
                     -------------------   -----------------------------------------------------------------------------------------
                        Actual, at            $20,187,500             $23,750,000           $27,312,500           $31,409,370
                       June 30, 2001           Offering                Offering              Offering              Offering(1)
                     -------------------   --------------------    ---------------------  --------------------   -------------------
                            Percentage             Percentage               Percentage            Percentage            Percentage
                     Amount of Assets(2)   Amount  of Assets(2)    Amount   of Assets(2)  Amount  of Assets(2)   Amount of Assets(2)
                     ------ ------------   ------  ------------    ------   ------------  ------  ------------   ------ ------------
                                                               (Dollars in thousands)
                                                                                           
GAAP Capital(2).... $28,176    9.96%      $35,452    12.22%       $36,779      12.61%    $38,107     13.01%     $39,633    13.46%

Tier 1 Leverage:
  Actual or
    Pro Forma...... $27,651    9.78%      $34,927    12.05%       $36,254      12.45%    $37,582     12.85%     $39,108    13.30%
  Required.........  11,306    4.00        11,597     4.00         11,650       4.00      11,703      4.00       11,764     4.00
                    -------    ----       -------     ----        -------       ----     -------      ----      -------     ----
  Excess........... $16,345    5.78%      $23,330     8.05%       $24,603       8.45%    $25,879      8.85%     $27,343     9.30%
                    =======    ====       =======     ====        =======       ====     =======      ====      =======     ====

Tier 1 Capital:
  Actual or
    Pro Forma...... $27,651   22.93%      $34,927    28.62%       $36,254      29.64%    $37,582     30.66%     $39,108    31.83%
  Required(3)......   4,823    4.00         4,881     4.00          4,892       4.00       4,903      4.00        4,915     4.00
                    -------    ----       -------     ----        -------       ----     -------      ----      -------     ----
  Excess........... $22,828   18.93%      $30,045    24.62%       $31,362      25.64%    $32,679     26.66%     $34,193    27.83%
                    =======   =====       =======    =====        =======      =====     =======     =====      =======    =====

Risk-Based
Capital:
  Actual or Pro     $29,104   24.14%      $36,380    29,81%       $37,707      30.83%    $39,035     31.85%     $40,561    33.01%
Forma(4)(5)........
  Required(3)......   9,646    8.00         9,763     8.00          9,784       8.00       9,805      8.00        9,830     8.00
                    -------    ----       -------     ----        -------       ----     -------      ----      -------     ----
  Excess........... $19,458   16.14%      $26,617    21.81%       $27,923      22.83%    $29,229     23.85%     $30,731    25.01%
                    =======   =====       =======    =====        =======      =====     =======     =====      =======    =====


- ----------------
(1)      As adjusted to give effect to an increase in the number of shares which
         could occur due to an increase in the offering range of up to 15% as a
         result of regulatory considerations or changes in market or general
         financial and economic conditions following the commencement of the
         subscription and community offerings.
(2)      GAAP Capital includes unrealized loss on available-for-sale securities,
         net, which is not included as regulatory capital.
(3)      Tier 1 Capital is shown as a percent of average adjusted assets and
         risk-weighted assets.  Risk-based capital is shown as a percent of
         risk-weighted assets.  Required capital levels reflect amounts needed
         to be classified  as "adequately capitalized."
(4)      Assumes net proceeds are invested in assets that carry a 20%
         risk-weighting.
(5)      The difference between equity under GAAP and regulatory risk-based
         capital is attributable to the addition of the general valuation
         allowance of $1.45 million at June 30, 2001.

                                       54

                                   PHS BANCORP
                        Consolidated Statement of Income
                  (Dollars in thousands, except per share data)

         The statement of income for the six months ended June 30, 2001 and 2000
are unaudited and have been prepared in accordance with the requirements for a
presentation of interim financial statements and are in accordance with
generally accepted accounting principles in the United States of America. In the
opinion of management, all adjustments consisting of normal recurring
adjustments, that are necessary for a fair presentation of the interim periods
have been reflected. The amounts for the two years ended December 31, 2000 have
been derived from statements audited by S.R. Snodgrass, A.C., whose report
appears elsewhere in this Prospectus.



                                           Six Months Ended June 30,  Year Ended December 31,
                                               2001         2000         2000         1999
                                           -----------  -----------  ------------ ------------
                                                  (Unaudited)
                                                                    
INTEREST INCOME
     Loans                                 $ 5,256,393  $ 4,927,487  $ 10,205,593 $  8,926,063
     Investment securities:
         Taxable                               928,148    1,026,153    2,072,906    1,905,686
         Exempt from federal income tax        424,115      542,134    1,002,398      972,907
     Mortgage-backed securities              2,894,347    2,877,120    5,620,716    5,513,483
     Interest-bearing deposits
       with other institutions                 156,155       85,752      133,703      192,749
                                           -----------  -----------  -----------  -----------
              Total interest income          9,659,158    9,458,646   19,035,316   17,510,888
                                           -----------  -----------  -----------  -----------

INTEREST EXPENSE
     Deposits                                4,125,569    3,866,384    8,036,700    6,988,338
     Advances from Federal Home Loan Bank    1,239,512    1,254,432    2,407,253    2,239,940
     Other borrowings                            1,550        2,660        4,771       55,411
                                           -----------  -----------  -----------  -----------
              Total interest expense         5,366,631    5,123,476   10,448,724    9,283,689
                                           -----------  -----------  -----------  -----------

              Net interest income            4,292,527    4,335,170    8,586,592    8,227,199

PROVISION FOR LOAN LOSSES                      240,000      255,000      555,000      410,000
                                           -----------  -----------  -----------  -----------
NET INTEREST INCOME AFTER
  PROVISION FOR LOAN LOSSES                  4,052,527    4,080,170    8,031,592    7,817,199
                                           -----------  -----------  -----------  -----------
NONINTEREST INCOME
     Service charges on deposit accounts       291,526      251,500      540,762      453,497
     Investment securities gains, net           58,118         --          7,315       19,095
     Rental income, net                         49,654       41,932       88,179       92,402
     Other income                               96,481       85,734      217,729      199,064
                                           -----------  -----------  ------------ ------------
              Total noninterest income         495,779      379,166      853,985      764,058
                                           -----------  -----------  ------------ ------------
NONINTEREST EXPENSE
     Compensation and employee benefits      1,628,927    1,610,956    3,232,703    3,241,692
     Occupancy and equipment costs             676,146      571,703    1,174,330    1,129,482
     Deposit insurance premium                  18,726       19,407       39,073      106,263
     Data processing costs                     104,352      157,102      319,434      297,990
     Other expenses                            676,441      619,805    1,234,067    1,318,338
                                           -----------  -----------  -----------  -----------
              Total noninterest expense      3,104,592    2,978,973    5,999,607    6,093,765
                                           -----------  -----------  -----------  -----------

Income before income taxes                   1,443,714    1,480,363    2,885,970    2,487,492
Income taxes                                   380,182      392,124      714,033      629,602
                                           -----------  -----------  -----------  -----------

              NET INCOME                  $  1,063,532  $ 1,088,239  $ 2,171,937  $ 1,857,890
                                          ============  ===========  ===========  ===========
EARNINGS PER SHARE
     Basic                                $       0.43  $      0.43  $      0.86  $      0.71
     Diluted                                      0.43         0.43         0.86         0.71


See accompanying notes to the consolidated financial statements beginning on
page F-5.
                                       55


                      Management's Discussion and Analysis
                of Financial Condition and Results of Operations

         The following discussion should be read in conjunction with the
Selected Financial Highlights and Selected Financial Ratios and the Consolidated
Financial Statements and related Notes appearing elsewhere in this prospectus.
In addition to historical information, the following discussion contains
forward-looking statements as a result of certain factors, including those
discussed in "Risk Factors" contained elsewhere in this prospectus.

General

         PHS Bancorp is the holding company for Peoples Home Savings. We will
become and will operate as the holding company of Peoples Home Savings following
the conversion and stock offering. PHS Bancorp's business operations is
conducted primarily through Peoples Home Savings and our business operations
will also be conducted primarily through Peoples Home Savings. We have no
business activities or results of operations. As a result, the following is a
discussion and analysis of the financial condition and results of operations of
PHS Bancorp. Any references to PHS Bancorp in the following discussion generally
refer to the consolidated operations of PHS Bancorp.

         PHS Bancorp's results of operations primarily depend on its net
interest income. Net interest income is a function of the balances of loans and
investments outstanding in any one period, the yields earned on such loans and
investments and the interest paid on deposits and borrowed funds that were
outstanding in that same period. PHS Bancorp's noninterest income consists
primarily of fees and service charges. The results of operations are
significantly impacted by the amount of provisions for loan losses which, in
turn, depend on, among other things, the size and makeup of the loan portfolio,
loan quality and loan trends. The noninterest expenses consist primarily of
employee compensation and benefits, occupancy and equipment expenses, data
processing costs, marketing costs, professional fees and federal deposit
insurance premiums. PHS Bancorp's results of operations are affected by general
economic and competitive conditions, including changes in prevailing interest
rates and the policies of regulatory agencies.

Forward-Looking Statements

         This prospectus contains forward-looking statements that are based on
assumptions and describe future plans, strategies, and expectations of PHS
Bancorp. These forward-looking statements are generally identified by use of the
words "believe," "expect," "intend," "anticipate," "estimate," "project," or
similar expressions. PHS Bancorp's ability to predict results or the actual
effect of future plans or strategies is inherently uncertain. Factors that could
have a material adverse effect on the operations of us and our subsidiaries
include, but are not limited to, changes in interest rates, general economic
conditions, legislative/regulatory changes, monetary and fiscal policies of the
U.S. Government, including policies of the U.S. Treasury and the Federal Reserve
Board, the quality and composition of the loan and investment portfolios, demand
for loan products, deposit flows, competition, demand for financial services in
our market area, and changes in relevant accounting principles. These risks and
uncertainties should be considered in evaluating forward-looking statements and
undue reliance should not be placed on such statements.

Market Risk Analysis

         Peoples Home Savings, like many other financial institutions, is
vulnerable to an increase in interest rates to the extent that interest-bearing
liabilities generally mature or reprice more rapidly than interest-earning
assets. The lending activities of Peoples Home Savings have historically
emphasized the origination of long-term, fixed rate loans secured by single
family residences, and the primary

                                       56


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, such an asset/liability mismatch is
generally detrimental during periods of rising interest rates.

         To reduce the effect of interest rate changes on net interest income
Peoples Home Savings has adopted various strategies to enable it to improve
matching of interest-earning asset maturities to interest-bearing liability
maturities. The principal elements of these strategies include:

o        purchasing investment securities with maturities that match specific
         deposit maturities;

o        emphasizing origination of shorter-term automobile and consumer loans,
         and commercial business loans, which in addition to offering more rate
         flexibility, typically bear higher interest rates than residential
         mortgage loans; and

o        purchasing adjustable-rate mortgage-backed securities.

         Although consumer loans inherently generally possess a higher credit
risk than residential mortgage loans, Peoples Home Savings believes that its
underwriting standards will minimize this risk.

         Peoples Home Savings has also made a significant effort to maintain its
level of lower costs deposits as a method of enhancing profitability. Peoples
Home Savings have traditionally had a high level of low-cost passbook,
interest-bearing checking and Money Market Demand Accounts. Although its base of
such deposits has increased as a result of the current interest rate
environment, such deposits have traditionally remained relatively stable and
would be expected to reduce to normal levels in a period of rising interest
rates. Because of this relative stability in a significant portion of our
deposits, Peoples Home Savings have been able to offset the impact of rising
rates in other deposit accounts.

         Exposure to interest rate risk is actively monitored by management. Our
objectives are to maintain a consistent level of profitability within acceptable
risk tolerances across a broad range of potential interest rate environments.
Management uses an independent consultant to monitor Peoples Home Savings
exposure to interest rate risk. The independent consultant uses a financial
model that calculates changes in market value of portfolio equity and net
interest income. Reports generated from assumptions provided by the independent
consultant, which are modified by management, are reviewed by the Interest Rate
Risk and Asset Liability Management Committee and reported to the Board of
Directors quarterly. The Balance Sheet Shock Report shows the degree to which
balance sheet line items and the market value of portfolio equity are
potentially affected by a 200 basis point upward and downward parallel shift
(shock) in the Treasury yield curve. Exception tests are conducted as
recommended under federal law to determine if the bank qualifies as low risk and
may therefore be exempt from supplemental reporting. In addition, the possible
impact on risk-based capital is assessed using the methodology of the Federal
Deposit Insurance Corporation. An Income Shock Report shows the degree to which
income statement line items and net income are potentially affected by a 200
basis point upward and downward parallel shift in the Treasury yield curve.

         From analysis and discussion of the aforementioned reports as of June
30, 2001, management has assessed that Peoples Home Savings' level of interest
rate risk is appropriate for current market conditions. The percentage change in
market value of the portfolio equity for an upward and downward shift of 200
basis points are (28.8)% and 27.0%, respectively. Net interest income decreased
by $362,000 or 3.8% for an upward shift in rates of 200 basis points and
increased by $304,000 or 3.2%, for a downward shift of 200 basis points. Excess
Net Interest Rate Risk was within those limits outlined in the Peoples Home
Savings Asset/Liability Management and Interest Rate Risk

                                       57


Policy. Total risk-based capital before the interest rate risk impact was 24.1%
and 18.3% after the interest rate risk impact. Results fall within policy limits
for all applicable tests.

Comparison of Financial Condition at June 30, 2001 and December 31, 2000

         Total assets at June 30, 2001 of $282.9 million represented an increase
of $17.6 million or 6.6%, from $265.3 million at December 31, 2000. Increases in
total assets at June 30, 2001 primarily reflected increases in cash of $53,000,
increases in interest-bearing deposits at other institutions of $2.5 million and
net increases in investment and mortgage backed securities of $16.5 million.
Such increases in total assets at June 30, 2001 were partially offset by a
decrease in loans of $1.3 million.

         Loans receivable at June 30, 2001, of $127.7 million represented a
decrease of $1.3 million from $129.0 million at December 31, 2000. The decrease
in the loan portfolio was primarily attributable to decreases in automobile
loans.

         At June 30, 2001, investment securities (available for sale and held to
maturity) decreased $1.8 million to $40.8 million from $42.6 million at December
31, 2000. Additionally, at June 30, 2001, mortgage-backed securities (available
for sale and held to maturity) increased $18.3 million to $95.5 million from
$77.2 million at December 31, 2000. The net increase of $16.5 million primarily
reflected net increases to the available for sale mortgage-backed securities
portfolio. The increases to the investment and mortgage-backed securities
portfolios (available for sale and held to maturity) were the result of
purchases of $35.5 million which were funded by sales of $1.9 million,
maturities of $8.9 million, and principal repayments of $8.3 million along with
increased Federal Home Loan Bank advances of $14.0 million. The purchases funded
by advances from the Federal Home Loan Bank of Pittsburgh were part of Peoples
Home Savings' leverage strategy.

         Total deposits after interest credited at June 30, 2001 were $201.2
million, an increase of $3.0 million or 1.5% from $198.2 million at December 31,
2000.

         Advances from the Federal Home Loan Bank of Pittsburgh increased $14.0
million to $50.2 million at June 30, 2001 from $36.2 million at December 31,
2000. This increase was the result of additional borrowings to fund securities
purchases as discussed above.

         Stockholders' equity increased $419,000 for the six month period ended
June 30, 2001. This increase was due to net income of $1,064,000 and an increase
in accumulated other comprehensive income of $68,000 along with decreases in
unallocated Employee Stock Ownership Plan and Restricted Stock Plan shares of
$75,000 and $64,000, respectively. These increases to stockholders' equity were
partially offset by an increase in treasury stock of $325,000 and cash dividends
paid of $509,000.

Comparison of Financial Condition at December 31, 2000 and 1999

         Total assets at December 31, 2000 of $265.3 million represented a
decrease of $3.3 million or 1.2% from December 31, 1999. Decreases in cash and
interest-bearing deposits with other financial institutions of $8.4 million
along with decreases in investment and mortgage-backed securities of $4.9
million were partially offset by increases in loans of $10.3 million.

         Loans receivable at December 31, 2000, of $129.0 million represented an
increase of $10.3 million, or 8.7% from $118.7 million at December 31, 1999.
Mortgage, commercial and consumer loans increased by $4.8 million, $5.1 million
and $1.0 million, respectively. The increases in mortgage and commercial
business loans were primarily due to increased loan demand for these types of
loans due to the current interest rate environment. Additionally, Peoples Home
Savings originated two large

                                       58


municipal loans totaling $3.5 million to local municipalities which accounted
for some of the growth in commercial loans.

         Investment and mortgage-backed securities decreased $4.9 million to
$119.8 million at December 31, 2000, from $124.7million at December 31, 1999.
This decrease was the result of purchases of $10.9 million, sales of $1.3
million, maturities of $6.9 million, principal repayments of $9.7 million and an
increase in the market value of securities available for sale of $2.1 million.
The sales of securities, which were municipal securities, were made in
consideration of income tax planning.

         Total deposits at December 31, 2000, were $198.2 million, an increase
of $8.9 million or 4.7% from $189.3 million at December 31, 1999. Total deposits
increased $2.0 million net of interest credited of $6.9 million for the year
ended December 31, 2000.

         Advances from the Federal Home Loan Bank of Pittsburgh decreased $14.1
million to $36.2 million at December 31, 2000 from $50.3 million at December 31,
1999. This decrease was primarily the result of the repayment of short-term
advances that were acquired to fund year 2000 liquidity at year end 1999.

         Stockholders' equity increased $2.1 million for the year ended December
31, 2000. This increase was due to net income of $2.2 million along with an
unrealized gain of $457,000 in PHS Bancorp's securities available for sale
portfolio at December 31, 2000 as compared to an unrealized loss of $914,000 at
December 31, 1999, and decreases in unallocated Employee Stock Ownership Shares
and Restricted Stock Shares of $149,000 and $129,000 respectively. These
increases to stockholders' equity were partially offset by and cash dividends
paid of $913,000 and an increase in treasury stock of $748,000. During the year
ended December 31, 2000, PHS Bancorp repurchased 78,750 shares of it's common
stock at an average price of $9.49 per share.

Liquidity and Capital Requirements

         Liquidity refers to our ability to generate sufficient cash to meet the
funding needs of current loan demand, savings deposit withdrawals, and to pay
operating expenses. We have historically maintained a level of liquid assets in
excess of regulatory requirements. Maintaining a high level of liquid assets
tends to decrease earnings, as liquid assets tend to have a lower yield than
other assets with longer terms (e.g. loans). We adjust liquidity requirements as
appropriate to meet our asset/liability objectives.

         Our primary sources of funds are deposits, amortization and prepayment
of loans and mortgage-backed securities, maturities of investment securities and
funds provided from operations. While scheduled loan and mortgage-backed
securities repayments are a relatively predictable source of funds, deposit
flows and loan and mortgage-backed securities prepayments are greatly influenced
by interest rates, economic conditions and competition. In addition, we invest
excess funds in overnight deposits, which provide liquidity to meet lending
requirements

         Our short term liquid assets consist of cash and amounts due from
banks, interest bearing deposits with other institutions, and investment
securities with maturities of one year or less. Our total liquid assets totaled
$18,400,000 and $11,000,000 at June 30, 2001 and December 31, 2000,
respectively.

         We have other sources of liquidity if a need for additional funds
arises on a short term or long term basis, such as Federal Home Loan Bank of
Pittsburgh advances. At June 30, 2001, Peoples Home Savings had borrowed
$50,200,000, at an average interest rate of 5.52%, of its $149,100,000

                                       59


maximum borrowing capacity with a remaining borrowing capacity of approximately
$98,900,000. Currently, none of the borrowings have adjustable rates of
interest. Management believes that we have adequate resources to fund all of our
commitments on a short and long term basis.

         At June 30, 2001, certificate of deposit accounts scheduled to mature
within one year were $58,800,000. We anticipate based upon our experience that a
high percentage of these certificates of deposit will remain on deposit,
although there can be no assurance that this will be the case. Also, the cost of
such deposits could be significantly higher. The loss of these deposits or their
retention at a higher rate, could hurt our profits unless we are able to replace
these deposits at the same rates of interest. However, due to our substantial
funding sources, we do not believe the loss of such deposits will affect our
liquidity.

         At June 30, 2001, Peoples Home Savings' Tier 1 risk-based and total
risk-based capital ratios were 22.9% and 24.1%, respectively. Current
regulations require Tier I risk-based capital of 6% and total risk - based
capital of 10% risk-based assets to be considered well capitalized. Peoples Home
Savings' leverage ratio was 9.8% at June 30, 2001. Current regulations require a
leveraged ratio 5% to be considered well capitalized.

Analysis of Net Interest Income

         Historically, PHS Bancorp's earnings have depended primarily on its net
interest income, which is the difference between interest income earned on its
loans and investments ("interest-earning assets") and interest paid on its
deposits and any borrowed funds ("interest-bearing liabilities"). Net interest
income is affected by:

o        the interest rate spread - the difference between rates of interest
         earned on interest-earning assets and rates paid on its interest-
         bearing liabilities; and

o        the aggregate amounts of its interest-earning assets and interest-
         bearing liabilities.

                                       60


         Average Balance Sheet and Interest Analysis. The following tables set
forth certain information relating to PHS Bancorp for the periods indicated. The
average yields and costs are derived by dividing income or expense by the
average balance of assets or liabilities, respectively, for the periods
presented. Average balances are derived from average daily balances. Management
does not believe that the use of month-end balances instead of average daily
balances has caused any material differences in the information presented.




                                               At June 30,                           Six Months Ended June 30,
                                           --------------------  -------------------------------------------------------------------
                                                  2001                          2001                               2000
                                           --------------------  ---------------------------------     -----------------------------

                                                        Yield/     Average                  Yield/      Average              Yield/
                                            Balance      Cost      Balance    Interest       Cost       Balance   Interest   Cost
                                            -------      ----      -------    --------       ----       -------   --------   ----
ASSETS                                                                  (Dollars in Thousands)
                                                                                                   
Interest-earning assets:
 Loans(1)................................  $129,146      8.14%     $128,981    $ 5,256       8.15%     $122,488    $ 4,927     8.04%
 Mortgage-backed securities..............    34,620      6.98        37,024      1,209       6.53        43,148      1,436      6.66
 Investment securities(2) (4)............    25,599      6.33        30,382        810       5.33        26,273        785      5.98
 Securities held for sale (4)(5).........    83,668      6.22        73,200      2,602       7.11        67,670      2,589      7.65
                                           --------                --------                            --------
  Total interest-earning assets..........   273,033      7.24       269,587      9,877       7.33       259,579      9,737      7.50
Noninterest-earning assets...............     9,873                   7,255                               8,008
                                           --------                --------                            --------
  Total assets...........................  $282,906                $276,842                            $267,587
                                           ========                ========                            ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Interest-bearing liabilities:
  Savings(3).............................  $ 29,208      1.94      $ 28,697        284       1.98      $ 30,078        289      1.92
  NOW and money markets..................    63,119      2.05        60,957        646       2.12        55,898        624      2.23
  Time deposits..........................   108,923      5.87       111,042      3,195       5.75       108,791      2,953      5.43
  Advances from FHLB.....................    50,195      4.94        44,941      1,240       5.52        43,899      1,254      5.71
  Other borrowings.......................        52      7.69            65          2       6.15           111          3      5.41
                                           --------                --------                            --------
  Total interest-bearing liabilities.....   251,497      4.27       245,702      5,367       4.37       238,777      5,123      4.29
                                                                               -------                             -------
Non-interest bearing liabilities.........     2,140                   2,077                               2,113
                                           --------                --------                            --------
 Total liabilities.......................   253,637                 247,779                             240,890
Stockholders' equity.....................    29,269                  29,063                              26,697
                                           --------                --------                            --------
 Total liabilities and retained
   earnings..............................  $282,906                $276,842                            $267,587
                                           ========                ========                            ========
Net interest income, interest rate
  spread(4)..............................                2.97%                 $ 4,510       2.96 %                $ 4,614     3.21%
                                                       ======                  =======     ======                  =======   ======
Net yield on interest-earning assets.....                3.30%                               3.35 %                            3.55%
                                                       ======                              ======                            ======
Ratio of average interest-earning
   assets to average interest-bearing
   liabilities...........................              108.56%                             109.72%                           108.71%
                                                       ======                              ======                            ======


- -------------
(1)      Average balances include non-accrual loans.
(2)      Includes interest-bearing deposits in other financial institutions.
(3)      Includes advances by borrowers for taxes and insurance.
(4)      Interest income is shown on a fully tax equivalent basis assuming a 34%
           federal income tax rate.
(5)      At June 30, 2001, includes $60.8 million of mortgage-backed securities
         available for sale.  For the six months ended June 30, 2001 and 2000,
         includes average mortgage-backed securities available for sale of
         approximately $48.9 million and $39.5 million, respectively.

                                       61


Average Balance Sheet and Interest Analysis



                                                                        Year Ended December 31,
                                       ---------------------------------------------------------------------------------------------
                                                   2000                           1999                             1998
                                       ----------------------------   ----------------------------     ----------------------------
                                       Average               Yield/   Average              Yield/      Average               Yield/
                                       Balance   Interest    Cost     Balance   Interest    Cost       Balance    Interest   Cost
                                       -------   --------    ----     -------   --------    ----       -------    --------   ----
ASSETS                                                       (Dollars in Thousands)
                                                                                                
Interest-earning assets:
 Loans(1)............................. $125,964  $ 10,206    8.10%   $111,050    $ 8,926     8.04%   $ 99,253      $ 8,378     8.44%
 Mortgage-backed securities...........   41,755     2,785    6.67      47,241      3,032     6.42      41,906        2,729     6.51
 Investment securities(2) (4).........   25,858     1,572    6.08      26,920      1,410     5.24      22,271        1,244     5.59
 Securities held for sale (4).........   65,843     4,988    7.58      63,156      4,644     7.35      58,339        4,272     7.32
                                       --------  --------            --------    -------             --------      -------
  Total interest-earning assets.......  259,420    19,551    7.54     248,367     18,012     7.25     221,769       16,623     7.50
Noninterest-earning assets............    7,887                         7,775                           7,576
                                       --------                      --------                        --------
  Total assets........................ $267,307                      $256,142                        $229,345
                                       ========                      ========                        ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Interest-bearing liabilities:
  Savings(3).......................... $ 29,710       576    1.94%   $ 29,649        564    1.90%    $ 29,863          637     2.13%
  NOW and money markets...............   57,161     1,352    2.37      54,295      1,105     2.04      45,876          954     2.08
  Time deposits.......................  109,158     6,109    5.60     101,986      5,320     5.22     102,289        5,673     5.55
  Advances from FHLB..................   41,692     2,407    5.77      39,829      2,240     5.62      19,435        1,145     5.89
  Other borrowings....................      100         5    5.00         738         55     7.45       1,457          114     7.82
                                       --------  --------            --------    -------             --------      -------
  Total interest-bearing liabilities..  237,821    10,449    4.39     226,497      9,284     4.10     198,920        8,523     4.28
                                                 --------                        -------                           -------
Non-interest bearing liabilities......    2,176                         1,823                           1,747
 Total liabilities....................  239,997                       228,320                         200,667
Stockholders' equity..................   27,310                        27,822                          28,678
                                       --------                      --------                        --------
 Total liabilities and retained
   earnings........................... $267,307                      $256,142                        $229,345
                                       ========                      ========                        ========
Net interest income, interest rate
  spread(4)...........................            $ 9,102    3.14%               $ 8,728     3.15%                 $ 8,100     3.21%
                                                  =======  ======                =======   ======                  =======   ======
Net yield on interest-earning assets..                       3.51%                           3.51%                             3.65%
                                                           ======                          ======                            ======
Ratio of average interest-earning
  assets to average interest-bearing
  liabilities.........................                     109.08%                         109.66%                           111.49%
                                                           ======                          ======                            ======

- -------------------
(1)      Average balances include non-accrual loans.
(2)      Includes interest-bearing deposits in other financial institutions.
(3)      Includes advances by borrowers for taxes and insurance.
(4)      Interest income is shown on a fully tax equivalent basis assuming a
         34% federal income tax rate.

                                       62


         Rate/Volume Analysis. The relationship between the volume and rates of
PHS Bancorp's interest-earning assets and interest-bearing liabilities affects
its net interest income. The following table reflects the sensitivity of PHS
Bancorp's interest income and interest expense to changes in volume and in
prevailing interest rates during the periods indicated. Each category reflects
the:

o        changes in volume (changes in volume multiplied by old rate);
o        changes in rate (changes in rate multiplied by old volume); and
o        net change.

The net change is attributable to the combined impact of volume and rate has
been allocated proportionally to the absolute dollar amounts of change in each.



