FIDELITY BANKSHARES INC
10-K, 1997-03-28
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: CHICAGO BRIDGE & IRON CO N V, 424B5, 1997-03-28
Next: METROPOLITAN WEST FUNDS, N-1A EL/A, 1997-03-28






             SECURITIES AND EXCHANGE COMMISSION
                 Washington, D.C.  20549

                         FORM 10-K


[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
    EXCHANGE ACT OF 1934 [FEE REQUIRED] For the Fiscal 
    Year Ended December 31, 1996
                                  OR
[  ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE 
     SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]
     For the transaction period from             to                  
                                    --------------  ----------------



                   Commission File Number:  0-29040

                       FIDELITY BANKSHARES, INC.
                  ------------------------------------
           (Exact Name of Registrant as Specified in its Charter)

                    Delaware                65-0717085
           --------------------------   ------------------
     (State or Other Jurisdiction of Incorporation or Organization) 
                   (I.R.S. Employer Identification Number)

 218 Datura Street, West Palm Beach, Florida               33401
- -----------------------------------------------         -------------
  (Address of Principal Executive Offices)                (Zip Code)

                             (561) 659-9900
          ------------------------------------------------------
          (Registrant's Telephone Number including area code)

        Securities Registered Pursuant to Section 12(b) of the Act:

                                   None
                                  -------

        Securities Registered Pursuant to Section 12(g) of the Act:

                   Common Stock, par value $.10 per share
                 --------------------------------------------
                              (Title of Class)

   Indicate by check mark whether the Registrant (1) has filed all 
reports required to be filed by Section 13 or 15(d) of the Securities 
Exchange Act of 1934 during the preceding twelve months (or for such 
shorter period that the Registrant was required to file reports) and (2) 
has been subject to such requirements for the past 90 days.
YES      NO    
   ------  ------
   Indicate by check mark if disclosure of delinquent filers pursuant 
to Item 405 of Regulation S-K is not contained herein, and will not be 
contained, to the best of Registrant's knowledge, in definitive proxy or 
information statements incorporated by reference in Part III of this 
Form 10-K or any amendments to this Form 10-K.   [ ]
                                                  -

   As of February 28, 1997, there were issued and outstanding 
6,755,491 shares of the Registrant's Common Stock.  The aggregate value 
of the voting stock held by non-affiliates of the Registrant, computed 
by reference to the average bid and asked prices of the Common Stock as 
of February 28, 1997 ($18.56) was $48,702,925.

                 DOCUMENTS INCORPORATED BY REFERENCE

1. Sections of Annual Report to Stockholders for the fiscal year 
ended December 31, 1996 (Parts II and IV).
2. Proxy Statement for the 1997 Annual Meeting of Stockholders 
(Parts I and III).



                              PART I

ITEM 1. BUSINESS

General

   Fidelity Bankshares, Inc.

   Fidelity Bankshares, Inc. (the "Company") is a Delaware corporation 
which was organized in May 1996.  The only significant asset of the 
Company is its investment in Fidelity Federal Savings Bank of Florida 
(the "Bank").  The Company is majority owned by Fidelity Bankshares, 
M.H.C., a federally-chartered mutual holding company (the "MHC").  On 
January 29, 1997 the Company acquired all of the issued and outstanding 
common stock of the Bank in connection with the Bank's reorganization 
into the two-tier form of mutual holding company ownership.  At that 
time, each share of Bank common stock was automatically converted into 
one share of Company common stock, par value $.l0 per share (the "Common  
Stock").   3,542,000 shares of Common Stock were issued to the MHC and 
3,206,625 shares of Common Stock were issued to the Bank's public 
stockholders.

   Fidelity Federal Savings Bank of Florida

   The Bank is a federally chartered savings bank headquartered in 
West Palm Beach, Florida.  The Bank's deposits are insured by the 
Federal Deposit Insurance Corporation ("FDIC").  The Bank was chartered 
originally as a federal mutual savings and loan association in 1952, and 
in 1983, amended its charter to become a federally chartered mutual 
savings bank.  On January 7, 1994, the Bank completed a reorganization 
into a federally chartered mutual holding company.  As part of the 
reorganization, the Bank organized a new federally chartered stock 
savings bank and transferred substantially all of its assets and 
liabilities  to the stock savings bank in exchange for a majority of the 
common stock of the stock savings bank.  The Bank is a member of the 
Federal Home Loan Bank ("FHLB") System.  At December 31, 1996, the Bank 
had total assets of $873.6 million, total deposits of $694.7 million, 
and stockholders' equity of $81.7 million.

   The Bank is primarily engaged in the business of attracting 
deposits from the general public in the Bank's market area, and 
investing such deposits, together with other sources of funds, in loans 
secured by one- to four-family residential real estate.  To a lesser 
extent, the Bank also originates construction loans and land loans for 
single-family properties and invests in mortgage-backed securities 
issued or guaranteed by the United States Government or agencies 
thereof.  In addition, the Bank invests a portion of its assets in 
securities issued by the United States Government, cash and cash 
equivalents including deposits in other financial institutions, and FHLB 
stock.  The Bank's principal sources of funds are deposits and principal 
and interest payments on loans.  Principal sources of income are 
interest received from loans and investment securities.  The Bank's 
principal expense is interest paid on deposits and employee compensation 
and benefits.

   The Company's and the Bank's principal executive office is located 
at 218 Datura Street, West Palm Beach, Florida, and its telephone number 
at that address is (561) 659-9900.

Market Area

   The Bank is headquartered in West Palm Beach, Florida, and operates 
in Palm Beach and Martin  Counties in Florida.  The Bank has 20 offices 
in its market area, three of which are located in Martin County, and 17 
of which are located in Palm Beach County. Palm Beach and Martin 
Counties, located in Southeastern Florida, have experienced considerable 
growth and development since the 1960s, and had a total population of 
approximately one million as of 1990 and 1.1 million as of 1995. Due to 
significant growth controls established at the state and local 
governmental levels, as well as a moderation of economic 
growth and migration in the Bank's market area, management believes 
growth of the local market area may be more moderate in the future.

   The Bank's business and operating results are significantly 
affected by the general economic conditions prevalent in its market 
areas.  The southeast Florida economy is significantly dependent upon 
government, foreign trade, tourism, and its attraction as a retirement 
area.  Unemployment in Palm Beach County is higher than the national and 
State of Florida averages.  Major employers in the Bank's market area 
include Pratt & Whitney,  Motorola, St. Mary's Medical Center, Florida 
Power and Light, Bell South and the Palm Beach County School Board.  

Lending Activities

   General.  Historically, the principal lending activity of the Bank 
has been the origination of fixed and adjustable rate mortgage loans 
collateralized by one- to four-family residential properties located in 
its market area.  The Bank currently originates adjustable rate mortgage 
(ARM) loans for retention in its portfolio, and fixed rate loans, the 
majority of which are eligible for sale in the secondary mortgage 
market.  To a lesser extent, the Bank also originates loans secured by 
commercial real estate and multi-family residential real estate, 
construction loans, commercial business loans and consumer loans.

   In an effort to manage interest rate risk, the Bank has sought to 
make its interest-earning assets more interest rate sensitive by 
originating adjustable rate loans, such as ARM loans, home equity loans, 
and short- and medium-term consumer loans.  The Bank also purchases 
mortgage-backed securities which generally are secured by ARM loans.  At 
December 31, 1996, approximately $365.7 million, or 52.2%, of the Bank's 
total gross loan portfolio, and $47.4 million, or 38.4%, of the Bank's 
mortgage-backed securities portfolio, consisted of loans or securities 
with adjustable interest rates.  The Bank originates fixed rate mortgage 
loans generally with 15- to 30-year terms to maturity, collateralized by 
one- to four-family residential properties.  One- to four-family fixed 
rate residential mortgage loans generally are originated and 
underwritten according to standards that allow the Bank to resell such 
loans in the secondary mortgage market for purposes of managing interest 
rate risk and liquidity.  The Bank periodically sells a portion of its 
fixed-rate loans which have terms to maturity exceeding fifteen years.  
The Bank retains in its portfolio all consumer, commercial real estate 
and multi-family residential real estate loans.


   Analysis of Loan Portfolio.  Set forth below are selected data 
relating to the composition of the Bank's loan portfolio by type of loan 
as of the dates indicated.  Also set forth below is the aggregate amount 
of the Bank's investment in mortgage-backed securities at the dates 
indicated.


<TABLE>
<CAPTION>
                                                                        At December 31,
                                   ------------------------------------------------------------------------------------------------
                                         1992               1993                 1994                1995                1996
                                   ----------------    ----------------     ---------------     ---------------    -----------------
                                   Amount   Percent    Amount   Percent     Amount  Percent     Amount  Percent    Amount    Percent
                                   ------   -------    ------   -------     ------  -------     ------  -------    ------    -------
                                                                   (Dollars in Thousands)

<S>                               <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>      <C>         <C>
Real estate loans:
  One- to four-family (1)         $364,741    83.4%   $363,229    83.5%   $373,407    81.8%   $432,387    81.2%  $528,689     79.9%
  Construction loans                13,272     3.0      14,678     3.4      24,086     5.3      40,522     7.6     58,493      8.8
  Land loans                        10,295     2.4       8,202     1.9      10,865     2.4      10,769     2.0     11,875      1.8
  Commercial                        34,292     7.8      34,091     7.8      32,773     7.2      31,359     5.9     29,030      4.4
  Multi-family                      11,579     2.6      12,300     2.8      13,081     2.8      13,748     2.6     13,781      2.1
                                  --------   -----    --------   -----    --------   -----    --------   -----   --------    -----

    Total real estate loans        434,179    99.2     432,500    99.4     454,212    99.5     528,785    99.3    641,868     97.0
                                  --------   -----    --------   -----    --------   -----    --------   -----   --------    -----

Non-real estate loans:
  Consumer (2)                      12,448     2.8      13,085     3.0      18,343     4.0      26,855     5.0     39,478      6.0
  Commercial business                2,531     0.6       2,621     0.6       2,776     0.6       5,834     1.1     18,585      2.8
                                  --------   -----    --------   -----    --------   -----    --------   -----   --------    -----

    Total non-real estate loans     14,979     3.4      15,706     3.6      21,119     4.6      32,689     6.1     58,063      8.8
                                  --------   -----    --------   -----    --------   -----    --------   -----    --------   -----

    Total loans receivable         449,158   102.6     448,206   103.0     475,331   104.1     561,474   105.4    699,931    105.8

Less:
  Undisbursed loan proceeds          8,399     1.9       9,314     2.1      15,463     3.4      27,261     5.1     37,575      5.7
  Unearned discount and 
    net deferred fees                1,371     0.3       1,060     0.2         759     0.2        (385)   (0.1)    (1,607)    (0.2)
  Allowance for loan losses          1,824     0.4       2,865     0.7       2,566     0.5       2,265     0.4      2,263      0.3
                                  --------    ----    --------   -----    --------   -----    --------   -----    --------   -----

    Total loans receivable-net    $437,564   100.0%   $434,967   100.0%   $456,543   100.0%   $532,333   100.0%  $661,700    100.0%
                                  ========   =====    ========   =====    ========   =====    ========   =====   ========    =====

Mortgage-backed securities        $ 64,558            $ 75,199            $126,807            $159,761           $123,599
                                  ========            ========            ========            ========           ========
</TABLE>


- -----------------------
(1) Includes participations of $13.4 million, $8.9 million, $6.6 
million, $5.6 million, and $4.3 million at December 31, 1992, 1993, 
1994, 1995, and 1996, respectively.

(2) Includes primarily home equity lines of credit, automobile 
loans, boat loans and passbook loans.  At December 31, 1996, the 
disbursed portion of equity lines of credit totalled $13.7 million.


   Loan and Mortgage-Backed Securities Maturity Schedule.  The 
following table sets forth certain information as of December 31, 1996, 
regarding the dollar amount of loans and mortgage-backed securities 
maturing in the Bank's  portfolio based on their contractual terms to 
maturity.  The amounts shown represent outstanding principal balances 
less loans in process and are not adjusted for premiums, discounts, 
reserves, and unearned fees.  Demand loans, loans having no stated 
schedule of repayments and no stated maturity, and overdrafts are 
reported as due in one year or less.  Adjustable and floating rate loans 
are included in the period in which interest rates are next scheduled to 
adjust rather than in which they contractually mature, and fixed rate 
loans and mortgage-backed securities are included in the period in which 
the final contractual repayment is due.  Fixed rate mortgage-backed 
securities are assumed to mature in the period in which the final 
contractual payment is due on the underlying mortgage.

<TABLE>
<CAPTION>
                                                      Over 1      Over 3      Over 5      Over 10      Beyond
                                           Within    Year to 3  Years to 5  Years to 10 Years to 20     20
                                           1 Year      Years       Years       Years       Years       Years       Total
                                          --------    -------     -------     -------     --------    --------   --------
                                                                        (In Thousands)

<S>                                       <C>         <C>        <C>         <C>          <C>         <C>        <C>
Real estate loans:
  One- to four-family residential (1)     $145,662    $74,152     $36,511     $55,645     $129,101    $109,151   $550,222
  Commercial, multi-family and land         31,298     13,580       4,976       2,033        1,173       1,676     54,736
Consumer loans (2)                          23,338      7,362      24,239       1,900          551           8     57,398
                                          --------    -------     -------     -------     --------    --------   --------
  Total loans receivable                  $200,298    $95,094     $65,726     $59,578     $130,825    $110,835   $662,356
                                          ========    =======     =======     =======     ========    ========   ========
  Mortgage-backed securities              $ 46,808    $ 2,783     $     -     $    18     $ 42,485    $ 30,012   $122,106
                                          ========    =======     =======     =======     ========    ========   ========

(1) Includes construction loans.
(2) Includes commercial business loans of $18.5 million.
</TABLE>


The following table sets forth at December 31, 1996, the 
dollar amount of all fixed rate and adjustable rate loans due
or repricing after December 31, 1997.
<TABLE>
<CAPTION>
                                                    Fixed            Adjustable              Total
                                                  ---------         ------------            -------
                                                                   (In Thousands)
<S>                                                <C>                 <C>                 <C>
Real estate loans:
  One- to four-family residential                  $271,809            $132,751            $404,560
  Commercial, multi-family and land                   6,046              17,392              23,438
Consumer loans (1)                                   26,441               7,619              34,060
                                                   --------            --------            --------
    Total                                          $304,296            $157,762            $462,058
                                                   ========            ========            ========
Mortgage-backed securities                         $ 75,298            $      -            $ 75,298
                                                   ========            ========            ========

(1) Includes commercial business loans of $11.0 million.
</TABLE>

   One- to Four-Family Residential Real Estate Loans.  The Bank's 
primary lending activity consists of the origination of one- to four-
family, owner-occupied, residential mortgage loans secured by properties 
located in the Bank's market area.  During 1995, the Bank began to 
originate one- to four-family residential loans on properties outside of 
its market area.  These loans which were originated through a network of 
brokers throughout Florida, are subject to internal controls established 
by the Bank, as well as the Bank's customary underwriting standards.  At 
December 31, 1996, $587.2 million, or 83.9%, of the Bank's total gross 
loan portfolio consisted of one- to four-family residential mortgage 
loans, including residential construction loans of which $26.0 million 
were originated outside the Bank's market area.