                                 Six Months Ended June 30,                         Year Ended December 31,
                                -----------------------------    --------------------------------------------------------------
                                      2001 vs. 2000                       2000 vs. 1999                  1999 vs. 1998
                                -----------------------------    -----------------------------    -----------------------------
                                   Increase (Decrease)                 Increase (Decrease)             Increase (Decrease)
                                           Due to                           Due to                            Due to
                                 Volume     Rate        Net       Volume     Rate        Net       Volume      Rate       Net
                                -------    -------    -------    -------    -------    -------    -------    -------    -------
                                                                         (In Thousands)
                                                                                           
Interest income:
 Loans........................  $   261    $    68    $   329    $ 1,199    $    81    $ 1,280    $   996    $  (448)   $   548

 Mortgage-backed securities...     (204)       (23)      (227)      (352)       105       (247)       347        (44)       303
 Investment securities (1)....      123        (98)        25        (56)       218        162        260        (94)       166
 Securities available for
   sale (1)...................      212       (199)        13        198        146        344        353         19        372
                                -------    -------    -------    -------    -------    -------    -------    -------    -------
  Total interest-earning
    assets....................      392       (252)       140        989        550      1,539      1,956       (567)     1,389
                                -------    -------    -------    -------    -------    -------    -------    -------    -------

Interest expense:
  Savings.....................      (14)         9         (5)         1         11         12         (5)       (68)       (73)
  NOW and money markets.......       57        (35)        22         58        189        247        175        (24)       151
  Time deposits...............       61        181        242        374        415        789        (17)      (336)      (353)
  Advances from FHLB..........       30        (44)       (14)       105         62        167      1,201       (106)     1,095
  Other borrowings............       (1)         0         (1)       (48)        (2)       (50)       (56)        (3)       (59)
                                -------    -------    -------    -------    -------    -------    -------    -------    -------
   Total interest-bearing
     liabilities..............      133        111        244        490        675      1,165      1,298       (537)       761
                                -------    -------    -------    -------    -------    -------    -------    -------    -------
Net change in net interest
  income......................  $   259    $  (363)   $  (104)   $   499    $  (125)   $   374    $   658    $   (30)   $   628
                                =======    =======    =======    =======    =======    =======    =======    =======    =======


(1)      Income and yields derived from state and political subdivisions
         securities are shown on a fully tax equivalent basis assuming a 34%
         federal income tax rate.

                                       63


Comparison of Operating Results for the Six Months Ended June 30, 2001 and June
30, 2000

         General. Net income for the six months ended June 30, 2001 decreased by
$24,000 to $1,064,000, from $1,088,000 for the six months ended June 30, 2000.
This decrease was primarily due to a decrease in net interest income of $42,000
along with an increase in non-interest expense of $126,000. These decreases to
net income were partially offset by increases in non-interest income of $117,000
and decreases in loan loss and income tax provisions of $15,000 and $12,000,
respectively.

         Net Interest Income. Reported net interest income decreased $42,000 or
1.0% for the six months ended June 30, 2001. Net interest income on a tax
equivalent basis decreased by $104,000 or 2.3% in a period when both average
interest-earning assets and average interest-bearing liabilities increased
(increased $10.0 million and $6.9 million, respectively). The reasons for the
decrease in net interest income for the six months ended June 30, 2001 are
discussed below. See "-- Interest Income," and "-- Interest Expense."

         Interest Income. Interest income on a tax equivalent basis totaled $9.9
million for the six months ended June 30, 2001, an increase of $140,000 or 1.4%
over the total of $9.7 million for the six months ended June 30, 2000. This
increase was mainly due to an increase in PHS Bancorp's average interest-earning
assets of $10.0 million for the six months ended June 30, 2001, partially offset
by a 17 basis point decrease in the yield earned. Interest earned on loans
increased $329,000 or 6.7%, in 2001. The increase was due to a $6.5 million
increase in the average balance of loans along with an 11 basis point increase
in the yield earned. Interest earned on investment and mortgage-backed
securities (including securities held for sale) decreased $189,000 or 3.9%, in
2001. The decrease was due to a 45 basis point decrease in the yield earned
partially offset by an increase in the average balance of securities of $3.5
million. Details are contained in the tables at pages 59 and 61.

         Interest Expense. Interest expense increased $244,000 to $5.4 million
for the six months ended June 30, 2001. The increase in interest expense was due
to a $6.9 million increase in the average balance of interest-bearing
liabilities along with an 8 basis point increase in the average cost of
interest-bearing liabilities to 4.37%. The $6.9 million increase in the average
balance of interest- bearing liabilities was primarily due to increased deposits
of $ 5.9 million and increased average borrowings of $1.0 million. Details are
contained in the tables at pages 59 and 61.

         Provision for Losses on Loans. The provision for loan losses is charged
to operations to bring the total allowance for loan losses to a level that
represents management's best estimates of the losses inherent in the portfolio,
based on:

o        historical experience;
o        volume;
o        type of lending conducted by PHS Bancorp;
o        industry standards;
o        the level and status of past due and non-performing loans;
o        the general economic conditions in PHS Bancorp's lending area; and
o        other factors affecting the collectibility of the loans in its
         portfolio.

         See the Table on page 73 which shows how the level of our allowance for
loan losses compares with our historical loss experience.

                                       64


For the six months ended June 30, 2001, the provision for loan losses decreased
$15,000 to $240,000 from $255,000 for the comparable 2000 period. Decreases in
non-performing loans precipitated the decrease in the provision for loan losses.
At June 30, 2001, non-performing loans decreased $152,000 to $513,000 from
$665,000 at December 31, 2000. See "Business of Peoples Home Savings --
Allowance for Loan Losses and -- Non-Performing Loans and Problem Assets."

         Non-interest Income. Total non-interest income increased $117,000 to
$496,000 for the six months ended June 30, 2001, from $379,000 for the six
months ended June 30, 2000. This increase was primarily due to investment
security gains of $58,000 in 2001 coupled with increased service charges on
deposit accounts of $40,000, due to an increase in the number of transaction
accounts. The investment securities gains were the result of sales of
mortgage-backed securities which had higher coupon rates. These securities tend
to repay much faster during periods of lower interest rates and management felt
that selling these securities was the most beneficial course of action.

         Non-interest Expense. Non-interest expense increased $126,000 to
$3,105,000 for the six months ended June 30, 2001, from $2,979,000 for the six
months ended June 30, 2000. This increase was primarily due to increases in
compensation and employee benefits and occupancy and equipment costs of $18,000
and $104,000 for the six months ended June 30, 2001. The increase in occupancy
and equipment costs was primarily due to technology and equipment improvements.
Data processing costs decreased $53,000 to $104,000 for the six months ended
June 30, 2001, from $157,000 for the six months ended June 30, 2000 while other
expenses increased $56,000 to $695,000 for the six months ended June 30, 2001
from $639,000 for the six months ended June 30, 2000. These changes were
primarily due to PHS Bancorp's internally performing some data processing that
was previously outsourced.

Comparison of Operating Results for the Years Ended December 31, 2000 and 1999

         General. Net income for the year ended December 31, 2000 increased by
$314,000 to $2,172,000, from $1,858,000 for the year ended December 31, 1999.
This increase was primarily due to increases in net interest income of $359,000
and non-interest income of $90,000 along with a decrease in non-interest expense
of $94,000. These increases to net income were partially offset by increases in
loan loss and income tax provisions of $145,000 and $84,000, respectively.

         Net Interest Income. Reported net interest income increased $ 359,000
or 4.4% for the year ended December 31, 2000. Net interest income on a tax
equivalent basis increased by $374,000 or 4.3% in a period when both average
interest earning assets and average interest-bearing liabilities increased
(increased $11.1 million and $11.3 million, respectively). The increase in
average interest- earning assets of $11.1 million was primarily due to increases
of $14.9 in average loans partially offset by a decrease in average investment
and mortgage-backed securities of $3.9 million. PHS Bancorp's net interest rate
spread decreased 1basis point (with 100 basis points being equal to 1%) to 3.14%
for the year ended December 31, 2000. Due to the volume of obligations of state
and political subdivision in PHS Bancorp's investment portfolio, net interest
income and interest income are presented on a tax equivalent basis. See "--
Interest Income" and "-- Interest Expense" below.

         Interest Income. Interest income on a fully tax equivalent basis
totaled $19.6 million for the year ended December 31, 2000, an increase of $1.6
million or 8.5% over the total of $18.0 million for the year ended December 31,
1999. This increase was mainly due to an increase in PHS Bancorp's average
interest-earning assets of $11.1 million for the year ended December 31, 2000.
Interest earned on loans increased $1.3 million or 14.3%, in 2000. The increase
was due to a $14.9 million increase in the average balance of loans along with a
6 basis point increase in the yield earned. Interest earned on

                                       65


investment and mortgage-backed securities (including securities held for sale)
increased $259,000 or 2.9%, in 2000. The increase was due to a 38 basis point
increase in the yield earned partially offset by a $3.9 million decrease in the
average balance of investment and mortgage-backed securities. Details are
contained in the tables at pages 60 and 61.

         Interest Expense. Interest expense increased $1.1 million to $10.4
million for the year ended December 31, 2000. The increase in interest expense
was due to an $11.3 million increase in the average balance of interest-bearing
liabilities due to increased average deposits and borrowings of $10.1 and $1.2
million, respectively along with a 29 basis point increase in the average cost
of interest-bearing liabilities. Details are contained in the tables at pages 60
and 61.

         Provision for Losses on Loans. The provision for loan losses is charged
to operations to bring the total allowance for loan losses to a level that
represents management's best estimates of the losses inherent in the portfolio,
based on:

o        historical experience;
o        volume;
o        type of lending conducted by PHS Bancorp;
o        industry standards;
o        the level and status of past due and non-performing loans;
o        the general economic conditions in PHS Bancorp's lending area; and
o        other factors affecting the collectibility of the loans in its
         portfolio.

         See the Table on page 73 which shows how the level of our allowance for
loan losses compares with our historical loss experience.

For the year ended December 31, 2000, the provision for loan losses increased
$145,000 to $555,000 compared to $410,000 for the comparable 1999 period. The
allowance for loan losses at December 31, 2000 increased $95,000 to $1,455,000
from $1,360,000 at December 31, 1999. The increase in the provision for loan
losses was precipitated by higher net charge-offs, increase non-performing loans
and increased consumer loans. Non-performing loans increased $168,000 to
$665,000 from $497,000 at December 31, 1999. Consumer loans also increased in
the aggregate to approximately $5.1 million from December 31, 1999.
Additionally, for the year ended December 31, 2000 net loan charge-off increased
$123,000 to $460,000 from $337,000 for the comparable 1999 period. See "Business
of Peoples Home Savings -- Allowance for Loan Losses and -- Non-Performing Loans
and Problem Assets."

         Non-interest Income. Non-interest income increased $90,000 to $854,000
for the year ended December 31, 2000, from $764,000 for the year ended December
31, 1999. This increase was primarily due to increased service charges on
deposit accounts of $87,000, due to increases in fees which commenced in the
third quarter of 1999 coupled with an increase in the number of transaction
accounts.

         Non-interest Expense. Non-interest expense decreased $94,000 to $6.0
million for the year ended December 31, 2000, from $6.1 million for the year
ended December 31, 1999. This decrease was primarily due to decreases in deposit
insurance premiums of $67,000 for the year ended December 31, 2000. The decrease
in deposit insurance premiums was due to the Federal Deposit Insurance
Corporation's assessment rate change in January 2000.

                                       66


         Income Tax Expense. Income tax expense increased $84,000 to $714,000
for the year ended December 31, 2000, from $630,000 for the year ended December
31, 1999.

Impact of Inflation and Changing Prices.

         The consolidated financial statements and accompanying notes presented
elsewhere in this prospectus have been prepared in accordance with GAAP which
generally requires the measurement of financial position and operating results
in terms of historical dollars without considering the change in the relative
purchasing power of money over time and due to inflation. The impact of
inflation is reflected in the increased cost of our operations. As a result,
interest rates have a greater impact on our performance than do the effects of
general levels of inflation. Interest rates do not necessarily move in the same
direction or, to the same extent, as prices of goods and services.

                           Business of PHSB Financial

         After the conversion, we will own all of the stock of Peoples Home
Savings. We have not yet engaged in any significant business. Before the
conversion, we will not transact any material business. We will invest our
initial capital as discussed in the "Use of Proceeds" section. In the future, we
may pursue other business activities, including mergers and acquisitions,
investment alternatives and diversification of operations. There are, however,
no current plans for such activities. Initially, we will not maintain offices
separate from those of Peoples Home Savings or employ any persons other than
their officers. Our officers will not be separately compensated for their
service.

                        Business of Peoples Home Savings

General

         We offer a broad range of deposits and loan products to individuals,
families and small businesses in our market area of Beaver and Lawrence
Counties, Pennsylvania. The loan products we offer are traditional mortgage loan
products, commercial business loans, and consumer loans, which primarily consist
of automobile loans. In addition, Peoples Home Savings has offered telephone
banking since 1998 and internet banking services since 2000. The internet
banking services include disclosure of account balances, transferring money
between accounts and bill paying.

         We attract deposits from the general public and use these deposits
primarily to originate loans and to purchase investment securities. The
principal sources of funds for our lending and investing activities are
deposits, Federal Home Loan Bank advances, the repayment and maturity of loans
and sale, maturity, and call of securities. The principal sources of our income
is interest on loans and investment securities. The principal expense is
interest paid on deposits and Federal Home Loan Bank advances.

Market Area and Competition

         We are one of the many financial institutions servicing our market area
which consists of the counties of Beaver, Lawrence, Allegheny and Butler,
Pennsylvania. The competition for deposit products comes from other insured
financial institutions such as commercial banks, thrift institutions, credit
unions, and multi-state regional banks in our market area. Deposit competition
also includes a number of insurance products sold by local agents and investment
products such as mutual funds and

                                       67


other securities sold by local and regional brokers. Loan competition varies
depending upon market conditions and comes from other insured financial
institutions such as commercial banks, thrift institutions, credit unions,
multi-state regional banks, and mortgage bankers.

Lending Activities

         General. We primarily originate one- to- four family residential real
estate loans, and automobile loans, as well as commercial business loans,
commercial real estate loans, and other consumer loans. Consumer loans consist
primarily of direct and indirect automobile loans, home equity loans and lines
of credit, and other consumer purpose loans. Our commercial real estate loans
consist primarily of mortgage loans secured by small commercial office/retail
space, warehouses and small and medium sized apartment buildings.

                                       68


     Loan Portfolio Composition.  The following table present the composition of
our loan portfolio by loan category at the dates indicated.



                          At June 30,                                          At December 31,
                       ----------------  ------------------------------------------------------------------------------------------
                             2001               2000               1999               1998              1997              1996
                       ----------------  -----------------  -----------------  ----------------  -----------------  ---------------
                            $       %        $         %        $         %        $        %        $         %       $        %
                       --------  ------  --------   ------  --------   ------  --------  ------  --------   ------  -------  ------
                                                            (Dollars in Thousands)
                                                                                        
Mortgage loans:
  One-to-four
    family (1)........ $ 60,351   46.42% $ 57,999    44.58% $ 53,184    44.62% $ 49,084   48.88% $ 45,108    44.94% $41,279   42.93%
  Multi-family .......      273     .21       308      .24       388      .33       554     .55       217      .22      353     .37
  Construction........    2,193    1.69     1,778     1.37     1,614     1.36       326     .32       304      .30      150     .16
  Commercial..........      411     .31       481      .37       541      .45       941     .94     1,378     1.37    1,573    1.64
                       --------  ------  --------   ------  --------   ------  --------  ------  --------   ------  -------  ------
Total Mortgage
  loans...............   63,228   48.63    60,566    46.56    55,727    46.76    50,905   50.69    47,007    46.83   43,355   45.10
Commercial loans......   10,266    7.89     9,815     7.54     4,728     3.97     3,617    3.60     2,464     2.46    1,967    2.04
Consumer loans:
  Automobile..........   44,500   34.23    48,361    37.18    48,026    40.29    36,618   36.47    39,569    39.42   39,215   40.79
  Consumer credit
    line..............    6,007    4.62     6,130     4.71     5,547     4.65     5,288    5.27     5,468     5.45    5,250    5.46
  Other(2)............    6,016    4.63     5,216     4.01     5,161     4.33     3,990    3.97     5,859     5.84    6,352    6.61
                       --------  ------  --------   ------  --------   ------  --------  ------  --------   ------  -------  ------
Total Consumer
  loans...............   56,523   43.48    59,707    45.90    58,734    49.27    45,896   45.71    50,896    50.71   50,817   52.86
Lease financing
  receivables.........        -       -         -        -         -        -         -       -         -        -        4       -
                       --------  ------  --------   ------  --------   ------  --------  ------  --------   ------  -------  ------
  Total loans.........  130,017  100.00%  130,088   100.00%  119,189   100.00%  100,418  100.00%  100,367   100.00%  96,143  100.00%
                                 ======             ======             ======            ======             ======           ======
Less:
  Loans in process....    2,378             1,204                707                219               370               105
  Deferred loan
    fees..............   (1,506)           (1,588)            (1,623)            (1,002)           (1,088)           (1,169)
  Allowance for
    losses on loans...    1,453             1,455              1,360              1,287             1,394             1,434
                       --------          --------           --------           --------          --------           -------
    Total loans, net.. $127,692          $129,017           $118,745           $ 99,914          $ 99,691           $95,773
                       ========          ========           ========           ========          ========           =======

- -----------------
(1)      Includes home equity and junior lien mortgage loans.
(2)      Consists primarily of student loans held for sale and secured and
         unsecured personal loans.

                                       69


         Loan Maturity Tables. The following table sets forth the maturity of
PHS Bancorp's loan portfolio at June 30, 2001. The table does not include
prepayments or scheduled principal repayments. Prepayments and scheduled
principal repayments on loans totaled $27.9 million for the period ended June
30, 2001. Adjustable-rate mortgage loans are shown as maturing based on
contractual maturities.


                               Due         Due after
                              within       1 through       Due after
                              1 year        5 years         5 years      Total
                              ------        -------         -------      -----
                                                 (In Thousands)
One- to- four family.....     $    69       $ 7,099        $ 55,376    $ 62,544
Other mortgage loans.....           -           279             405         684
Commercial...............         346         5,536           4,384      10,266
Consumer.................       6,530        35,178          14,815      56,523
                              -------      --------        --------   ---------
Total....................     $ 6,945      $ 48,092        $ 74,980   $ 130,017
                              =======      ========        ========   =========

         The following table sets forth as of June 30, 2001, the dollar amount
of all loans due after June 30, 2002, based upon fixed rates of interest or
floating or adjustable interest rates.


                                                Floating or
                               Fixed Rates    Adjustable Rates         Total
                               -----------    ----------------         -----
                                               (In Thousands)

One- to- four family......        $ 61,029          $ 1,446          $ 62,475
Other mortgage loans......             684                -               684
Commercial................           7,520            2,400             9,920
Consumer..................          49,993                -            49,993
                                  --------          -------          --------
    Total.................        $119,226          $ 3,846          $123,072
                                  ========          =======          ========

         One- to- Four Family Loans. We originate one- to- four family loans
with fixed rates of interest for terms of 15 to 30 years and also offer a
one-year adjustable rate loan with an interest rate indexed to the one-year
Treasury, with a cap on interest rate increases of 2% per year and 6% over the
life of the loan. The original contractual loan repayment period on residential
mortgage loans generally averages 20 years. However, the average life based upon
our experience has been approxi mately 10 to 12 years.

         Pursuant to underwriting guidelines adopted by the Board of Directors,
our maximum loan to value ratio is 95% of the lower of sales price or appraised
value. Private mortgage insurance must be obtained on all residential loans for
which loan-to-value ratios exceed 80%. Property appraisals on the real estate
and improvements securing single-family residential loans are made by a
qualified independ-

                                       70


ent appraiser  approved by the Board of Directors.  Appraisals  are performed in
accordance with applicable  regulations and policies.  We obtain title insurance
policies on all first mortgage real estate loans originated.

         The majority of our one- to- four family residential loans are
underwritten in accordance with the Freddie Mac and Fannie Mae guidelines to
facilitate their sale in the secondary market (although we usually retain
residential mortgages for portfolio). Substantially all of our residential
mortgages include "due on sale" clauses, which are provisions giving us the
right to declare a loan immediately payable if the borrower sells or otherwise
transfers an interest in the property to a third party.

         Included in our one- to- four family loan portfolio are home equity
loans and second mortgage loans. Home equity and second mortgage loans are
generally fixed rate with interest rates based on market rates. In most
instances, we hold the first lien on a second mortgage. At June 30, 2001, such
loans totaled $20.8 million, or 34% of our one- to- four family portfolio.

         Multi-Family Residential Real Estate. Multi-family residential real
estate loans are permanent loans primarily secured by apartment buildings.
Multi-family residential real estate loans can be originated in amounts up to
75% of the appraised value of the mortgaged property. We make both adjustable
and fixed-rate multi-family residential real estate loans. The adjustable rate
loans have terms of up to 15 years, the rate of interest is tied to the Wall
Street Journal prime rate.

         Construction. We will occasionally originate loans to finance the
construction of one- to four- family residences. Constructions loans typically
are originated directly to the owners of pre-sold single-family houses that are
being built, and generally convert to a permanent loan upon completion of
construction. Construction loans require payment of interest only during the
construction period and are offered at rates comparable to our one- to
four-family permanent mortgage loan rates.

         Commercial Real Estate. Commercial real estate loans are permanent
loans secured by improved property such as office buildings, retail stores, and
other non-residential buildings. Essentially all originated commercial real
estate loans are within our market area. Commercial real estate loans can be
originated in amounts up to 75% of the appraised value of the mortgaged
property. We make both adjustable and fixed-rate commercial real estate loans.
Commercial real estate loans are primarily adjustable rate loans with terms of
up to 15 years, with the rate tied to the Wall Street Journal prime rate.

         Commercial Loans. Commercial business loans generally are deemed to
entail significantly greater risk than that which is involved with real estate
lending. The repayment of commercial business loans typically is dependent on
the successful operations and income stream of the borrower. Such risks can be
significantly affected by economic conditions. In addition, commercial lending
generally requires substantially greater oversight efforts compared to
residential real estate lending.

         Commercial business loans are generally provided to various types of
closely-held businesses located principally in our primary market area. Our
business loans may be structured as term loans or as revolving lines of credit.
Commercial business loans generally have terms of seven years or less and
interest rates which are fixed or float in accordance with the prime rate.
Commercial business loans generally are secured by equipment, machinery or other
corporate assets and we generally obtain personal guarantees from the principals
of the borrower.

                                       71


         Consumer Loans. Consumer loans primarily consist of indirect automobile
loans. Indirect automobile loans are generally originated with terms of up to 6
years depending on the age of the automobiles. Indirect automobile loans are
underwritten by us and a fee is remitted to the automobile dealer upon the
successful underwriting and closing of the loan. The fee is rebated to us, on a
pro rata basis, if the loan is repaid within the first six months. We generally
do not have recourse against the automobile dealer in the event of a default by
the borrower. Each indirect auto loan is originated in accordance with our
underwriting standards and procedures, which are intended to assess the
applicant's ability to repay the amounts due on the loan and the adequacy of the
financed vehicle as collateral. Indirect automobile loans are secured by the new
or used automobile. Loans secured by assets that depreciate rapidly, such as
automobiles, are generally considered to entail greater risks than one-to
four-family residential loans.

         Our other consumer loans include credit card loans, student loans, and
secured and unsecured personal loans. Secured consumer loans are generally
collateralized by secondary liens on real estate. Unsecured consumer loans are
only made up to $20,000.

         Loan Solicitation and Processing. Our primary source of mortgage loan
applications is referrals from existing or past customers. We also solicit loan
applications from real estate brokers, contractors, and call-ins and walk-ins to
our offices. We advertise in local newspapers for first mortgage and home equity
loans.

         Upon receipt of any loan application from a prospective borrower, a
credit report and verifications are ordered to confirm specific information
relating to the loan applicant's employment, income and credit standing. An
appraisal of the real estate intended to secure the proposed loan is undertaken
by an independent fee appraiser. In connection with the loan approval process,
the Bank's loan officers analyze the loan applications and the property
involved. All residential, home equity, multi-family, construction and
commercial real estate loans are processed at our main office by our loan
servicing department. The Board of Directors approves all loans over $50,000.

         Loan applicants are promptly notified of our decision by a letter
setting forth the terms and conditions of the decision. If approved, these terms
and conditions include the amount of the loan, interest rate basis, amortization
term, a brief description of real estate to be mortgaged by us, tax escrow and
the notice of requirement of insurance coverage to be maintained to protect our
interest. We require title insurance on first mortgage loans and fire and
casualty insurance on all properties securing loans, which insurance must be
maintained during the entire term of the loan.

         Loan Commitments. We generally grant commitments to fund fixed-rate
single-family mortgage loans for periods of up to 90 days at a specified term
and interest rate. At June 30, 2001, total aggregate commitments to extend
credit were $22.5 million.

Non-performing Loans and Problem Assets

         Loan Delinquencies. When a mortgage loan becomes 15 days past due, a
notice of nonpay ment is sent to the borrower. If such payment is not received
within 15 days after the initial notice has been sent, an additional notice of
nonpayment is sent to the borrower. After 60 days, if payment is still
delinquent, a notice of right to cure default is sent to the borrower giving 30
additional days to bring the loan current before foreclosure is commenced. 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 customer will
be notified when foreclosure is commenced.

                                       72


         Loans are reviewed on a monthly basis and are placed on a non-accrual
status when the loan becomes more than 90 days delinquent or when, in our
opinion, the collection of additional interest is doubtful. Interest accrued and
unpaid at the time a loan is placed on nonaccrual status is charged against
interest income. Subsequent interest payments, if any, are either applied to the
outstanding principal balance or recorded as interest income, depending on the
assessment of the ultimate collectibility of the loan.

         Non-performing Assets. The following table sets forth information
regarding nonaccrual loans and non-performing loans, as of the dates indicated.
We have no loans categorized as troubled debt restructurings within the meaning
of the Statement of Financial Accounting Standards ("SFAS") 15 and no impaired
loans within the meaning of SFAS 114, as amended by SFAS 118. Interest income
that would have been recorded on loans accounted for on a nonaccrual basis under
the original terms of such loans was $23,000 and $66,000 for the six months
ended June 30, 2001 and year ended December 31, 2000, respectively. Of such
amounts $5,000 and $30,000 were collected for the six months ended June 30, 2001
and the year ended December 31, 2000, respectively.



                                                 At June 30,               At December 31,
                                               ----------------   --------------------------------------
                                                2001      2000      1999      1998      1997      1996
                                                ----      ----      ----      ----      ----      ----
                                                                   (Dollars in Thousands)
                                                                            
Loans accounted for on a non-accrual basis:
   Mortgage loans:
      One- to -four family ................   $  143    $  201    $  214    $  204    $  347    $  769
      All other mortgage loans ............       --        --        --        --        --        --
   Non-mortgage loans:
      Commercial ..........................      136       206        --        20        33        17
      Consumer ............................      149       175       210       168       377       367
                                              ------    ------    ------    ------    ------    ------
   Total ..................................   $  428    $  582    $  424    $  392    $  757    $1,153
                                              ======    ======    ======    ======    ======    ======
Accruing loans which are contractually
past due 90 days or more:
   Mortgage loans:
      One- to -four family ................   $   --    $   --    $   --    $   10    $   61    $   65
      All other mortgage loans ............       --        --        --        --        --        --
   Non-mortgage loans:
      Commercial ..........................       --        --        --        --        --        --
      Consumer ............................       85        83        73       125        52        65
                                              ------    ------    ------    ------    ------    ------
   Total ..................................   $   85    $   83    $   73    $  135    $  113    $  130
                                              ======    ======    ======    ======    ======    ======
Total non-performing loans ................   $  513    $  665    $  497    $  527    $  870    $1,283
                                              ======    ======    ======    ======    ======    ======
Real estate owned .........................   $   --    $   --    $   --    $   --    $   33    $   42
                                              ======    ======    ======    ======    ======    ======
Total non-performing assets ...............   $  513    $  665    $  497    $  527    $  903    $1,325
                                              ======    ======    ======    ======    ======    ======
Total non-performing loans to total loans .     0.39%     0.51%     0.42%     0.52%     0.87%     1.33%
                                              ======    ======    ======    ======    ======    ======
Total non-performing loans to total assets      0.18%     0.25%     0.19%     0.22%     0.40%     0.63%
                                              ======    ======    ======    ======    ======    ======


         Classified Assets.  Management, in compliance with regulatory
guidelines, has instituted an internal loan review program whereby loans are
classified as special mention, substandard, doubtful or loss.  When a loan is
classified as substandard or doubtful, management is required to establish a

                                       73


valuation allowance for loan losses in an amount that is deemed prudent. When
management classifies a loan as a loss asset, an allowance equal to 100% of the
loan balance is required to be established or the loan is to be charged-off.
This allowance for loan losses is composed of an allowance for both inherent
risk associated with lending activities and particular problem assets.

         An asset is considered substandard if it is inadequately protected by
the paying capacity and net worth of the obligor or the collateral pledged, if
any. Substandard assets include those characterized by the distinct possibility
that the insured 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, highly questionable and
improbable, on the basis of currently existing facts, conditions, and values.
Assets classified as loss are those considered uncollectible and of such little
value that their continuance as assets without the establishment of a loss
allowance is not warranted. Assets which do not currently expose the insured
institution to a sufficient degree of risk to warrant classification in one of
the aforementioned categories but possess credit deficiencies or potential
weaknesses are required to be designated special mention by management. In
addition, each loan that exceeds $500,000 and each group of loans to one
borrower that exceeds $500,000 is monitored more closely due to the potentially
greater losses from such loans.

         Management's evaluation of the classification of assets and the
adequacy of the allowance for loan losses is reviewed by the Board on a regular
basis and by the regulatory agencies as part of their examination process. At
June 30, 2001 the classified assets were (in Thousands):


                 Special mention.........         $  499
                 Substandard.............            596
                 Doubtful................             32
                 Loss....................             --
                                                  ------
                      Total..............         $1,127
                                                  ======

         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. Such evaluation, which includes a review of all loans of which full
collectibility of interest and principal may not be reasonably assured,
considers our past loan loss experience, known and inherent risks in the
portfolio, adverse situations that may affect the borrower's ability to repay,
estimated value of any underlying collateral, and current economic conditions.
See "Management's Discussion and Analysis Of Financial Condition and Results of
Operations - Comparison of Operating Results for the Six Months Ended June 30,
2001 and June 30, 2000 - Provision for Loan Losses" and "-- -Comparison of
Operating Results for the Years Ended December 31, 2000 and 1999 -Provision for
Loan Losses".

         The allowance for loan losses is based upon estimates of probable
losses inherent in the loan portfolio. The amount actually observed in respect
to the losses can vary significantly from the estimated amounts. Our methodology
includes several features that are intended to reduce the differences between
estimated and actual losses. The historical loss experience model that is used
to establish the loan loss factors for problem graded loans is designed to be
self-correcting by taking into account our recent loss experience. Similarly, by
basing the past graded loss factors on historical loss experience, the
methodology is further designed to take our recent loss experience into account.

                                       74


Pooled loan loss factors are adjusted quarterly, if necessary, based upon the
level of net charge-offs expected by management. Furthermore, our methodology
permits adjustments to any loss factor used in the computation of the formula
allowance in the event that, in management's judgment, significant conditions
which affect the collectibility of the portfolio as of the evaluation date are
not reflected in the loss factors. By assessing the probable estimated losses
inherent in the loan portfolio on a quarterly basis, we are able to adjust
specific and inherent loss estimates based upon any more recent information that
becomes available.

         The allowance also incorporates the results of measuring impaired loans
as provided in Statement of Financial Accounting Standards (SFAS) No. 114,
"Accounting by Creditors for Impairment of a Loan" and SFAS No. 118, "Accounting
by Creditors for Impairment of a Loan- Income Recognition and Disclosures."
These accounting standards prescribe the measurement methods, income recognition
and disclosure related to impaired loans. A loan is considered impaired when we
determine that it is probable that we will be unable to collect all amounts due
according to the original contractual terms of the loan agreement. Impairment is
measured by the difference between the recorded investment in the loan
(including accrued interest, net deferred loan fees or costs and amortized
premium or discount) and the estimated present value of the collateral, if the
loan is collateral dependent. Impairment is recognized by adjusting an
allocation of the existing allowance for loan losses. See Note 1 to the Notes to
Consolidated Statements.

         The allowance for loan losses is maintained at a level that represents
management's best estimates of losses in the loan portfolio at the balance sheet
date. However, there can be no assurance that the allowance for losses will be
adequate to cover losses which may be realized in the future and that additional
provisions for losses will not be required.

                                       75


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



                                                  At June 30,                        At December 31,
                                             --------------------    --------------------------------------------
                                               2001        2000        1999        1998        1997        1996
                                             --------    --------    --------    --------    --------    --------
                                                                        (Dollars in Thousands)
                                                                                     
Total loans outstanding ..................   $130,017    $130,088    $119,189    $100,418    $100,367    $ 96,143
                                             ========    ========    ========    ========    ========    ========
Average loans outstanding ................   $128,981    $125,964    $111,050    $ 99,253    $ 99,594    $ 92,834
                                             ========    ========    ========    ========    ========    ========
Allowance balance (at beginning of period)   $  1,455    $  1,360    $  1,287    $  1,394    $  1,434    $  1,274
Provision for loan losses ................        240         555         410         365         555         455
Charge-offs:
  Mortgage loans (except
    commercial) ..........................         --           8          15          23         119          12
  Commercial mortgages ...................         --          --          --          --          --          21
  Commercial .............................         --          --          --           9          --           4
  Consumer ...............................        264         503         373         495         533         270
                                             --------    --------    --------    --------    --------    --------
     Sub-total ...........................        264         511         388         527         652         307
                                             --------    --------    --------    --------    --------    --------
Recoveries
   Mortgage loans (except commercial) ....         --           1           1          12           8           1
   Commercial mortgage loans .............         --          --          --          --           6          --
   Commercial ............................         --          --          --          --          --          --
   Consumer ..............................         22          50          50          43          43          11
                                             --------    --------    --------    --------    --------    --------
     Sub-total ...........................         22          51          51          55          57          12
                                             --------    --------    --------    --------    --------    --------
Net loans charged-off ....................        242         460         337         472         595         295
                                             --------    --------    --------    --------    --------    --------
Allowance balance, at end of period ......   $  1,453    $  1,455    $  1,360    $  1,287    $  1,394    $  1,434
                                             ========    ========    ========    ========    ========    ========
Allowance for loan losses as a percent
  of total loans outstanding .............       1.12%       1.12%       1.14%       1.28%       1.39%       1.49%
                                             ========    ========    ========    ========    ========    ========
Net loans charged-off as a percent of
  average loans outstanding ..............       0.19%       0.37%       0.30%       0.48%       0.60%       0.32%
                                             ========    ========    ========    ========    ========    ========

                                       76


         Allocation of Allowance for Loan Losses. The following table sets forth
the allocation of our allowance for loan losses by loan category and the percent
of loans in each category to total loans receivable, net, at the dates
indicated. The portion of the loan loss allowance allocated to each loan
category does not represent the total available for future losses which may
occur within the loan category since the total loan loss allowance is a
valuation allowance applicable to the entire loan portfolio.



                 At June 30,                                                At December 31,
               ------------------  -------------------------------------------------------------------------------------------------
                    2001                 2000                1999                1998                1997                1996
               ------------------  ------------------  ------------------   ----------------   ------------------  -----------------
                           % of                % of               % of                % of                % of               % of
                         loans in            loans in           loans in            loans in            loans in            loans in
                           each                each               each                each                each                each
                         category            category           category            category            category            category
                         to total            to total           to total            to total           to total             to total
               Amount     loans    Amount     loans    Amount     loans     Amount   loans     Amount    loans     Amount    loans
               ------     -----    ------     -----    ------     -----     ------   -----     ------    -----     ------    -----
                                                               (Dollars in Thousands)
                                                                                        
Mortgage
  loans....... $  259     48.63%   $  260     46.56%   $  266     46.76%   $  285     50.69%   $  397     46.83%   $  462     45.10%
Commercial
  loans and
  lease
  financing
  receivables.    227      7.90       197       7.54      122      3.97        72      3.60        71      2.46        61      2.04
Consumer
  loans.......    967     43.47       998      45.90      972     49.27       930     45.71       926     50.71       911     52.86
               ------    ------    ------    ------    ------    ------    ------    ------    ------    ------    ------    ------
               $1,453    100.00%   $1,455    100.00%   $1,360    100.00%   $1,287    100.00%   $1,394    100.00%   $1,434    100.00%
               ======    ======    ======    ======    ======    ======    ======    ======    ======    ======    ======    ======



                                       77


Investment Activities

         Peoples Home Savings is required under federal regulation to maintain a
sufficient level of liquid assets (including specified short-term securities and
certain other investments), as determined by management and defined and reviewed
for adequacy by the Federal Deposit Insurance Corporation during its regular
examinations. The Federal Deposit Insurance Corporation, however, does not
prescribe by regulation a minimum amount or percentage of liquid assets. The
level of liquid assets varies depending upon several factors, including:

o        the yields on investment alternatives;

o        management's judgment as to the attractiveness of the yields then
         available in relation to other opportunities;

o        expectation of future yield levels; and

o        management's projections as to the short-term demand for funds to be
         used in loan origination and other activities.

         Investment securities, including mortgage-backed securities, are
classified at the time of purchase, based upon management's intentions and
abilities, as securities held to maturity or securities available for sale. Debt
securities acquired with the intent and ability to hold to maturity are
classified as held to maturity and are stated at cost and adjusted for
amortization of premium and accretion of discount, which are computed using the
level yield method and recognized as adjustments of interest income. All other
debt securities are classified as available for sale to serve principally as a
source of liquidity. At June 30, 2001, we had no securities of a single issuer,
excluding U.S. government and agency securities, that exceeded 10% of
stockholder's equity.

         Current regulatory and accounting guidelines regarding investment
securities (including mortgage backed securities) require us to categorize
securities as "held to maturity," "available for sale" or "trading." As of June
30, 2001, we had securities classified as "held to maturity" and "available for
sale" in the amount of $52.7 million and $83.7 million, respectively and had no
securities classified as "trading." Securities classified as "available for
sale" are reported for financial reporting purposes at the fair market value
with net changes in the market value from period to period included as a
separate component of stockholders' equity, net of income taxes. At June 30,
2001, our securities available for sale had an amortized cost of $82.9 million
and market value of $83.7 million. The changes in market value in our available
for sale portfolio reflect normal market conditions and vary, either positively
or negatively, based primarily on changes in general levels of market interest
rates relative to the yields of the portfolio. Additionally, changes in the
market value of securities available for sale do not affect our income nor does
it affect Peoples Home Savings' regulatory capital requirements or its
loan-to-one borrower limit.

         At June 30, 2001, PHS Bancorp's investment portfolio policy allowed
investments in instruments such as:

o        U.S. Treasury obligations;
o        U.S. federal agency or federally sponsored agency obligations;
o        municipal obligations;

                                       78


o        mortgage-backed securities;
o        banker's acceptances;
o        certificates of deposit;
o        investment grade corporate bonds and commercial paper;
o        real estate mortgage investment conduits; and
o        equity securities.

The Board of Directors may authorize additional investments.

         As a source of liquidity and to supplement our lending activities, we
have invested in residential mortgage-backed securities. 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, like us.
The quasi-governmental agencies, which include Ginnie Mae, Freddie Mac, and
Fannie Mae, guarantee the payment of principal and interest to investors.

         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. 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 issued by Ginnie Mae, Freddie Mac, and Fannie Mae
make up a majority of the pass-through certificates market.

         PHS Bancorp also invests in mortgage-related securities, primarily
collateralized mortgage obligations, issued or sponsored by Ginnie Mae, Freddie
Mac, and Fannie Mae, as well as private issuers. Collateralized mortgage
obligations are a type of debt security that aggregates pools of mortgages and
mortgage-backed securities and creates different classes of collateralized
mortgage obligations securities with varying maturities and amortization
schedules as well as a residual interest with each class having different risk
characteristics. The cash flows from the underlying collateral are usually
divided into "tranches" or classes whereby tranches have descending priorities
with respect to the distribution of principal and interest repayment of the
underlying mortgages and mortgage backed securities as opposed to pass through
mortgage backed securities where cash flows are distributed pro rata to all
security holders. Unlike mortgage backed-securities from which cash flow is
received and prepayment risk is shared pro rata by all securities holders, cash
flows from the mortgages and mortgage backed securities underlying
collateralized mortgage obligations are paid in accordance with a predetermined
priority to investors holding various tranches of such securities or
obligations. A particular tranche or class may carry prepayment risk which may
be different from that of the underlying collateral and other tranches.
Collateralized mortgage obligations attempt to moderate reinvestment risk
associated with conventional mortgage-backed securities resulting from
unexpected prepayment activity.

                                       79


Investment and Mortgage-Backed Securities Portfolio

         The following tables sets forth the carrying value of our investment
securities held to maturity, securities available for sale, Federal Home Loan
Bank stock, and interest-bearing deposits and overnight investments at the dates
indicated.



                                                                  At June 30,                   At December 31,
                                                                 ------------    ------------------------------------------
                                                                     2001            2000           1999            1998
                                                                   --------        --------       --------         --------
                                                                                     (In Thousands)
                                                                                                     
Investment and mortgage-backed
securities held to maturity:
  U.S. Government agency securities.........................       $ 15,481        $ 15,221       $ 12,554         $ 13,927
  Corporate obligations.....................................              -               -              -            2,981
  Obligations of states and political
     subdivisions...........................................          2,556           2,555          2,986            1,238
  Mortgage-backed securities................................         34,620          38,780         44,141           48,287
                                                                    -------         -------        -------          -------
     Total investment and mortgage-backed securities........         52,657          56,556         59,681           66,433
  Interest-bearing deposits.................................          7,562           5,094         11,417            9,332
  Federal Home Loan Bank stock..............................          2,615           2,615          2,615            1,545
                                                                    -------         -------        -------          -------
     Total investments......................................        $62,834         $64,265        $73,713          $77,310
                                                                    =======         =======        =======          =======




                                                               At June 30,                   At December 31,
                                                               -----------     -----------------------------------------
                                                                   2001          2000            1999             1998
                                                                 -------       -------          -------          -------
                                                                                     (In Thousands)
                                                                                                   
Investment and mortgage-backed
securities available for sale:
  U.S. Government treasury securities.......................      $1,021       $ 2,005          $ 4,959          $ 9,132
  U.S. Government agency securities.........................       7,041         7,035            6,000                -
  Real estate mortgage investment conduits..................          40            45               59              102
  Obligations of states and political
    subdivisions............................................      14,674        15,622           16,577           15,963
  Equity Securities.........................................          61           107                -                -
  Mortgage-backed securities................................      60,831        38,415           37,426           32,878
                                                                 -------       -------          -------          -------
     Total..................................................     $83,668       $63,229          $65,021          $58,075
                                                                 =======       =======          =======          =======

                                       80


         Investment and Mortgage-Backed Securities Maturities

         The following table sets forth certain information regarding the
carrying values, weighted average yields and maturities of our investment and
mortgage-backed securities portfolio at June 30, 2001. The table does not
include interest-bearing deposits or Federal Home Loan Bank stock and does not
take into consideration the effects of scheduled repayments or the effects of
possible prepayments.



                                                                                                            Total Investment and
                              One Year or Less  One to Five Years Five to Ten Years  More than Ten Years Mortgage-backed Securities
                              ----------------  ----------------- -----------------  ------------------- --------------------------
                              Carrying Average  Carrying Average  Carrying  Average  Carrying   Average  Carrying Average    Market
                                Value  Yield(1)  Value   Yield(1)   Value   Yield(1)  Value     Yield(1)  Value    Yield(1)  Value
                                -----  --------  -----   --------   -----   --------  -----     --------  -----    --------  -----
                                                                  (Dollars in Thousands)
                                                                                           
Held to Maturity:
U.S. Government agency
  securities.................  $6,999    5.30%   $4,975    6.02%   $3,507     4.66%   $    --      --%   $15,481    5.39%  $15,737
Obligations of states and
  political subdivisions.....     292    8.71         -       -       245     7.58      2,019    7.73      2,556    7.83     2,552
Mortgage-backed securities...       -       -         -       -         -        -     34,620    6.92     34,620    6.92    34,536
                               ------            ------            ------             -------            -------           -------
    Total....................  $7,291    5.44%   $4,975    6.02%   $3,752     4.85%   $36,639    6.96%   $52,657    6.51%  $52,825
                               ======    ====    ======    ====    ======     ====    =======    ====    =======    ====   =======
Available for Sale:
U.S. Government treasury.....  $   --      --%   $1,021    5.61%   $   --       --%   $    --      --%   $ 1,021   5.61%   $ 1,021
U.S. Government agency
  securities.................      --      --     1,060    7.29     5,981     5.16         --      --      7,041    5.48     7,041
Obligations of states and
  political subdivisions.....   1,929    8.82     2,879    8.68       104     8.08      9,762    8.20     14,674    8.37    14,674
Real estate mortgage
   investment conduits.......      --      --        --       -         -        -         40    4.83         40    4.83        40
Equity securities............      61    3.76        --       -        --        -         --       -         61    3.76        61
Mortgage-backed securities...       1    6.50        34    8.33     1,906     7.68     58,890    7.00     60,831    7.02    60,831
                               ------            ------            ------             -------            -------           -------
    Total....................  $1,991    8.66%   $4,994    7.75%   $7,991     5.80%   $68,692    7.17%   $83,668    7.11%  $83,668
                               ======    ====    ======    ====    ======     ====    =======    ====    =======    ====   =======


(1)  Average  yields  on tax  exempt  obligations  have been  computed  on a tax
     equivalent basis of 34%.

                                       81


Sources of Funds

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

         Deposits. Consumer and commercial deposits are attracted principally
from within our primary market area through the offering of a selection of
deposit instruments including 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 the Board of Directors. 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. At June 30, 2001, we had no brokered deposits. For further
information, please see Note 8 to the Consolidated Financial Statements on page
F-18.

         The following table indicates the amount of our certificates of deposit
of $100,000 or more by time remaining until maturity as of June 30, 2001.


                                                 Certificates
Maturity Period                                  of Deposits
                                                (In Thousands)

Within three months                                  $ 1,213
Three through six months                               1,426
Six through twelve months                              3,558
Over twelve months                                     4,797
                                                     -------
                                                     $10,994
                                                     =======

Borrowings

         We may obtain advances from the Federal Home Loan Bank of Pittsburgh to
supplement our supply of lendable funds. Advances from the Federal Home Loan
Bank of Pittsburgh are typically secured by a pledge of our stock in the Federal
Home Loan Bank of Pittsburgh and a portion of our first mortgage loans and
certain other assets. Each Federal Home Loan Bank credit program has its own
interest rate, which may be fixed or variable, and range of maturities. 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.

                                       82


         The following table sets forth information concerning Federal Home Loan
Bank advances during the periods indicated (includes both short- and long-term
advances).



                                           At or For the
                                          Six Months Ended     At or For the Years
                                              June 30,          Ended December 31,
                                           2001       2000       1999       1998
                                         -------    -------    -------    -------
                                                   (Dollars in Thousands)
                                                            
FHLB advances:
  Average outstanding ................   $44,941    $41,692    $39,829    $19,435
  Maximum amount outstanding at any
      month-end during the period ....    51,195     44,295     50,295     30,895
  Weighted average interest rate
     during the period ...............      5.52%      5.77%      5.62%      5.89%
  Total FHLB advances at end of period   $50,195    $36,195    $50,295    $30,895
  Weighted Period End Rate ...........      5.45%      5.72%      5.62%      5.59%


Personnel

         As of June 30, 2001 we had 73 full-time employees and 12 part-time
employees. The employees are not represented by a collective bargaining unit. We
believe our relationship with our employees is satisfactory.

Legal Proceedings

         From time to time, we are a party to routine litigation, which arises
in the normal course of business, such as claims to enforce liens, condemnation
proceedings on properties in which we hold security interests, claims involving
the making and servicing of real property loans, and other issues incident to
our business. There were no lawsuits pending or known to be contemplated against
us at June 30, 2001 that would have a material effect on our financial
condition, income, or operations.

Properties

         We operate from our main office, eight branch offices and an
administrative office located in the counties of Beaver and Lawrence,
Pennsylvania. All offices are owned except for one branch office. The lease has
an initial term of 10 years, with a renewal option for additional years. We
purchased property located in Center Township, Pennsylvania for the purpose of
construction of a new branch office. We have obtained all necessary regulatory
approvals related to the new branch and expect to open the branch in the fourth
quarter of 2001.

                                   Regulation

         Set forth below is a brief description of certain laws relating to the
regulation of PHSB Financial and Peoples Home Savings after the proposed
conversion. This description does not purport to be complete and is qualified in
its entirety by reference to applicable laws and regulations.

                                       83


Regulation of PHSB Financial

         General. Upon completion of the conversion, we will register as a bank
holding company under the Bank Holding Company Act of 1956, as amended, and we
will be subject to regulation and supervision by the Board of Governors of the
Federal Reserve System and by the Pennsylvania Department of Banking. We will
also be required to file annually a report of our operations with, and will be
subject to examination by, the Federal Reserve and the Pennsylvania Department
of Banking. This regulation and oversight is generally intended to ensure that
we limit our activities to those allowed by law and that we operate in a safe
and sound manner without endangering the financial health of our subsidiary
bank.

         Under the Bank Holding Company Act, we must obtain the prior approval
of the Federal Reserve before we may acquire control of another bank or bank
holding company, merge or consolidate with another bank holding company, acquire
all or substantially all of the assets of another bank or bank holding company,
or acquire direct or indirect ownership or control of any voting shares of any
bank or bank holding company if, after such acquisition, the bank holding
company would directly or indirectly own or control more than 5% of such shares.

         Federal statutes impose restrictions on the ability of a bank holding
company and its nonbank subsidiaries to obtain extensions of credit from its
subsidiary bank, on the subsidiary bank's investments in the stock or securities
of the holding company, and on the subsidiary bank's taking of the holding
company's stock or securities as collateral for loans to any borrower. A bank
holding company and its subsidiaries are also prevented from engaging in certain
tie-in arrangements in connection with any extension of credit, lease or sale of
property, or furnishing of services by the subsidiary bank.

         A bank holding company is required to serve as a source of financial
and managerial strength to its subsidiary banks and may not conduct its
operations in an unsafe or unsound manner. In addition, it is the policy of the
Federal Reserve that a bank holding company should stand ready to use available
resources to provide adequate capital to its subsidiary banks during periods of
financial stress or adversity and should maintain the financial flexibility and
capital-raising capacity to obtain additional resources for assisting its
subsidiary banks. A bank holding company's failure to meet its obligations to
serve as a source of strength to its subsidiary banks will generally be
considered by the Federal Reserve to be an unsafe and unsound banking practice
or a violation of the Federal Reserve regulations, or both.

         Non-Banking Activities. The business activities of PHSB Financial, as a
bank holding company, are restricted by the Bank Holding Company Act. Under the
Bank Holding Company Act and the Federal Reserve's bank holding company
regulations, we may only engage in, or acquire or control voting securities or
assets of a company engaged in,

o        banking or managing or controlling banks and other subsidiaries
         authorized under the Bank Holding Company Act; and

o        any Bank Holding Company Act activity the Federal Reserve has
         determined to be so closely related to banking or managing or
         controlling banks to be a proper incident thereto.

These include any incidental activities necessary to carry on those activities,
as well as a lengthy list of activities that the Federal Reserve has determined
to be so closely related to the business of banking.

                                       84


         Financial Modernization. The Gramm-Leach-Bliley Act, which became
effective in March 2000, permits greater affiliation among banks, securities
firms, insurance companies, and other companies under a new type of financial
services company known as a "financial holding company." A financial holding
company essentially is a bank holding company with significantly expanded
powers. Financial holding companies are authorized by statute to engage in a
number of financial activities previously impermissible for bank holding
companies, including securities underwriting, dealing and market making;
sponsoring mutual funds and investment companies; insurance underwriting and
agency; and merchant banking activities. The act also permits the Federal
Reserve and the Treasury Department to authorize additional activities for
financial holding companies if they are "financial in nature" or "incidental" to
financial activities. A bank holding company may become a financial holding
company if each of its subsidiary banks is well capitalized, well managed, and
has at least a "satisfactory" CRA rating. A financial holding company must
provide notice to the Federal Reserve within 30 days after commencing activities
previously determined by statute or by the Federal Reserve and Department of the
Treasury to be permissible. We have not submitted notice to the Federal Reserve
of our intent to be deemed a financial holding company.

         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 Bank Holding Company Act. The Federal Reserve's
capital adequacy guidelines are similar to those imposed on Peoples Home Savings
by the Federal Deposit Insurance Corporation. See "Regulation of the Bank -
Regulatory Capital Requirements."

         Restrictions on Dividends. The Pennsylvania Banking Code states, in
part, that dividends may be declared and paid only out of accumulated net
earnings and may not be declared or paid unless surplus (retained earnings) is
at least equal to contributed capital. Peoples Home Savings has not declared or
paid any dividends that have caused its retained earnings to be reduced below
the amount required. Finally, dividends may not be declared or paid if Peoples
Home Savings is in default in payment of any assessment due the Federal Deposit
Insurance Corporation.

         The Federal Reserve has issued a policy statement on the payment of
cash dividends by bank holding companies, which expresses the Federal Reserve's
view that a bank holding company should pay cash dividends only to the extent
that the holding company's net income for the past year is sufficient to cover
both the cash dividends and a rate of earnings retention that is consistent with
the holding company's capital needs, asset quality and overall financial
condition. The Federal Reserve also indicated that it would be inappropriate for
a company experiencing serious financial problems to borrow funds to pay
dividends. Furthermore, under the federal prompt corrective action regulations,
the Federal Reserve may prohibit a bank holding company from paying any
dividends if the holding company's bank subsidiary is classified as
"undercapitalized."

Regulation of Peoples Home Savings

         General. As a Pennsylvania chartered savings bank with deposits insured
by the Savings Association Insurance Fund of the Federal Deposit Insurance
Corporation, Peoples Home Savings is subject to extensive regulation and
examination by the Pennsylvania Department of Banking and by the Federal Deposit
Insurance Corporation, which insures its deposits to the maximum extent
permitted by law. The federal and state laws and regulations 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 Peoples Home Savings generally
have been promulgated to protect

                                       85


depositors and not for the purpose of protecting stockholders. This regulatory
structure also gives the federal and state banking agencies 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 Federal Deposit Insurance Corporation or the United States Congress, could
have a material impact on us and our operations.

         Federal law provides the federal banking regulators, including the
Federal Deposit Insurance Corporation and the Federal Reserve, with substantial
enforcement powers. This enforcement authority includes, among other things, the
ability to assess civil money penalties, to issue cease-and- desist or removal
orders, and to initiate injunctive actions against banking organizations and
institution- affiliated parties, as defined. In general, these enforcement
actions may be initiated for violations of laws and regulations and unsafe or
unsound practices. Other actions or inactions may provide the basis for
enforcement action, including misleading or untimely reports filed with
regulatory authorities.

         Pennsylvania Savings Bank Law. The Pennsylvania 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 Peoples Home
Savings and its affairs. The 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.

         The code also 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
Corporation Act, however, prohibits a state-chartered bank from making new
investments, loans, or becoming involved in activities as principal and equity
investments which are not permitted for national banks unless:

o        the Federal Deposit Insurance Corporation determines the activity or
         investment does not pose a significant risk of loss to the Savings
         Association Insurance Fund; and

o        the bank meets all applicable capital requirements.

Accordingly, the additional operating authority provided to us by the code is
significantly restricted by the Federal Deposit Insurance Act.

         Federal Deposit Insurance. The Federal Deposit Insurance Corporation 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. The
Federal Deposit Insurance Corporation administers two separate insurance funds,
the Bank Insurance Fund, which generally insures commercial bank and state
savings bank deposits, and the Savings Association Insurance Fund, which
generally insures savings association deposits. Peoples Homes Savings, which was
previously a state savings association, remains a member of the Savings
Association Insurance Fund and its deposit accounts are insured by the Federal
Deposit Insurance Corporation, up to prescribed limits.

         The Federal Deposit Insurance Corporation is authorized to establish
separate annual deposit insurance assessment rates for members of the Bank
Insurance Fund and the Savings Association

                                       86


Insurance Fund, and to increase assessment rates if it determines such increases
are appropriate to maintain the reserves of either insurance fund. In addition,
the Federal Deposit Insurance Corporation is authorized to levy emergency
special assessments on Bank Insurance Fund and Savings Association Insurance
Fund members. The Federal Deposit Insurance Corporation's deposit insurance
premiums are assessed through a risk-based system under which all insured
depository institutions are placed into one of nine categories and assessed
insurance premiums based upon their level of capital and supervisory evaluation.
The Federal Deposit Insurance Corporation has set the deposit insurance
assessment rates for Savings Association Insurance Fund member institutions for
the first six months of 2001 at 0% to .027% of insured deposits on an annualized
basis, with the assessment rate for most institutions set at 0%.

         In addition, all institutions with deposits insured by the Federal
Deposit Insurance Corporation are required to pay assessments to fund interest
payments on bonds issued by the Financing Corporation, an agency of the Federal
government established to recapitalize the predecessor to the Savings
Association Insurance Fund. The assessment rate for 2001 is approximately .019%
of insured deposits. These assessments will continue until the Financing
Corporation bonds mature in 2017.

         Regulatory Capital Requirements. The Federal Deposit Insurance
Corporation has promulgated capital adequacy requirements for state-chartered
banks that, like us, are not members of the Federal Reserve System. At June 30,
2001, we exceeded all regulatory capital requirements and were classified as
"well capitalized."

         The Federal Deposit Insurance Corporation's capital regulations
establish a minimum 3% Tier 1 leverage capital requirement for the most highly
rated state-chartered, non-member banks, with an additional cushion of at least
100 to 200 basis points for all other state-chartered, non-member banks, which
effectively increases the minimum Tier 1 leverage ratio for such other banks to
4% to 5% or more. Under the Federal Deposit Insurance Corporation's regulation,
the highest-rated banks are those that the Federal Deposit Insurance Corporation
determines are not anticipating or experiencing significant growth and have well
diversified risk, including no undue interest rate risk exposure, excellent
asset quality, high liquidity, good earnings and, in general, which are
considered a strong banking organization, rated composite 1 under the Uniform
Financial Institutions Rating System. Tier 1 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
purchased mortgage servicing rights and purchased credit card relationships.

         The Federal Deposit Insurance Corporation's regulations also require
that state-chartered, non- member banks meet a risk-based capital standard. The
risk-based capital standard requires the maintenance of total capital (which is
defined as Tier 1 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 Federal Deposit Insurance Corporation believes are
inherent in the type of asset or item. The components of Tier 1 capital for the
risk-based standards are the same as those for the leverage capital requirement.
The components of supplementary (Tier 2) capital include cumulative perpetual
preferred stock, mandatory subordinated debt, perpetual subordinated debt,
intermediate-term preferred stock, up to 45% of unrealized gains on equity
securities and a bank's allowance 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 supplementary capital that
may be included in total capital is limited to 100% of Tier 1 capital.