   The Bank currently offers one- to four-family residential mortgage 
loans with terms typically ranging from 15 to 30 years, and with 
adjustable or fixed interest rates.  Originations of fixed rate mortgage 
loans versus ARM loans are monitored on an ongoing basis and are 
affected significantly by the level of market interest rates, customer 
preference, the Bank's interest rate gap position, and loan products 
offered by the Bank's competitors.  ARM loan originations totalled 
$107.5 million during the year ended December 31, 1996.  Therefore, even 
if management's strategy is to emphasize ARM loans, market conditions 
may be such that there is greater demand for fixed rate mortgage loans.

   The Bank's fixed rate loans generally are originated and 
underwritten according to standards that permit sale in the secondary 
mortgage market.  Whether the Bank can or will sell fixed rate loans 
into the secondary market, however, depends on a number of factors 
including the yield and the term of the loan, market conditions, and the 
Bank's current gap position.  The Bank's fixed rate mortgage loans are 
amortized on a monthly basis with principal and interest due each month.  
One- to four-family residential real estate loans often remain 
outstanding for significantly shorter periods than their contractual 
terms because borrowers may refinance or prepay loans at their option.

   The Bank currently offers ARM loans with initial interest rate 
adjustment periods of one, five and seven years, based on changes in a 
designated market index.  After the initial interest rate adjustment, 
each one year ARM loan adjusts annually with an annual interest rate 
adjustment limitation of 200 basis points and with a maximum interest 
rate of 11.5%, or 600 basis points above the initial rate, whichever is 
greater.  Interest rates on the Bank's ARM loans originated prior to 
December 31, 1993 currently adjust with changes in the FHLB's Fourth 
District Cost of Funds Index.  ARM loans, through December 31, 1993, 
were priced at 275 basis points above the Fourth District Cost of Funds 
Index for owner-occupied one- to four-family mortgage loans.  Higher 
interest margins may be required on loans in excess of $500,000.  The 
interest rate on all non-owner-occupied one- to four-family mortgage 
loans is 300 basis points above the Fourth District Cost of Funds Index.  
Subsequent to December 31, 1993, the Bank began to use U.S. Treasury 
securities for indices on newly originated ARMs.  The Bank originates 
ARM loans with initially discounted rates, which vary depending upon 
whether the initial interest rate adjustment period is one, three, five 
or seven years.  The Bank determines whether a borrower qualifies for an 
ARM loan based on the fully indexed rate of the ARM loan at the time the 
loan is originated.  One- to four-family residential ARM loans totalled 
$281.9 million, or 40.2%, of the Bank's total gross loan portfolio at 
December 31, 1996.

   The primary purpose of offering ARM loans is to make the Bank's 
loan portfolio more interest rate sensitive.  However, as the interest 
income earned on ARM loans varies with prevailing interest rates, such 
loans may not offer the Bank as predictable cash flows as long-term, 
fixed rate loans.  See "Management's Discussion and Analysis of 
Financial Condition and Results of Operations-Asset and Liability 
Management-Interest Rate Sensitivity Analysis" contained in the Bank's 
1996 Annual Report to Stockholders (the "Annual Report").  ARM loans 
carry increased credit risk associated with potentially higher monthly 
payments by borrowers as general market interest rates increase.  It is 
possible, therefore, that during periods of rising interest rates, the 
risk of default on ARM loans may increase due to the upward adjustment 
of interest costs to the borrower.

   The Bank's one- to four-family residential first mortgage loans 
customarily include due-on-sale clauses, which are provisions giving the 
Bank the right to declare a loan immediately due and payable in the 
event, among other things, that the borrower sells or otherwise disposes 
of the underlying real property serving as security for the loan.  Due-
on-sale clauses are an important means of adjusting the rates on the 
Bank's fixed rate mortgage loan portfolio, and the Bank has generally 
exercised its rights under these clauses.

   Regulations limit the amount that a savings association may lend 
relative to the appraised value of the real estate securing the loan, as 
determined by an appraisal at the time of loan origination.  Appraisals 
are generally performed by the Bank's service corporation subsidiary.  
Such regulations permit a maximum loan-to-value ratio of 97% for 
residential property and 85% for all other real estate loans.  The 
Bank's lending policies generally limit the maximum loan-to-value ratio 
on both fixed rate and ARM loans without private mortgage insurance to 
80% of the lesser of the appraised value or the purchase price of the 
property to serve as collateral for the loan.

   The Bank makes one- to four-family real estate loans with loan-to-
value ratios in excess of 80%.  For one- to four-family real estate 
loans with loan-to-value ratios of between 80% and 90%, the Bank 
generally requires the borrower to obtain private mortgage insurance.  
For loans in excess of 90% the Bank requires the borrower to obtain 
private mortgage insurance.  The Bank requires fire and casualty 
insurance, as well as a title guaranty regarding good title, on all 
properties securing real estate loans made by the Bank.

   In the past, the Bank has entered into loan participations secured 
by one- to four-family residences.  At December 31, 1996, the Bank's 
loan portfolio included $4.3 million of loan participations.

   Construction and Land Loans.  The Bank currently offers fixed rate 
and adjustable rate residential construction loans primarily for the 
construction of owner-occupied single-family residences to builders who 
have a contract for sale of the property or owners who have a contract 
for construction.  In addition, the Bank makes construction loans to 
builders for homes held for sale which totalled $17.2 million at 
December 31, 1996.  Construction loans are generally structured to 
become permanent loans, and are originated with terms of up to 30 years 
with an allowance of up to one year for construction.  During the 
construction phase the loans made prior to December 31, 1996 
predominately had an adjustable interest rate that adjusted annually and 
converted into either a fixed rate or remained an adjustable rate 
mortgage loan at the end of the construction period.  Subsequent to 
December 31, 1996, the Bank began making construction loans with fixed 
rates of interest.  Such loans become permanent one- to four-family 
loans upon completion of construction.  Advances are made as 
construction is completed.

   In addition, the Bank originates loans which are secured by 
individual unimproved or improved lots.  At December 31, 1996, $58.5 
million, or 8.4%, and $11.9 million, or 1.7%, of the Bank's total loan 
portfolio consisted of construction loans and land loans, respectively.  
Land loans are currently offered with one-year adjustable rates for 
terms of up to 15 years.  The maximum loan-to-value ratio for the Bank's 
land loans is 75%.  Through December 31, 1993, land loans were offered 
at 300 to 350 basis points over the Fourth District Cost of Funds Index 
with an annual interest rate cap of 200 basis points and a lifetime 
interest rate cap of the greater of 600 basis points over the initial 
interest rate, or 6%.  Subsequent to December 31, 1993 the Bank began 
using the applicable U.S. Treasury securities as its index on newly 
originated loans.  Initial interest rates may be below the fully indexed 
rate.

   Construction lending generally involves a greater degree of credit 
risk than one- to four-family residential mortgage lending.  The 
repayment of the construction loan is often dependent upon the 
successful completion of the construction project.  Construction delays 
or the inability of the borrower to sell the property once construction 
is completed may impair the borrower's ability to repay the loan.

   Multi-Family Residential Real Estate Loans.   Loans securing multi-
family real estate constituted approximately $13.8 million, or 2.0%, of 
the Bank's total loan portfolio at December 31, 1996.  At December 31, 
1996, the Bank had a total of 77 loans secured by multi-family 
properties.  The Bank's multi-family real estate loans are secured by 
multi-family residences, such as rental properties.  At December 31, 
1996, substantially all of the Bank's multi-family loans were secured by 
properties located within the Bank's market area.  At December 31, 1996, 
the Bank's multi-family real estate loans had an average principal 
balance of $179,000 and the largest multi-family real estate loan had a 
principal balance of $1.5 million.  Multi-family real estate loans 
currently are offered with adjustable interest rates, although in the 
past the Bank originated fixed rate multi-family real estate loans.  The 
terms of each multi-family loan are negotiated on a case-by- case basis.  
Such loans typically have adjustable interest rates tied to a market 
index with a 600 basis point lifetime interest rate cap and an interest 
rate floor equal the initial rate, and amortize over 15 to 25 years.  An 
origination fee of 1 to 2% is usually charged on multi-family loans.  
The Bank generally makes multi-family mortgage loans up to 80% of the 
appraised value of the property securing the loan.  The Bank may choose 
to offer initial discount rates depending on market conditions, but 
generally the initial interest rate on multi-family real estate loans 
has been priced at the applicable U.S. Treasury securities as its index 
on newly originated loans.  The Bank's originations of multi-family 
loans have been limited in recent years.

   Loans secured by multi-family real estate generally involve a 
greater degree of credit risk than one- to four-family residential 
mortgage loans and carry larger loan balances.  This increased credit 
risk is a result of several factors, including the concentration of 
principal in a limited number of loans and borrowers, the effects of 
general economic conditions on income producing properties, and the 
increased difficulty of evaluating and monitoring these types of loans.  
Furthermore, the repayment of loans secured by multi-family and 
commercial real estate is typically dependent upon the successful 
operation of the related real estate property.  If the cash flow from 
the project is reduced, the borrower's ability to repay the loan may be 
impaired.

   Commercial Real Estate Loans.  Loans secured by commercial real 
estate constituted approximately $29.0 million, or 4.1%, of the Bank's 
total loan portfolio at December 31, 1996.  The Bank's commercial real 
estate loans are secured by improved property such as offices, small 
business facilities, strip shopping centers, warehouses and other non-
residential buildings.  At December 31, 1996, substantially all of the 
Bank's commercial real estate loans were secured by properties located 
within the Bank's market area.  At December 31, 1996, the Bank's 
commercial real estate loans had an average principal balance of 
$196,000.  At that date, the largest commercial real estate loan had a 
principal balance of $2.5 million, secured by an office and retail 
building located in Palm Beach, Florida and was currently performing.  
This was the largest commercial real estate lending relationship at the 
Bank and was within the current loans-to-one borrower limits.  
Commercial real estate loans currently are offered with adjustable 
rates, although in the past the Bank has originated fixed rate 
commercial real estate loans.  The terms of each commercial real estate 
loan are negotiated on a case-by-case basis, although such loans 
typically have adjustable interest rates tied to a market index, with a 
600 basis point lifetime interest rate cap, and a 200 basis point 
interest rate floor below the initial interest rate.  The Bank may 
choose to offer initial discount rates depending on market conditions.  
Through December 31, 1993, commercial real estate loans generally have 
been priced at the Fourth District Cost of Funds Index plus 325 basis 
points.  Subsequent to December 31, 1993, the Bank began using the 
applicable U.S. Treasuries as its index on newly originated loans.  An 
origination fee of up to 1 to 2% of the principal balance of the loan is 
typically charged on commercial real estate loans.  Commercial real 
estate loans originated by the Bank generally amortize over 15 to 25 
years.

   The Bank's policy is generally to limit commercial real estate 
loans to principal balances not exceeding $5.0 million, subject to 
limited exceptions.

   Loans secured by commercial real estate generally involve a greater 
degree of risk than one- to four-family residential mortgage loans and 
carry larger loan balances.  This increased credit risk is a result of 
several factors, including the concentration of principal in a limited 
number of loans and borrowers, the effects of general economic 
conditions on income producing properties, and the increased difficulty 
of evaluating and monitoring these types of loans.  Furthermore, the 
repayment of loans secured by commercial real estate is typically 
dependent upon the successful operation of the related real estate 
project.  If the cash flow from the project is reduced, the borrower's 
ability to repay the loan may be impaired.

   Consumer Loans.  As of December 31, 1996, consumer loans totalled 
$39.5 million, or 5.6%, of the Bank's total gross loan portfolio.  The 
principal types of consumer loans offered by the Bank are home equity 
lines of credit, adjustable and fixed rate second mortgage loans, 
automobile loans, unsecured personal loans, and loans secured by deposit 
accounts.  Consumer loans are offered on a fixed rate and adjustable 
rate basis with maturities generally of less than ten years.  The Bank's 
home equity lines of credit are secured by the borrower's principal 
residence with a maximum loan-to-value ratio, including the principal 
balances of both the first and second mortgage loans, of 80% or less (up 
to 90% if the Bank has a first mortgage on the property).  Such loans 
are offered on an adjustable rate basis with terms of up to ten years.  
At December 31, 1996, the disbursed portion of home equity lines of 
credit totalled $13.7 million, or 34.7% of consumer loans.  During 1996 
the Bank sought to increase its consumer loan portfolio primarily by 
emphasizing the origination of automobile loans.

   The underwriting standards employed by the Bank for consumer loans 
include a determination of the applicant's credit history and an 
assessment of ability to meet existing obligations and payments on the 
proposed loan.  The stability of the applicant's monthly income may be 
determined by verification of gross monthly income from primary 
employment, and additionally from any verifiable secondary income.  
Creditworthiness of the applicant is of primary consideration; however, 
the underwriting process also includes a comparison of the value of the 
collateral in relation to the proposed loan amount, and in the case of 
home equity lines of credit, the Bank obtains a title guarantee or an 
opinion as to the validity of title.

   Consumer loans entail greater credit risk than do residential 
mortgage loans, particularly in the case of consumer loans that are 
unsecured or secured by assets that depreciate rapidly, such as 
automobiles, mobile homes, boats, and recreational vehicles.  In such 
cases, repossessed collateral for a defaulted consumer loan may not 
provide an adequate source of repayment for the outstanding loan and the 
remaining deficiency often does not warrant further substantial 
collection efforts against the borrower.  In particular, amounts 
realizable on the sale of repossessed automobiles may be significantly 
reduced based upon the condition of the automobiles and the lack of 
demand for used automobiles.  The Bank adds a general provision on a 
regular basis to its consumer loan loss allowance, based on general 
economic conditions and prior loss experience.  See "-Delinquencies and 
Classified Assets-Non-Performing Assets," and "Delinquent Loans and Non-
Performing Assets-Classification of Assets" for information regarding 
the Bank's loan loss experience and reserve policy.