                                       87


         A bank that has less than the minimum leverage capital requirement is
subject to various capital plan and activities restriction requirements. The
Federal Deposit Insurance Corporation's regulations also provide 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 Federal Deposit Insurance Act and
could be subject to potential termination of deposit insurance.

         We are also subject to minimum capital requirements imposed by the
Pennsylvania Department of Banking on Pennsylvania-chartered depository
institutions. Under the Pennsylvania Department of Banking's capital
regulations, a Pennsylvania bank or savings bank must maintain a minimum
leverage ratio of Tier 1 capital (as defined under the Federal Deposit Insurance
Corporation's capital regulations) to total assets of 4%. In addition, the
Pennsylvania Department of Banking has the supervisory discretion to require a
higher leverage ratio for any institutions based on the institution's
substandard performance in any of a number of areas. We were in compliance with
both the Federal Deposit Insurance Corporation and the Pennsylvania Department
of Banking capital requirements as of June 30, 2001.

         Affiliate Transaction Restrictions. Federal laws strictly limit the
ability of banks to engage in transactions with their affiliates, including
their bank holding companies. Such transactions between a subsidiary bank and
its parent company or the nonbank subsidiaries of the bank holding company are
limited to 10% of a bank subsidiary's capital and surplus and, with respect to
such parent company and all such nonbank subsidiaries, to an aggregate of 20% of
the bank subsidiary's capital and surplus. Further, loans and extensions of
credit generally are required to be secured by eligible collateral in specified
amounts. Federal law also requires that all transactions between a bank and its
affiliates be on terms as favorable to the bank as transactions with
non-affiliates.

         Federal Home Loan Bank System. We are a member of the Federal Home Loan
Bank of Pittsburgh, which is one of 12 regional Federal Home Loan Banks. Each
Federal Home Loan Bank serves as a reserve or central bank for its members
within its assigned region. It is funded primarily from funds deposited by
member institutions and proceeds from the sale of consolidated obligations of
the Federal Home Loan Bank system. It makes loans to members (i.e., advances) in
accordance with policies and procedures established by the board of trustees of
the Federal Home Loan Bank.

         As a member, we are required to purchase and maintain stock in the
Federal Home Loan Bank of Pittsburgh in an amount equal to the greater of 1% of
its aggregate unpaid residential mortgage loans, home purchase contracts or
similar obligations at the beginning of each year or 5% of our outstanding
advances from the Federal Home Loan Bank. At June 30, 2001, we were in
compliance with this requirement.

         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 and NOW accounts) and
non-personal time deposits. The balances maintained to meet the reserve
requirements imposed by the Federal Reserve may be used to satisfy the liquidity
requirements that are imposed by the Department. At June 30, 2001, we met its
reserve requirements.

         Loans to One Borrower. Under Pennsylvania and federal law, savings
banks have, subject to certain exemptions, lending limits to one borrower in an
amount equal to 15% of the institution's capital accounts. An institution's
capital account includes the aggregate of all capital, surplus, undivided
profits, capital securities and general reserves for loan losses. As of June 30,
2001, our loans-to-one borrower limitation was $4.4 million and we were in
compliance with such limitation.

                                       88


                                    Taxation

Federal Taxation

         Savings institutions are subject to the Internal Revenue Code of 1986,
as amended, in the same general manner as other corporations. Prior to certain
changes to the code in 1996, thrift institutions enjoyed a tax advantage over
banks with respect to determining additions to its bad debt reserves. All thrift
institutions, prior to 1996, were generally allowed a deduction for additions to
a reserve for bad debts. In contrast, only "small banks," the average adjusted
bases of all assets of such institution equals $500 million or less were allowed
a similar deduction for additions to their bad debt reserves. In addition, while
small banks were only allowed to use the experience method in determining their
annual addition to a bad debt reserve, all thrift institutions generally enjoyed
a choice between

o        the percentage of taxable income method; and

o        the experience method, for determining the annual addition to their
         bad debt reserve.

This choice of methods provided a distinct advantage to thrift institutions that
continually experienced little or no losses from bad debts, over small banks in
a similar situation, because thrift institutions in comparison to small banks
were generally allowed a greater tax deduction by using the percentage of
taxable income method rather than the experience method to determine their
deductible addition to their bad debt reserves.

         The code was revised in August 1996 to equalize the taxation of thrift
institutions and banks, effective for taxable years beginning after 1995. All
thrift institutions are now subject to the same provisions as banks with respect
to deductions for bad debts. Now only thrift institutions that are treated as
small banks under the code may continue to account for bad debts under the
reserve method; however, such institutions may only use the experience method
for determining additions to their bad debt reserve. Thrift institutions that
are not treated as small banks may no longer use the reserve method to account
for their bad debts but must now use the specific charge-off method.

         The revisions to the code in 1996 also provided that all thrift
institutions must generally recapture any "applicable excess reserves" into
their taxable income, over a six year period beginning in 1996; however, such
recapture may be delayed up to two years if a thrift institution meets a
residential-lending test. Generally, a thrift institution's applicable excess
reserves equals the difference between

o        the balance of its bad debt reserves as of the close of its taxable
         year beginning before January 1, 1996; and

o        the balance of such reserves as of the close of its last taxable year
         beginning before January 1, 1988, the pre-1988 reserves.

         Peoples Home Savings does not have excess reserves for which recapture
income was required to be reported in its federal income tax return for calendar
year 1996 and future years. See note 11 to our consolidated financial
statements.

                                       89


         In addition, all thrift institutions must continue to keep track of
their pre-1988 reserves because this amount remains subject to recapture in the
future under the Code. A thrift institution such as Peoples Home Savings, would
generally be required to recapture into its taxable income its pre-1988 reserves
in the case of certain excess distributions to, and redemptions of Peoples Homes
Savings stockholders and in the case of a reduction in Peoples Homes Savings
outstanding loans when comparing loans currently outstanding to loans
outstanding at the end of the base year. For taxable years after 1995,Peoples
Homes Savings will continue to account for its bad debts under the reserve
method. The balance of Peoples Homes Savings pre-1988 reserves equaled $2.5
million.

         PHSB Financial may exclude from its income 100% of dividends received
from Peoples Home Savings a member of the same affiliated group of corporations.
A 70% dividends received deduction generally applies with respect to dividends
received from corporations that are not members of such affiliated group.

         The federal income tax returns of PHS Bancorp for the last five tax
years have not been audited by the IRS.

State Taxation

         Peoples Home Savings is subject to the Mutual Thrift Institutions Tax
of the Commonwealth of Pennsylvania based on its financial net income determined
in accordance with generally accepted accounting principles with certain
adjustments. Peoples Home Savings' tax rate under the Mutual Thrift Institution
Tax is 11.5%. Interest on state and federal obligations is excluded from net
income. An allocable portion of net interest expense incurred to carry the
obligations is disallowed as a deduction. Three year carryforwards of losses are
allowed.

         Upon consummation of the conversion, PHSB Financial will also be
subject to the Corporate Net Income Tax and the Capital Stock Tax of the
Commonwealth of Pennsylvania.

         Peoples Home Savings' state tax returns have not been audited for the
past five years.

                          Management of PHSB Financial

         Our directors consist of the same individuals who serve as directors of
Peoples Home Savings. Our articles of incorporation and bylaws require that
directors be divided into three classes, as nearly equal in number as possible.
Each class of directors serves for a three-year period, with approximately
one-third of the directors elected each year. Our officers will be elected
annually by the board and serve at the board's discretion.

                       Management of Peoples Home Savings

Directors and Executive Officers

         The Bylaws requires that directors be divided into three classes, as
nearly equal in number as possible, each class to serve for a three year period,
with approximately one-third of the directors elected each year. The Board of
Directors currently consists of eight members, each of whom also serves as a
director of PHS Bancorp, M.H.C. and PHS Bancorp.

                                       90


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



                          Age at                                                Current
                         June 30,                                  Director       Term
             Name          2001                 Position           Since(1)     Expires
- --------------------     --------   --------------------------     --------     -------
                                                                    
James P. Wetzel, Jr.        56      President, Chief Executive       1986         2002
                                    Officer and Director
Joseph D. Belas             54      Director                         2000         2002
Howard B. Lenox             69      Director                         1977         2002
John C. Kelly               71      Director                         1973         2003
Earl F. Klear               78      Director                         1968         2003
John M. Rowse               53      Director and Secretary           1976         2003
Douglas K. Brooks           73      Director                         1972         2004
Emlyn Charles               75      Director                         1977         2004
Richard E. Canonge          39      Vice President - Finance,         --           --
                                    C.F.O. and Treasurer
David E. Ault               53      Vice President - Community        --           --
                                    Banking, Assistant Secretary
Joseph R. Pollock, III      45      Vice President - Lending          --           --
Paul W. Jewell              56      Vice president - Human            --           --
                                    Resources and Business
                                    Development


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

(1)  Refers to the year the  individual  directors  became a director of Peoples
     Home Savings or PHS Bancorp.

         The business experience for the past five years of each of the
directors and executive officers is as follows:

         James P. Wetzel, Jr., has been President and Chief Executive Officer of
Peoples Home Savings since 1986.  He served as Vice President - Operations prior
to being appointed to his current position.  Mr. Wetzel has been employed by
Peoples Home Savings since 1977.

         Joseph D. Belas is currently a self-employed consultant. From July 1969
to March 1999, Mr. Belas was Senior Vice President of Economy Savings Bank,
Aliquippa, Pennsylvania. Economy Savings Bank was acquired by Penn First
Bancorp, Ellwood City, Pennsylvania, in March 1994 and merged out of existence
in March 1995.

         Howard B. Lenox is the retired manager and a former partner of
ComputerLand of Beaver, Pennsylvania, a computer products retailer.

         John C. Kelly is the manager and 100% owner of Kelly's, Beaver Falls,
Pennsylvania, a hardware, paint and gasoline retailer.

         Earl F. Klear retired as Executive Vice President of Peoples Home
Savings in 1985.

         John M. Rowse has been a pharmacist at the Medical Center, Beaver,
Pennsylvania, since June 1992.  Prior to the Medical Center, Mr. Rowse was a
pharmacist at the Beaver Valley Geriatric Center, Beaver, Pennsylvania.

                                       91


         Douglas K. Brooks is retired as President and Chief Administrative
Officer of both John H. Brooks & Sons, Inc., Beaver Falls, Pennsylvania, a
construction and excavation equipment rental company and D&T Brooks, Inc.,
Beaver Falls, Pennsylvania, an industrial and commercial general contracting
firm.

         Emlyn Charles retired as president of P.M. Moore Company, Aliquippa,
Pennsylvania, a building materials company, in July, 1993.

Certain Other Executive Officers Who Are Not Directors

         Richard E. Canonge has been employed by Peoples Home Savings since 1987
and as Vice President-Finance, Treasurer and Chief Financial Officer since
January 1990. Prior to his current positions, Mr. Canonge, a certified public
accountant, was employed with S.R. Snodgrass, A.C., Wexford, Pennsylvania.

         David E. Ault has been Vice President-Community Banking Officer in
charge of community banking and Assistant Secretary of Peoples Home Savings
since September, 1996. Mr. Ault has been a vice president of Peoples Home
Savings since December 1985.

         Joseph R. Pollock, III has been Vice President-Lending of Peoples Home
Savings since September 1, 1997.  Prior to September 1997, Mr. Pollock was
employed by Peoples Home Savings as the Consumer Loan Officer.

         Paul W. Jewell has been Vice President-Human Resources and Business
Development in charge of personnel and savings since 1986. He has been employed
with Peoples Home Savings in various capacities since 1976.

Meetings and Committees of the Board of Directors of Peoples Home Savings

         The board of directors conducts its business through meetings of the
board and through activities of its committees. During the year ended December
31, 2000, the board of directors held 14 regular meetings. No director attended
fewer than 75% of the total meetings of the board of directors and committees on
which such director served during the year ended December 31, 2000. In addition
to other committees, as of December 31, 2000, Peoples Home Savings had a
Nominating Committee, a Salary Committee, and an Audit Committee. The committees
of Peoples Home Savings will become our committees.

         The Nominating Committee consists of Directors Belas, Lenox, Kelly and
Wetzel. The Nominating Committee, which is not a standing committee, met once
during the 2000 fiscal year.

         The Salary Committee is comprised of Directors Belas, Brooks, Charles,
Kelly and Lenox. This standing committee meets annually to review the
compensation of the officers and employees. The Committee met twice during the
2000 fiscal year.

         The Audit Committee consists of Directors Belas, Brooks, Charles, Lenox
and Kelly. The Audit Committee meets with its independent certified public
accountants to review the results of the annual audit and other related matters.
The audit committee met six times during the year ended December 31, 2000.

                                       92


Director Compensation

         Non-employee members of Peoples Home Savings' Board of Directors were
paid an annual retainer of $17,266 during the year ended December 31, 2000 and
are permitted 12 paid excused absences. In the year ended December 31, 2000,
Peoples Home Savings held 47 meetings. Members of the board's committees receive
$100 per meeting attended. Directors do not currently receive compensation for
their service on the Board of PHS Bancorp. For the year ended December 31, 2000,
total fees paid by the Peoples Home Savings to directors were approximately
$125,000.

         Peoples Home Savings sponsors a Trustees Retirement Plan to provide
retirement benefits to directors who were formerly trustees of Peoples Home
Savings in mutual form. Any director who has served as a trustee of the bank in
mutual form is a participant in the plan and payments under the plan commence
once the trustee ceases being a director of Peoples Home Savings. The plan
provides a retirement benefit based on the number of years of service to Peoples
Home Savings. Trustees receive 70% of the final average board compensation, as
defined in the plan, for a period of 120 months following retirement (after not
less than 15 years of Board service) or upon a termination of service following
a change in control of Peoples Home Savings. At June 30, 2001, there were no
payments made under the plan.

         Under the 1998 Stock Option Plan, and the Peoples Home Savings
Restrictive Stock Plan, all directors, except Mr. Belas, were granted stock
options and awarded restricted stock plan shares. As of June 30, 2000, all
shares awarded under the Stock Option Plan have been vested. Restricted stock
plan shares are exercisable at the rate of 25% per year commencing one year from
the effective date of grant. The remaining unvested restricted stock plan shares
will vest on October 22, 2001. Under the Stock Option Plan and Restricted Stock
Plan, Mr. Wetzel received 24,840 options and 9,936 restricted stock plan shares.
The non-employee directors, except Mr. Belas, each received 6,210 option shares
and 2,484 restricted stock plan shares. Mr. Belas became a director after the
grant of stock options and awards of restricted stock plan shares. Additionally,
directors who were granted stock options and awarded restricted stock plan
shares also receive dividends on the restricted stock plan shares and dividend
equivalent payments on options.

Executive Compensation

         The following table sets forth the cash and non-cash compensation
awarded or earned by the President and Chief Executive Officer of Peoples Home
Savings. Except as set forth below, no other executive officer of Peoples Home
Savings had salary and bonus during the year ended December 31, 2000 which
exceeded $100,000 for services rendered in all capacities to Peoples Home
Savings.



                                                                       Long Term
                                 Annual Compensation              Compensation Awards
                                 ---------------------  ---------------------------------------
         Name and       Fiscal                          Restricted Stock  Securities Underlying      All Other
   Principal Position    Year    Salary($)    Bonus($)     Award(s) ($)         Options(#)        Compensation ($)
- ---------------------    ----    ---------    --------  ---------------         ----------        ----------------
                                                                                  
James P. Wetzel, Jr.     2000     154,500      15,850           --                   --               52,860(3)
President and Chief      1999     154,500          --           --                   --               54,095
  Executive Officer      1998     154,500          --      139,725(1)            24,840(2)            56,640


- ------------------
(1)      Represents awards of 9,936 shares of Common Stock under the Restricted
         Stock Plan based upon the value of such stock of $14.065 per share as
         of the date of such award. As of December 31, 2000, value of unvested
         shares of restricted stock (2,484 shares) was $10.25 per share or
         $25,461 in the aggregate. Such stock awards become non- forfeitable at
         the rate of 2,484 shares per year commencing on December 15, 1998.
         Dividends are paid for all shares awarded.

                                       93


(2)      Represents award of options exercisable at the rate of 331/3% per year
         commencing on October 22, 1998.  The exercise price equals the market
         value of Common Stock on the date of grant of $11.8125.  Dividend
         equivalent payments are received on the option owned.  See " -- Stock
         Awards."
(3)      Represents $6,800 employer contributions to Peoples Home Savings'
         401(k) Profit Sharing Plan, $24,000 Supplemental Retirement Plan
         contributions during 2000, $10,731 of dividends paid on stock options,
         and 729 shares allocated under the Employee Stock Ownership Plan
         ("ESOP"), at an average cost of $15.54 per share.  At December 31,
         2000, the market value of such ESOP shares was $7,472.

         Stock Awards. The following table sets forth information with respect
to previously awarded stock options to purchase the Common Stock granted in 1998
to Mr. Wetzel and held by him as of December 31, 2000. PHS Bancorp has not
granted to Mr. Wetzel any stock appreciation rights.



                           Aggregated Option Exercises in Last Fiscal Year and Fiscal Year-End Option Values
                         -------------------------------------------------------------------------------------

                                                                Number of Securities    Value of Unexercised
                                                                     Underlying             In-The-Money
                                                                Unexercised Options            Options
                                                               at Fiscal Year-End (#)   at Fiscal Year-End ($)
                       Shares Acquired                              Exercisable/            Exercisable/
Name                   on Exercise (#)   Value Realized($)(1)      Unexercisable          Unexercisable(1)
- ----                   ---------------   --------------------      -------------          ----------------

                                                                              
James P. Wetzel, Jr.        --                   --                   24,840/0               $ -- / $ --


- ------------
(1)      Based upon an exercise price of $11.8125 per share and estimated price
         of $10.25 at December 31, 2000.

         Employment Agreement. Peoples Home Savings has entered into a
three-year employment agreement with James P. Wetzel, Jr., its President and
Chief Executive Officer. The agreement provides that Mr. Wetzel may be
terminated by Peoples Home Savings for "just cause" as defined in the agreement.
If Peoples Home Savings terminates Mr. Wetzel without just cause, he will be
entitled to a continuation of salary from the date of termination through the
remaining term of the agreement. The employment agreement also contains a
provision stating that in the event of involuntary termination of employment in
connection with any change in control of Peoples Home Savings, Mr. Wetzel will
be paid a lump sum amount equal to 2.99 times his prior five year average
compensation. In the event of a change of control as of June 30, 2001, Mr.
Wetzel would have received approximately $429,000.

         Supplemental Executive Retirement Plan. Effective January 1, 1995,
Peoples Home Savings adopted an unfunded supplemental executive retirement plan,
referred to as the SERP, for the benefit of Mr. Wetzel, President. The purpose
of the SERP is to attract and retain executives by providing additional
retirement benefits to supplement the other retirement benefits provided to all
employees. The targeted level of retirement benefits under the SERP are
calculated as 2.25% of the final average compensation (as defined in the SERP)
times years of service, reduced by payments under Peoples Home Savings' defined
benefit pension plan. Benefits payable prior to age 65 are reduced by 2.5% for
each year of payment prior to age 65. The SERP provides that Peoples Home
Savings will pay the benefits under the SERP for a period of 120 months.
Benefits under the SERP are immediately payable upon death or disability of the
participant, or upon the termination of the participant (other than for cause),
after obtaining age 55. For the year ended December 31, 2000, Mr. Wetzel had an
accrued SERP benefit of approximately $150,000, and such benefit under the SERP
was vested.

         Employee Stock Ownership Plan. Peoples Home Savings maintains an
employee stock ownership plan as part of its retirement benefit program. The
employee stock ownership plan holds 58,260 shares of common stock for allocation
to employees over the next 6 years. Presently, the employee stock ownership plan
has a debt of $911,000 payable to PHS Bancorp related to the

                                       94


purchase of such common stock. As part of the conversion, the plan anticipates
purchasing an additional 190,000 shares representing 8.0% of the shares to be
offered for sale at the mid-point of the range. Such stock purchase will be
financed with a loan from us in the amount of $1.9 million, in addition to our
refinancing the existing plan debt of $911,000. The stock held by the employee
stock ownership plan will be allocated to plan participants over the next 10
years as contributions are made by Peoples Home Savings to this retirement plan.
At present, Peoples Home Savings anticipates contributing approximately $190,000
annually plus interest to the plan. Benefits under the plan will vest
immediately upon a change of control of us or Peoples Home Savings.

Stock Benefits

         Stock Option Plan. On October 22, 1998, the stockholders of PHS Bancorp
approved a plan authorizing the issuance of up to 124,200 shares of common stock
upon the exercise of stock options that may be granted to directors, officers
and employees. At June 30, 2001, 99,200 option shares were vested. Such options
shall be adjusted for the Exchange Ratio.

         Restricted Stock Plan. On October 22, 1998, the stockholders of PHS
Bancorp approved a restricted stock plan authorizing the issuance of up to
49,608 shares of common stock to directors, officers and employees. At June 30,
2001, 16,155 restricted stock plan shares remain unvested. Such unvested
restricted stock plan shares shall be adjusted for the Exchange Ratio.

Benefits To Be Considered Following Completion Of The Conversion

         Stock Option Plan. We intend to submit for stockholder approval, no
earlier than six months to one year after the completion of the conversion, the
stock option plan for directors, officers and employees of us and Peoples Home
Savings. If approved by the stockholders, the stock option plan will reserve 10%
of the shares sold in the offering to be issued when options granted to
directors, officers, and employees are exercised. Ten percent of the shares
issued in the offering would amount to 201,875 shares, 237,500 shares, 273,125
shares or 314,094 shares at the minimum, mid-point, maximum and adjusted maximum
of the offering range, respectively. No options would be granted under the stock
option plan until the date on which stockholder approval is received.

         The exercise price of the options granted under the stock option plan
will be equal to the fair market value of the shares on the date of grant of the
stock options. If the stock option plan is adopted within one year following the
offering, options will vest at a rate of 20% at the end of each 12 months of
service with Peoples Home Savings after the date of grant. Options granted under
the stock option plan would be adjusted for capital changes such as stock splits
and stock dividends. Awards will be 100% vested upon termination of employment
due to death or disability or a change in control of us or Peoples Home Savings.

         The stock option plan would be administered by a committee of
nonemployee members of our board of directors. Options granted under the stock
option plan to employees may be "incentive" stock options, designed to result in
a beneficial tax treatment to the employee but no tax deduction to us.
Non-qualified stock options may also be granted to employees under the stock
option plan, and will be granted to the nonemployee directors who receive stock
options. In the event an option recipient terminated his employment or service
as an employee or director, the options would terminate during certain specified
periods.

                                       95


         Restricted Stock Plan. We also intend to submit for stockholder
approval, no earlier than six months to one year after the completion of the
conversion, the restricted stock plan. The restricted stock plan is designed to
encourage directors, officers and employees to continue their service with
Peoples Home Savings by giving them an ownership interest in us. If approved by
stockholders, the restricted stock plan will reserve 4% of the shares sold in
the offering or 80,750 shares, 95,000 shares, 109,250 shares or 125,637 shares
at the minimum, midpoint, maximum and adjusted maximum of the offering range,
respectively. In the event the restricted stock plan is adopted more than one
year following the completion of the conversion, it would reserve up to 4% of
the shares sold in the offering for awards to officers, directors, and
employees. The officers, directors, and employees will be awarded common stock
under the restricted stock plan without having to pay cash for the shares. No
awards would be made under the restricted stock plan until the date on which
stockholder approval is received.

         Awards under the restricted stock plan would be nontransferable and
nonassignable, and during the lifetime of the recipient could only be earned by
him. Awards would be adjusted for capital changes such as stock dividends and
stock splits. Awards would be 100% vested upon termination of employment or
service due to death or disability, and if the restricted stock plan is adopted
more than one year after the conversion, awards would be 100% vested upon normal
retirement or a change in control of us or Peoples Home Savings. If employment
or service were to terminate for other reasons, the award recipient would
forfeit any nonvested award. If employment or service is terminated for cause,
as defined in the restricted stock plan, shares not already delivered would be
forfeited.

         The recipient of an award will recognize income equal to the fair
market value of the stock earned, determined as of the date of vesting, unless
the recipient makes an election under Section 83(b) of the Code to be taxed
earlier. The amount of income recognized by the recipient would be a deductible
expense for our tax purposes. If the restricted stock plan is adopted within one
year following the conversion, dividends and other earnings will accrue and be
payable to the award recipient when the shares vest. If the restricted stock
plan is adopted within one year following the conversion, shares not yet vested
will be voted by the trustee of the restricted stock plan, taking into account
the best interests of the award recipients. If the restricted stock plan is
adopted more than one year following the conversion, dividends declared on
unvested shares will be distributed to the recipient when paid, and the
recipient will be entitled to vote the unvested shares.

                                       96


Beneficial Ownership of PHS Bancorp Common Stock

         The following table includes, as of June 30, 2001, information as to
PHS Bancorp common stock beneficially owned by all directors and executive
officers of PHS Bancorp, and by all directors and executive officers as a group.
The business address of PHS Bancorp, M.H.C. and each of the directors and
executive officers is 744 Shenango Road, Beaver Falls, Pennsylvania.



                                       Number of Shares Owned and   Percent of Shares
Name and Address                          Nature of Beneficial       of Common Stock
of Beneficial Owners                          Ownership(4)             Outstanding
- --------------------                   --------------------------   -----------------

                                                                 
PHS Bancorp, M.H.C.                               1,518,000              60.0%(1)

Directors:
Joseph D. Belas                                      13,700               1.4 (2)
Douglas K. Brooks                                    24,573               2.4 (2)
Emlyn Charles                                        18,074               1.8 (2)
Howard B. Lenox                                      31,673(3)            3.1 (2)
John C. Kelly                                        47,104(3)            4.6 (2)
Earl F. Klear                                        11,573(3)            1.1 (2)
John M. Rowse                                         7,331(3)              * (2)
James P. Wetzel, Jr.                                 61,542               5.9 (2)

Executive Officers Who Are Not
Directors:
Richard E. Canonge                                   23,450               2.3 (2)
David E. Ault                                        17,521               1.7 (2)
Joseph R. Pollock                                     9,609                 * (2)
Paul W. Jewell                                        6,146                 * (2)

Total shares beneficially owned by
all directors and executive officers
as a group (12 persons)                             272,296              24.5%(2)


- -----------------
(1)      Based on 2,529,600 shares outstanding.
(2)      Based on 1,011,600 shares held by persons other than PHS Bancorp,
         M.H.C.
(3)      Excludes 67,860 unallocated shares held by the ESOP and also excludes
         6,210 shares previously awarded but subject to forfeiture held by the
         Bank's restricted stock plan over which such directors, as trustees to
         the ESOP and the restricted stock plan, respectively, exercise shared
         voting and investment power. Such individuals serving as trustees
         disclaim beneficial ownership with respect to such shares. For Mr.
         Lenox, excludes only 6,210 shares previously awarded under the
         restricted stock plan.
(4)      The share amounts include shares of common stock that the following
         persons may acquire through the exercise of stock options under the
         stock option plan within 60 days of the June 30, 2001: Douglas K.
         Brooks: 6,210, Emlyn Charles: 6,210, Howard B. Lenox: 6,210, John C.
         Kelly: 6,210, Earl F. Klear: 6,210, John M. Rowse: 6,210, James P.
         Wetzel, Jr.: 24,840, Richard E. Canonge: 12,917, David E. Ault: 11,923,
         Joseph R. Pollock: 7,949, and Paul W. Jewell: 3,974.
*        Less than 1% of the outstanding common stock.

                                       97


Certain Relationships And Related Transactions

         No directors, executive officers or immediate family members of such
individuals were engaged in transactions with us or any subsidiary involving
more than $60,000, other than through a loan, during the six months ended June
30, 2001 and the year ended December 31, 2000. Furthermore, Peoples Home Savings
had no "interlocking" relationships in which:

o        any executive officer is a member of the board of directors of another
         entity, one of whose executive officers are a member of Peoples Home
         Savings board of directors; or where
o        any executive officer is a member of the compensation committee of
         another entity, one of whose executive officers is a member of Peoples
         Home Savings board of directors.

         Peoples Home Savings has followed the policy of offering residential
mortgage loans for the financing of personal residences and consumer loans to
its officers, directors and employees. Loans are made in the ordinary course of
business and also made on substantially the same terms and conditions, including
interest rate and collateral, as those of comparable transactions prevailing at
the time with other persons, and do not include more than the normal risk of
collectibility or present other unfavorable features.

Subscriptions By Executive Officers And Directors

         The table below sets forth, for each of our directors and executive
officers, the following information:

         (1)      the number of exchange shares to be held upon consummation of
                  the conversion, based upon their beneficial ownership of PHS
                  Bancorp common stock as of June 30, 2001;

         (2)      the proposed purchases of subscription shares, assuming
                  sufficient shares are available to satisfy their
                  subscriptions; and

         (3)      the total amount of our common stock to be held upon
                  consummation of the conversion.

                                       98


In each case, it is assumed that subscription shares are sold at the midpoint of
the offering range. Because of limitations on the purchase of subscription
shares, directors and executive officers may be precluded from purchasing
subscription shares if the offering is sold at the maximum or the maximum, as
adjusted, of the offering range. See "The Offering--Limitations on Purchases of
Common Stock."