   Commercial Business Loans.  The Bank currently offers commercial 
business loans to finance small businesses in its market area.  
Historically, the Bank offered commercial business loans as a customer 
service to business account holders.  At December 31, 1996, the Bank had 
293 commercial business loans outstanding with an aggregate balance of 
$18.5 million.  The average commercial business loan balance was 
approximately $63,000.  Commercial business loans are generally offered 
with adjustable interest rates only, which are tied to The Wall Street 
Journal prime rate, plus up to 300 basis points.  The loans are offered 
with prevailing terms of five years but which may range up to 15 years.  
In addition, the Bank offers Small Business Administration loans.

   Underwriting standards employed by the Bank for commercial business 
loans include a determination of the applicant's ability to meet 
existing obligations and payments on the proposed loan for normal cash 
flows generated by the applicant's business.  The financial strength of 
each applicant also is assessed through a review of financial statements 
provided by the applicant.

   Commercial business loans generally bear higher interest rates than 
residential loans, but they also may involve a higher risk of default 
since their repayment is generally dependent on the successful operation 
of the borrower's business.  The Bank generally obtains personal 
guarantees from the borrower or a third party as a condition to 
originating its commercial business loans.

   Loan Originations, Solicitation, Processing, and Commitments.  Loan 
originations are derived from a number of sources such as real estate 
broker referrals, existing customers, borrowers, builders, attorneys, 
and walk-in customers.  Upon receiving a loan application, the Bank 
obtains a credit report and employment verification to verify specific 
information relating to the applicant's employment, income, and credit 
standing.  In the case of a real estate loan, an appraiser approved by 
the Bank appraises the real estate intended to secure the proposed loan.  
A loan processor in the Bank's loan department checks the loan 
application file for accuracy and completeness, and verifies the 
information provided.  All loans of up to $214,600 may be approved by 
any one of the Bank's senior lending officers; loans between $214,600 
and $400,000 must be approved by any one of the Bank's designated senior 
officers; loans between $400,000 and $650,000 must be approved by at 
least two of the Bank's designated senior officers which includes the 
Chief Executive Officer; and loans in excess of $650,000 must be 
approved by at least three members of the Board of Directors acting as a 
loan committee.  The loan committee meets as needed to review and verify 
that management's approvals of loans are made within the scope of 
management's authority.  Fire and casualty insurance is required at the 
time the loan  is made and throughout the term of the loan, and upon 
request of the Bank, flood insurance may be required.  After the loan is 
approved, a loan commitment letter is promptly issued to the borrower.  
At December 31, 1996, the Bank had commitments to originate $21.8 
million of loans.

   If the loan is approved, the commitment letter specifies the terms 
and conditions of the proposed loan including the amount of the loan, 
interest rate, amortization term, a brief description of the required 
collateral, and required insurance coverage.  The borrower must provide 
proof of fire and casualty insurance on the property (and, as required, 
flood insurance) serving as collateral, which insurance must be 
maintained during the full term of the loan.  Title insurance or an 
opinion of title, based on a title search of the property, is required 
on all loans secured by real property.

   Borrowers who refinance must satisfy the Bank's underwriting 
criteria at the time they apply to refinance their loan and have been 
current in their loan payments for a minimum of one year.  Approximately 
20% of the Bank's loan originations during the year ended December 31, 
1996 represented the refinancing of the Bank's existing loans.  
Refinancings have resulted in a decrease in the Bank's interest rate 
spread.  See "Management's Discussion and Analysis of Financial 
Condition and Results of Operations" in the 1996 Annual Report to 
Stockholders. 

   During 1996, the Bank in connection with local mortgage brokers 
began a mortgage loan broker solicitation program to supplement the 
Bank's internal originations of one- to four-family residential loans.  
Under this program, which is limited to the origination of one- to four-
family residential loans, prospective borrowers complete loan 
applications which are provided by mortgage brokers.  The completed 
applications are forwarded to the Bank.  All loans obtained in this 
manner are reviewed in accordance with the Bank's customary underwriting 
standards.  Total originations from all sources under the mortgage loan 
broker solicitation program during 1996 were $87.0 million.  The Bank 
may expand this program in the future.

   During 1994, the Bank entered into an agreement with the wholly-
owned mortgage subsidiary of a major South Florida builder-developer, 
who has substantial operations in the Bank's local service area.  Under 
the terms of this agreement, the mortgage company originates, processes 
and closes home mortgages resulting from the sale of the developer's 
inventory of homes.  The mortgage files are sent to the Bank by the 
mortgage company for review and, if approved by the Bank, it issues a 
commitment to purchase the loan from the mortgage company.  Purchases 
are accomplished by assignment of the mortgage from the mortgage company 
to the Bank.  The Bank purchased $20.8 million loans from this provider 
in 1996.

   The Bank's recently purchased loans are collateralized by 
properties located primarily in Florida, although the Bank has in the 
past purchased loans collateralized by properties located outside the 
State of Florida.  At December 31, 1996, $36.8 million, or 5.3%, of all 
loans in the Bank's portfolio, were purchased from others.  Of this 
amount, $4.3 million represented the Bank's interest in purchased 
participations.  The Bank's largest loan participation was a $635,000 
interest in a loan secured by one- to four-family residences.  The 
remaining loan participations consisted of loans secured by one- to 
four-family residential properties with an average balance of $14,000.



<TABLE>
<CAPTION>

   Origination, Purchase and Sale of Loans.  The table below shows the 
Bank's loan origination, purchase and sales activity for the periods 
indicated.

                                                                            Year Ended December 31, 
                                                               --------------------------------------------
                                                                 1994              1995              1996 
                                                               --------          --------          --------
                                                                              (In Thousands)
<S>                                                           <C>               <C>               <C>
Loan receivable-gross, beginning of period                     $448,206          $475,331          $561,474  

Originations:
  Real estate:
    One- to four-family residential (1)                          81,935           121,457           187,851  
    Land loans                                                    2,896             3,096             3,207  
    Commercial                                                    5,992             1,082               390  
    Multi-family                                                  1,339             1,611             1,869 
  Non-real estate loans:
    Consumer                                                     12,674            19,185            23,761  
   Commercial Business                                            2,791             6,838            33,276 
                                                               --------          --------          --------
  Total originations                                            107,627           153,269           250,354
Transfer of mortgage loans to foreclosed real estate
  and in-substance foreclosure                                   (2,190)           (1,318)             (593)
Loan purchases                                                    4,045            12,398            21,153
Repayments                                                      (79,545)          (75,275)         (115,440)
Loan sales                                                       (2,812)           (2,931)          (17,017)
                                                               --------          --------          --------
Net loan activity                                                27,125            86,143           138,457
                                                               --------          --------          --------
Total loans receivable-gross, end of period                    $475,331          $561,474          $699,931
                                                               ========          ========          ========

- --------------------------------------
(1) Includes loans to finance the construction of one- to four-
family residential properties, and loans originated for sale in the 
secondary market.

(2) This table is being presented on a gross loan receivable basis.

</TABLE>

   Loan Origination Fees and Other Income.  In addition to interest 
earned on loans, the Bank generally receives loan origination fees.  To 
the extent that loans are originated or acquired for the Bank's 
portfolio, SFAS 91 requires that the Bank defer loan origination fees 
and costs and amortize such amounts as an adjustment of yield over the 
life of the loan by use of the level yield method.  Fees and costs 
deferred under SFAS 91 are recognized into income immediately upon 
prepayment or the sale of the related loan.  At December 31, 1996, the 
Bank had $1.1 million of deferred loan origination fees and $2.7 million 
of deferred loan origination costs.  Such fees vary with the volume and 
type of loans and commitments made and purchased, principal repayments, 
and competitive conditions in the mortgage markets, which in turn 
respond to the demand and availability of money.

   The Bank also receives other fees, service charges, and other 
income that consist primarily of deposit transaction account service 
charges, late charges, credit card fees, and income from REO operations.  
The Bank recognized fees and service charges of $2.2 million, $2.7 
million and $3.2 million for the fiscal years ended December 31, 1994, 
1995, and 1996, respectively.

   Loans-to-One Borrower.  Savings associations are subject to the 
same loans-to-one borrower limits as those applicable to national banks, 
which under current regulations restrict loans to one borrower to an 
amount equal to 15% of unimpaired capital and unimpaired surplus on an 
unsecured basis, and an additional amount equal to 10% of unimpaired 
capital and unimpaired surplus if the loan is secured by readily 
marketable collateral (generally, financial instruments and bullion, but 
not real estate).  At December 31, 1996, the Bank's largest outstanding 
loan balance to one borrower totalled $4.3 million which was secured by 
various residential properties located primarily in Broward County, 
Florida.  At that date, the Bank's second largest lending relationship 
totalled $4.0 million and was secured by various residential properties.  
The Bank's third largest lending relationship totalled $3.2 million and 
was secured by various residential properties.  The Bank's fourth 
largest lending relationship totalled $3.0 million and was secured by 
various residential properties.  The Bank's fifth largest lending 
relationship totalled $2.8 million and was secured by various commercial 
properties.  The Bank's regulatory limit on loans-to-one borrower was 
$12.3 million at December 31, 1996.

Mortgage-Backed Securities

   The Bank also invests in mortgage-backed securities issued or 
guaranteed by the United States Government or agencies thereof.  These 
securities consist primarily of fixed-rate mortgage-backed securities 
issued or guaranteed by the Federal National Mortgage Association 
("FNMA") or the Federal Home Loan Mortgage Corporation ("FHLMC").  
Mortgage-backed securities totaled $122.3 million at December 31, 1996 
and had a market value of $123.6 million.  Effective December 31, 1993, 
the Bank implemented SFAS 115, "Accounting for Certain Investments in 
Debt and Equity Securities."  As a result of the adoption of this 
accounting principle, the Bank declared its investment in adjustable 
rate, mortgage-backed securities as available for sale.  In November 
1995, FASB issued "A Guide to Implementation of SFAS 115 on Accounting 
for Certain Investments in Debt and Equity Securities - Questions and 
Answers" ("SFAS 115 Q & A Guide").  SFAS 115 Q & A Guide permits an 
entity to conduct a one time reassessment of the classifications of all 
securities held at that time.  On November 28, 1995, in conformity with 
the SFAS 115 Q & A Guide, management of the Bank classified all 
securities as "Available for Sale".  As a result, all such securities 
are now presented at fair value, as determined by market quotations.  
Since the SFAS 115 Q & A Guide cannot be retroactively applied, these 
fixed-rate securities are presented at amortized cost for the year ended 
1994.

   The Bank's objectives in investing in mortgage-backed securities 
varies from time to time depending upon market interest rates, local 
mortgage loan demand, and the Bank's level of liquidity.  The Bank's 
mortgage-backed securities are more liquid than whole loans and can be 
readily sold in response to market conditions and interest rates.  
Mortgage-backed securities purchased by the Bank also have lower credit 
risk than mortgage loans because principal and interest are either 
insured or guaranteed by the United States Government or agencies 
thereof.

<TABLE>
<CAPTION>

                                                                            Year Ended December 31, 
                                                              ------------------------------------------------
                                                                1994               1995                 1996  
                                                              --------           --------             --------
                                                                              (In Thousands)
<S>                                                          <C>                <C>                  <C>
Mortgage-backed securities at beginning of period             $ 75,199           $126,807             $159,761
Purchases                                                       68,133             45,625                9,962
Sales                                                               --                 --              (19,641)
Repayments                                                     (14,510)           (17,796)             (23,608)
Discount (premium) amortization                                   (579)               (79)                   3
Increase (decrease) in market value of securities held for
    sale in accordance with SFAS 115                            (1,436)             5,204               (2,878)
                                                              --------           --------             --------
Mortgage-backed securities at end of period                   $126,807           $159,761             $123,599  
                                                              ========           ========             ========

</TABLE>




<TABLE>
<CAPTION>

   The following table sets forth the allocation of fixed and 
adjustable rate mortgage-backed securities for the periods indicated.

                                                                                    At December 31, 
                                                             -----------------------------------------------------------
                                                                   1994                   1995                 1996  
                                                             ----------------       ----------------    ----------------
                                                              $            %         $            %      $            %   
                                                             ---          ---       ---          ---    ---          ---
                                                                                 (Dollars In Thousands)
<S>                                                       <C>         <C>         <C>         <C>       <C>         <C>
Mortgage-backed securities, net:
  Adjustable:
    FHLMC                                                  $ 15,799     12.38%    $ 13,244      8.24%    $ 15,900     12.78%
    FNMA                                                     35,533     27.84       31,250     19.43       29,576     23.76
    GNMA                                                         --        --           --        --        1,963      1.58
                                                           --------  --------     --------  --------     --------  --------
      Total adjustable                                       51,332     40.22       44,494     27.67       47,439     38.12
                                                           --------  --------     --------  --------     --------  --------
  Fixed:
    FHLMC                                                    32,546     25.50       74,052     46.04       56,245     45.20
    FNMA                                                     15,674     12.28       14,019      8.72       11,771      9.46
    GNMA                                                     27,255     21.35       27,196     16.91        8,144      6.54
                                                           --------  --------     --------  --------     --------  --------
      Total fixed                                            75,475     59.13      115,267     71.67       76,160     61.20
                                                           --------  --------     --------  --------     --------  --------
Accrued interest                                                834      0.65        1,067      0.66          842      0.68
                                                           --------   -------      -------   -------      -------   -------
  Total mortgage-backed securities, net                    $127,641     100.0%    $160,828    100.00%    $124,441    100.00%
                                                           ========  ========     ========  ========     ========  ========


</TABLE>

Delinquencies and Classified Assets

   Delinquencies.  The Bank's collection procedures provide that when 
a loan is 15 days past due, a computer-generated late charge notice is 
sent to the borrower requesting payment, plus a late charge.  If 
delinquency continues, at 30 days a delinquent notice is sent and 
personal contact efforts are attempted, either in person or by 
telephone, to strengthen the collection process and obtain reasons for 
the delinquency.  Also, plans to arrange a repayment plan are made.  If 
a loan becomes 60 days past due, a collection letter is sent, personal 
contact is attempted, and the loan becomes subject to possible legal 
action if suitable arrangements to repay have not been made.  In 
addition, the borrower is given information which provides access to 
consumer counseling services, to the extent required by regulations of 
the Department of Housing and Urban Development ("HUD").  When a loan 
continues in a delinquent status for 90 days or more, and a repayment 
schedule has not been made or kept by the borrower, generally a notice 
of intent to foreclose is sent to the borrower, giving 30 days to cure 
the delinquency.  If not cured, foreclosure proceedings are initiated.