                                     Proposed Purchases of    Total Common Stock
                                      Conversion Stock(1)            Held
                                     ---------------------    ------------------
                         Number
                           of
                        Exchange
                      Shares to be   Number of                 Number of   % of
      Name             Held(2)(3)     Shares      Amount($)      Shares   Total
- --------------------   ----------     ------      ---------      ------   -----
Joseph D. Belas           18,939       10,000    100,000         28,939       *
Douglas K. Brooks         33,970        7,500     75,000         41,470     1.1
Emlyn Charles             24,985        4,000     40,000         28,985       *
Howard B. Lenox           43,785        5,000     50,000         48,785     1.3
John C. Kelly             65,117       10,000    100,000         75,117     2.0
Earl F. Klear             15,999          500      5,000         16,499       *
John M. Rowse             10,134          500      5,000         10,634       *
James P. Wetzel, Jr.      85,076        5,000     50,000         90,076     2.4
Richard E. Canonge        32,417        2,000     20,000         34,417       *
David E. Ault             24,221           --         --         24,221       *
Joseph R. Pollock         13,283          500      5,000         13,783       *
Paul W. Jewell             8,496           --         --          8,496       *
                         -------       ------    -------        -------   ----
         Total           376,422       45,000    500,000        421,422   10.8%
                         =======       ======    =======        =======   ====

- ---------------
(1)      Includes proposed subscriptions, if any, by associates. Does not
         include the subscription order by the employee stock ownership plan.
         Purchases by the employee stock ownership plan are expected to be 8% of
         the shares sold in the offering.
(2)      Include shares underlying options and shares of restricted stock. Such
         option shares and restricted stock are not exercisable within 60 days
         of June 30, 2001. See "-- Beneficial Ownership of PHS Bancorp Common
         Stock."
(3)      Does not include stock options and awards that may be granted under our
         stock option plan and restricted stock plan if these plans are approved
         by stockholders at an annual meeting or special meeting of stockholders
         at least six months following the conversion. No determinations have
         been made with respect to the plans.
*        Less than 1.0% of the total common shares outstanding, at the midpoint
         of the offering range.

                 Effects of Conversion on Rights of Stockholders

General

         We and PHS Bancorp are both business corporations incorporated in
Pennsylvania under the Pennsylvania Business Corporation Law. The rights of PHS
Bancorp stockholders are governed by Pennsylvania corporate law and the articles
of incorporation and bylaws of PHS Bancorp. Upon the

                                       99


completion of the conversion, each PHS Bancorp stockholder who converts his
shares to our common stock will become a stockholder of us. Accordingly, after
the conversion, the rights of such stockholders will be governed by our articles
of incorporation and bylaws, in addition to Pennsylvania corporate law. Since we
and PHS Bancorp are both Pennsylvania corporations, the differences in the
rights of us and PHS Bancorp stockholders generally will consist of differences
found in their respective articles of incorporation and bylaws.

Anti-Takeover Provisions

         Generally. Our articles of incorporation and bylaws contain certain
provisions designed to assist our board of directors in playing a role if any
group or person attempts to acquire control of us so that our board of directors
can further protect the interests of us and our stockholders under the
circumstances. These provisions may help our interests of our stockholders or
enhance our board of directors' ability to maximize the value to be received by
the stockholders upon a sale of control of us.

         Although our management believes that these provisions are beneficial
to our stockholders, they may also tend to discourage some takeover bids. As a
result, our stockholders may be deprived of opportunities to sell some or all of
their shares at prices that represent a premium over prevailing market prices.
On the other hand, defeating undesirable acquisition offers can be a very
expensive and time-consuming process. To the extent that these provisions
discourage undesirable proposals, we may be able to avoid those expenditures of
time and money.

         These provisions may also discourage open market purchases by a company
that may desire to acquire us. Those purchases may increase the market price of
our common stock temporarily, and enable stockholders to sell their shares at a
price higher than they might otherwise obtain. In addition, these provisions may
decrease the market price of our common stock by making the stock less
attractive to persons who invest in securities in anticipation of price
increases from potential acquisition attempts. The provisions may also make it
more difficult and time consuming for a potential acquiror to obtain control of
us through replacing the board of directors and management. Furthermore, the
provisions may make it more difficult for our stockholders to replace the board
of directors or management, even if a majority of the stockholders believe that
replacing the board of directors or management is in the best interests of us.
Because of these factors, these provisions may tend to perpetuate the incumbent
board of directors and management.

         Our articles of incorporation and bylaws and those of PHS Bancorp
contain anti-takeover provisions that are described below. These provisions may
discourage or prevent tender or exchange offers by a corporation or group that
intends to use the acquisition of a substantial number of shares of the
respective company to initiate a takeover culminating in a merger or other
business combination. These provisions may also have the effect of making the
removal of management more difficult.

         Following the conversion, pursuant to applicable law and if required,
following the approval by stockholders, we may adopt additional anti-takeover
provisions or other devices regarding the acquisition of our equity securities
that would be permitted under Pennsylvania corporate law.

         The following summary is not intended to be complete and is qualified
in its entirety by reference to the Pennsylvania Business Corporation Law and
the articles of incorporation and bylaws of us and PHS Bancorp. See "Where You
Can Find Additional Information" for procedures for obtaining a copy of our
articles and bylaws.

                                       100


Matters With Significant Differences

         Authorized Capital Stock. Our authorized capital stock consists of
80,000,0000 shares of common stock, par value $.10 per share, and 20,000,000
shares of preferred stock, no par value. PHS Bancorp's authorized capital stock
consists of 10,000,000 shares of common stock, par value $.10 per share and
5,000,000 shares of preferred stock, no par value. The shares of our common
stock and preferred stock were authorized in an amount greater than that to be
issued in the conversion to provide our Board of Directors with flexibility to
effect, among other transactions, financing, acquisitions, stock dividends,
stock splits and employee stock options. However, these additional authorized
shares may also be used by our Board of Directors, consistent with their
fiduciary duty, to deter future attempts to gain control of us. Our Board of
Directors also has sole authority to determine the terms of any one or more
series of preferred stock, including voting rights, conversion rates, and
liquidation preferences. As a result of the ability to fix voting rights for a
series of preferred stock, the Board of Directors has the power, to the extent
consistent with its fiduciary duty, to issue a series of preferred stock to
persons friendly to management in order to attempt to block a post tender offer
merger or other transaction by which a third party seeks control, and thereby
assist management to retain its position. Our Board of Directors currently has
no plans for the issuance of additional shares, other than the issuance of
additional shares pursuant to stock benefit plans.

         Issuance of Capital Stock. While in the mutual holding company
structure, PHS Bancorp, M.H.C. was required to own at least a majority of the
outstanding PHS Bancorp common stock. There will be no such restriction
applicable to the ownership of our common stock following consummation of the
conversion.

         Our articles of incorporation and those of PHS Bancorp do not contain
restrictions on the issuance of shares of capital stock to directors, officers
or controlling persons of us or PHS Bancorp. Thus, stock-related compensation
plans, such as stock option plans, could be adopted by us without stockholder
approval and shares of our capital stock could be issued directly to directors
or officers without stockholder approval. However, corporations like ours and
that of PHS Bancorp whose securities are quoted on the Nasdaq National Market
System generally must obtain stockholder approval of most stock compensation
plans for directors, officers and key employees of the corporation. Moreover,
although generally not required, stockholder approval of stock-related
compensation plans may be sought in certain instances in order to qualify such
plans for favorable federal income tax and securities law treatment under
current laws and regulations.

         Board of Directors. Our articles of incorporation and bylaws and those
of PHS Bancorp each requires that the Board of Directors shall be divided into
three classes as nearly equal in number as possible and that the members of each
class shall be elected for a term of three years and until their successors are
elected and qualified, with one class being elected annually. Additionally, any
vacancy occurring on our board of directors or that of PHS Bancorp, including
any vacancy created by reason of an increase in the number of directors, may be
filled by the remaining directors, and any director so chosen shall hold office
for the remainder of the term to which the director has been elected and until
his or her successor is elected and qualified.

         Our bylaws also contain numerous provisions which may prevent a hostile
stockholder from nominating and electing a person to our board of directors.
Such provisions include:

         o        Number and Power (Article 4.1) - Each director must reside in
                  a county, city or town within the Commonwealth of Pennsylvania
                  not more than thirty-five (35) miles in distance from the main
                  branch or nearest branch office location of Peoples Home
                  Savings;

                                       101


         o        Resignation (Article 4.3). This section provides for the
                  immediate involuntary resignation of a director in the event a
                  board member has more than three consecutive and unexcused
                  absences from regular meetings of the board of directors;

        o         Minimum Share Requirement (Article 4.15).  Each of our
                  directors must be a shareholder of us and own at least 1,000
                  shares of our common stock;

         o        Affiliations with other Depository Institutions (Article
                  4.16). A person is prohibited from serving as a director if
                  such person is also a director or officer of another
                  depository institution;

         o        Eligibility Requirement (Article 4.17). A person is prohibited
                  from serving as a director, if he or she has been indicted or
                  convicted of an offense involving dishonesty or breach of
                  trust, or is under a cease and desist order by federal or
                  state regulators for committing such a violation, or has been
                  nominated by a person who has committed such violations. In
                  this regard, Article 2.14 (notice for nominations and
                  proposals) requires that nominations for directors be
                  accompanied by a certification that such nominee meets the
                  eligibility requirements set forth in this Article 4.17.

         The bylaws of PHS Bancorp do not contain any of the provisions
described above.

         Provisions Affecting Business Combinations and Control Share
Acquisitions.  Pennsylvania law contains four anti-takeover sections that
apply to Pennsylvania corporations relating to

o        control share acquisitions;
o        the disgorgement of profits by certain controlling persons;
o        business combination transactions with interested stockholders; and
o        the ability of stockholders to put their stock following a control
         transaction.

         Pennsylvania law allows Pennsylvania corporations to opt-out of these
anti-takeover sections and PHS Bancorp has elected to do so with respect to
"control share acquisitions," while we have not opted out of any of the four
"anti-takeover" sections.

         Under Pennsylvania law, unless a corporation has opted out of certain
statutory provisions, shares of a corporation whose shares are registered under
the Securities Exchange Act of 1934 acquired in a "control share acquisition" do
not have voting rights unless restored by a resolution approved by a vote of the
disinterested shareholders. Under Pennsylvania law a "control share acquisition"
means an acquisition by any person of voting power of a corporation that would,
when added to all other voting power of such person, entitle such person to cast
for the first time, the amount of voting power in any of the following ranges:

        o         at least 20% but less than 331/3%;

        o         at least 331/3% but less than 50%; or

        o         more than 50%;

                                      102


         Our articles of incorporation and those of PHS Bancorp also require the
approval of the holders of at least 80% of ours or that of PHS Bancorp
outstanding shares of voting stock to approved certain business combinations
involving an interested shareholder except in cases where the proposed
transaction has been approved in advance by two-thirds of those members of our
board of directors or that of PHS Bancorp who are unaffiliated with the
interested shareholder and were directors prior to the time when the interested
shareholder became an interested shareholder. The term "interested shareholder"
is defined to include any individual, corporation, partnership or other entity
(other than us or our subsidiary or that of PHS Bancorp or its subsidiary) which
owns beneficially or controls, directly or indirectly, 20% or more of ours or
that of PHS Bancorp outstanding shares of voting stock or an affiliate of such
person or entity. This provision of our articles of incorporation and those of
PHS Bancorp applies to any "business combination," which is defined to include:

        o         any merger or consolidation of us or PHS Bancorp with or into
                  any interested shareholder;

         o        any sale, lease, exchange, mortgage, transfer, or other
                  disposition of 10% or more of ours (or that of PHS Bancorp)
                  assets, or combined assets or ours (or that of PHS Bancorp),
                  and our subsidiaries (or that of PHS Bancorp), to an
                  interested shareholder;

         o        the issuance of ours or that of PHS Bancorp shares or any
                  subsidiary of ours (or that of PHS Bancorp) with a market
                  value of 5% or more of the aggregate market value of all of
                  ours (or that of PHS Bancorp's) outstanding shares;

        o         the adoption of a plan of liquidation by us (or PHS Bancorp)
                  due to any agreement or understanding with an interested
                  shareholder;

         o        the reclassification of any securities of ours (or that of PHS
                  Bancorp) or any of ours (or that of PHS Bancorp's)
                  subsidiaries or recapitalization of us (or PHS Bancorp) or
                  other transaction which increases the interested shareholder's
                  proportionate ownership of us (or PHS Bancorp); or

        o         any loan, guarantee, advance or other financial assistance by
                  us to the interested shareholder.  PHS Bancorp articles of
                  incorporation do not include this provision.

         Amendment of Articles of Incorporation and Bylaws. Under Pennsylvania
law, no amendment to a corporation's articles of incorporation may be made
unless it is first proposed by the board of directors, or, unless otherwise
provided in the articles of incorporation, by petition of stockholders entitled
to cast at least 10% of the votes that all stockholders are entitled to cast.

         Our articles of incorporation provide that no amendment may be made
unless it is first approved by our board of directors and thereafter is approved
by the holders of a majority of the shares of our common stock entitled to vote
generally in an election of directors, voting together as a single class, as
well as such additional vote of the preferred stock as may be required, with the
exception of Article 7 (directors), Article 8 (preemptive rights), Article 9
(elimination of director's liability), Article 10 (indemnification, etc. of
officers, directors, employees and agents), Article 11 (meetings of stockholders
and stockholder proposals), Article 12 (certain limitations on voting rights),
Articles 13 and 15 (stockholders approval of business combinations), and Article
14 (evaluation of offers), which may not be amended without the affirmative vote
of the holders of at least 80% of the directors as well as such additional vote
of the preferred stock as may be required. Our board of directors also has the

                                       103


authority to amend our articles of incorporation without shareholder vote in
certain circumstances in accordance with Pennsylvania corporate law.

         PHS Bancorp has comparable amendment language in its articles of
incorporation except that its board of directors does not have the authority to
amend its articles of incorporation.

         Our articles of incorporation and those of PHS Bancorp provide that our
bylaws and those of PHS Bancorp may be amended by a majority vote of our
directors or that of PHS Bancorp then in office or by the affirmative vote of
the holders of 80% of the shares of common stock of us or that of PHS Bancorp
entitled to vote generally in an election of directors, voting together as a
single class, as well as such additional vote of the preferred stock as may be
required.

Matters With No Significant Differences

         Voting Rights. Neither our articles of incorporation or bylaws nor PHS
Bancorp's articles of incorporation or bylaws currently provide for cumulative
voting in elections of directors. For additional information regarding voting
rights, see "--Limitations on Acquisitions of Voting Stock and Voting Rights"
below.

         Payment of Dividends.  Under Pennsylvania corporate law, a corporation
is prohibited from making a distribution to shareholders if:

        o         that corporation would be unable to pay its debts as they
                  become due in the usual course of business; or

        o         the total assets of that corporation would be less than the
                  sum of its total liabilities plus the amount that would be
                  needed, if that corporation were then dissolved, to satisfy
                  the rights of shareholders having superior preferential rights
                  upon dissolution to the shareholders receiving such
                  distribution.  For the purpose of valuing the assets of the
                  corporation, the board of directors may base its determination
                  on one or more of the following: the book value, or the
                  current value, of the corporation's assets and liabilities,
                  unrealized appreciation and depreciation of the corporation's
                  assets and liabilities or any other method that is reasonable
                  in the circumstances.

         Our bylaws and those of PHS Bancorp similarly provide that dividends
may be declared by the board and paid by out of its unreserved and unrestricted
earned surplus or out of the unrestricted capital surplus, subject to
Pennsylvania corporate law. However, there are various statutory limitations
that will limit the ability of Peoples Home Savings to pay dividends to us or
PHS Bancorp.

         Limitations on Liability. Our articles of incorporation and those of
PHS Bancorp each provides that our directors and those of PHS Bancorp shall not
be personally liable for monetary damages to us or PHS Bancorp for certain
actions as directors, except for liabilities that involve a director's willful
misconduct or the director's conscious disregard for the best interest of us or
PHS Bancorp, the authorization of unlawful distributions, a director's receipt
of an improper personal benefit from his or her position as a director or a
violation of criminal law, unless the director had reasonable cause to believe
that his or her conduct was lawful. This provision might, in certain instances,
discourage or deter stockholders or management from bringing a lawsuit against
directors for a breach of their duties even though such an action, if
successful, might have benefitted us or PHS Bancorp.

                                       104


         Indemnification of Directors, Officers, Employees and Agents. Our
officers, directors, agents and employees and those of PHS Bancorp are
indemnified with respect to certain actions pursuant to our articles of
incorporation and those of PHS Bancorp, which complies with Pennsylvania
corporate law regarding indemnification. Pennsylvania corporate law allows us
and PHS Bancorp to indemnify the aforementioned persons for expenses,
settlements, judgments and fines in suits in which such person has been made a
party by reason of the fact that he or she is or was an agent of us or PHS
Bancorp. No such indemnification may be given if such person is liable to the
corporation for an unlawful distribution, if such person personally received a
benefit to which he or she was not entitled, if such person acted with willful
misconduct or a conscious disregard for the corporation's best interests in a
action by the corporation or in a stockholder derivative action, or if the
person's acts or omissions constituted a violation of the criminal law, unless
such person had reasonable cause to believe his or her conduct was lawful or had
no reasonable cause to believe his or her conduct was unlawful.

         Special Meetings of Stockholders. Our articles of incorporation provide
that special meetings of our stockholders may only be called by the board of
directors pursuant to a resolution approved by the affirmative vote of a
majority of directors then in office. PHS Bancorp's articles of incorporation
provides that special meetings of PHS Bancorp's stockholders may be called by
the Chairman, the President or by the board of directors pursuant to a
resolution approved by the affirmative vote of a majority of the directors then
in office.

         Stockholder Nominations and Proposals. Our articles of incorporation
and those of PHS Bancorp provide that notice of any stockholder proposal and
nomination that are to be presented at any annual meeting of stockholders must
be sent so it is received by us or PHS Bancorp not less than 60 days in advance
of the anniversary date of the previous year's annual meeting.

         Stockholder Action Without a Meeting. Our articles of incorporation and
those of PHS Bancorp specifically deny the authority of stockholders to act
without a meeting.

         Stockholders' Right to Examine Books and Records. Pennsylvania
corporate law provides that a stockholder may inspect books and records if the
stockholder makes a written demand in good faith and for a proper purpose that
describes the requested records and the stockholders' purpose and if the records
requested are directly connected to the stockholders' stated purpose.

         Limitations on Acquisitions of Voting Stock and Voting Rights. Our
articles of incorporation provide that until five years from the completion of
the conversion of PHS Bancorp, M.H.C. no person shall directly or indirectly
offer to acquire or acquire the beneficial ownership of more than 10% of the
issued and outstanding shares of any class of our equity securities. In the
event a person acquires our shares in violation of this provision, all shares
owned by such person in excess of 10% will be considered "excess shares" and
will not be able to be voted. PHS Bancorp's articles of incorporation are
substantially the same.

                  Restrictions on Acquisition of PHSB Financial

         Under applicable Federal and Pennsylvania law, no company may acquire
control of a bank or bank holding company without the prior approval of the
Federal Reserve or the Pennsylvania Department of Banking, and no individual,
acting directly or indirectly or through or in concert with one or more other
persons, may acquire control of a bank holding company unless the Federal
Reserve and the Pennsylvanial Department of Banking has been given at least 60
days prior written notice. Any

                                       105


company that acquires control becomes a "bank holding company" subject to
registration, examination and regulation by the Federal Reserve and the
Pennsylvania Deparment of Banking.

         Pursuant to federal regulations, control is considered to have been
acquired when an entity, among other things, has acquired more than 25 percent
of any class of voting stock of the institution or the ability to control the
election of a majority of the directors of an institution. Moreover, control is
presumed to have occurred, subject to rebuttal, upon the acquisition of more
than 10 percent of any class of voting stock, or of more than 25 percent of any
class of stock, of a bank or bank holding company, where certain enumerated
control factors are also present in the acquisition. The Federal Reserve may
prohibit an acquisition of control if:

o        it would result in a monopoly or substantially lessen competition;
o        the financial condition of the acquiring person might jeopardize the
         financial stability of the institution; or
o        the competence, experience or integrity of the acquiring person
         indicates that it would not be in the interest of the depositors or of
         the public to permit the acquisition of control by that person.

          Pennsylvania law has a similar statute except, that control is
considered to have been acquired when a person, among other things, has acquired
more than 10 percent (or 5 percent in certain circumstances) of any class of the
outstanding shares of the institution or corporation or the ability to control
the election of a majority of the directors of an institution or corporation.

                 Description of Capital Stock of PHSB Financial

         We are authorized to issue 80,000,000 shares of common stock, par value
$0.10 per share, and 20,000,000 shares of preferred stock, no par value. We
currently expect to issue in the conversion between 2,018,750 and 3,140,937
shares of common stock, subject to adjustment, and between 1,188,670 and
1,849,430, subject to adjustment, in exchange for our publicly held shares. See
"Capitalization." Upon payment of the purchase price shares of common stock
issued in the offering will be fully paid and non-assessable. The common stock
will represent nonwithdrawable capital, will not be an account of insurable type
and will not be insured by the Federal Deposit Insurance Corporation or any
other governmental agency. See also "Dividend Policy."

Voting Rights

         The holders of common stock will possess exclusive voting rights in us.
The holder of shares of common stock will be entitled to one vote for each share
held on all matters subject to stockholder vote. See "The Conversion - Effects
on Voting Rights of Members."

Liquidation Rights

         In the event of any liquidation, dissolution, or winding-up of us, the
holders of the common stock generally would be entitled to receive, after
payment of all our debts and liabilities, including all debts and liabilities of
Peoples Home Savings, all of our assets available for distribution. See also
"The Conversion - Effects on Liquidation Rights."

                                       106


Preemptive Rights; Redemption

         Because the holders of the common stock do not have any preemptive
rights with respect to any shares we may issue, the Board of Directors may sell
shares of our capital stock without first offering such shares to our existing
stockholders. The common stock will not be subject to any redemption provisions.

Preferred Stock

         We are authorized to issue up to 20,000,000 shares of preferred stock
and to fix and state voting powers, designations, preferences, or other special
rights of preferred stock and the qualifications, limitations and restrictions
of those shares as the Board of Directors may determine in its discretion.
Preferred stock may be issued in distinctly designated series, may be
convertible into common stock and may rank prior to the common stock as to
dividends rights, liquidation preferences, or both, and may have full or limited
voting rights. The issuance of preferred stock could adversely affect the voting
and other rights of holders of common stock.

         The authorized but unissued shares of preferred stock and the
authorized but unissued and unreserved shares of common stock will be available
for issuance in future mergers or acquisitions, in future public offerings or
private placements. Except as otherwise required to approve the transaction in
which the additional authorized shares of preferred stock would be issued, no
stockholder approval generally would be required for the issuance of these
shares.

                             Legal and Tax Opinions

         The legality of the issuance of the common stock being offered and
certain matters relating to the conversion and federal and state taxation will
be passed upon for us by Malizia Spidi & Fisch, PC., Washington, D.C. Certain
legal matters will be passed upon for Trident Securities by Luse Lehman Gorman
Pomerenk & Schick, P.C., Washington, D.C.

                                     Experts

         The consolidated financial statements of PHS Bancorp as of December 31,
2000 and 1999 and for each of the years in the two year period ended December
31, 2000 have been included in this prospectus in reliance upon the report of
S.R. Snodgrass, A.C., independent certified public accountants, appearing
elsewhere in this prospectus, and upon the authority of said firm as experts in
accounting and auditing.

         RP Financial has consented to the publication in this document of a
summary of its letter to us setting forth its belief as to the estimated pro
forma market value of the common stock upon the conversion and stock offering
and its letter setting forth the value of subscription rights and to the use of
its name and statements with respect to it appearing in this document.

                                       107


                            Registration Requirements

         Our common stock will be registered pursuant to Section 12(g) of the
Securities Exchange Act of 1934. Since our stock will be registered under this
section, we will be subject to the information, proxy solicitation, insider
trading restrictions, tender offer rules, periodic reporting and other
requirements of these rules. We will not deregister our common stock for a
period of at least three years following the conversion.

                    Where You Can Find Additional Information

         We are subject to the informational requirements of the Securities
Exchange Act of 1934 and must file reports and other information with the SEC.

         We have filed with the SEC a registration statement on Form SB-2 under
the Securities Act of 1933, with respect to the common stock offered in this
document. As permitted by the rules and regulations of the SEC, this document
does not contain all the information set forth in the registration statement.
Such information can be examined without charge at the public reference
facilities of the SEC located at 450 Fifth Street, N.W., Washington, D.C. 20549,
and copies of such material can be obtained from the SEC at prescribed rates.
You may obtain information on the operation of the Public Reference Room by
calling 1-800-SEC-0330. The SEC also maintains a Web site that contains reports,
proxy and information statements and other information regarding registrants,
including us, that file electronically with the SEC. The address for this Web
site is "http://www.sec.gov." The statements contained in this document as to
the contents of any contract or other document filed as an exhibit to the Form
SB-2 are, of necessity, brief descriptions and are not necessarily complete;
each such statement is qualified by reference to such contract or document.

         A copy of the plan of conversion is available without charge from
Peoples Home Savings.

                                       108


                          Index to Financial Statements

                                   PHS Bancorp


                                                                                               
Report of Independent Auditors..................................................................................F-1

Consolidated Balance Sheet at June 30, 2001 (unaudited),
     and December 31, 2000 and 1999.............................................................................F-2

Consolidated Statement of Income for the six months ended June 30, 2001 and 2000
     (unaudited) and Consolidated Statement of Income for each
     of the years in the two-year period ended December 31, 2000.................................................55

Consolidated Statement of Changes in Stockholders' Equity for each of the years
     in the two-year period ended December 31, 2000
     and for the six months ended June 30, 2001 (unaudited).....................................................F-3

Consolidated Statement of Cash Flows for the six months ended June 30, 2001 and
     2000 (unaudited) and for each of the years in the two-year period
     ended December 31, 2000....................................................................................F-4

Notes to Consolidated Financial Statements...............................................................F-5 - F-35


Other schedules are omitted as they are not required or are not applicable or
the required information is shown in the financial statements or related notes.

PHSB Financial Statements have not been provided since it has not commenced
operations.

                                       109


                  Snodgrass
                  Certified Public Accountants and Consultants


[LOGO]

                         REPORT OF INDEPENDENT AUDITORS
                         ------------------------------




Board of Directors and Stockholders
PHS Bancorp, Inc.

We have audited the accompanying consolidated balance sheet of PHS Bancorp, Inc.
and  subsidiary as of December 31, 2000 and 1999,  and the related  consolidated
statements of income,  changes in stockholders'  equity, and cash flows for each
of the two  years  in the  period  ended  December  31,  2000.  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 auditing standards generally accepted
in the  United  States of  America.  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 consolidated  financial  position of PHS
Bancorp,  Inc. and  subsidiary as of December 31, 2000 and 1999, and the results
of their operations and their cash flows for each of the two years in the period
ended  December 31, 2000 in  conformity  with  accounting  principles  generally
accepted in the United States of America.


/s/S.R. Snodgrass, A.C.

Wexford, PA
January 12, 2001,  except as to the third and fourth paragraphs of Note 17 as to
which the date is August 16, 2001


S.R. Snodgrass, A.C.
1000 Stonewood Drive, Suite 200, Wexford, PA. 15090-8399. Phone 724-934-0344
Facsimile 724-934-0345

                                      F-1

                                PHS BANCORP, INC.
                           CONSOLIDATED BALANCE SHEET


                                                                          June 30,                   December 31,
                                                                            2001                2000               1999
                                                                      ----------------   -----------------  -----------------
                                                                        (Unaudited)
                                                                                                  
ASSETS
     Cash and amounts due from other institutions                     $      1,556,061   $       1,502,757  $       3,533,452
     Interest-bearing deposits with other institutions                       7,562,181           5,094,404         11,416,781
     Investment securities:
         Available for sale                                                 22,837,473          24,814,065         27,594,897
         Held to maturity (market value $18,289,217,
           $17,917,570, and $15,268,634)                                    18,036,869          17,776,486         15,539,866
     Mortgage-backed securities:
         Available for sale                                                 60,830,680          38,415,158         37,426,028
         Held to maturity (market value $34,536,428,
           $38,471,164, and $42,263,705)                                    34,619,668          38,779,775         44,141,386
     Loans (net of allowance for loan losses of $1,453,312
       $1,454,618, and $1,359,900)                                         127,692,486         129,017,057        118,745,043
     Accrued interest receivable                                             1,662,603           1,625,420          1,538,163
     Premises and equipment                                                  4,545,561           4,637,374          4,295,194
     Federal Home Loan Bank stock                                            2,614,800           2,614,800          2,614,885
     Other assets                                                              947,559           1,052,375          1,794,646
                                                                      ----------------    ----------------   ----------------
             TOTAL ASSETS                                             $    282,905,941    $    265,329,671   $    268,640,341
                                                                      ================    ================   ================
LIABILITIES
     Deposits                                                         $    201,249,510    $    198,241,701   $    189,344,552
     Advances from Federal Home Loan Bank                                   50,194,800          36,194,800         50,294,800
     Other borrowings                                                           52,117              75,315            120,039
     Accrued interest payable and other liabilities                          2,140,385           1,967,621          2,129,613
                                                                      ----------------    ----------------   ----------------
             TOTAL LIABILITIES                                             253,636,812         236,479,437        241,889,004
                                                                      ----------------    ----------------   ----------------
STOCKHOLDERS' EQUITY
     Preferred stock, no par value; 5,000,000 shares
       authorized; none issued and outstanding                                       -                   -                  -
     Common stock, par value $.10 per share; 10,000,000
       shares authorized; 2,760,000 issued                                     276,000             276,000            276,000
     Additional paid-in capital                                             10,463,055          10,480,215         10,541,960
     Retained earnings - substantially restricted                           21,310,621          20,756,274         19,496,887
     Accumulated other comprehensive income (loss)                             525,006             456,968           (914,110)
     Unallocated shares held by Employee Stock
       Ownership Plan (ESOP)                                                  (842,673)           (917,283)        (1,066,503)
     Unallocated shares held by Restricted Stock Plan (RSP)                   (121,526)           (185,783)          (314,295)
     Treasury stock, at cost (230,400, 202,750, and
       124,000 shares)                                                      (2,341,354)         (2,016,157)        (1,268,602)
                                                                      ----------------    ----------------   ----------------
             TOTAL STOCKHOLDERS' EQUITY                                     29,269,129          28,850,234         26,751,337
                                                                      ----------------    ----------------   ----------------
             TOTAL LIABILITIES AND STOCKHOLDERS'
                   EQUITY                                             $    282,905,941    $    265,329,671   $    268,640,341
                                                                      ================    ================   ================



See accompanying notes to the consolidated financial statements.