   Impaired Loans.  A loan is impaired when, based on current 
information and events, it is probable that a creditor will be unable to 
collect all amounts due according to the contractual terms of the loan 
agreement.

   Non-Performing Assets.  Loans are reviewed on a regular basis and 
are placed on a non-accrual status when, in the opinion of management, 
the collection of additional interest is doubtful.  Loans are placed on 
non-accrual status when either principal or interest is 90 days or more 
past due.  Interest accrued and unpaid at the time a loan is placed on a 
non-accrual status is charged against interest income.  At December 31, 
1996, the Bank had non-performing loans of $3.3 million, and a ratio of 
non-performing loans to net loans receivable of .50%.

   Real estate acquired by the Bank as a result of foreclosure or by 
the deed in lieu of foreclosure is classified as real estate owned 
("REO") until such time as it is sold.  When real estate is acquired 
through foreclosure or by deed in lieu of foreclosure, it is recorded at 
its fair value, less estimated costs of disposal. If the value of the 
property is less than the loan, less any related specific loan loss 
provisions, the difference is charged against the Bank's earnings. Any 
subsequent write-down of REO is also charged against earnings. At 
December 31, 1996, the Bank had approximately $93,000 of property 
acquired as the result of foreclosure and classified as REO.  At 
December 31, 1996, the Bank had non-performing assets of $3.4 million 
and a ratio of non-performing assets to total assets of .39%.

Delinquent Loans and Non-Performing Assets

   The following table sets forth information regarding the Bank's 
non-accrual loans delinquent 90 days or more, and real estate acquired 
or deemed acquired by foreclosure at the dates indicated.  When a loan 
is delinquent 90 days or more, the Bank fully reserves all accrued 
interest thereon and ceases to accrue interest thereafter.  For all the 
dates indicated, the Bank did not have any material restructured loans 
within the meaning of SFAS 15.


<TABLE>
<CAPTION>

                                                                                 At December 31, 
                                                             ---------------------------------------------------
                                                                1992       1993      1994       1995      1996   
                                                             --------    --------  --------   --------  --------
                                                                             (Dollars in Thousands)
<S>                                                           <C>         <C>       <C>        <C>       <C>
Delinquent Loans:
  One- to four-family residential (1)                          $1,966      $3,091    $1,299     $1,513    $2,637
  Commercial and multi-family real estate                       1,070         379       335        201       461
  Land                                                             --          --       159         10        84
  Consumer and commercial business loans                          263         347       135        140       108
                                                             --------    --------  --------   --------  --------
Total Delinquent loans                                          3,299       3,817     1,928      1,864     3,290
Total REO and loans foreclosed in-substance                     3,226         463       608        643        93
                                                             --------    --------  --------   --------  --------
    Total nonperforming assets (2)                             $6,525      $4,280    $2,536     $2,507    $3,383
                                                             ========    ========  ========   ========  ========

Total loans delinquent 90 days or more to net
  loans receivable                                               0.75%       0.88%     0.42%      0.35%     0.50%
Total loans delinquent 90 days or more to
  total assets                                                   0.52%       0.56%     0.27%      0.24%     0.38%
Total nonperforming loans, loans foreclosed
  in substance and REO to total assets                           1.02%       0.63%     0.36%      0.32%     0.39%

- ------------------------------------
(1) At December 31, 1996, the Bank had no delinquent or non-
performing construction loans. 
 
(2) Net of specific valuation allowances.

   During the year ended December 31, 1996, gross interest income of 
approximately $192,000 would have been recorded on loans accounted for 
on a non-accrual basis if the loans had been current throughout the 
period.  No interest income on non-accrual loans was included in income 
during 1996.





</TABLE>
<TABLE>
<CAPTION>

     The following table sets forth information with respect to loans 
past due 60-89 days in the Bank's portfolio at the dates indicated.

                                                                       At December 31,
                                                     --------------------------------------------------
                                                      1992       1993       1994       1995       1996
                                                     ------     ------     ------     ------     ------
                                                                   (Dollars in Thousands)
<S>                                               <C>        <C>        <C>        <C>        <C>
Loans past due 60-89 days:
     One- to four-family residential (1)           $  4,496   $  1,929   $  1,554   $  1,272   $  2,038 
     Commercial real estate and multi-family            159        219        100        106         55
     Consumer and commercial business loans              54         50          7        106         19
     Land loans                                           -         97         48          1          -
                                                   --------   --------   --------   --------   --------
       Total past due 60-89 days                   $  4,709   $  2,295   $  1,709   $  1,485   $  2,112
                                                   ========   ========   ========   ========   ========
- -------------------------------------
(1)     (Includes construction loans)

</TABLE>


     Classification of Assets.  Federal regulations provide for the 
classification of loans and other assets such as debt and equity 
securities considered by the OTS to be of lesser quality as 
"substandard," "doubtful," or "loss" assets.  An asset is considered 
"substandard" if it is inadequately protected by the current net worth 
and paying capacity of the obligor or of the collateral pledged, if any.  
"Substandard" assets include those characterized by the "distinct 
possibility" that the savings 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 these weaknesses  make "collection or 
liquidation in full," on the basis of currently existing facts, 
conditions, and values, "highly questionable and improbable."  Assets 
classified as "loss" are those considered "uncollectible" and of such 
little value that their continuance as assets without the establishment 
of a specific loss reserve is not warranted.  Assets that do not expose 
the savings institution to risk sufficient to warrant classification in 
one of the aforementioned categories, but which possess some weaknesses, 
are designated "special mention" by management.

     When a savings institution classifies problem assets as either 
substandard or doubtful, it is required to establish general allowances 
for loan losses in an amount deemed prudent by management.  General 
allowances represent loss allowances that have been established to 
recognize the inherent risk associated with lending activities, but 
which, unlike specific allowances, have not been allocated to particular 
problem assets.  When a savings institution classifies problem assets as 
"loss," it is required either to establish a specific allowance for 
losses equal to 100% of the amount of the assets so classified, or to 
charge off such amount.  A savings institution's determination as to the 
classification of its assets and the amount of its valuation allowances 
is subject to review by the OTS, which can order the establishment of 
additional general or specific loss allowances.  The Bank regularly 
reviews the problem loans in its portfolio to determine whether any 
loans require classification in accordance with applicable regulations.



<TABLE>
<CAPTION>

     The following table sets forth the aggregate amount of the Bank's 
classified assets at the dates indicated.

                                                                           At December 31,     
                                                             ----------------------------------------
                                                               1994             1995            1996
                                                             -------          -------         -------
                                                                          (In Thousands)
<S>                                                       <C>               <C>             <C>
Substandard assets (1)(2)                                  $  5,227          $  5,106        $  3,207
Doubtful assets (2)                                               -                 -               -
Loss assets (2)                                                  24                58               -
                                                           --------          --------        --------
   Total classified assets (2)                             $  5,251          $  5,164         $ 3,207 
                                                           ========          ========        ========
- ---------------------------------------------------
(1)     Includes REO and in-substance foreclosures.
(2)     Net of specific valuation allowances.

</TABLE>



<TABLE>
<CAPTION>

     The following table sets forth information regarding the Bank's 
delinquent loans, REO and loans foreclosed in-substance at 
December 31, 1996.

                                                            Balance            Number
                                                            -------            ------
                                                              (Dollars In Thousands)
<S>                                                        <C>                   <C>
     Residential real estate:
          Loans 60 to 89 days delinquent                    $ 2,038                34
          Loans more than 89 days delinquent                  2,637                32
     Commercial and multi-family real estate:
          Loans 60 to 89 days delinquent                         55                 1
          Loans more than 89 days delinquent                    461                 1
     Land loans:
          Loans 60 to 89 days delinquent                          -                 -
          Loans more than 89 days delinquent                     84                 3
     Consumer and commercial business loans
           60 days or more delinquent                           127                12
     REO                                                         93                 3
                                                            -------           -------
               Total                                        $ 5,495                86
                                                            =======           =======

</TABLE>



     Allowance for Loan Losses.  Management's policy is to provide for 
estimated losses on the Bank's loan portfolio based on management's 
evaluation of the potential losses that may be incurred.  The Bank 
regularly reviews its loan portfolio, including problem loans, to 
determine whether any loans require classification or the establishment 
of appropriate reserves or allowances for losses.  Such evaluation, 
which includes a review of all loans of which full collectibility of 
interest and principal may not be reasonably assured, considers, among 
other matters, the estimated net realizable value (or fair value, where 
appropriate) of the underlying collateral.  Other factors considered by 
management include the size and risk exposure of each segment of the 
loan portfolio, present indicators such as delinquency rates and the 
borrower's current financial condition, and the potential for losses in 
future periods.  Management calculates the general  allowance for loan 
losses in part based on past experience, and in part based on specified 
percentages of loan balances.  While both general and specific loss 
allowances are charged against earnings, general loan loss allowances 
are added back to capital in computing risk-based capital under OTS 
regulations.

     Management will continue to review the entire loan portfolio to 
determine the extent, if any, to which further additional loan loss 
provisions may be deemed necessary.  Management believes that the Bank's 
current allowance for loan losses is adequate; however, there can be no 
assurance that the allowance for loan losses will be adequate to cover 
losses that may in fact be realized in the future or that additional 
provisions for loan losses will not be required.

<TABLE>
<CAPTION>

     Analysis of the Allowance For Loan Losses.  The following table 
sets forth the analysis of the allowance for loan losses for the periods 
indicated.


                                                                               At December 31, 
                                                        -----------------------------------------------------------
                                                          1992         1993         1994         1995         1996 
                                                        -------      -------      -------      -------      -------
                                                                            (Dollars in Thousands)
<S>                                                  <C>          <C>          <C>          <C>          <C>
Total net loans receivable outstanding                $ 437,564    $ 434,967    $ 456,543    $ 532,333    $ 661,700 
                                                      =========    =========    =========    =========    =========

Average net loans receivable outstanding              $ 449,264    $ 434,522    $ 441,573    $ 490,088    $ 605,507
                                                      =========    =========    =========    =========    =========
Allowance balance (at beginning of period)            $   1,600    $   1,824    $   2,865    $   2,566    $   2,265
Reclassification of valuation allowances
  on in-substance foreclosure                                 -          169            -            -            -
Provision for losses:
     Real estate                                            299        1,201           73         (199)         133
     Consumer and commercial business loans                  31           35           39          (11)          31
Charge-offs:
     Real estate                                            (97)        (362)        (229)         (89)        (145)
     Consumer and commercial business loans                  (9)          (2)        (182)          (2)         (21)
Recoveries:
     Real estate                                              -            -            -            -            -
     Consumer and commercial business loans                   -            -            -            -            -
                                                      ---------    ---------    ---------    ---------    ---------
               Allowance balance (at end of period)   $   1,824   $    2,865    $   2,566    $   2,265    $   2,263 
                                                      =========    =========    =========    =========    =========

Allowance for loan losses as a percent of net
       loans receivable at end of period                   0.42%        0.66%        0.56%        0.43%        0.34%
Net loans charged off as a percent of average
     loans outstanding                                     0.02%        0.08%        0.10%        0.02%        0.03%
Ratio of allowance for loan losses to total 
     non-performing loans at end of period (1)            55.29%       75.06%      132.61%      121.51%       68.78%
Ratio of allowance for loan losses to total
     non-performing loans, REO and in-substance
     foreclosures at end of period (1)                    27.95%       66.94%      100.90%       90.35%       66.89%


- ---------------------------------
(1)     Net of specific reserves.

</TABLE>



<TABLE>
<CAPTION>

     Allocation of Allowance for Loan Losses.  The following table sets 
forth the allocation of allowance for loan losses by loan category for 
the periods indicated.  Management believes that the allowance can be 
allocated by category only on an approximate basis.  The allocation of 
the allowance by category is not necessarily indicative of future losses 
and does not restrict the use of the allowance to absorb losses in any 
category.



                                                                                 At December 31, 
                                                           --------------------------------------------------------------
                                                               1994                     1995                    1996     
                                                           --------------          --------------          --------------
                                                                  % of Loans               % of Loans             % of Loans
                                                                   In Each                  In Each                In Each
                                                                  Category to              Category to            Category to
                                                       Amount     Total Loans     Amount   Total Loans   Amount  Total Loans
                                                       ------     -----------     ------   -----------  -------   ----------
                                                                                    (Dollars in Thousands)
<S>                                                 <C>            <C>          <C>          <C>        <C>         <C>
Balance at end of period applicable to:
     One- to four-family residential mortgage         $ 1,462       83.62%       $ 1,351      84.23%     $ 1,095     83.89%
     Commercial real estate and
          multi-family residential                        860        9.65            574       8.03          596      6.12
     Land loans                                            84        2.29             91       1.92          119      1.70
     Other                                                160        4.44            249       5.82          453      8.29
                                                      -------     -------        -------    -------      -------   -------
          Total allowance for loan losses             $ 2,566      100.00%       $ 2,265     100.00%     $ 2,263    100.00%
                                                      =======     =======        =======    =======      =======   =======

</TABLE>


Investment Activities

     In prior years, the Bank had increased the percentage of its assets 
held in its investment portfolio as part of its strategy of maintaining 
higher levels of liquidity which improve the Bank's interest rate risk 
position.  During 1995, in a declining interest rate environment, the 
Bank began using this excess liquidity to fund a portion of its loan 
production.  The Bank's investment portfolio comprises investment 
securities, FHLB Stock and interest earning deposits.  The carrying 
value of the Bank's investment securities totaled $41.7 million at 
December 31, 1996, compared to $43.1 million at December 31, 1995.  The 
Bank's interest-bearing deposits due from other financial institutions 
with original maturities of three months or less, totaled $27.1 million 
at December 31, 1996, compared to $10.0 million at December 31, 1995.

     The Bank is required under federal regulations to maintain a 
minimum amount of liquid assets that may be invested in specified short 
term securities and certain other investments.  See "Regulation-Federal 
Regulations-Liquidity Requirements" below and "Management's Discussion 
and Analysis of Financial Condition and Results of Operations-Liquidity 
and Capital Resources" in the Annual Report.  The Bank generally has 
maintained a portfolio of liquid assets that exceeds regulatory 
requirements.  Liquidity levels may be increased or decreased depending 
upon the yields on investment alternatives and upon management's 
judgment as to the attractiveness of the yields then available in 
relation to other opportunities and its expectation of the level of 
yield that will be available in the future, as well as management's 
projections as to the short term demand for funds to be used in the 
Bank's loan origination and other activities. 


     Investment Portfolio.  The following tables set forth the carrying 
value of the Bank's investments at the dates indicated.  At December 31, 
1996, the market value of the Bank's investments was approximately $41.7 
million.  As allowed by SFAS 115, "Accounting for Certain Investments in 
Debt and Equity Securities,"  the Bank declared its investment in U.S. 
Government and agency obligations as available for sale.  As a result, 
such securities are now presented at fair value, as determined by market 
quotations.  The market value of investments includes interest-earning 
deposits and FHLB stock at book value, which approximates market value.


<TABLE>
<CAPTION>


                                                                  At December 31,     
                                                     ---------------------------------------
                                                        1994           1995           1996  
                                                     ---------      ---------      ---------
                                                                  (In Thousands)
<S>                                                 <C>            <C>            <C>
U.S. Government and agency obligations               $ 50,777       $ 26,546       $  8,035
Municipal bonds                                           422            440            430
Interest-earning deposits                              25,063          9,974         27,127
FHLB stock                                              6,148          6,148          6,148
                                                     --------       --------       --------
          Total investments                          $ 82,410       $ 43,108       $ 41,740 
                                                     ========       ========       ========

</TABLE>



<TABLE>
<CAPTION>

     Investment Portfolio Maturities.  The following table sets forth 
the scheduled maturities, amortized cost, market values and average 
yields for the Bank's investment securities at December 31, 1996.  At 
December 31, 1996, the Bank did not have any investment securities 
maturing after three years.

                                                                       At December 31, 1996 
                                      ------------------------------------------------------------------------------------------
                                         One Year or Less            One to Three Years                          
                                      ----------------------       ----------------------
                                                 Annualized                   Annualized                              Annualized
                                                  Weighted                     Weighted                      Average   Weighted
                                       Amortized  Average           Amortized  Average    Amortized  Market   Life in   Average
                                         Cost      Yield              Cost      Yield       Cost      Value  Years (1)   Yield
                                       -------   ---------          -------   ---------   ---------  ------  -------   --------
                                                                                (Dollars in Thousands)
<S>                                <C>            <C>            <C>            <C>      <C>      <C>         <C>      <C> 
Debt securities:
U.S. Government agency securities   $   2,000      5.82%          $  6,024       6.71%    $  8,024  $  8,035   1.92     6.49%
Municipal bonds                             -         -                419       5.49          419       430   2.66     5.49
FHLB stock                              6,148      7.25                  -          -        6,148     6,148      -     7.25
Interest-earning deposits              27,127      5.20                  -          -       27,127    27,127      -     5.20
                                    --------- ---------          ---------  ---------    --------- --------- ------  -------
          Total                     $  35,275      5.59%          $  6,443       6.63%    $ 41,718  $ 41,740   1.96     5.75%
                                    ========= =========          =========  =========    =========  ======== ======  =======

- ----------------------------------------------------------------------
(1)     Total weighted average life in years calculated only on United 
States Government agency securities and municipal bonds.

</TABLE>



Sources of Funds

     General.  Deposits are the major source of the Bank's funds for 
lending and other investment purposes.  In addition to deposits, the 
Bank derives funds from the amortization and prepayment of loans and 
mortgage-backed securities, the maturity of investment securities, 
operations and, if needed, advances from the FHLB.  Scheduled loan 
principal repayments are a relatively stable source of funds, while 
deposit inflows and outflows and loan prepayments are influenced 
significantly by general interest rates and market conditions.  
Borrowings may be used on a short-term basis to compensate for 
reductions in the availability of funds from other sources or on a 
longer term basis for general business purposes.

     Deposits.  Consumer and commercial deposits are attracted 
principally from within the Bank's market area through the offering of a 
broad selection of deposit instruments including non-interest-bearing 
demand accounts, NOW accounts, passbook savings, money market deposits, 
term certificate accounts and individual retirement accounts.  Deposit 
account terms vary according to the minimum balance required, the period 
of time during which the funds must remain on deposit, and the interest 
rate, among other factors.  The Bank regularly evaluates its internal 
cost of funds, surveys rates offered by competing institutions, reviews 
the Bank's cash flow requirements for lending and liquidity, and 
executes rate changes when deemed appropriate.  The Bank does not obtain 
funds through brokers.

<TABLE>
<CAPTION>

     Deposit Portfolio.  The following table sets forth information 
regarding interest rates, terms, minimum amounts and balances of the 
Bank's deposit portfolio as of December 31, 1996.

    Weighted                                                                                 Percentage
    Average                                                                                    of Total
 Interest Rate     Minimum Term     Checking and Savings Deposits     Amount     Balances     Deposits
 -------------     ------------     -----------------------------     ------     --------     --------
                                                                              (In Thousands)
    <S>              <C>            <C>                              <C>       <C>             <C>
     0.00  %          None           Non-interest-bearing demand      $1,000    $  26,406        3.80%
     1.01             None           NOW accounts                        100       70,558       10.16
     2.00             None           Passbooks                           100       87,534       12.60
     2.50             None           Money market accounts             2,500       44,012        6.34
     

                                    Certificates of Deposit
                                    -----------------------
     4.75         0 - 3 months      Fixed term, fixed rate             1,000      140,670       20.25
     5.15         3 - 6 months      Fixed term, fixed rate             1,000       90,970       13.09
     5.50        6 - 12 months      Fixed term, fixed rate             1,000      127,272       18.32
     5.81       12 - 36 months      Fixed term, fixed rate             1,000       79,894       11.50
     6.00       36 - 60 months      Fixed term, fixed rate             1,000       27,323        3.93
     6.10       Over 60 months      Fixed term, fixed rate             1,000           79         .01
                                                                                ---------   ---------
                                                                                $ 694,718      100.00%
                                                                                =========   =========

</TABLE>



<TABLE>
<CAPTION>

     The following table sets forth the change in dollar amount of 
savings deposits in the various types of savings accounts offered 
by the Bank between the dates indicated.


                                   Balance     Balance     Deposit     Incr.     Balance     Deposit     Incr.  
                                  12/31/92    12/31/93        %       (Decr)     12/31/94       %       (Decr)  
                                  --------    --------     --------  --------    --------   --------   -------- 
                                                                                       (Dollars in Thousands)
<S>                             <C>         <C>             <C>    <C>          <C>          <C>    <C>         
Noninterest bearing demand
  accounts                       $  11,043   $  14,630       2.5%   $  3,587     $ 19,551     3.6%   $   4,921  
NOW, Super NOW and funds 
  transfer accounts                 65,598      68,380      11.7       2,782       65,025    12.1       (3,355) 
Passbook and statement accounts    101,684     128,530      21.9      26,846       99,198    18.4      (29,332) 
Variable rate money market 
  accounts                          68,107      67,661      11.5        (446)      55,516    10.3      (12,145) 
Time Deposits:
  Maturing within 12 months        279,895     256,560      43.7     (23,335)     243,557    45.3      (13,003) 
  Maturing within 12-36 months      47,290      23,388       4.0     (23,902)      34,405     6.4       11,017  
  Maturing beyond 36 months              6      27,378       4.7      27,372       20,983     3.9       (6,395) 
                                 ---------   --------- ---------   ---------    --------- --------   ---------  
      Total                      $ 573,623   $ 586,527    100.00%   $ 12,904    $ 538,235  100.00%   $ (48,292) 
                                 =========   ========= =========   =========    ========= =========  =========  


                                   Balance     Deposit     Incr.     Balance     Deposit     Incr.
                                   12/31/95       %       (Decr)    12/31/96        %        (Decr) 
                                   --------    --------  --------   --------     --------   --------
                                
<S>                             <C>            <C>      <C>       <C>             <C>     <C> 
Noninterest bearing demand
  accounts                       $   21,430      3.6%    $ 1,879   $  26,406        3.8%   $  4,976
NOW, Super NOW and funds 
  transfer accounts                  67,886     11.4       2,861      70,558       10.2       2,672
Passbook and statement accounts      86,471     14.5     (12,727)     87,534       12.6       1,063
Variable rate money market 
  accounts                           44,677      7.5     (10,839)     44,012        6.3        (665)
Time Deposits:
  Maturing within 12 months         294,202     47.4      38,676     358,912       51.7      64,710
  Maturing within 12-36 months       57,236     12.7      41,018      79,894       11.5      22,658
  Maturing beyond 36 months          23,278      2.9      (3,923)     27,402        3.9       4,124
                                  ---------  --------- ---------   ---------  ---------   ---------
      Total                      $  595,180   100.00%   $ 56,945   $ 694,718     100.00%   $ 99,538
                                  ========= =========  =========   =========  =========   =========

</TABLE>



<TABLE>
<CAPTION>

     The following table sets forth the certificates of deposit in the 
Bank classified by rates as of the dates indicated.

                                                                      At December 31,     
                                                       ----------------------------------------
                                                          1994            1995           1996 
                                                       ---------       ---------      ---------
Rate                                                                 (In Thousands)
- ----
<S>                                                 <C>             <C>            <C>
1.01 - 2.00%                                         $   1,590       $     834      $     949
2.01 - 3.00%                                             1,699               2              2
3.01 - 4.00%                                            62,823           1,198             20
4.01 - 5.00%                                           137,818          49,308         34,308
5.01 - 6.00%                                            63,804         205,595        333,998
6.01 - 7.00%                                            24,998         109,737         93,788
7.00 - 8.00%                                             6,141           8,025          3,079
8.01 - 9.00%                                                72              17             64
                                                     ---------       ---------      ---------
                                                     $ 298,945       $ 374,716      $ 466,208
                                                     =========       =========      =========

</TABLE>



<TABLE>
<CAPTION>

     The following table sets forth the amount and maturities of 
certificates of deposit at December 31, 1996.

                                                    Amount Due 
                    -------------------------------------------------------------------------
                    Less Than      1-2       2-3        3-4        4-5      After 5
                     One Year     Years     Years      Years      Years      Years      Total 
                    --------    --------  --------   --------   --------   --------  --------
                                                  (In Thousands)
<S>               <C>          <C>        <C>       <C>         <C>        <C>      <C> 
Rate

1.01 - 2.00%       $     934    $     15   $      -  $      -    $      -   $     - $     949
2.01 - 3.00%               -           2          -         -           -         -         2
3.01 - 4.00%              15           -          5         -           -         -        20
4.01 - 5.00%          32,673         610        945        48           -        32    34,308
5.01 - 6.00%         255,478      58,482     11,010     3,888       4,247       893   333,998
6.01 - 7.00%          30,047      15,739     16,643    13,095      17,620       644    93,788
7.01 - 8.00%           2,865         161          -         -           -        53     3,079
8.01 - 9.00%              30          34          -         -           -         -        64
                   ---------   ---------  ---------  --------   --------- --------- ---------
                   $ 322,042    $ 75,043   $ 28,603  $ 17,031    $ 21,867   $ 1,622 $ 466,208
                   =========   =========  ========== ========   ========= ========= =========

</TABLE>



<TABLE>
<CAPTION>

     The following table indicates the amount of the Bank's negotiable 
certificates of deposit of $100,000 or more by time remaining until maturity as of December 31, 1996.


     Remaining Maturity                                  Amounts 
     ------------------                              --------------
                                                     (In Thousands)
<S>                                               <C>
     Three months or less                          $     12,849
     Three through six months                             8,871
     Six through twelve months                           12,720
     Over twelve months                                  19,240
                                                   ------------
         Total                                     $     53,680
                                                   ============

</TABLE>



<TABLE>
<CAPTION>

     The following table sets forth the net changes in the deposit 
activities of the Bank for the periods indicated.

                                                                                Year Ended December 31,     
                                                                 --------------------------------------------------
                                                                    1994                 1995               1996
                                                                 ----------           ----------         ----------
                                                                                    (In Thousands)

<S>                                                            <C>                 <C>                 <C>
Deposits                                                        $ 1,903,691         $  2,114,143        $  2,557,621
Withdrawals                                                       1,966,162            2,076,361           2,480,059
                                                                -----------         ------------        ------------
Net increase (decrease) before interest credited                    (62,471)              37,782              77,562
Interest credited                                                    14,179               19,163              21,976
                                                                -----------         ------------        ------------
Net increase (decrease) in deposits                             $   (48,292)        $     56,945        $     99,538
                                                                ===========         ============        ============

</TABLE>



Borrowings

     Savings deposits are the primary source of funds of the Bank's 
lending and investment activities and for its general business purposes.  
If the need arises, the Bank, may rely upon advances from the FHLB and 
the Federal Reserve Bank discount window to supplement its supply of 
lendable funds and to meet deposit withdrawal requirements.  Advances 
from the FHLB typically are collateralized by the Bank's stock in the 
FHLB and a portion of the Bank's first mortgage loans.  At December 31, 
1996, the Bank had $82.5 million in FHLB advances outstanding.

     The FHLB functions as a central reserve bank providing credit for 
the Bank and other member savings institutions and financial 
institutions.  As a member, the Bank is required to own capital stock in 
the FHLB and is authorized to apply for advances on the security of such 
stock and certain of its home mortgages and other assets (principally, 
securities that are obligations of, or guaranteed by, the United States) 
provided certain standards related to creditworthiness have been met.  
Advances are made pursuant to several different programs.  Each credit 
program has its own interest rate and range of maturities.  Depending on 
the program, limitations on the amount of advances are based either on a 
fixed percentage of a member institution's net worth or on the FHLB's 
assessment of the institution's creditworthiness.  All FHLB advances 
have fixed interest rates and mature between two and 10 years.