                                       F-2

            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY


                                            Retained     Accumulated   Unallocated  Unallocated               Total        Compre-
                                Additional  Earnings       Other        Shares        Shares                  Stock-       hensive
                      Common     Paid-in  Substantially Comprehensive  Held by        Held by     Treasury   holders'      Income
                      Stock      Capital   Restricted   Income (Loss)    ESOP           RSP        Stock      Equity       (Loss)
                     --------  ----------- ------------ ------------- -----------  ------------ ----------- ------------ -----------
                                                                                            
Balance,
  December 31, 1998  $276,000  $10,588,940 $18,489,177  $ 1,088,415   $(1,215,723) $  (42,700)  $         - $29,184,109

Net income                                   1,857,890                                                        1,857,890 $ 1,857,890
Other comprehensive
loss:
  Unrealized loss
    on available for
    sale securities,
    net of tax benefit
    of $1,031,604                                        (2,002,525)                                         (2,002,525) (2,002,525)
                                                                                                                        -----------
Comprehensive loss                                                                                                      $  (144,635)
                                                                                                                        ===========
Cash dividends
  declared
  ($.30 per share)                            (743,785)                                                        (743,785)
ESOP shares released               (46,980)                               149,220                               102,240
Treasury stock
  purchased, at cost                                                                             (1,268,602) (1,268,602)
Common stock
  acquired by RSP                             (106,395)                              (400,107)                 (506,502)
RSP shares released                                                                   128,512                   128,512
                     --------  ----------- -----------  -----------   -----------  ----------   ----------- -----------
Balance,
  December 31, 1999   276,000   10,541,960  19,496,887     (914,110)   (1,066,503)   (314,295)   (1,268,602) 26,751,337

Net income                                   2,171,937                                                        2,171,937 $ 2,171,937
Other comprehensive
income:
  Unrealized gain on
    available for sale
    securities, net of
    tax of $706,313                                       1,371,078                                           1,371,078   1,371,078
                                                                                                                        -----------
Comprehensive income                                                                                                    $ 3,543,015
                                                                                                                        ===========
Cash dividends declared
  ($.36 per share)                            (912,550)                                                        (912,550)
ESOP shares released               (61,745)                               149,220                                87,475
Treasury stock
  purchased, at cost                                                                               (747,555)   (747,555)
RSP shares released                                                                   128,512                   128,512
                     --------  ----------- -----------  -----------   -----------  ----------   ----------- -----------
Balance,
  December 31, 2000   276,000   10,480,215  20,756,274      456,968      (917,283)   (185,783)   (2,016,157) 28,850,234

Net income                                   1,063,532                                                      $ 1,063,532 $ 1,063,532
Other comprehensive
income:
  Unrealized gain on
    available for sale
    securities, net of
    tax of $35,050                                           68,038                                              68,038      68,038
                                                                                                                        -----------
Comprehensive income                                                                                                    $ 1,131,570
                                                                                                                        ===========
Cash dividends declared
  ($.20 per share)                            (509,185)                                                        (509,185)
ESOP shares released               (17,160)                                74,610                                57,450
Treasury stock
  purchased, at cost                                                                               (325,197)   (325,197)
RSP shares released                                                                    64,257                    64,257
                     --------  ----------- -----------  -----------   -----------  ----------   ----------- -----------
Balance,
  June 30, 2001
  (Unaudited)        $276,000  $10,463,055 $21,310,621  $   525,006   $  (842,673) $ (121,526)  $(2,341,354)$29,269,129
                     ========  =========== ===========  ===========   ===========  ==========   =========== ===========

                                                                     Six Months Ended June 30,  Year Ended December 31,
                                                                          2001        2000          2000        1999
                                                                      -----------  ----------   ----------- -----------
                                                                                   (Unaudited)
Components of comprehensive income (loss):
  Change in net unrealized gain (loss) on investments held for sale   $   106,396  $  289,903   $ 1,375,906 $(1,989,922)
  Realized gains included in net income, net of tax of
    $19,766, $  -, $2,487, $6,492, and $39,732                            (38,358)          -        (4,828)    (12,603)
                                                                      -----------  ----------   ----------- -----------
Total                                                                 $    68,038  $  289,903   $ 1,371,078 $(2,002,525)
                                                                      ===========   =========   =========== ===========


See accompanying notes to the consolidated financial statements.

                                      F-3

                                               PHS BANCORP, INC.
                                     CONSOLIDATED STATEMENT OF CASH FLOWS


                                                                    Six Months Ended June 30,       Year Ended December 31,
                                                                      2001            2000            2000            1999
                                                                 ------------     -----------     -----------     -----------
                                                                         (Unaudited)
                                                                                                    
OPERATING ACTIVITIES
Net income                                                       $  1,063,532     $ 1,088,239     $ 2,171,937     $ 1,857,890
Adjustments to reconcile net income to net
  cash provided by operating activities:
   Provision for loan losses                                          240,000         255,000         555,000         410,000
   Provision for depreciation                                         328,945         277,038         594,029         518,874
   Amortization of discounts, premiums,
     and loan origination fees                                        543,083         500,995       1,044,622         865,746
   Investment securities gains, net                                   (58,118)              -          (7,315)        (19,095)
   Decrease in loans held for sale                                          -               -               -          48,080
   Increase in accrued interest receivable                            (37,183)        (96,500)        (87,257)        (21,486)
   Increase (decrease) in accrued interest
     payable                                                            5,081         212,310        (108,195)        208,050
   Amortization of ESOP unearned
     compensation                                                      57,450          38,545          87,475         102,240
   Amortization of RSP unearned compensation                           64,257          64,256         128,512         128,512
   Other, net                                                         (47,449)       (199,071)       (389,421)         15,846
                                                                 ------------    ------------    ------------    ------------
           Net cash provided by operating
             activities                                             2,159,598       2,140,812       3,989,387       4,114,657
                                                                 ------------    ------------    ------------    ------------
INVESTING ACTIVITIES
   Investment and mortgage-backed
     securities available for sale:
      Proceeds from sales                                           1,862,276               -       1,337,950       2,142,314
      Proceeds from maturities and
        principal repayments                                        7,337,854       6,678,978      10,494,500      11,514,770
      Purchases                                                   (29,469,367)     (7,779,468)     (7,886,766)    (23,578,542)
   Investment and mortgage-backed securities held to maturity:
      Proceeds from maturities and
        principal repayments                                        9,859,674       2,549,873       6,052,587      33,467,106
      Purchases                                                    (5,997,258)     (2,963,389)     (2,963,389)    (26,634,757)
   Decrease (increase) in loans, net                                  559,370      (9,347,057)    (11,834,673)    (20,320,123)
   Proceeds from sales of repossessed assets                          295,837         175,051         301,221         312,962
   Purchase of premises and equipment                                (237,132)       (134,062)       (936,209)       (312,409)
   Purchase of Federal Home Loan Bank stock                                 -               -               -      (1,070,085)
                                                                 ------------    ------------    ------------    ------------
           Net cash used for investing
             activities                                           (15,788,746)    (10,820,074)     (5,434,779)    (24,478,764)
                                                                 ------------    ------------    ------------    ------------

FINANCING ACTIVITIES
   Increase in deposits, net                                        3,007,809       7,201,176       8,897,149       8,231,988
   Proceeds from advances from Federal
     Home Loan Bank                                                20,000,000               -      13,500,000      19,400,000
   Repayment of advances from Federal
     Home Loan Bank                                                (6,000,000)     (6,000,000)     27,600,000)              -
   Repayment of other borrowings                                      (23,198)        (22,088)        (44,724)     (1,267,579)
   Common stock acquired by RSP                                             -               -               -        (506,502)
   Cash dividends paid                                               (509,185)       (469,837)       (912,550)       (743,785)
   Purchase of treasury stock                                        (325,197)       (220,809)       (747,555)     (1,268,602)
                                                                 ------------    ------------    ------------    ------------
           Net cash provided by (used for)
             financing activities                                  16,150,229         488,442      (6,907,680)     23,845,520
                                                                 ------------    ------------    ------------    ------------
           Increase (decrease) in cash and
             cash equivalents                                       2,521,081      (8,190,820)     (8,353,072)      3,481,413

CASH AND CASH EQUIVALENTS AT
   BEGINNING OF PERIOD                                              6,597,161      14,950,233      14,950,233      11,468,820
                                                                 ------------    ------------    ------------    ------------
CASH AND CASH EQUIVALENTS AT
   END OF PERIOD                                                 $  9,118,242    $  6,759,413    $  6,597,161    $ 14,950,233
                                                                 ============    ============    ============    ============


See accompanying notes to the consolidated financial statements.

                                      F-4

                                PHS BANCORP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           (ALL DATA RELATED TO JUNE 30, 2001 AND THE SIX MONTHS ENDED
                      JUNE 30, 2001 AND 2000 ARE UNAUDITED)


1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

A summary  of  significant  accounting  and  reporting  policies  applied in the
presentation of the accompanying financial statements follows:

Nature of Operations and Basis of Presentation
- ----------------------------------------------

PHS  Bancorp,  Inc.  (the  "Company")  is  a  Pennsylvania  corporation  and  is
registered  under the Bank Holding  Company Act. The Company was organized to be
the holding company of Peoples Home Savings Bank (the "Bank"). The Company's and
the  Bank's   principal   sources  of  revenue   emanate  from   investment  and
mortgage-backed   securities,  and  mortgage,   commercial,  and  consumer  loan
portfolios as well as a variety of deposit  services  provided to Bank customers
through nine locations.  The Company is supervised by the Federal Reserve Board,
while the Bank is a  state-chartered  savings  bank  supervised  by the  Federal
Deposit Insurance Corporation and the Pennsylvania Department of Banking.

The consolidated financial statements of the Company include the accounts of the
Bank and its wholly-owned subsidiary, HOMECO. All intercompany transactions have
been eliminated in consolidation. The investment in the subsidiary on the parent
company  financial  statement is carried at the parent  company's  equity in the
underlying assets of the Bank.

The  accounting  principles  followed by the Company and the methods of applying
these principles conform with generally accepted accounting  principles and with
general  practice  within the  banking  industry.  In  preparing  the  financial
statements, management is required to make estimates and assumptions that affect
the reported  amounts of assets and liabilities as of the balance sheet date and
related  revenues  and  expenses  for the period.  Actual  results  could differ
significantly from those estimates.

Investment and Mortgage-backed Securities
- -----------------------------------------

Investment  and  mortgage-backed  securities  are  classified  at  the  time  of
purchase,  based upon management's intentions and ability, as securities held to
maturity  or  securities   available  for  sale.  Debt   securities,   including
mortgage-backed  securities,  acquired  with the intent  and  ability to hold to
maturity are  classified as held to maturity and are stated at cost and adjusted
for amortization of premium and accretion of discount which are computed using a
level yield method and  recognized as adjustments  of interest  income.  Certain
other  debt  securities  have been  classified  as  available  for sale to serve
principally  as a source of  liquidity.  Unrealized  holding gains and losses on
available  for  sale  securities  are  reported  as  a  separate   component  of
stockholders' equity, net of tax, until realized.  Realized securities gains and
losses are  computed  using the  specific  identification  method.  Interest and
dividends on investment securities are recognized as income when earned.

Common stock of the Federal Home Loan Bank ("FHLB")  represents  ownership in an
institution which is wholly-owned by other financial  institutions.  This equity
security is accounted for at cost and reported  separately  on the  accompanying
consolidated balance sheet.

Loans
- -----

Loans are stated at the principal  amount  outstanding net of deferred loan fees
and the allowance for loan losses. Interest income on loans is recognized on the
accrual method. Accrual of interest on loans is generally discontinued  after 90
days  when  it  is  determined  that  a  reasonable   doubt  exists  as  to  the
collectibility  of  principal,  interest,  or  both.  When a loan is  placed  on
non-accrual status, unpaid interest is charged against income. Interest

                                      F-5


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Loans (Continued)
- -----

received on  non-accrual  loans is either  applied to  principal  or reported as
interest income,  according to management's judgment as to the collectibility of
principal.  Loans are  returned  to accrual  status  when past due  interest  is
collected, and the collection of principal is probable.

Loan  origination and commitment fees as well as certain direct loan origination
costs are being  deferred and the net amount  amortized as an  adjustment to the
related loan's yield.  These amounts are being  amortized  over the  contractual
lives of the related loans.

Allowance for Loan Losses
- -------------------------

The allowance for loan losses  represents the amount which management  estimates
is adequate to provide for potential losses in its loan portfolio. The allowance
method is used in providing  for loan losses.  Accordingly,  all loan losses are
charged to the  allowance,  and all recoveries are credited to it. The allowance
for loan losses is  established  through a provision for loan losses  charged to
operations.  The  provision  for loan losses is based on  management's  periodic
evaluation of individual  loans,  economic  factors,  past loan loss experience,
changes in the  composition  and  volume of the  portfolio,  and other  relevant
factors.  The estimates  used in  determining  the adequacy of the allowance for
loan losses,  including the amounts and timing of future cash flows  expected on
impaired loans, are particularly susceptible to changes in the near term.

Impaired loans are  commercial and commercial  real estate loans for which it is
probable  the Company  will not be able to collect all amounts due  according to
the contractual terms of the loan agreement.  The Company individually evaluates
such  loans  for  impairment  and  does  not  aggregate   loans  by  major  risk
classifications.  The  definition  of  "impaired  loans"  is not the same as the
definition of  "nonaccrual  loans,"  although the two  categories  overlap.  The
Company  may  choose  to  place  a loan  on  nonaccrual  status  due to  payment
delinquency  or  uncertain  collectibility,  while not  classifying  the loan as
impaired.  Factors  considered by management in determining  impairment  include
payment status and collateral value. The amount of impairment for these types of
impaired loans is determined by the difference  between the present value of the
expected cash flows related to the loan,  using the original  interest rate, and
its recorded  value, or as a practical  expedient in the case of  collateralized
loans, the difference  between the fair value of the collateral and the recorded
amount of the loans. When foreclosure is probable,  impairment is measured based
on the fair value of the collateral.

Mortgage loans on one-to-four family properties and all consumer loans are large
groups of  smaller-balance  homogeneous  loans and are measured  for  impairment
collectively.  Loans that experience  insignificant  payment  delays,  which are
defined as 90 days or less, generally are not classified as impaired. Management
determines the  significance  of payment  delays on a case-by-case  basis taking
into  consideration  all  circumstances  surrounding  the loan and the  borrower
including the length of the delay, the borrower's prior payment record,  and the
amount of shortfall in relation to the principal and interest owed.

Premises and Equipment
- ----------------------

Premises  and  equipment  are  stated  at cost  less  accumulated  depreciation.
Depreciation is calculated using the straight-line  method over the useful lives
of the related assets.  Expenditures  for maintenance and repairs are charged to
operations  as  incurred.   Costs  of  major  additions  and   improvements  are
capitalized.

Real Estate Owned
- -----------------

Real  estate  acquired  in  settlement  of loans is  stated  at the lower of the
recorded  investment in the property or its fair value minus  estimated costs of
sale.  Prior to foreclosure  the value of the  underlying  collateral is written
down by a charge to the allowance for loan losses if necessary.  Any  subsequent
write-downs are charged against operating  expenses.  Operating expenses of such
properties, net of related income and losses on their disposition,  are included
in other expenses.

                                      F-6


1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Income Taxes
- ------------

The Company and its subsidiary  file a  consolidated  federal income tax return.
Deferred tax assets or liabilities are computed based on the difference  between
financial statement and the income tax basis of assets and liabilities using the
enacted  marginal tax rates.  Deferred income tax expenses or benefits are based
on the changes in the deferred tax asset or liability from period to period.

Earnings Per Share
- ------------------

The Company provides dual  presentation of basic and diluted earnings per share.
Basic  earnings per share is calculated  utilizing net income as reported as the
numerator and average shares outstanding as the denominator.  The computation of
diluted  earnings per share differs in that the dilutive effects of any options,
warrants, and convertible securities are adjusted for in the denominator.

Employee Benefit Plans
- ----------------------

The Bank  sponsors a  trusteed,  deferred  benefit  pension  plan  covering  all
eligible employees.  The Bank's funding policy is to make annual  contributions,
as needed, based upon the funding formula developed by the plan's actuary.

Stock Options
- -------------

The Company  maintains  a stock  option plan for the  directors,  officers,  and
employees.  When the exercise  price of the  Company's  stock options is greater
than or equal to the  market  price of the  underlying  stock on the date of the
grant,  no  compensation  expense  is  recognized  in  the  Company's  financial
statements. Pro forma net income and earnings per share are presented to reflect
the impact of the stock  option  plan  assuming  compensation  expense  had been
recognized based on the fair value of the stock options granted under this plan.

Comprehensive Income
- --------------------

The Company is required to present comprehensive income in a full set of general
purpose  financial  statements for all periods  presented.  Other  comprehensive
income is comprised  exclusively  of unrealized  holding  gains  (losses) on the
available for sale securities  portfolio.  The Company has elected to report the
effects of other  comprehensive  income as part of the  Statement  of Changes in
Stockholders' Equity.

Cash Flow Information
- ---------------------

The Company has defined cash and cash  equivalents  as cash and amounts due from
depository institutions and interest-bearing deposits with other institutions.

For the years ended  December 31, 2000 and 1999,  the Company made cash payments
for interest of $10,556,919, and $9,075,639, respectively. The Company also made
cash payments for income taxes of $797,748, and $334,500,  respectively,  during
these same periods.

For the six month  periods  ended June 30, 2001 and 2000,  the Company made cash
payments for interest of $5,361,550 and  $4,911,166,  respectively.  The Company
also made cash payments for income taxes of $252,500 and $520,748, respectively,
during these same periods.

                                      F-7


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Recent Accounting Pronouncements
- --------------------------------

Financial  Accounting  Standards Board (FASB) Statement No. 133, "Accounting for
Derivative  Instruments and Hedging Activities"  (Statement No. 133), as amended
by FASB Statement No. 138,  "Accounting  for Derivative  Instruments and Hedging
Activities - Deferral of the Effective Date of Statement No. 133" (Statement No.
138), is effective in 2001,  and requires  measuring and recording the change in
fair value of  derivative  instruments.  Statement  No. 133 is not  expected  to
materially affect the Company's financial position or results of operations.

In September 2000, the FASB issued Statement No. 140,  "Accounting for Transfers
and  Servicing of Financial  Assets and  Extinguishments  of  Liabilities."  The
Statement replaces FASB Statement No. 125 and provides consistent  standards for
distinguishing  transfers of financial assets that are sales from transfers that
are  secured  borrowings  based  on  a  control-oriented  "financial-components"
approach.  Under this approach,  after a transfer of financial assets, an entity
recognizes the financial and servicing assets it controls and liabilities it has
incurred,  derecognizes  financial  assets when control has been surrendered and
derecognizes liabilities when extinguished.  The provisions of Statement No. 140
are effective for transactions occurring after March 31, 2001. This Statement is
effective for recognition and reclassification of collateral and for disclosures
relating to securitization  trans-actions and collateral for fiscal years ending
after  December 15, 2000. The adoption of the provisions of Statement No. 140 is
not  expected  to have a material  impact on  financial  position  or results of
operations.

In July 2001,  the FASB  issued  Statement  No.  141,  "Business  Combinations,"
effective for all business  combinations  initiated after June 30, 2001, as well
as all  business  combinations  accounted  for by the  purchase  method that are
completed  after June 30, 2001.  The new  statement  requires  that the purchase
method of accounting be used for all business combinations and prohibits the use
of the  pooling-of-interests  method.  The adoption of Statement  No. 141 is not
expected  to have a  material  effect on the  Company's  financial  position  or
results of operations.

In July 2001, the FASB issued Statement No. 142,  "Goodwill and Other Intangible
Assets,"  effective for fiscal years  beginning after December 15, 2001. The new
statement changes the accounting for goodwill from an amortization  method to an
impairment-only  approach.  Thus,  amortization of goodwill,  including goodwill
recorded  in past  business  combinations,  will  cease  upon  adoption  of this
Statement.  The adoption of Statement No. 142 is not expected to have a material
effect on the Company's financial position or results of operations.

Reclassification
- ----------------

Certain items in the prior year financial  statements have been  reclassified to
conform to the current year presentation.  Such reclassifications did not affect
net income or stockholders' equity.

2.  EARNINGS PER SHARE

There  are no  convertible  securities  which  would  affect  the  numerator  in
calculating  basic and  diluted  earnings  per share;  therefore,  net income as
presented on the Consolidated Statement of Income will be used as the numerator.
The following  table sets forth the composition of the  weighted-average  common
shares   (denominator)  used  in  the  basic  and  diluted  earnings  per  share
computation.

                                      F-8


2.  EARNINGS PER SHARE (Continued)



                                               June 30,                    December 31,
                                           2001          2000          2000          1999
                                        ----------    ----------    ----------    ----------
                                                                     
Weighted-average common shares
     outstanding                         2,760,000     2,760,000     2,760,000     2,760,000

Average treasury stock shares             (217,554)     (138,584)     (157,255)      (43,705)

Average unearned ESOP and
     RSP shares                            (70,073)      (90,863)      (85,645)     (104,629)
                                        ----------    ----------    ----------    ----------
Weighted-average common shares
     and common stock equivalents
     used to calculate basic earnings
     per share                           2,472,373     2,530,553     2,517,100     2,611,666

Additional common stock
     equivalents (stock options)
     used to calculate diluted
     earnings per share
                                                13             -             -             -
                                        ----------    ----------    ----------    ----------
Weighted-average common shares
     and common stock equivalents
     used to calculate diluted
     earnings per share                  2,472,386     2,530,553     2,517,100     2,611,666
                                        ==========    ==========    ==========    ==========


                                      F-9


3.  INVESTMENT SECURITIES

The amortized  cost and  estimated  market value of  investment  securities  are
summarized as follows:



                                                         June 30, 2001
                                    ---------------------------------------------------------
                                                      Gross          Gross         Estimated
                                      Amortized    Unrealized      Unrealized        Market
                                         Cost         Gains          Losses          Value
                                    -----------   ------------   -------------   ------------
                                                                   
Available for Sale
U.S. Treasury securities            $   998,490   $     22,140   $          -    $  1,020,630
U.S. Government agency
  securities                          6,995,084         64,606        (18,720)      7,040,970
Obligations of states and
  political subdivisions             14,254,877        438,398        (19,090)     14,674,185
Real estate mortgage
  investment conduits                    39,991            175              -          40,166
                                    -----------   ------------   ------------    ------------
           Total debt securities     22,288,442        525,319        (37,810)     22,775,951

Equity Securities                        61,522              -              -          61,522
                                    -----------   ------------   ------------    ------------
           Total                    $22,349,964   $    525,319   $    (37,810)   $ 22,837,473
                                    ===========   ============   ============    ============




                                                        December 31, 2000
                                    ---------------------------------------------------------
                                                      Gross          Gross         Estimated
                                      Amortized    Unrealized      Unrealized        Market
                                         Cost         Gains          Losses          Value
                                    -----------   ------------   -------------   ------------
                                                                   
Available for Sale
U.S. Treasury securities            $ 1,997,755   $      9,153   $     (2,218)   $  2,004,690
U.S. Government agency
  securities                          6,994,398         55,912        (15,000)      7,035,310
Obligations of states and
  political subdivisions             15,251,581        406,975        (37,100)     15,621,456
Real estate mortgage
  investment conduits                    45,247             64              -          45,311
                                    -----------   ------------   ------------    ------------
           Total debt securities     24,288,981        472,104        (54,318)     24,706,767

Equity Securities                       107,298           --             --           107,298
                                    -----------   ------------   ------------    ------------

           Total                    $24,396,279   $    472,104   $    (54,318)   $ 24,814,065
                                    ===========   ============   ============    ============


                                      F-10


INVESTMENT SECURITIES (Continued)



                                                        December 31, 1999
                                    ---------------------------------------------------------
                                                      Gross          Gross         Estimated
                                      Amortized    Unrealized      Unrealized        Market
                                         Cost         Gains          Losses          Value
                                    -----------   ------------   -------------   ------------
                                                                   
Available for Sale
U.S. Treasury securities            $ 4,994,727    $    678        $ (36,335)     $ 4,959,070
U.S. Government agency
  securities                          6,000,000           -                -        6,000,000
Obligations of states and
  political subdivisions             16,809,617     203,633         (436,079)      16,577,171
Real estate mortgage
  investment conduits                    58,443         213                -           58,656
                                    -----------    --------        ---------      -----------

           Total                    $27,862,787    $204,524        $(472,414)     $27,594,897
                                    ===========    ========        =========      ===========



                                                          June 30, 2001
                                    ---------------------------------------------------------
                                                      Gross          Gross         Estimated
                                      Amortized    Unrealized      Unrealized        Market
                                         Cost         Gains          Losses          Value
                                    -----------   ------------   -------------   ------------
                                                                   
Held to Maturity
U.S. Government agency
  securities                        $15,481,179   $   255,672    $           -   $15,736,851
Obligations of states and
  political subdivisions              2,555,690        15,848          (19,172)    2,552,366
                                    -----------   -----------    -------------   -----------

           Total                    $18,036,869   $   271,520    $     (19,172)  $18,289,217
                                    ===========   ===========    =============   ===========




                                                        December 31, 2000
                                    ---------------------------------------------------------
                                                      Gross          Gross         Estimated
                                      Amortized    Unrealized      Unrealized        Market
                                         Cost         Gains          Losses          Value
                                    -----------   ------------   -------------   ------------
                                                                   
Held to Maturity
U.S. Government agency
  securities                         $15,221,187   $  177,166     $   (32,670)   $15,365,683
Obligations of states and
  political subdivisions               2,555,299       13,920         (17,332)     2,551,887
                                     -----------   ---------- ---------------     ----------

           Total                     $17,776,486   $  191,086 $   $   (50,002)    17,917,570
                                     ===========   ========== ===============     ==========


                                      F-11


3.  INVESTMENT SECURITIES (Continued)



                                                        December 31, 1999
                                    ---------------------------------------------------------
                                                      Gross          Gross         Estimated
                                      Amortized    Unrealized      Unrealized        Market
                                         Cost         Gains          Losses          Value
                                    -----------   ------------   -------------   ------------
                                                                   
Held to Maturity
U.S. Government agency
  securities                        $12,553,752    $   128,493    $  (235,416)    $12,446,829
Obligations of states and
  political subdivisions              2,986,114         17,617       (181,926)      2,821,805
                                    -----------    -----------    -----------     -----------

           Total                    $15,539,866    $   146,110    $  (417,342)    $15,268,634
                                    ===========    ===========    ===========     ===========



The  amortized  cost and estimated  market value of debt  securities at June 30,
2001, by contractual maturity, are shown below.



                                                 Available for Sale                      Held to Maturity
                                         ------------------------------------  ------------------------------------
                                                               Estimated                              Estimated
                                            Amortized            Market           Amortized             Market
                                               Cost              Value               Cost               Value
                                         ----------------   ----------------   ----------------    ----------------
                                                                                     
Due in one year or less                  $      1,882,998   $      1,928,836   $      7,290,390    $      7,353,205
Due after one year through
  five years                                    4,691,702          4,958,989          4,975,069           5,084,090
Due after five years through
  ten years                                     6,101,433          6,085,672          3,752,400           3,843,134
Due after ten years                             9,612,309          9,802,454          2,019,010           2,008,788
                                         ----------------   ----------------   ----------------    ----------------

      Total                              $     22,288,442   $     22,775,951   $     18,036,869    $     18,289,217
                                         ================   ================   ================    ================


The amortized cost and estimated market value of debt securities at December 31,
2000, by contractual maturity, are shown below.