<TABLE>
<CAPTION>

                                                                                Year Ended December 31,          
                                                                 ----------------------------------------------------
                                                                    1994                 1995                 1996  
                                                                 ----------           ----------           ----------
                                                                                (Dollars in Thousands)

<S>                                                             <C>                  <C>                   <C>
FHLB advances:
     Maximum month-end balance                                   $ 86,659             $ 86,168              $ 91,135
     Balance at end of period                                      86,659               85,169                82,517
     Average balance                                               28,259               78,368                84,351

Weighted average interest rate on:
     Balance at end of period                                        6.94%                6.86%                 6.74%
     Average balance for period                                      6.54%                7.00%                 6.79%

</TABLE>


Competition

     The Bank's market area in Southeast Florida has a large 
concentration of financial institutions, many of which are significantly 
larger and have greater financial resources than the Bank, and all of 
which are competitors of the Bank to varying degrees.  As a result, the 
Bank encounters strong competition both in attracting deposits and in 
originating real estate and other loans.  Its most direct competition 
for deposits has come historically from commercial banks, brokerage 
houses, other savings associations, and credit unions in its market 
area, and the Bank expects continued strong competition from such 
financial institutions in the foreseeable future.  The Bank's market 
area includes branches of several commercial banks that are 
substantially larger than the Bank in terms of state-wide deposits.  The 
Bank competes for savings by offering depositors a high level of 
personal service and expertise together with a wide range of financial 
services. 

     The competition for real estate and other loans comes principally 
from commercial banks, mortgage banking companies, and other savings 
associations.  This competition for loans has increased substantially in 
recent years as a result of the large number of institutions competing 
in the Bank's market area as well as the increased efforts by commercial 
banks to expand mortgage loan originations.

     The Bank competes for loans primarily through the interest rates 
and loan fees it charges and the efficiency and quality of services it 
provides borrowers, real estate brokers, and builders.  Factors that 
affect competition include general and local economic conditions, 
current interest rate levels, and volatility of the mortgage markets.

     Based on total assets as of June 1996, the Bank was the second 
largest savings institution headquartered in Palm Beach County, and the 
Bank held approximately 3.5% of all financial institution deposits in 
Palm Beach County.

Subsidiary Activities

     The Bank has one active wholly owned subsidiary, Fidelity Realty 
and Appraisal Service, Inc., a Florida corporation ("FRAS").  FRAS is 
primarily engaged in providing appraisal services for the Bank and 
selling the Bank's REO.  At December 31, 1996, the Bank had an equity 
investment in FRAS of $207,000.  For the year ended December 31, 1996, 
FRAS had a net loss of $8,000.

     Under FIRREA, SAIF-insured institutions are required to provide 30 
days advance notice to the OTS and FDIC before establishing or acquiring 
a subsidiary or conducting a new activity in a subsidiary.  The insured 
institution must also provide the FDIC and the OTS such information as 
may be required by applicable regulations and must conduct the activity 
in accordance with the rules and orders of the OTS.  In addition to 
other enforcement and supervision powers, the OTS may determine after 
notice and opportunity for a hearing that the continuation of a savings 
association's ownership of or relation to a subsidiary (i) constitutes a 
serious risk to the safety, soundness or stability of the savings 
association, or (ii) is inconsistent with the purposes of FIRREA.  Upon 
the making of such a determination, the OTS may order the savings 
association to divest the subsidiary or take other actions.

Personnel

     As of December 31, 1996, the Bank had 267 full-time and 31 part-
time employees.  None of the Bank's employees is represented by a 
collective bargaining group.  The Bank believes its relationship with 
its employees to be good.

Regulation

     As a federally chartered, SAIF-insured savings association the Bank 
is subject to examination, supervision and extensive regulation by the 
OTS, and the FDIC.  The Bank is a member of and owns stock in the FHLB 
of Atlanta, which is one of the twelve regional banks in the Federal 
Home Loan Bank System.  This regulation and supervision establishes a 
comprehensive framework of activities in which an institution can engage 
and is intended primarily for the protection of the insurance fund and 
depositors.

     The Bank also is subject to regulation by the Board of Governors of 
the Federal Reserve System (the "Federal Reserve Board") governing 
reserves to be maintained against deposits and certain other matters.  
The Holding Company will be subject to supervision and regulation by the 
OTS.

     The OTS regularly examines the Bank and prepares reports for the 
consideration of the Bank's Board of Directors on any deficiencies that 
they may find in the Bank's operations.  The FDIC also examines the Bank 
in its role as the administrator of the SAIF.  The Bank's relationship 
with its depositors and borrowers also is regulated to a great extent by 
both federal and state laws especially in such matters as the ownership 
of savings accounts and the form and content of the Bank's mortgage 
documents.  Any change in such regulation, whether by the FDIC, OTS, or 
Congress, could have a material adverse impact on the Holding Company 
and the Bank and their operations.

     The Federal Deposit Insurance Corporation Improvement Act of 1991.  
The Federal Deposit Insurance Corporation Improvement Act of 1991 
("FDICIA") primarily addresses the recapitalization of the BIF, which 
insures the deposits of commercial banks and savings banks.  In 
addition, FDICIA established a number of new mandatory supervisory 
measures for savings associations and banks.

     Standards for Safety and Soundness.  FDICIA requires the federal 
bank regulatory agencies to prescribe regulatory standards for all 
insured depository institutions and depository institution holding 
companies relating to: (i) internal controls, information systems and 
audit systems; (ii) loan documentation; (iii) credit underwriting; (iv) 
interest rate risk exposure; (v) asset growth; and (vi) compensation, 
fees and benefits.  The compensation standards would prohibit employment 
contracts, compensation or benefit arrangements, stock option plans, fee 
arrangements or other compensatory arrangements that provide excessive 
compensation, fees or benefits or could lead to material financial loss.  
In addition the federal banking regulatory agencies are required to 
prescribe by regulation standards specifying:  (i) maximum classified 
assets to capital ratios; (ii) minimum earnings sufficient to absorb 
losses without impairing capital; and (iii) to the extent feasible, a 
minimum ratio of market value to book value for publicly traded shares 
of depository institutions and depository institution holding companies.

     Financial Management Requirements.  Pursuant to FDICIA, in May 
1993, the FDIC adopted rules establishing annual independent audits and 
financial reporting requirements for all depository institutions with  
assets of more than $500 million, their management and their independent 
auditors.  The rules also establish new requirements for the 
composition, duties, and authority of such institutions' audit 
committees and boards of directors, effective in fiscal years beginning 
after December 31, 1992.  Among other things, all depository 
institutions with assets in excess of $500 million are required to 
prepare and make available to the public annual reports on their 
financial condition and management, including statements of management's 
responsibility under regulations relating to safety and soundness, and 
an assessment of the institution's compliance with internal controls, 
laws and regulations.  The institution's independent auditors are 
required to attest to these management assessments.  Each such 
institution also is required to have an audit committee composed of 
independent directors.  Audit Committees of large institutions 
(institutions with assets exceeding $3.0 billion) must:  (i) include 
members with banking or related financial management experience; (ii) 
have the ability to engage their own independent legal counsel; and 
(iii) must not include any large customers (as defined) of the 
institution.

     Prompt Corrective Action Regulation.  FDICIA establishes a system 
of prompt corrective action to resolve the problems of undercapitalized 
institutions.  Under this system, the OTS and the other banking 
regulators are required to establish five capital categories ("well-
capitalized," "adequately capitalized," "undercapitalized," 
"significantly undercapitalized" and "critically undercapitalized") and 
to take certain mandatory supervisory actions (and are authorized to 
take other discretionary actions) with respect to institutions in the 
three undercapitalized categories, the severity of which will depend 
upon the capital category in which the institution is placed.  
Generally, FDICIA requires the requisite banking regulator to appoint a 
receiver or conservator for an institution that is critically 
undercapitalized.

     Under the OTS rule implementing the prompt corrective action 
provisions, a savings institution that: (i) has a total risk-based 
capital ratio of 10.0% or greater, a Tier I (core) risk-based capital 
ratio of 6.0% or greater and a leverage ratio of 5.0% or greater; and 
(ii) is not subject to any written agreement, order, capital directive 
or prompt corrective action directive issued by the OTS, is deemed to be 
well-capitalized.  An institution with a total risk-based capital ratio 
of 8.0% or greater, a Tier I risk-based capital ratio of 4.0% or greater 
and a leverage ratio of 4.0% or greater, is considered to be adequately 
capitalized.  A savings institution that has a total risk-based capital 
ratio of less than 8.0%, a Tier I risk-based capital ratio of less than 
4.0%, or a leverage ratio that is less than 4.0% is considered to be 
undercapitalized.  A savings institution that has a total risk-based 
capital ratio of less than 6.0%, a Tier I risk-based capital ratio of 
less than 3.0% or a leverage ratio that is less than 3.0%, is considered 
to be significantly undercapitalized.  A savings institution that has a 
tangible equity capital to assets ratio equal to or less than 2.0% is 
deemed to be critically undercapitalized.  For purposes of the 
regulation, the term "tangible equity" includes core capital elements 
counted as Tier I capital for purposes of the risk-based capital 
standards plus the amount of outstanding cumulative perpetual preferred 
stock (including related surplus), minus all intangible assets except 
certain purchased mortgage servicing rights and qualifying supervisory 
goodwill.

     FDICIA authorizes the appropriate federal banking agency, after 
notice and an opportunity for a hearing, to treat a well-capitalized, 
adequately capitalized or undercapitalized insured depository 
institution as if it had a lower capital classification if it is in an 
unsafe or unsound condition or is engaging in an unsafe or unsound 
practice.  Thus, an adequately capitalized institution can be subjected 
to the restrictions on undercapitalized institutions (provided that a 
capital restoration plan cannot be required of the institution) 
described below and an undercapitalized institution can be subjected to 
the restrictions applicable to significantly undercapitalized 
institutions described below.

     Under FDICIA, an insured depository institution cannot make a 
capital distribution (as broadly defined to include, among other things, 
dividends, redemptions and other repurchases of stock) or pay management 
fees to any person that controls the institution if thereafter it would 
be undercapitalized.  The appropriate federal banking agency, however, 
may (after consultation with the FDIC) permit an insured depository 
institution to repurchase, redeem, retire or otherwise acquire its 
shares if such action:  (i) is taken in connection with the issuance of 
additional shares or obligations in at least an equivalent amount; and 
(ii) will reduce the institution's financial obligations or otherwise 
improve its financial condition.  An undercapitalized institution 
generally is prohibited form increasing its average total assets.  An 
undercapitalized institution also generally is prohibited from making 
acquisitions, establishing any branches or engaging in any new line of 
business except in accordance with an accepted capital restoration plan 
or with the approval of the FDIC.  In addition, the appropriate federal 
banking agency is given authority with respect to any undercapitalized 
depository institution to take any of the actions it is required to or 
may take with respect to a significantly undercapitalized institution as 
described below if it determines that such actions are necessary to 
carry out the purpose of FDICIA.

Federal Regulations

     Regulatory Capital.  The capital requirements consist of a 
"tangible capital requirement," a "leverage limit" and a "risk-based 
capital requirement."

     Under the tangible capital requirement, a savings association must 
maintain tangible capital in an amount equal to at least 1.5% of 
adjusted total assets.  Tangible capital is defined as core capital less 
all intangible assets (including supervisory goodwill), plus a specified 
amount of purchased mortgage servicing rights.  Further, the valuation 
allowance applicable to the write-down of investments and mortgage-
backed securities in accordance with SFAS 115 is excluded from the 
regulatory capital calculation.

     The leverage limit adopted by the OTS requires that savings 
associations maintain "core capital" in an amount equal to at least 3% 
of adjusted total assets.  The OTS, however, has proposed an amendment 
to this requirement that would increase core capital requirements for 
nearly all savings associations, as discussed below.  Core capital is 
defined as common stockholders' equity (including retained earnings), 
non-cumulative perpetual preferred stock, and minority interests in the 
equity accounts of consolidated subsidiaries, plus purchased mortgage 
servicing rights valued at the lower of 90% of fair market value, 90% of 
original cost or the current amortized book value as determined under 
generally accepted accounting principles ("GAAP"), and "qualifying 
supervisory goodwill," less non-qualifying intangible assets. 

     In addition, the OTS has proposed a rule that would limit the 
amount of purchased mortgage servicing rights includable as core capital 
to 50% of such capital.  No assurance can be given as to the final form 
of such regulation, the date of its effectiveness, or whether it will 
differ materially from the proposal.  The proposal, if adopted as 
proposed, is not anticipated to have any immediate effect on the Bank.

     In April 1991, the OTS published a proposed amendment to the 
regulatory capital requirements applicable to all savings associations 
to conform to Office of the Comptroller of the Currency ("OCC") capital 
regulations applicable to national banks.  Under the OTS proposal, those 
savings associations receiving a CAMEL rating of "1", the best possible 
rating on a scale of 1 to 5, will be required to maintain a ratio of  
core capital to adjusted total assets of 3%.  All other savings 
associations will be required to maintain minimum core capital of 4% to 
5% of total adjusted assets.  In determining the required minimum core 
capital ratio, the OTS will assess the quality of risk management and 
the level of risk in each savings association on a case-by-case basis.  
The OTS did not indicate in the proposed regulation the standards it 
will use in establishing the appropriate core capital requirement for 
savings associations not rated "1" under the CAMEL rating system.  At 
December 31, 1996, the Bank's ratio of core capital to total adjusted 
assets was 9.2%.  The OTS prohibits savings associations from disclosing 
their CAMEL ratings.

     A savings association that does not meet the minimum regulatory 
capital requirements because of the new core capital requirement will be 
required to submit a capital restoration plan to the OTS that sets forth 
in reasonable detail the steps the association will take to be in 
compliance.  The capital plans will be required to be filed within 60 
days of the effective date of the new regulation.  If the OTS rejects a 
savings association's capital plan, the OTS may require an amended 
capital plan to be filed, or the OTS can take supervisory action against 
the association.  The Bank is unable to predict when such regulation 
will be adopted, or, if adopted, the final form that such regulation 
will take.

     Under the risk-based capital requirement, a savings association 
must maintain total capital (which is defined as core capital plus 
supplementary capital) equal to at least 8.0% of risk-weighted assets.  
A savings association must calculate its risk-weighted assets by 
multiplying each asset and off-balance sheet item by various risk 
factors, which range from 0% for cash and securities issued by the 
United States Government or its agencies to 100% for repossessed assets 
or loans more than 90 days past due.  Supplementary capital may include, 
among other items, cumulative perpetual preferred stock, perpetual 
subordinated debt, mandatory convertible subordinated debt, 
intermediate-term preferred stock, and general allowances for loan 
losses.  The allowance for loan losses includable in supplementary 
capital is limited to 1.25% of risk-weighted assets.  Supplementary 
capital is limited to 100% of core capital.

     Effective January 1, 1994, the OTS has amended its risk-based 
capital requirements to require institutions with an "above normal" 
level of interest rate risk to exclude certain amounts of capital to 
take account of such risk in determining compliance with the risk-based 
requirements.  A savings institution will be considered to have a 
"normal" level of interest rate risk if the decline in the market value 
of its portfolio equity after an immediate 200 basis  point increase or 
decrease in market interest rates (whichever leads to the greater 
decline) is less than two percent of the current estimated market value 
of its assets.  The market value of portfolio equity is defined as the 
net present value of expected cash inflows and outflows from an 
institution's assets, liabilities and off-balance sheet items.  The 
amount of additional capital that an institution with an above normal 
interest rate risk would be required to maintain (the "interest rate 
risk component") would equal one-half of the dollar amount by which its 
measured interest rate risk exceeds the normal level of interest rate 
risk.  The interest rate risk component would be in addition to the 
capital otherwise required to satisfy the risk-based capital 
requirement.  At December 31, 1996, the OTS had not implemented the 
interest rate risk component.  Had the interest rate risk component been 
implemented as originally proposed, the Bank would not have been 
required to allocate any of its excess risk-based capital for interest 
rate risk purposes at December 31, 1996.

     Certain exclusions from capital and assets are required to be made 
for the purpose of calculating total capital, in addition to the 
adjustments required for calculating core capital.  Such exclusions 
consist of equity investments (as defined by regulation) and that 
portion of land loans and non-residential construction loans in excess 
of an 80% loan-to-value ratio (these items are excluded on a sliding 
scale through December 31, 1996, after which they must be excluded in 
their entirety) and reciprocal holdings of qualifying capital 
instruments.

     The OTS and the FDIC generally are authorized to take enforcement 
action against a savings association that fails to meet its capital 
requirements, which action may include restrictions on operations and 
banking activities, the imposition of a capital directive, a cease-and-
desist order, civil money penalties or harsher measures such as the 
appointment of a receiver or conservator or a forced merger into another 
institution.  In addition, under current regulatory policy, a savings 
association that fails to meet its capital requirements is prohibited 
from paying any dividends.  Except under certain circumstances, further 
disclosure of final enforcement actions by the OTS is required.

     Federal Home Loan Bank System.  The Bank is a member of the Federal 
Home Loan Bank ("FHLB") of Atlanta, which is one of the 12 regional 
FHLBs.  As a member of the FHLB, the Bank is required to purchase and 
maintain stock in the FHLB of Atlanta 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 1/20 
(or such greater fraction as established by the FHLB) of outstanding 
FHLB advances.  At December 31, 1996 the Bank had $6.1 million in FHLB 
of Atlanta stock, which was in compliance with this requirement.  In 
past years the Bank has received dividends on its FHLB stock.  Over the 
past five years such dividends have averaged 6.50%, and was 7.25% for 
the year ended December 31, 1996.  Certain provisions of FIRREA require 
all 12 FHLBs to provide financial assistance for the resolution of 
troubled savings associations and to contribute to affordable housing 
programs through direct loans or interest subsidies on advances targeted 
for community investment and low- and moderate-income housing projects.  
These contributions could cause rates on the FHLB advances to increase 
and could affect adversely the level of FHLB dividends paid and the 
value of FHLB stock in the future.

     Each FHLB serves as a reserve or central bank for its members 
within its assigned region.  It is funded primarily from proceeds 
derived from the sale of consolidated obligations of the FHLB System.  
It makes loans to members (i.e., advances) in accordance with policies 
and procedures established by the board of directors of the FHLB.  These 
policies and procedures are subject to the regulation and oversight of 
the Federal Housing Finance Board (the "FHFB").

     FHLB advances must be fully secured by sufficient collateral as 
determined by the FHLB.  Eligible collateral consists of mortgage loans 
less than 90 days delinquent or securities evidencing interests therein, 
securities (including mortgage-backed securities) issued, insured, or 
guaranteed by the federal government or any agency thereof, FHLB 
deposits, and to a limited extent, real estate with readily 
ascertainable value in which a perfected security interest may be 
obtained.  Other forms of collateral may be accepted as 
collateralization under certain circumstances.  All long-term advances 
are required to be used to provide funds for residential home financing.  
In addition, the FHFB has established standards of community service 
that members must meet to maintain access to long-term advances.  FHLBs 
are authorized to make short-term liquidity advances to solvent 
associations in poor financial condition but with prospects of 
improving, upon the request of the OTS.  In addition, pursuant to FHLB 
regulations, each FHLB is required to establish programs for affordable 
housing that involve interest subsidies from the FHLBs on advances to 
members engaged in lending at subsidized interest rates for low- and 
moderate-income, owner-occupied housing and affordable housing, and 
certain other community purposes.

     Qualified Thrift Lender Test.  The qualified thrift lender ("QTL") 
test requires that a savings institution maintain at least 65% of its 
total portfolio assets in "qualified thrift investments" on an average 
basis in nine out of every twelve months.  For purposes of the test, 
portfolio assets are defined as the total assets of the savings 
institution minus:  goodwill and other intangible assets, the value of 
property used by the savings institution to conduct its business and 
liquid assets not to exceed 20% of the savings institution's total 
assets.

     Under the QTL's statutory and regulatory provisions, all forms of 
home mortgages, home improvement loans, home equity loans and loans on 
the security of other residential real estate and mobile homes as well 
as a designated percentage of consumer loans are "qualified thrift 
investments," as are shares of stock of the FHLB, investments or 
deposits in other insured institutions, securities issued by the FNMA, 
FHLMC, GNMA or the RTC Financing Corporation and other mortgage-related 
securities.  Investments in nonsubsidiary corporations or partnerships 
whose activities include servicing mortgages or real estate development 
are also considered qualified thrift investments in proportion to the 
amount of primary revenue such entities derive from housing-related 
activities.  Also included in qualified thrift investments are mortgage 
servicing rights, whether such rights are purchased by the insured 
institution or created when the institution sells loans and retains the 
right to service such loans.

     A savings institution that fails to become, or maintain its status 
as, a qualified thrift lender must either become a bank (other than a 
savings bank) or be subject to certain restrictions.  A savings 
institution that fails to meet the QTL test and does not convert to a 
bank will be: (i) prohibited from making an investment or engaging in 
activities that would not be permissible for national banks; (ii) 
prohibited from establishing any new branch office where a national bank 
located in the savings institution's home state would not be able to 
establish a branch office; (iii) ineligible to obtain new advances from 
any Federal Home Loan Bank; and (iv) subject to limitations on the 
payment of dividends comparable to the statutory and regulatory dividend 
restrictions applicable to national banks.  Also, beginning three years 
after the date on which the savings institution ceases to be a qualified 
thrift lender, the savings institution would be prohibited from 
retaining any investment or engaging in any activity not permissible for 
a national bank and would be required to repay any outstanding advances 
to any FHLB.  A savings institution may requalify as a qualified thrift 
lender if it thereafter complies with the QTL test.

     As of December 31, 1996, the Bank was in compliance with the QTL 
requirement.  At December 31, 1996, 90.6% of the Bank's assets were 
"qualified thrift investments."

     Liquidity Requirements.  Federally insured savings associations are 
required to maintain an average daily balance of liquid assets equal to 
a certain percentage of the sum of average daily balances of net 
withdrawable deposit accounts and borrowings payable in one year or 
less.  The liquidity requirement may vary from time to time (between 
4.0% and 10.0%) depending upon economic conditions and savings flows of 
all savings associations.  At the present time, the required liquid 
asset ratio is 5.0%.

     For purposes of this ratio, liquid assets include specified short-
term assets (such as cash, certain time deposits, certain bankers' 
acceptances and short-term United States Treasury obligations), and 
long-term assets such as United States Treasury obligations of more than 
one and less than five years and federal agency obligations with a 
minimum term of 18 months.  The regulations governing liquidity 
requirements include as liquid assets debt securities hedged with 
forward commitments obtained from dealers in United States Government 
securities or Associations whose accounts are insured by the FDIC, debt 
securities directly hedged with a short financial futures position, and 
debt securities that provide the holder with a right to redeem the 
security at par value, regardless of the stated maturities of such 
securities.  FIRREA also authorizes the OTS to designate as liquid 
assets certain mortgage-related securities and certain mortgage loans 
(qualifying as backing for certain mortgage-backed securities) with less 
than one year to maturity.  Short-term liquid assets currently must 
constitute at least 1% of an association's average daily balance of net 
withdrawable deposit accounts and current borrowings.  Penalties may be 
imposed upon associations for violations of the liquidity requirements.  
The monthly average liquidity ratio of the Bank for December 1996 was 
6.15% and exceeded the then applicable requirement of 5.0%.

     Insurance of Accounts and Regulation by the FDIC.  The Bank's 
deposits are insured up to $100,000 per insured member (as defined by 
law and regulation) by the SAIF.  This insurance is backed by the full 
faith and credit of the United States Government.  The SAIF is 
administered and managed by the FDIC.  As insurer, the FDIC is 
authorized to conduct examinations of and to require reporting by SAIF-
insured associations.  It also may prohibit any SAIF-insured association 
from engaging in any activity the FDIC determines by regulation or order 
to pose a serious threat to the SAIF.  The FDIC also has the authority 
to initiate enforcement actions against savings associations, after 
first giving the OTS an opportunity to take such action.

     The minimum annual deposit insurance premiums are currently 
assessed at the rate of .065% of deposits for all SAIF-insured members.  
The FDIC, however, is authorized to raise premiums in certain 
circumstances related to fund losses and severe economic circumstances 
and has exercised this authority several times with respect to premiums 
paid to the BIF by commercial banks and BIF-member savings associations.

     In September 1996, Congress enacted legislation to recapitalize the 
SAIF by a one-time assessment on all SAIF-insured deposits held as of 
March 31, 1995.  The assessment was 65.7 basis points per $100 in 
deposits, payable on November 27, 1996.  In addition, beginning January 
1, 1997, pursuant to the legislation, interest payments on FICO bonds 
issued in the late 1980's by the Financing Corporation to recapitalize 
the now defunct Federal Savings and Loan Insurance Corporation will be 
paid jointly by BIF-insured institutions and SAIF-insured institutions.  
The FICO assessment will be 1.29 basis points per $100 in BIF deposits 
and 6.44 basis points per $100 in SAIF deposits.  Beginning January 1, 
2000, the FICO interest payments will be paid pro rata by banks and 
thrifts based on deposits (approximately 2.4 basis points per $100 in 
deposits).  

The legislation also provides for the merger of the BIF and SAIF on 
January 1, 1999 if there are no more savings associations as of that 
date.  Several bills have been introduced in the current Congress that 
would eliminate the federal thrift charter and OTS.  The bills would 
require that all federal savings associations convert to national banks 
or state depository institutions by no later than January 1, 1998 in one 
bill and June 30, 1998 in the other and would treat all state savings 
associations as state banks for purposes of federal banking laws.  
Subject to a narrow grandfathering, all savings and loan holding 
companies would become subject to the same regulation as bank holding 
companies under the pending legislative proposals.  Under such 
proposals, any lawful activity in which a savings association would be 
permitted for up to two years following the effective date of its 
conversion to the new charter, with two additional one-year extension 
which may be granted at the discretion of the regulator.  Additionally, 
such proposals would grandfather existing thrift intrastate and 
interstate branches which were operated as branches or in the process of 
being established on January 1, 1997 or January 7, 1997, respectively.  
The legislative proposals would also abolish the OTS and transfer its 
functions to the federal bank regulators with respect to the 
institutions and to the Federal Reserve Board with respect to the 
regulation of holding companies.  The Company is unable to predict 
whether the legislation will be enacted or, given such uncertainty, 
determine the extent to which the legislation, if enacted, would affect 
its business.  The Company is also unable to predict whether the SAIF 
and BIF funds will eventually be merged.  

     Limitations on Capital Distributions.  OTS regulations impose 
limitations on all capital distributions by savings institutions.  
Capital distributions include cash dividends, payments to repurchase or 
otherwise acquire the savings association's shares, payments to 
stockholders of another institution in a cash-out merger, and other 
distributions charged against capital.  The rule establishes three tiers 
of institutions.  An institution that exceeds all fully phased-in 
capital requirements before and after a proposed capital distribution 
("Tier 1 Association") may, after prior notice but without the approval 
of the OTS, make capital distributions during a calendar year up to (i) 
100% of its net income to date during the calendar year plus the amount 
that would reduce by one-half its surplus capital at the beginning of 
the calendar year or (ii) 75% of its net income over the most recent 
four-quarter period.  Any additional capital distributions would require 
prior regulatory approval.  An institution that meets its regulatory 
capital requirement, but not its fully phased-in capital requirement 
before or after its capital distribution ("Tier 2 Association") may, 
after prior notice but without the approval of the OTS, make capital 
distributions of:  up to 75% of its net income over the most recent four 
quarter period if it satisfies the risk-based capital requirement that 
would be applicable to it on January 1, 1993, computed based on its 
current portfolio; up to 50% of its net income over the most recent four 
quarter period if it satisfies the risk based capital standard that was 
applicable to it on January 1, 1991, computed based on its current 
portfolio; and up to 25% of its net income over the most recent four 
quarter period if it satisfies its current risk-based capital 
requirement.  In computing the institution's permissible percentage of 
capital distributions, previous distributions made during the prior four 
quarter period must be included.  A savings institution that does not 
meet its current regulatory capital requirement before or after payment 
of a proposed capital distribution ("Tier 3 Association") may not make 
any capital distributions without the prior approval of the OTS.  In 
addition, the OTS would prohibit a proposed capital distribution by any 
institution, which would otherwise be permitted by the regulation, if 
the OTS determines that such distribution would constitute an unsafe or 
unsound practice.  In addition, FDICIA provides that, as a general rule, 
a financial institution may not make a capital distribution if it would 
be undercapitalized after making the capital distribution.  Also, an 
institution meeting the Tier 1 capital criteria which has been notified 
that it needs more than normal supervision will be treated as a Tier 2 
or Tier 3 Association unless the OTS deems otherwise.  A recently 
proposed OTS rule would amend the capital distribution regulation to 
provide that a Tier 1 Association would be permitted to make capital 
distributions under the Tier 1 standard or, consistent with the highest 
Tier 2 standard, at 75% of its net income to date over the most recent 
four quarter period.  As of December 31, 1996, the Bank was a Tier 1 
Association. 