                                                 Available for Sale                      Held to Maturity
                                         ------------------------------------  -------------------------------------
                                                               Estimated                              Estimated
                                            Amortized            Market           Amortized             Market
                                               Cost              Value               Cost               Value
                                         ----------------   ----------------   ----------------    ----------------
                                                                                     
Due in one year or less                  $      2,097,016   $      2,115,349   $      2,291,571    $      2,292,540
Due after one year through
  five years                                    6,475,398          6,714,626          9,571,755           9,625,940
Due after five years through
  ten years                                     6,101,329          6,089,503          3,894,432           3,987,235
Due after ten years                             9,615,238          9,787,289          2,018,728           2,011,855
                                         ----------------   ----------------   ----------------    ----------------

      Total                              $     24,288,981   $     24,706,767   $     17,776,486    $     17,917,570
                                         ================   ================   ================    ================


                                      F-12






3.  INVESTMENT SECURITIES (Continued)

The following is a summary of proceeds  received,  gross gains, and gross losses
realized on the sale of investment securities available for sale:



                                    For the Six Months Ended                For the Year Ended
                                             June 30,                           December 31,
                                       2001             2000             2000              1999
                                  ---------------  ---------------   --------------   ---------------
                                                                        
     Proceeds from sales          $   1,862,276    $             -   $   1,337,950    $    2,142,314
     Gross gains                         58,118                  -          14,461            21,088
     Gross losses                             -                  -           7,146             1,993


Investment securities with an amortized cost of $3,288,700 and $2,289,326 and an
estimated  market  value of  $3,345,385  and  $2,299,690  were pledged to secure
public deposits at June 30, 2001 and December 31, 2000, respectively. There were
no investment securities pledged at December 31, 1999.

4.  MORTGAGE-BACKED SECURITIES

The amortized cost and estimated market value of mortgage-backed  securities are
summarized as follows:



                                                                       June 30, 2001
                                         --------------------------------------------------------------------------
                                                                 Gross              Gross             Estimated
                                            Amortized          Unrealized         Unrealized            Market
                                               Cost              Gains              Losses              Value
                                         ----------------   ----------------   ---------------     ----------------
                                                                                     
Available for Sale
Government National Mortgage
  Association securities                 $     60,513,069   $        560,041   $      (252,433)    $     60,820,677
Federal Home Loan Mortgage
  Corporation securities                            9,655                348                 -               10,003
                                         ----------------   ----------------   ---------------     ----------------

            Total                        $     60,522,724   $        560,389   $      (252,433)    $     60,830,680
                                         ================   ================   ===============     ================




                                                                     December 31, 2000
                                         --------------------------------------------------------------------------
                                                                 Gross              Gross             Estimated
                                            Amortized          Unrealized         Unrealized            Market
                                               Cost              Gains              Losses              Value
                                         ----------------   ----------------   ---------------     ----------------
                                                                                     
Available for Sale
Government National Mortgage
  Association securities                 $     38,128,786   $        427,220   $      (153,007)    $     38,402,999
Federal Home Loan Mortgage
  Corporation securities
                                                   11,783                376                 -               12,159
                                         ----------------   ----------------   ---------------     ----------------

            Total                        $     38,140,569   $        427,596   $      (153,007)    $     38,415,158
                                         ================   ================   ===============     ================


                                      F-13


4.  MORTGAGE-BACKED SECURITIES (Continued)



                                                                    December 31, 1999
                                         ---------------------------------------------------------------------------
                                                                 Gross              Gross             Estimated
                                            Amortized          Unrealized         Unrealized            Market
                                               Cost              Gains              Losses              Value
                                         ----------------   ----------------   -----------------   ----------------
                                                                                     
Available for Sale
Government National Mortgage
   Association securities                $     38,524,820   $        114,723   $    (1,232,306)    $     37,407,237
Federal Home Loan Mortgage
   Corporation securities
                                                   18,333                470               (12)              18,791
                                         ----------------   ----------------   ---------------     ----------------
            Total                        $     38,543,153   $        115,193   $    (1,232,318)    $     37,426,028
                                         ================   ================   ===============     ================




                                                                       June 30, 2001
                                         ---------------------------------------------------------------------------
                                                                 Gross              Gross             Estimated
                                            Amortized          Unrealized         Unrealized            Market
                                               Cost              Gains              Losses              Value
                                         ----------------   ----------------   -----------------   ----------------
                                                                                     
Held to Maturity
Government National Mortgage
   Association securities                $     30,523,037   $        146,940   $      (352,864)    $     30,317,113
Federal Home Loan Mortgage
   Corporation securities                       1,973,766             50,347                 -            2,024,113
Federal National Mortgage
   Association securities                       2,122,865             72,337                 -            2,195,202
                                         ----------------   ----------------   ---------------     ----------------
            Total                        $     34,619,668   $        269,624   $      (352,864)    $     34,536,428
                                         ================   ================   ===============     ================




                                                                     December 31, 2000
                                         ---------------------------------------------------------------------------
                                                                 Gross              Gross             Estimated
                                            Amortized          Unrealized         Unrealized            Market
                                               Cost              Gains              Losses              Value
                                         ----------------   ----------------   -----------------   -----------------
                                                                                  
Held to Maturity
Government National Mortgage
   Association securities                $     33,720,679   $         58,147   $      (450,388) $        33,328,438
Federal Home Loan Mortgage
   Corporation securities                       2,545,206             39,932            (1,747)           2,583,391
Federal National Mortgage
   Association securities                       2,513,890             46,135              (690)           2,559,335
                                         ----------------   ----------------   -----------------   -----------------
            Total                        $     38,779,775   $        144,214   $      (452,825) $        38,471,164
                                         ================   ================   =================   =================




                                                                     December 31, 1999
                                         --------------------------------------------------------------------------
                                                                 Gross              Gross             Estimated
                                            Amortized          Unrealized         Unrealized            Market
                                               Cost              Gains              Losses              Value
                                         ----------------   ----------------   ---------------     ----------------
                                                                                     
Held to Maturity
Government National Mortgage
   Association securities                $     37,623,016   $          1,710   $    (1,902,028)    $     35,722,698
Federal Home Loan Mortgage
   Corporation securities                       3,020,242             25,370            (7,321)           3,038,291
Federal National Mortgage
   Association securities                       3,498,128             18,994           (14,406)           3,502,716
                                         ----------------   ----------------   ---------------     ----------------
            Total                        $     44,141,386   $         46,074   $    (1,923,755)    $     42,263,705
                                         ================   ================   ===============     ================


                                      F-14



4.  MORTGAGE-BACKED SECURITIES (Continued)

The amortized cost and estimated market value of  mortgage-backed  securities at
June 30, 2001, by contractual maturity,  are shown below. Expected maturities of
securities could differ from contractual  maturities  because borrowers may have
the right to call or prepay obligations with or without prepayment penalties.



                                                 Available for Sale                      Held to Maturity
                                         -----------------------------------   ------------------------------------
                                                               Estimated                              Estimated
                                            Amortized            Market           Amortized             Market
                                               Cost              Value               Cost               Value
                                         ----------------   ----------------   ----------------    ----------------
                                                                                     
Due in one year or less                  $            700   $            708   $              -    $              -
Due after one year through
  five years                                       32,624             34,009                  -                   -
Due after five years through
  ten years                                     1,818,470          1,905,921                  -                   -
Due after ten years                            58,670,930         58,890,042         34,619,668          34,536,428
                                         ----------------   ----------------   ----------------    ----------------

      Total                              $     60,522,724   $     60,830,680   $     34,619,668    $     34,536,428
                                         ================   ================   ================    ================



The amortized cost and estimated market value of  mortgage-backed  securities at
December 31, 2000, by contractual maturity, are shown below. Expected maturities
of securities could differ from  contractual  maturities  because  borrowers may
have  the  right  to call or  prepay  obligations  with  or  without  prepayment
penalties.



                                                 Available for Sale                      Held to Maturity
                                         -----------------------------------   ------------------------------------
                                                               Estimated                              Estimated
                                            Amortized            Market           Amortized             Market
                                               Cost              Value               Cost               Value
                                         ----------------   ----------------   ----------------    ----------------
                                                                                     
Due in one year or less                  $             11   $             11   $              -    $              -
Due after one year through
  five years                                       31,676             32,519                  -                   -
Due after five years through
  ten years                                     2,040,177          2,103,222                  -                   -
Due after ten years                            36,068,705         36,279,406         38,779,775          38,471,164
                                         ----------------   ----------------   ----------------    ----------------

      Total                              $     38,140,569   $     38,415,158   $     38,779,775    $     38,471,164
                                         ================   ================   ================    ================


Mortgage-backed  securities  with an amortized cost of $1,528,469 and $1,621,073
and an  estimated  market value of  $1,539,628  and  $1,626,248  were pledged to
secure  public  deposits at June 30, 2001 and December  31, 2000,  respectively.
There were no mortgage-backed securities pledged at December 31, 1999.

                                      F-15


5.  LOANS

Loans consist of the following:



                                           June 30,                   December 31,
                                             2001               2000                1999
                                       ----------------   ----------------    ----------------
                                                                
     Mortgage loans:
        Residential                    $     60,351,337 $       57,998,525 $        53,183,648
        Multi-family units                      273,082            308,252             388,317
        Construction                          2,193,122          1,777,861           1,613,995
        Commercial real estate                  411,101            481,042             540,695
                                       ----------------   ----------------    ----------------
                                             63,228,642         60,565,680          55,726,655
                                       ----------------   ----------------    ----------------
     Commercial loans                        10,265,692          9,814,834           4,728,297
                                       ----------------   ----------------    ----------------
     Consumer:
        Consumer credit line                  6,007,223          6,129,699           5,547,534
        Automobile                           44,500,096         48,361,011          48,025,794
        Other                                 6,016,270          5,216,121           5,161,230
                                       ----------------   ----------------    ----------------
                                             56,523,589         59,706,831          58,734,558
                                       ----------------   ----------------    ----------------
     Less:
       Loans in process                       2,377,691          1,203,921             707,469
       Deferred loan costs, net              (1,505,566)        (1,588,251)         (1,622,902)
       Allowance for loan losses              1,453,312          1,454,618           1,359,900
                                       ----------------   ----------------    ----------------
                                              2,325,437          1,070,288             444,467
                                       ----------------   ----------------    ----------------
            Total                      $    127,692,486   $    129,017,057    $    118,745,043
                                       ================   ================    ================


Total nonaccrual loans and the related interest are as follows.  In management's
opinion, these loans did not meet the definition of impaired loans.

                                   Six Months Ended             Year Ended
                                        June 30,                December 31,
                                    2001         2000        2000         1999
                                ----------   ----------   ---------   ----------

Principal outstanding           $  427,864   $  389,396   $ 581,706   $  424,244
Contractual interest due            23,200       25,233      66,356       54,285
Interest income recognized           4,632        8,344      29,705       29,522

                                      F-16




5.  LOANS (Continued)

Activity in the allowance for loan losses for the periods ended, is as follows:

                                   Six Months Ended           Year Ended
                                        June 30,              December 31,
                                   2001        2000         2000         1999
                                ----------  ----------  ----------    ----------

Balance, January 1,             $1,454,618  $1,359,900   $1,359,900   $1,287,496
    Add:
       Provisions charged
            to operations          240,000     255,000      555,000      410,000
       Loan recoveries              22,021      30,110       51,016       50,941

    Less loans charged off         263,327     215,619      511,298      388,537
                                ----------  ----------  ----------    ----------

Balance, period end             $1,453,312  $1,429,391  $1,454,618    $1,359,900
                                ==========  ==========  ==========    ==========

The Company's loan  portfolio is  predominantly  made up of  one-to-four  family
first  mortgage  loans and  consumer  loans in the areas of Beaver and  Lawrence
Counties. These loans have been granted in compliance with regulatory guidelines
relating to collateral  requirements and credit  policies.  Although the Company
has a  diversified  loan  portfolio  at June 30, 2001,  December  31, 2000,  and
December 31, 1999, loans outstanding to individuals and businesses are dependent
upon the local conditions in its immediate trade area.

6.  ACCRUED INTEREST RECEIVABLE

Accrued interest receivable consists of the following:



                                                            June 30,         December 31,
                                                              2001         2000         1999
                                                           ---------  -----------   ----------
                                                                         
     Interest-bearing deposits with other institutions    $   14,003   $   14,346   $   37,261
     Investment securities                                   531,308      560,409      503,855
     Mortgage-backed securities                              563,699      468,734      495,337
     Loans                                                   553,593      581,931      501,710
                                                          ----------   ----------   ----------

            Total                                         $1,662,603   $1,625,420   $1,538,163
                                                          ==========   ==========   ==========


                                      F-17


7.  PREMISES AND EQUIPMENT

Premises and equipment consist of the following:



                                                                June 30,                   December 31,
                                                                  2001               2000                1999
                                                            ----------------   ----------------    ----------------
                                                                                        
     Land                                                   $        900,624   $        841,109    $        515,726
     Office buildings                                              4,415,347          4,345,357           4,227,265
     Furniture, fixtures, and equipment                            3,148,425          3,040,798           2,910,239
     Leasehold improvements                                          403,403            403,403             405,798
                                                            ----------------   ----------------    ----------------
                                                                   8,867,799          8,630,667           8,059,028
     Less accumulated depreciation and amortization                4,322,238          3,993,293           3,763,834
                                                            ----------------   ----------------    ----------------

            Total                                           $      4,545,561   $      4,637,374    $      4,295,194
                                                            ================   ================    ================



Depreciation  expense  for the  years  ended  December  31,  2000  and  1999 was
$594,029,  and $518,874,  respectively.  Depreciation expense for the six months
ended June 30, 2001 and 2000 was $328,945 and $277,038, respectively.

8.  DEPOSITS

Comparative details of deposit accounts follow:



                                   June 30,                                          December 31,
                                    2001                                  2000                               1999
                         ------------------------------    ------------------------------     --------------------------------
                                            Percent of                        Percent of                           Percent of
                             Amount         Portfolio           Amount        Portfolio            Amount         Portfolio
                         ---------------    ----------     ----------------   -----------     ----------------    ------------
                                                                                                  
DDA and NOW
   accounts              $    33,596,503          16.7 %   $     31,251,502         15.8  %   $     26,934,968         14.2 %
Money market
  demand accounts             29,521,499          14.7           28,358,712         14.3            27,499,163         14.6
Savings accounts              29,208,617          14.5           27,082,955         13.6            28,006,240         14.8
                         ---------------    ----------     ----------------   ----------      ----------------    ---------
                              92,326,619          45.9           86,693,169         43.7            82,440,371         43.6
                         ---------------    ----------     ----------------   ----------      ----------------    ---------
Time certificates
   of deposit:
     2.01%  -  4.00%          11,784,257           5.9              156,898          0.1             7,652,299          4.0
     4.01%  -  6.00%          59,004,680          29.3           52,665,440         26.6            81,270,806         42.9
     6.01%  -  8.00%          38,133,954          18.9           58,726,194         29.6            17,981,076          9.5
                         ---------------    ----------     ----------------   ----------      ----------------    ---------
                             108,922,891          54.1          111,548,532         56.3           106,904,181         56.4
                         ---------------    ----------     ----------------   ----------      ----------------    ----------

            Total        $   201,249,510         100.0 %   $    198,241,701        100.0  %   $    189,344,552        100.0 %
                         ===============    ==========     ================   ==========      ================    =========


Time deposits  include  certificates of deposit in  denominations of $100,000 or
more. Such deposits aggregated  $10,993,828,  $10,909,799 and $9,798,141 at June
30,  2001,  December  31,  2000,  and  December  31,  1999,  respectively,  with
maturities at June 30, 2001 and December 31, 2000 as follows:

                                      F-18


8.  DEPOSITS (Continued)

                                             June 30, 2001   December 31, 2000

     Within three months                    $    1,212,964    $      794,503
     Beyond three but within six months          1,425,755         2,943,914
     Beyond six but within twelve months         3,558,334         1,532,742
     Beyond one year                             4,796,775         5,638,640
                                            --------------     -------------

            Total                           $   10,993,828    $   10,909,799
                                            ==============     =============

Interest expense by deposit category for the periods ended, is as follows:



                                              Six Months Ended                     Year Ended
                                                 June 30,                          December 31,
                                           2001             2000             2000             1999
                                      --------------   -------------    --------------   --------------
                                                                            
Savings accounts                      $      284,185 $       289,344  $        576,060   $      563,778
NOW and money market
  deposit accounts                           646,234         624,156         1,352,279        1,104,444
Time certificates of deposit               3,195,150       2,952,884         6,108,361        5,320,116
                                      --------------   -------------    --------------   --------------

            Total                     $    4,125,569   $   3,866,384    $    8,036,700   $    6,988,338
                                      ==============   =============    ==============   ==============


9.  ADVANCES FROM FEDERAL HOME LOAN BANK

The following table sets forth  information  concerning both short and long-term
advances from FHLB:



                                                                June 30,                   December 31,
                                                                  2001               2000                1999
                                                            ----------------   ----------------    ----------------

                                                                                        
     Balance at year-end                                    $     50,194,800   $     36,194,800    $     50,294,800
     Average  balance outstanding                                 44,940,656         41,692,341          39,829,047
     Maximum month-end balance                                    51,194,800         44,294,800          50,294,800
     Weighted-average rate at period-end                               5.45%              5.72%               5.62%
     Weighted-average rate during the period                           5.52%              5.77%               5.62%


The scheduled maturities of advances outstanding are as follows:



                                     June 30,                                     December 31,
                                       2001                           2000                              1999
                          ----------------------------     ---------------------------     ----------------------------
                                             Weighted-                       Weighted-                       Weighted-
      Year Ending                            average                         average                         average
     December 31,             Amount          Rate             Amount         Rate             Amount          Rate
- ------------------------  ---------------   ----------     --------------   ----------     ---------------  -----------
                                                                                          
         2000             $             -           - %    $            -           - %    $    21,600,000        5.84 %
         2001                   2,000,000        5.77           8,000,000        6.46            2,000,000        5.77
         2002                   5,317,000        5.41           3,317,000        5.99            3,317,000        5.99
         2003                   2,377,800        5.77           1,377,800        6.28            1,377,800        6.28
  2004 and thereafter          40,500,000        5.43          23,500,000        5.39           22,000,000        5.31
                          ---------------                  --------------                  ---------------

         Total            $    50,194,800        5.45 %    $   36,194,800        5.72 %    $    50,294,800        5.62 %
                          ===============                  ==============                  ===============


                                      F-19


9.  ADVANCES FROM FEDERAL HOME LOAN BANK (Continued)

Borrowing capacity consists of credit  arrangements with the FHLB of Pittsburgh.
FHLB borrowings are subject to annual renewal, incur no service charges, and are
secured   by  a  blanket   security   agreement   on  certain   investment   and
mortgage-backed  securities,  outstanding residential mortgages,  and the Bank's
investment in FHLB stock. As of December 31, 2000, the Bank's maximum  borrowing
capacity with the FHLB was approximately $133 million.

10. OTHER BORROWINGS

Other  borrowings  at June 30, 2001,  December  31, 2000,  and December 31, 1999
consists  of a loan to finance an  equipment  lease for  $52,117,  $75,315,  and
$120,039.  Terms for the equipment  loan call for a five-year  term at a rate of
4.90 percent with equal monthly payments.

11. INCOME TAXES

The provision for income taxes for the periods ended, consists of:



                                         Six Months Ended                 Year Ended
                                            June 30,                     December 31,
                                              2001                 2000                1999
                                       -------------------   ----------------    ----------------
                                                                      
Currently payable:
     Federal                           $           235,231   $        551,803    $        479,198
     State                                          69,932            112,222              89,226
                                       -------------------   ----------------    ----------------
                                                   305,163            664,025             568,424
Deferred                                            75,019             50,008              61,178
                                       -------------------   ----------------    ----------------

            Total                      $           380,182   $        714,033    $        629,602
                                       ===================   ================    ================


The tax effects of deductible and taxable  temporary  differences that gave rise
to significant  portions of the net deferred tax assets and liabilities,  are as
follows:



                                                                June 30,                   December 31,
                                                                  2001               2000                1999
                                                           -----------------   -----------------   -----------------
                                                                                        
Deferred tax assets:
     Allowance for loan losses                             $         494,126   $        494,570    $        462,366
     Net unrealized loss on securities                                     -                  -             470,905
     Premises and equipment                                           43,972             22,417               3,713
     Accrued employee benefits                                       251,464            279,202             266,418
     Alternative minimum tax credit                                   29,859             96,210             205,817
     Other                                                            11,091             13,132              17,225
                                                            ----------------   ----------------    ----------------
         Total gross deferred tax assets                             830,512            905,531           1,426,444
                                                            ----------------   ----------------    ----------------
Deferred tax liabilities:
     Net unrealized gain on securities                               270,458            235,408                   -
                                                            ----------------   ----------------    ----------------
         Total gross deferred tax liabilities                        270,458            235,408                   -
                                                            ----------------   ----------------    ----------------

         Net deferred tax assets                            $        560,054   $        670,123    $      1,426,444
                                                            ================   ================    ================



No valuation  allowance was established at June 30, 2001, December 31, 2000, and
December 31, 1999 in view of certain tax strategies coupled with the anticipated
future taxable income as evidenced by the Company's earnings potential.

                                      F-20


11. INCOME TAXES (Continued)

The following is a reconciliation  between the actual provision for income taxes
and the amount of income taxes which would have been provided at statutory rates
for the periods ended:



                              Six Months Ended                             Year Ended
                                    June 30,                              December 31,
                                      2001                        2000                      1999
                              ----------------------     -----------------------    ----------------------
                                             % of                        % of                      % of
                                            Pre-tax                    Pre-tax                    Pre-tax
                                 Amount     Income          Amount      Income         Amount     Income
                              ------------  -------      ------------  --------     ------------  -------
                                                                                  
Provision at
    statutory rate            $    490,863     34.0 %    $    981,230      34.0 %   $    845,747     34.0 %
State income tax
    expense, net of
    federal tax benefit             46,155      3.2            74,067       2.7           58,889      2.4
Tax-exempt interest               (188,255)   (13.0)         (402,284)    (13.9)        (342,447)   (13.8)
Other, net                          31,419      2.1            61,020       1.9           67,413      2.7
                              ------------  -------      ------------  --------     ------------  -------
Actual expense and
  effective rate              $    380,182     26.3 %    $    714,033      24.7 %   $    629,602     25.3 %
                              ============  =======      ============  ========     ============  =======


The Bank is subject to the Pennsylvania  Mutual Thrift Institutions Tax which is
calculated at 11.5 percent of earnings based on accounting  principles generally
accepted in the United States of America with certain adjustments.

12.   EMPLOYEE BENEFITS

Pension Plan
- ------------

The Bank sponsors a trusteed, defined benefit pension plan covering all eligible
Bank employees and officers.  The plan calls for benefits to be paid to eligible
employees at retirement  based primarily upon years of service and  compensation
rates  near   retirement.   The  Bank's   funding   policy  is  to  make  annual
contributions, if needed, based upon the funding formula developed by the plan's
actuary.

                                      F-21


12.   EMPLOYEE BENEFITS (Continued)

Pension Plan (Continued)

The following table sets forth the change in plan assets and benefit  obligation
at December 31:



                                                                                 2000              1999
                                                                            --------------   ----------------
                                                                                     
     Plan assets at fair value, beginning of year                           $    3,641,427   $      3,328,834
     Actual return on plan assets                                                  251,452            228,319
     Employer contribution                                                         178,765            168,061
     Benefits paid                                                                 (86,619)           (83,787)
                                                                            --------------   ----------------
     Plan assets at fair value, end of year                                      3,985,025          3,641,427
                                                                            --------------   ----------------

     Benefit obligation, beginning of year                                       3,879,242          3,915,765
     Service cost                                                                  189,965            197,002
     Interest cost                                                                 281,366            264,483
     Actuarial gains                                                               (91,747)          (414,221)
     Benefits paid                                                                 (86,619)           (83,787)
                                                                            --------------   ----------------
     Benefit obligation, end of year                                             4,172,207          3,879,242
                                                                            --------------   ----------------

     Funded status                                                                (187,182)          (237,815)
     Transition adjustment                                                        (180,001)          (200,815)
     Unrecognized net loss from past experience
       different from that assumed                                                 195,079            250,939
                                                                            --------------   ----------------

     Accrued pension liability                                              $     (172,104)  $       (187,691)
                                                                            ==============   ================


The plan assets are invested primarily in bonds, stocks, and mortgages under the
control of the plan's trustees as of December 31, 2000.

Assumptions used in determining net periodic pension cost are as follows:


                                                 2000             1999
                                             --------------  ---------------
     Discount rate                               7.00%           7.00%
     Expected return on plan assets              8.00%           8.00%
     Rate of compensation increase               5.00%           5.00%


The plan utilizes the  straight-line  method of  amortization  for  unrecognized
gains and losses.

                                      F-22


12.   EMPLOYEE BENEFITS (Continued)

Pension Plan (Continued)
- ------------
Net periodic pension cost includes the following components:


                                               2000             1999
                                           -------------   --------------

     Service cost of the current
       period                              $     189,965   $      197,002
     Interest cost on projected
       benefit obligation                        281,366          264,483
     Actual return on plan assets               (251,452)        (228,319)
     Net amortization and deferral               (56,701)         (40,539)
                                           -------------   --------------

     Net periodic pension cost             $     163,178   $      192,627
                                           =============   ==============

Supplemental Retirement Plans
- -----------------------------

Board of Directors
- ------------------

The Bank  maintains a Directors'  Consultation  and  Retirement  Plan to provide
post-retirement  payments over a ten-year  period to non-officer  members of the
Board of Directors who have completed twenty or more years of service.  The plan
was amended on November 6, 1996, to provide post-retirement  payments to members
who have  completed  fifteen or more years of  service.  Expenses  for the years
ended   December  31,  2000,   and  1999,   amounted  to  $24,000  and  $38,580,
respectively,  and are  included as a  component  of other  operating  expenses.
Expenses  for the six month  periods  ended June 30,  2001 and 2000  amounted to
$15,000 and  $14,700,  respectively,  and are  included as a component  of other
operating expenses.

President
- ---------

The Bank maintains a Supplemental  Retirement Plan for the President of the Bank
for the purpose of providing the  President  with  supplemental  post-retirement
benefits for life in addition to those  provided  under the Bank's  pension plan
for all eligible employees.  Expenses for the years ended December 31, 2000, and
1999,  amounted to $29,400,  and  $31,215,  respectively,  and are included as a
component  of  compensation  and employee  benefits.  Expenses for the six month
periods  ended  June  30,  2001  and  2000  amounted  to  $24,400  and  $12,000,
respectively,  and are  included as a component  of  compensation  and  employee
benefits.

The  assumptions of 7.50 percent and 5.00 percent for the discount rate and rate
of compensation  increase,  respectively,  were used in determining net periodic
post-retirement  costs for the Directors'  Consultation and Retirement Plans and
Supplemental Retirement Plan for the President.

Profit Sharing Plan
- -------------------

The Bank maintains a profit  sharing plan covering all employees.  Contributions
to the plan are made  annually  at the  discretion  of the  Board of  Directors.
Contributions  for the years ended  December  31,  2000,  and 1999,  amounted to
$73,582,  and $69,739,  respectively.  Contributions  for the six month  periods
ended June 30, 2001 and 2000 amounted to $38,137 and $35,991, respectively.

                                      F-23


12.   EMPLOYEE BENEFITS (Continued)

Stock Option Plan
- -----------------

On October 22, 1998, the Board of Directors  approved and stockholders  ratified
the formation of a stock option plan.  The plan provides for granting  incentive
stock  options  and  nonstatutory  stock  options  for  executive  officers  and
non-employee  directors of the Company.  A total of 124,200 shares of authorized
but  unissued  common stock are  reserved  for  issuance  under the plan,  which
expires  ten  years  from the date of  shareholder  ratification.  The per share
exercise  price of an option  granted  will not be less than the fair value of a
share of common stock on the date the option is granted.

On October 22, 1998, non-statutory stock options for non-employee directors were
granted for the purchase of 37,260 shares. The recipients of these stock options
vest over a four-year period of time. Also, incentive stock options for officers
and employees were granted for the purchase of 86,940 shares.  The recipients of
these stock options vest over a four or five-year period of time.

The following table presents share data related to the outstanding options:



                                              Weighted-                     Weighted-                    Weighted-
                                               average                       average                      average
                                June 30,      Exercise                      Exercise                      Exercise
                                  2001          Price          2000           Price         1999           Price
                               -----------   -----------    -----------    -----------   -----------    ------------
                                                                                    
Outstanding, beginning             124,200   $     11.81        124,200    $     11.81       124,200    $      11.81
  Granted                                -             -              -              -             -               -
  Exercised                              -             -              -              -             -               -
  Forfeited                              -             -              -              -             -               -
                               -----------                  -----------                  -----------

Outstanding, ending                124,200   $     11.81        124,200    $     11.81       124,200    $      11.81
                               ===========                  ===========                  ===========

Exercisable at period-end           97,807   $     11.81         83,835    $     11.81        55,890    $      11.81
                               ===========                  ===========                  ===========


The following table summarizes the  characteristics of stock options at December
31, 2000:



                                                Outstanding                                  Exercisable
                               -----------------------------------------------      -------------------------------
                                                                    Average                              Average
                                                    Average        Exercise                             Exercise
     Exercise price                Shares            Life            Price              Shares            Price
     ----------------------    ---------------    ------------    ------------      ----------------   ------------
                                                                                       
           11.81                     124,200         7.33            11.81                  83,835        11.81


For purposes of computing pro forma results,  the Company  estimated fair values
of stock  options  using  the  Black-Scholes  option-pricing  model.  The  model
requires use of subjective  assumptions  that can  materially  effect fair value
estimates.  Therefore,  the pro  forma  results  are  estimates  of  results  of
operation as if  compensation  expense had been  recognized for the stock option
plans.  The fair value of each stock  option  granted  was  estimated  using the
following weighted-average assumptions for grants in 2001: (1) expected dividend
yield of 1.03 percent; (2) risk-free interest rate of 4.95 percent; (3) expected
volatility of 14 percent; and (4) expected life of eight years.

The Company  accounts for its stock option plans under provisions of APB Opinion
No. 25, "Accounting for Stock Issued to Employees," and related interpretations.
Under this Opinion, no compensation  expense has been recognized with respect to
the plans  because the exercise  price of the Company's  employee  stock options
equals the market price of the  underlying  stock on the grant date.  No options
were granted in 2001, 2000, or 1999.

                                      F-24


12.   EMPLOYEE BENEFITS (Continued)

Stock Option Plan (Continued)
- -----------------

Had  compensation  expense  for  the  stock  option  plans  been  recognized  in
accordance with the fair value  accounting  provisions of Statement of Financial
Accounting  Standards No. 123,  "Accounting for Stock-based  Compensation,"  net
income applicable to common stock, basic and diluted net income per common share
for the year ended December 31, would have been as follows:



                                         Six Months Ended                     Year Ended
                                             June 30,                         December 31,
                                      2001             2000            2000             1999
                                  --------------  ---------------  --------------   --------------
                                                                      
Net income applicable to
  common stock:
     As reported                  $   1,063,532   $    1,088,236   $   2,171,937    $   1,857,890
     Pro forma                          996,858        1,068,214       2,131,893        1,768,978
Basic net income per
  common share:
     As reported                  $        0.43   $         0.43   $        0.86    $        0.71
     Pro forma                             0.40             0.42            0.85             0.68
Diluted net income per
  common share:
     As reported                  $        0.43   $         0.43   $        0.86    $        0.71
     Pro forma                             0.40             0.42            0.85             0.68



Employee Stock Ownership Plan ("ESOP")
- --------------------------------------

The Company has an ESOP for the benefit of  employees  who meet the  eligibility
requirements which include having completed one year of service with the Company
or its  subsidiaries and attained age 21. The ESOP trust purchased 96,000 shares
of common stock since the date of  conversion  with proceeds from a loan from an
independent third party. During 1999, the Company paid off the loan to the third
party and internally  financed the remaining  loan balance.  The Bank makes cash
contributions  to the ESOP on an annual basis  sufficient  to enable the ESOP to
make the required loan payments to the Company.  The loan bears interest at 8.00
percent with interest  payable  quarterly and principal  payable in equal annual
installments  over ten  years.  The loan is  secured  by the shares of the stock
purchased.

As the debt is repaid,  shares are released from the collateral and allocated to
qualified  employees  based on the  proportion of debt service paid in the year.
Accordingly,  the shares pledged as collateral are reported as unallocated  ESOP
shares  in  the  consolidated   balance  sheet.  As  shares  are  released  from
collateral, the Company reports compensation expense equal to the current market
price of the shares,  and the shares become  outstanding  for earnings per share
computations.  Compensation expense for the ESOP was $57,450 and $38,545 for the
six month  periods ended June 30, 2001 and 2000 and $87,475,  and $102,240,  for
the years ended December 31, 2000, and 1999, respectively.

                                      F-25


12.   EMPLOYEE BENEFITS (Continued)

Employee Stock Ownership Plan ("ESOP") (Continued)
- --------------------------------------------------

The following table presents the components of the ESOP shares:



                                                June 30,                        December 31,
                                         2001             2000             2000            1999
                                     -------------    -------------   --------------   -------------
                                                                         
Allocated shares                            32,940           23,340           28,140          18,540

Shares released for allocation               9,600            9,600            9,600

Unreleased shares                           53,460           63,060           58,260          67,860
                                     -------------    -------------   --------------   -------------

Total ESOP shares                           96,000           96,000           96,000          96,000
                                     =============    =============   ==============   =============

Fair value of unreleased
  shares                             $     702,999    $     536,010   $      597,165   $     559,845
                                     =============    =============   ==============   =============


Restricted Stock Plan ("RSP")
- -----------------------------

In 1998,  the Board of  Directors  adopted a RSP for  directors,  officers,  and
employees  which was  approved  by  stockholders  at a special  meeting  held on
October 22,  1998.  The  objective of this plan is to enable the Company and the
Bank to retain its corporate officers, key employees, and directors who have the
experience and ability necessary to manage these entities. Directors,  officers,
and key employees who are selected by members of a Board-appointed committee are
eligible to receive  benefits under the RSP. The  non-employee  directors of the
Company and the Bank serve as trustees for the RSP, and have the  responsibility
to invest all funds contributed by the Bank to the Trust created for the RSP.

The Company  acquired and granted a total of 49,680 shares of common  stock,  of
which 11,175 shares became  immediately vested under the plan with the remaining
shares vesting over a four-year period for directors and five years for officers
and employees  beginning  October 22, 1999. A total of 33,525 shares were vested
as of December 31, 2000.  The RSP shares  purchased  initially  will be excluded
from stockholders'  equity. The Company recognizes  compensation  expense in the
amount of fair value of the common stock at the grant date,  pro rata,  over the
years  during  which the shares are payable  and  recorded as an addition to the
stockholders' equity. Directors, officers, and key employees who terminate their
association  with the Company  shall  forfeit the right to any shares which were
awarded but not earned.

Net  compensation  expense  attributable to the RSPs amounted to $64,256 for the
six month  periods ended June 30, 2001 and 2000 and $128,513 for the years ended
December 31, 2000, and 1999.

13. COMMITMENTS

In the  normal  course  of  business,  there  are  outstanding  commitments  and
contingent  liabilities,   such  as  commitments  to  extend  credit,  financial
guarantees,  and letters of credit,  which are not reflected in the accompanying
consolidated financial statements. The Company does not anticipate any losses as
a result of these transactions.  These instruments  involve, to varying degrees,
elements of credit and interest rate risk in excess of the amount  recognized in
the  consolidated  balance  sheet.  The  contract or  notional  amounts of those
instruments  reflect the extent of involvement the Company has in the particular
classes of financial instruments.

                                      F-26


13. COMMITMENTS (Continued)

These commitments  represent financial  instruments with off-balance sheet risk.
Outstanding commitments for the periods ended are as follows:

                                      June 30,              December 31,
                                       2001            2000            1999
                                  -------------   -------------   -------------

     Fixed rate commitments       $  15,949,337   $  12,278,071   $  12,442,414
     Variable rate commitments        6,517,350       6,179,593       6,233,398
                                  -------------   -------------   -------------

          Total                   $  22,466,687   $  18,457,664   $  18,675,812
                                  =============   =============   =============

The range of  interest  rate  residential  mortgage  loan  commitments  was 6.75
percent  to 7.50  percent at June 30,  2001,  7.50  percent  to 8.00  percent at
December 31, 2000, and 7.625 percent to 8.00 percent at December 31, 1999.

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.  Commitments
generally  have fixed  expiration  dates or other  termination  clauses  and may
require  payment of a fee. Since many of the  commitments are expected to expire
without  being  drawn  upon,  the total  commitment  amounts do not  necessarily
represent future cash requirements.

14. REGULATORY MATTERS

Loans
- -----

Federal law prevents the Company from  borrowing  from the Bank unless the loans
are secured by specific collateral.  Further,  such secured loans are limited in
amount to ten percent of the Bank's common stock and capital surplus.

Dividend Restrictions
- ---------------------

The Bank is subject to legal  limitations on the amount of dividends that can be
paid to the Company. The Pennsylvania Banking Code restricts the availability of
surplus for dividend  purposes.  At June 30, 2001,  surplus funds of $10,581,437
were not available for dividends.

15. REGULATORY CAPITAL REQUIREMENTS

Federal regulations require the Company and the Bank to maintain minimum amounts
of capital.  Specifically,  each is required to maintain  certain minimum dollar
amounts  and ratios of Total and Tier I capital to  risk-weighted  assets and of
Tier I capital to average total assets.

In  addition  to  the  capital  requirements,   the  Federal  Deposit  Insurance
Corporation  Improvement  Act  ("FDICIA")  established  five capital  categories
ranging from "well  capitalized"  to "critically  undercapitalized."  Should any
institution  fail  to  meet  the  requirements  to  be  considered   "adequately
capitalized,"  it would become subject to a series of  increasingly  restrictive
regulatory actions.

As of June 30,  2001,  December 31,  2000,  and  December 31, 1999,  the Federal
Deposit Insurance Corporation  categorized the Company as well capitalized under
the regulatory  framework for prompt  corrective  action.  To be classified as a
well capitalized financial institution,  Total risk-based, Tier 1 risk-based and
Tier 1 Leverage  capital ratios must be at least ten percent,  six percent,  and
five percent, respectively.

                                      F-27


15. REGULATORY CAPITAL REQUIREMENTS (Continued)

The Company's actual capital ratios are presented in the following tables, which
shows the Company met all regulatory capital requirements.  The capital position
of the Bank does not differ significantly from the Company's.



                                                 June 30,                              December 31,
                                                   2001                     2000                        1999
                                       ------------------------     -----------------------     ------------------------
                                           Amount       Ratio           Amount      Ratio           Amount       Ratio
                                       --------------- --------     --------------- -------     --------------- --------
                                                                                              
Total Capital
  (to Risk-weighted Assets)
- ---------------------------

Actual                                 $   30,176,140    25.02 %    $   29,822,330   23.37 %    $   28,991,275    23.91 %
For Capital Adequacy Purposes               9,648,104     8.00          10,210,604    8.00           9,698,726     8.00
To Be Well Capitalized                     12,060,130    10.00          12,763,255   10.00          12,123,407    10.00

Tier I Capital
  (to Risk-weighted Assets)
- ---------------------------

Actual                                 $   28,722,828    23.82 %    $   28,367,712   22.23 %    $   27,631,375    22.79 %
For Capital Adequacy Purposes               4,824,052     4.00           5,105,302    4.00           4,849,363     4.00
To Be Well Capitalized                      7,236,078     6.00           7,657,953    6.00           7,274,044     6.00

Tier I Capital
  (to Average Assets)
- ---------------------

Actual                                 $   28,722,828    10.18 %    $   28,367,712   10.67 %    $   27,631,375    10.34 %
For Capital Adequacy Purposes              11,284,680     4.00          10,635,641    4.00          10,684,884     4.00
To Be Well Capitalized                     14,105,850     5.00          13,294,552    5.00          13,356,106     5.00



Prior to the  enactment of the Small  Business Job  Protection  Act, the Company
accumulated  approximately  $2,485,000  of retained  earnings,  which  represent
allocations of income to bad debt deductions for tax purposes only.  Since there
is no amount that  represents the  accumulated  bad debt reserves  subsequent to
1987, no provision for federal income tax has been made for such amount.  If any
portion of this amount is used other than to absorb  loan  losses  (which is not
anticipated),  the amount  will be subject to federal  income tax at the current
corporate rate.

                                      F-28


16.   FAIR VALUE DISCLOSURE

      The estimated fair values of the Company's  financial  instruments  are as
follows:



                                                June 30,                                       December 31,
                                                  2001                            2000                            1999
                                    -------------------------------  ------------------------------  ------------------------------
                                        Carrying          Fair          Carrying          Fair          Carrying          Fair
                                         Value            Value           Value           Value           Value           Value
                                    --------------   --------------  --------------  --------------  --------------  --------------
                                                                                                  
Financial assets:
  Cash and amounts due
    from other institutions         $   1,556,061    $   1,556,061   $   1,502,757   $   1,502,757   $   3,533,452   $   3,533,452
  Interest-bearing deposits
    with other institutions             7,562,181        7,562,181       5,094,404       5,094,404      11,416,781      11,416,781
  Investment securities:
    Available for sale                 22,837,473       22,837,473      24,814,065      24,814,065      27,594,897      27,594,897
    Held to maturity                   18,036,869       18,289,217      17,776,486      17,917,570      15,539,866      15,268,634
  Mortgage-backed securities:
    Available for sale                 60,830,680       60,830,680      38,415,158      38,415,158      37,426,028      37,426,028
    Held to maturity                   34,619,668       34,536,428      38,779,775      38,471,164      44,141,386      42,263,705
  Loans, net                          127,692,486      131,105,486     129,017,057     128,167,057     118,745,043     114,749,043
  Federal Home Loan Bank
     stock                              2,614,800        2,614,800       2,614,800       2,614,800       2,614,885       2,614,885
  Accrued interest receivable           1,662,603        1,662,603       1,625,420       1,625,420       1,538,163       1,538,163
                                    -------------    -------------   -------------   -------------   -------------   -------------

       Total                        $ 277,412,821    $ 280,994,929   $ 259,639,922   $ 258,622,395   $ 262,550,501   $ 256,405,588
                                    =============    ==============  =============   =============   =============   =============

Financial liabilities:
  Deposits                          $ 201,249,510    $ 204,261,510   $ 198,241,701   $ 199,475,701   $ 189,344,552   $ 189,000,319
  Advances from Federal
    Home Loan Bank                     50,194,800       51,241,800      36,194,800      36,182,800      50,294,800      49,245,206
  Other borrowings                         52,117           52,117          75,315          75,315         120,039         120,039
  Advances from borrowers
    for taxes and insurance               753,326          753,326         584,723         584,723         585,332         585,332
  Accrued interest payable                394,684          394,684         389,603         389,603         497,798         497,798
                                    -------------    -------------   -------------   -------------   -------------   -------------

       Total                        $ 252,644,437    $ 256,703,437   $ 235,486,142   $ 236,708,142   $ 240,842,521   $ 239,448,694
                                    =============    ==============  =============   =============   =============   =============


                                      F-29



16. FAIR VALUE DISCLOSURE (Continued)

Fair value is defined as the  amount at which a  financial  instrument  could be
exchanged  in a current  transaction  between  willing  parties  other than in a
forced  or  liquidation  sale.  If a  quoted  market  price is  available  for a
financial  instrument,  the estimated fair value would be calculated  based upon
the market price per trading unit of the instrument.

If no readily  available  market exists,  the fair value estimates for financial
instruments are based upon  manage-ment's  judgment  regarding  current economic
conditions,  interest rate risk,  expected cash flows,  future estimated losses,
and other factors as  determined  through  various  option  pricing  formulas or
simulation modeling.  As many of these assumptions result from judgments made by
management  based upon estimates which are inherently  uncertain,  the resulting
estimated values may not be indicative of the amount realizable in the sale of a
particular  financial  instrument.  In addition,  changes in the  assumptions on
which  the  estimated  values  are based  may have a  significant  impact on the
resulting estimated values.

As certain  assets and  liabilities,  such as deferred tax assets,  premises and
equipment,  and  many  other  operational  elements  of  the  Company,  are  not
considered  financial  instruments but have value,  this estimated fair value of
financial instruments would not represent the full market value of the Company.

The Company employed simulation modeling in determining the estimated fair value
of financial instruments for which quoted market prices were not available based
upon the following assumptions:

Cash and Amounts Due from  Depository  Institutions,  Interest-bearing  Deposits
- --------------------------------------------------------------------------------
with Other  Institutions,  Accrued  Interest  Receivable,  Advance  Payments  by
- --------------------------------------------------------------------------------
Borrowers for Taxes and Insurance, and Accrued Interest Payable
- ---------------------------------------------------------------

The fair value approximates the current book value.

Investment Securities,  Mortgage-backed  Securities,  and Federal Home Loan Bank
- --------------------------------------------------------------------------------
Stock
- -----

The fair value of securities  held as investments,  mortgage-backed  securities,
and securities available for sale is equal to the available quoted market price.
If no quoted market price is available, fair value is estimated using the quoted
market price for similar securities. Since the FHLB stock is not actively traded
on a secondary market and held exclusively by member financial institutions, the
estimated fair market value approximates the carrying amount.

Loans, Deposits, Advances from the FHLB, and Other Borrowings
- -------------------------------------------------------------

The  estimated  fair values for loans are estimated by  discounting  contractual
cash flows and adjusting for prepayment estimates. Discount rates are based upon
rates  generally  charged for such loans with similar  characteristics.  Demand,
savings,  and money market deposit  accounts are valued at the amount payable on
demand as of year-end.  Fair values for time  deposits,  advances from the FHLB,
and other borrowings are estimated using a discounted cash flow calculation that
applies  contractual costs currently being offered in the existing  portfolio to
current  market rates being offered for deposits and notes of similar  remaining
maturities.

Commitments to Extend Credit
- ----------------------------

These  financial  instruments  are generally not subject to sale,  and estimated
fair values are not readily  available.  The carrying value,  represented by the
net deferred fee arising from the unrecognized  commitment,  and the fair value,
determined by  discounting  the remaining  contractual  fee over the term of the
commitment  using fees currently  charged to enter into similar  agreements with
similar credit risk, are not considered material for disclosure. The contractual
amounts of unfunded commitments are presented in Note 13.

                                      F-30


17. CORPORATE REORGANIZATION AND STOCK ISSUANCE

On  July  10,  1997,  the  Bank  adopted  a  plan  of   reorganization   into  a
Pennsylvania-chartered mutual holding company. The Bank received the approval of
the Federal  Reserve,  the Department of Banking,  and the FDIC for transactions
contemplated by the plan of  reorganization,  which authorized the Bank to offer
stock in one or more public  stock  offerings up to a maximum of 49.9 percent of
the  issued  and  outstanding  shares of its  common  stock.  As a result of the
offering in July 1997, PHS Bancorp,  M.H.C.  (mutual holding  company)  received
1,518,000  shares (55 percent) of the Bank stock.  Also as a result of the stock
offering,  the Bank received gross proceeds of $12,420,000.  Expenses associated
with the offering totaled  $592,267,  resulting in net capital  additions to the
Bank of  $11,827,733.  The Bank  recorded  common  stock at par of $276,000  and
additional paid-in capital of $11,551,733 from the stock issuance.

On May 21, 1998, the Bank adopted an Agreement and Plan of  Reorganization  (the
"Plan")  whereby the Bank formed the  Company,  an  intermediate  stock  holding
company under  Pennsylvania  law. The Plan received  stockholder  approval as of
October 22, 1998,  and  subsequently  received  all  regulatory  approvals.  The
reorganization  was  completed  on  November  9, 1998.  Upon  completion  of the
reorganization, the Bank became a wholly-owned subsidiary of the Company and the
Company became a majority-owned subsidiary of the M.H.C. The common stock of the
Company replaced the Bank's stock.

On August 16, 2001, the Bank adopted a plan of  reorganization  whereas the Bank
will form a new state stock holding company, PHSB Financial Corporation ("PHSB")
and the  existing  shares of the Company  owned by Public  Stockholders  will be
converted  pursuant to an exchange ratio into shares of PHSB. In connection with
the conversion,  PHSB will offer stock in a subscription offering to acquire the
ownership interest of the mutual holding company.

As a result of the  transaction  the mutual holding company and the Company will
cease to exist and a liquidation  account will be established for the benefit of
depositors as of specific dates. The Bank will become a wholly-owned  subsidiary
of PHSB.  This Plan is subject to approval  of the  Pennsylvania  Department  of
Banking  and the  non-objection  of the FDIC and also  must be  ratified  by the
current  depositors  of the  Bank  and  approved  by  the  holders  of at  least
two-thirds of the shares of the Company's common stock.

                                      F-31


18.      PARENT COMPANY

The following are condensed  financial  statements for the parent  company.  The
investment  in the  subsidiary  on the parent  company  financial  statement  is
carried at the parent company's equity in the underlying asset of the Bank.

                             CONDENSED BALANCE SHEET


                                                                 June 30,                   December 31,
                                                                   2001               2000                1999
                                                             ----------------   ----------------    -----------------
                                                                                         
ASSETS
     Cash and due from banks                                 $        135,085   $        133,657    $         469,689
     Investment securities - available for sale                        61,522            107,298                    -
     Investment in subsidiary bank                                 28,176,579         27,879,419           25,512,528
     Loans receivable - ESOP                                          910,843            910,843            1,060,930
     Other assets                                                     120,437             25,554               34,072
                                                             ----------------   ----------------    -----------------

TOTAL ASSETS                                                 $     29,404,466   $     29,056,771    $      27,077,219
                                                             ================   ================    =================
LIABILITIES AND STOCKHOLDERS' EQUITY
     Other liabilities                                       $        135,338   $        206,537    $         325,882
     Stockholders' equity                                          29,269,128         28,850,234           26,751,337
                                                             -----------------  -----------------   ------------------

TOTAL LIABILITIES AND
  STOCKHOLDERS' EQUITY                                       $     29,404,466   $     29,056,771    $      27,077,219
                                                             =================  =================   ==================


                          CONDENSED STATEMENT OF INCOME


                                                               For the Six Months Ended              For the Year Ended
                                                                        June 30,                        December 31,
                                                                  2001             2000             2000             1999
                                                             --------------   --------------   --------------   --------------
                                                                                                  
INCOME
      Dividends from subsidiary bank                         $      828,000   $      496,800   $    1,158,100   $    2,566,800
      Interest income                                                38,133           47,334           92,005           53,370
                                                             --------------   --------------   --------------   --------------
                                                                    866,133          544,134        1,250,105        2,620,170

EXPENSES                                                             31,723           38,067           73,981           36,520
                                                             --------------   --------------   --------------   --------------

Income before equity in undistributed
  earnings of subsidiary                                            834,410          506,067        1,176,124        2,583,650

Equity in undistributed earnings
    of subsidiary                                                   229,122          582,172          995,813         (725,760)
                                                             --------------   --------------   --------------   --------------

NET INCOME                                                   $    1,063,532   $    1,088,239   $    2,171,937   $    1,857,890
                                                             ==============   ==============   ==============   ==============


                                      F-32


18.  PARENT COMPANY (Continued)


                        CONDENSED STATEMENT OF CASH FLOWS




                                                                For the Six Months Ended             For the Year Ended
                                                                        June 30,                        December 31,
                                                                  2001             2000             2000             1999
                                                             --------------   --------------   --------------   --------------
                                                                                                  
OPERATING ACTIVITIES
     Net income                                              $    1,063,532   $    1,088,239   $    2,171,937   $    1,857,890
     Adjustments to reconcile net income to net cash
        provided by operating activities:
           Equity in undistributed earnings of subsidiary          (229,122)        (582,172)        (995,813)         725,760
           Other, net                                               (44,376)          (8,851)         105,160          385,517
                                                             --------------   --------------   --------------   --------------
                Net cash provided by operating activities           790,034          497,216        1,281,284        2,969,167
                                                             --------------   --------------   --------------   --------------

INVESTING ACTIVITIES
     Purchases of investment securities                             (61,522)         (73,421)        (107,298)               -
     Sales of investment securities                                 107,298                -                -                -
     Decrease (increase) in loan to ESOP, net                             -                -          150,087         (958,690)
                                                             --------------   --------------   --------------   --------------
                Net cash provided by (used for)
                   investing activities                              45,776          (73,421)          42,789         (958,690)
                                                             --------------   --------------   --------------   --------------

FINANCING ACTIVITIES
     Common stock acquired by RSP                                         -                -                -         (506,502)
      Cash dividends paid                                          (509,185)        (469,837)        (912,550)        (743,785)
      Purchase of treasury stock                                   (325,197)        (220,809)        (747,555)      (1,268,602)
                                                             --------------   --------------   --------------   --------------
                Net cash (used for) investing activities           (834,382)        (690,646)      (1,660,105)      (2,518,889)
                                                             --------------   --------------   --------------   --------------

                Increase (decrease) in cash                           1,428         (266,851)        (336,032)        (508,412)

CASH AT BEGINNING OF PERIOD                                         133,657          469,689          469,689          978,101
                                                             --------------   --------------   --------------   --------------

CASH AT END OF PERIOD                                        $      135,085   $      202,838   $      133,657   $      469,689
                                                             ==============   ==============   ==============   ==============


                                      F-33



19. SELECTED QUARTERLY FINANCIAL DATA (unaudited)



                                                                   Three Months Ended
                                            ----------------------------------------------------------------
                                                  March           June           September       December
                                                  2000            2000             2000            2000
                                              -------------   -------------    -------------   -------------
                                                                                  
Total interest income                         $   4,660,622   $   4,798,024    $   4,796,277   $   4,780,393
Total interest expense                            2,515,933       2,607,543        2,640,051       2,685,197
                                              -------------   -------------    -------------   -------------

Net interest income                               2,144,689       2,190,481        2,156,226       2,095,196
Provision for loan losses                           115,000         140,000          150,000         150,000
                                              -------------   -------------    -------------   -------------
Net interest income after
  provision for loan losses                       2,029,689       2,050,481        2,006,226       1,945,196

Investment securities
  gains, net                                              -               -            7,315               -
Total noninterest income                            181,070         198,096          252,668         214,836
Total noninterest expense                         1,487,911       1,491,062        1,529,085       1,491,549
                                              -------------   -------------    -------------   -------------
Income before income
  taxes                                             722,848         757,515          737,124         668,483
Income taxes                                        192,100         200,024          166,500         155,409
                                              -------------   -------------    -------------   -------------

Net income                                    $     530,748   $     557,491    $     570,624   $     513,074
                                              =============   =============    =============   =============
Per share data:
Net income
     Basic                                    $        0.21   $        0.22    $        0.23            0.21
     Diluted                                           0.21            0.22             0.23            0.21
Weighted-average
   shares outstanding
     Basic                                        2,536,898       2,522,978        2,516,971       2,498,170
     Diluted                                      2,536,898       2,522,978        2,516,971       2,498,170


                                      F-34



19. SELECTED QUARTERLY FINANCIAL DATA (unaudited) (Continued)




                                                    Three Months Ended
                              ---------------------------------------------------------------
                                    March            June          September        December
                                    1999             1999            1999             1999
                              -------------    -------------   -------------    -------------
                                                                    
Total interest income         $   4,178,515    $   4,309,672   $   4,447,759    $   4,574,942
Total interest expense            2,195,307        2,278,937       2,324,419        2,485,026
                              -------------    -------------   -------------    -------------

Net interest income               1,983,208        2,030,735       2,123,340        2,089,916
Provision for loan losses            95,000           90,000         120,000          105,000
                              -------------    -------------   -------------    -------------

Net interest income after
  provision for loan losses       1,888,208        1,940,735       2,003,340        1,984,916

Investment securities
  gains, net                                                                           19,095
                                          -                -               -
Total noninterest income            157,713          159,350         232,844          195,056
Total noninterest expense         1,530,518        1,521,176       1,519,653        1,522,418
                              -------------    -------------   -------------    -------------
Income before income
  taxes                             515,403          578,909         716,531          676,649
Income taxes                        129,747          158,755         190,500          150,600
                              -------------    -------------   -------------    -------------

Net income                    $     385,656    $     420,154   $     526,031    $     526,049
                              =============    =============   =============    =============

Per share data:
Net income
     Basic                    $        0.15    $        0.16   $        0.20    $        0.20
     Diluted                           0.15             0.16            0.20             0.20
Weighted-average
  shares outstanding
     Basic                        2,648,697        2,678,207       2,621,054        2,570,781
     Diluted                      2,655,168        2,678,207       2,621,054        2,570,781



                                      F-35





                                                                             
================================================================================  ==================================================

You should rely only on the information contained in this document. We have not
authorized anyone to provide you with information that is different. This
document does not constitute an offer to sell, or the solicitation of an offer
to buy, any of the securities offered hereby to any person in any jurisdiction
in which such offer or solicitation would be unlawful. The affairs of PHSB                           [LOGO]
Financial Corporation may change after the date of this prospectus. Delivery of
this document and the sales of shares made hereunder does not mean otherwise.

                             TABLE OF CONTENTS
                                                                           Page

Summary ......................................................................3
Risk Factors ................................................................10
Recent Developments..........................................................13
Selected Financial Highlights ...............................................16
The Conversion ..............................................................18             PHSB FINANCIAL CORPORATION
The Offering ................................................................24
PHSB Financial ..............................................................41
Peoples Home Savings ........................................................41
Use of Proceeds .............................................................42
Dividend Policy .............................................................43                 --------------------
Market for the Common Stock .................................................44
Capitalization ..............................................................46                      PROSPECTUS
Pro Forma Data ..............................................................48
Historical and Pro Forma Capital Compliance .................................54                 --------------------
PHS Bancorp Consolidated Statement of Income ................................55
Management's Discussion and Analysis of
 Financial Condition and Results of Operations ..............................56
Business of PHSB Financial ..................................................67
Business of Peoples Home Savings ............................................67                  Trident Securities
Regulation ..................................................................83       A Division of McDonald Investments, Inc.
Taxation ....................................................................89
Management of PHSB Financial ................................................90
Management of Peoples Home Savings ..........................................90
Effect of Conversion on Rights of Stockholders...............................99
Restrictions on Acquisition of PHSB Financial  .............................105
Description of Capital Stock of PHSB Financial .............................106
Legal and Tax Opinions .....................................................107                  November 13, 2001
Experts ....................................................................107
Registration Requirements ..................................................108
Where You Can Find Additional Information ..................................108
Index to Financial Statements ..............................................109

Until the later of December 15, 2001 or 25 days after commencement of the
offering, all dealers effecting transactions in these securities, whether or not     THESE SECURITIES ARE NOT DEPOSITS OR SAVINGS
participating in this offering, may be required to deliver a prospectus. This is     ACCOUNTS AND ARE NOT FEDERALLY INSURED OR
in addition to the dealers' obligation to deliver a prospectus when acting as        GUARANTEED.
underwriters and with respect to their unsold allotments or subscriptions.

================================================================================  ==================================================