     Investment Limitations.  FIRREA generally provides that state-
chartered savings associations may not engage as principal in any type 
of activity, or in any activity in any amount not permitted for 
federally-chartered associations, or directly acquire or retain any 
equity investment of a type or amount not permitted for federally-
chartered associations.  The FDIC has authority to grant exceptions from 
these prohibitions (other than with respect to non-service corporation 
equity investments) if it determines no significant risk to the 
insurance fund is posed by the amount of the investment or the activity 
to be engaged in if the Bank is and continues to be in  compliance with 
fully phased-in standards.  Among activity restrictions applicable to 
federally-chartered institutions that are also applicable to the Bank is 
the prohibition on investing directly in equity securities or real 
estate (other than that used for offices and related facilities or 
acquired through, or in lieu of, foreclosure).  In addition, the Bank is 
authorized to invest directly in service corporation to a maximum of 2% 
of the Bank's assets, plus an additional 1% of assets if the amount over 
2% is used for specified community or intercity development purposes.  
Federal laws and regulations also impose certain limitations on 
operations, including restrictions on loans to one borrower, 
transactions with affiliates and affiliated persons and liability 
growth.

     FIRREA also imposed investment and lending restrictions that are 
applicable to all federally- or state-chartered associations.  FIRREA 
provides that no savings association may invest in corporate debt 
securities not rated in one of the four highest rating categories by a 
nationally recognized rating organization.  FIRREA and FDICIA amend the 
authority of savings associations to engage in transactions with 
affiliates or to make loans to certain insiders, by making such 
transactions subject to Sections 23A, 23B, 22(g) and 22(h) of the 
Federal Reserve Act.  Among other things, these provisions generally 
require that these transactions with affiliates be on terms and 
conditions comparable to those for similar transactions with non-
affiliates.  In addition, these affiliate transactions may be regulated 
further by the OTS to address safety and soundness concerns.

     Holding Company Regulation.  The Company and the MHC are holding 
companies within the meaning of the Home Owners' Loan Act of 1933, as 
amended ("HOLA").  As such, the Company and the MHC are registered with 
and is subject to OTS examination and supervision as well as certain 
reporting requirements.  In addition, the operations of the Company and 
the MHC are subject to the Regulations as well as other regulations 
promulgated by the OTS from time to time.  As a SAIF-insured subsidiary 
of a savings and loan holding company, the Bank is subject to certain 
restrictions in dealing with the Company and MHC and with other persons 
affiliated with the Company and the MHC and will continue to be subject 
to examination and supervision by the OTS and the FDIC.

     Transactions with Affiliates.  Section 11 of HOLA provides that 
transactions between an insured subsidiary of a holding company and an 
affiliate thereof will be subject to the restrictions that apply to 
transactions between banks that are members of the Federal Reserve 
System and their affiliates pursuant to Sections 23A and 23B of the 
Federal Reserve Act.  Generally, Sections 23A and 23B: (i) limit the 
extent to which a financial institution or its subsidiaries may engage 
in "covered transactions" with an "affiliate," to an amount equal to 10% 
of the institution's capital and surplus, and limit all "covered 
transactions" in the  aggregate with all affiliates to an amount equal 
to 20% of such capital and surplus; and (ii) require that all 
transactions with an affiliate, whether or not "covered transactions," 
be on terms substantially the same, or at least as favorable to the 
institution or subsidiary as those provided to a non-affiliate.  The 
term "covered transaction" includes the making of loans, purchase of 
assets, issuance of a guarantee and similar types of transactions.  
Management believes that the Bank is in compliance with the requirements 
of Sections 23A and 23B.  In addition to the restrictions that apply to 
financial institutions generally under Sections 23A and 23B, Section 11 
of the HOLA places three other restrictions on savings associations, 
including those that are part of a holding company organization.  First, 
savings associations may not make any loan or extension of credit to an 
affiliate unless that affiliate is engaged only in activities 
permissible for bank holding companies.  Second, savings associations 
may not purchase or invest in affiliate securities except for those of a 
subsidiary.  Finally, the Director is granted authority to impose more 
stringent restrictions when justifiable for reasons of safety and 
soundness.

     Extensions of credit by the Bank to executive officers, directors, 
and principal stockholders and related interests of such persons are 
subject to Sections 22 (g) and 22(h) of the Federal Reserve Act and 
Subpart A of the Federal Reserve Board's Regulation O.  These rules 
prohibit loans to any such individual where the aggregate amount exceeds 
an amount equal to 15% of an institution's  unimpaired capital and 
surplus plus an additional 10% of unimpaired capital and surplus in the 
case of loans that are fully secured by readily marketable collateral, 
and/or when the aggregate amount outstanding to all such individuals 
exceeds the institution's unimpaired capital and unimpaired surplus.  
These rules also provide that no institution shall make any loan or 
extension of credit in any manner to any of its executive officers or 
directors, or to any person who directly or indirectly, or acting 
through or in concert with one or more persons, owns, controls, or has 
the power to vote more than 10% of any class of voting securities of 
such institution ("Principal Stockholder"), or to a related interest 
(i.e., any company controlled by such executive officer, director, or 
Principal Stockholder), or to any political or campaign committee the 
funds or services of which will benefit such executive officer, 
director, or Principal Stockholder or which is controlled by such 
executive officer, director, or Principal Stockholder, unless such loan 
or extension of credit is made on substantially the same terms, 
including interest rates and collateral, as those prevailing at the time 
for comparable transactions with other persons,  does not involve more 
than the normal risk of repayment or present other unfavorable features, 
and the institution follows underwriting procedures that are not less 
stringent than those applicable to comparable transactions by the 
institution with persons who are not executive officers, directors, 
Principal Stockholders, or employees of the institution.  A savings 
association is therefore prohibited from making any new loans or 
extensions or credit to the savings association's executive officers, 
directors, and 10% stockholders at different rates or terms than those 
offered to employees of the Bank generally.  The rules identify  limited 
circumstances in which an institution is permitted to extend credit to 
executive officers.  Management believes that the Bank is in compliance 
with Sections 22(g) and 22(h) of the Federal Reserve Act and Subpart A 
of the Federal Reserve Board's Regulation O.

     The Federal Reserve System.  Federal Reserve Board regulations 
require all depository institutions to maintain non-interest earning 
reserves against their transaction accounts (primarily NOW and Super NOW 
checking accounts) and non-personal time deposits.  Reserves of 3% must 
be maintained against total transaction accounts of $54.0 million or 
less (after a $4.0 million exemption), and an initial reserve of 10% 
(subject to adjustment by the Federal Reserve Board to a level between 
8% and 14%) must be maintained against that portion of total transaction 
accounts in excess of such amount.  At December 31, 1996, the Bank was 
in compliance with these reserve requirements.  The balances maintained 
to meet the reserve requirements imposed by the Federal Reserve Board 
may be used to satisfy liquidity requirements that may be imposed by the 
OTS.  See "-Federal Regulations-Liquidity Requirements."

     Savings associations are authorized to borrow from the Federal 
Reserve Bank "discount window," but Federal Reserve Board regulations 
require savings associations to exhaust other reasonable alternative 
sources of funds, including FHLB advances, before borrowing from the 
Federal Reserve Bank.

Federal and State Taxation

     Federal Taxation. For federal income tax purposes, the Company 
files a federal income tax return on a calendar year basis. Because the 
Mutual Holding Company owns less than 80% of the outstanding common 
stock of the Bank, it is not permitted to file a consolidated federal 
income tax return with the Bank.  Because the Mutual Holding Company has 
nominal assets other than the stock of the Bank, it will initially have 
no material federal income tax liability.

     Under recently enacted legislation, the percentage of taxable 
income method has been repealed for years beginning after December 31, 
1995, and "large" associations, i.e., the quarterly average of the 
association's total assets or of the consolidated group of which it is a 
member, exceeds $500 million for the year, may no longer be entitled to 
use the experience method of computing additions to their bad debt 
reserve.  A "large" association must use the direct write-off method for 
deducting bad debts, under which charge-offs are deducted and recoveries 
are taken into taxable income as incurred. If the Bank is not a "large" 
association, the Bank will continue to be permitted to use the 
experience method. The Bank will be required to recapture (i.e., take 
into income) over a six-year period its applicable excess reserves, i.e, 
the balance of its reserves for losses on qualifying loans and 
nonqualifying loans, as of the close of the last tax year beginning 
before January 1, 1996, over the greater of (a) the balance of such 
reserves as of December 31, 1987 (pre-1988 reserves) or (b) in the case 
of a bank which is not a "large" association, an amount that would have 
been the balance of such reserves as of the close of the last tax year 
beginning before January 1, 1996, had the Bank always computed the 
additions to its reserves using the experience method. Postponement of 
the recapture is possible for a two-year period if an association meets 
a minimum level of mortgage lending for 1996 and 1997.

     If an association ceases to qualify as a "bank" (as defined in Code 
Section 581) or converts to a credit union, the pre-1988 reserves and 
the supplemental reserve are restored to income ratably over a six-year 
period, beginning in the tax year the association no longer qualifies as 
a bank.  The balance of the pre-1988 reserves are also subject to 
recapture in the case of certain excess distributions to (including 
distributions on liquidation and dissolution), or redemptions of, 
shareholders.

     Delaware Taxation.  As a Delaware holding company doing business in 
another state, the Company is exempted from Delaware corporate income 
tax but is required to file an annual report with and pay an annual fee 
to the State of Delaware.  The Company is also subject to an annual 
franchise tax imposed by the State of Delaware.

     Florida Taxation.  Foreign corporations, like the Company, pay a 
5_% tax on the portion of their net taxable income which is allocable to 
the State of Florida.

     The Company has not been audited by the Internal Revenue Service, 
the State of Delaware or the State of Florida within the past five 
years.  See Notes 1 and 13 to the Financial Statements.

Executive Officers of the Registrant

     Listed below is information, as of December 31, 1996, concerning 
the Registrant's executive officers.  There are no arrangements or 
understandings between the Registrant and any of persons named below 
with respect to which he or she was or is to be selected as an officer.

     Name                 Age                  Position and Term     
     ----                 ---     --------------------------------------
Vince A. Elhilow          57      President since 1987 and Chief 
                                  Executive Officer since 1992; Director 
                                  of the Bank since 1984

J. Robert McDonald        66      Executive Vice President of the Bank 
                                  as of December; 31, 1994; Manager of 
                                  the Appraisal Department since 1972; 
                                  President of Fidelity Realty & 
                                  Appraisal Service, Inc. since 1982

Richard D. Aldred         52      Executive Vice President as of 
                                  December 31, 1994; Treasurer and Chief 
                                  Financial Officer since 1985

Joseph C. Bova            52      Executive Vice President as of 
                                  December 31, 1994; Lending Operations 
                                  Manager

Robert L. Fugate          48      Executive Vice President as of 
                                  December 31, 1994; Banking Operations 
                                  Manager since 1982

Christopher H. Cook       53      Executive Vice President as of 
                                  December 31, 1996; Corporate Counsel 
                                  since 1996; Director of the Bank since 
                                  1993

David R. Hochstetler      52      Senior Vice President since 1984; 
                                  Director of Marketing since 1980; CRA 
                                  Officer since 1989

Janice R. Newlands        48      Senior Vice President since 1989; 
                                  Director of Human Resources Director 
                                  since 1986

Kenneth B. Stone, Jr.     46      Senior Vice President since 1989; Loan 
                                  Production Manager since 1984

Daniel F. Turk            42      Senior Vice President since 1991; 
                                  Property and Risk Manager since 1983

Patricia C. Clager        61      Vice President since 1990; Corporate 
                                  Secretary since 1987; Assistant to the 
                                  Chairman of the Board

Flora R.  Schmidt         41      Senior Vice President since 1995; 
                                  Banking Administration Manager since 
                                  1984

Joseph B. Shearouse III   39      Senior Vice President since 1995; 
                                  Commercial Loan Manager since 1995

Brian C. Mahoney          36      Senior Vice President since December 
                                  31, 1995; Controller since 1988

ITEM 2.     PROPERTIES

     The Bank conducts its business through its main office located in 
West Palm Beach, Florida, and 19 additional full service branch offices 
located in Palm Beach and Martin counties.  The following table sets 
forth certain information concerning the main office and each branch 
office of the Bank at December 31, 1996.  The aggregate net book value 
of the Bank's premises and equipment was $18.1 million at December 31, 
1996.

LOCATION                   OPENING DATE    OWNERSHIP        ANNUAL RENT
- --------                   ------------    ---------        -----------

Main Office                  12/22/52     Fee Simple/       $     7,420
218 Datura St.                            Ground Lease
West Palm Beach, Florida

45th St.                     10/23/60     Fee Simple                  -
4520 45th St.
West Palm Beach, Florida

Northlake                    11/15/65     Fee Simple                  -
950 Northlake Blvd
Lake Park, Florida

Forest Hill                   4/05/71     Fee Simple                  -
399 Forest Hill Blvd
West Palm Beach, Florida

Palm Beach                    6/18/73     Fee Simple                  -
245 Royal Poinciana
Palm Beach, Florida

Century Corners               6/25/73     Fee Simple                  -
4835 Okeechobee Blvd
West Palm Beach, Florida

Singer Island                 2/04/74     Fee Simple                  -
1200 E. Blue Heron
Riviera Beach, Florida

Jupiter/Tequesta              1/26/76     Ground Lease     $     13,250
171 Tequesta Dr
Tequesta, Florida

Royal Palm Beach              3/15/76     Fee Simple                  -
100 Royal Palm Beach Blvd
Royal Palm Beach, Florida

Boynton Beach                12/19/77     Lease           $     120,458
1501 Corporate Dr
Boynton Beach, Florida

West Lake Worth              12/03/79     Fee Simple                  -
6535 Lake Worth Rd
Lake Worth, Florida

Wellington                    6/02/80     Fee Simple                  -
12000 W. Forest Hill Blvd
Wellington, Florida

Delray Beach                 10/20/80     Ground Lease     $     68,916.
5017 W. Atlantic Ave
Delray Beach, Florida

Jensen Beach                  9/14/81     Fee Simple                  -
1021 NE Jensen Beach Blvd
Jensen Beach, Florida

Bear Lakes                    5/15/89     Lease           $     192,286
701 Village Blvd
West Palm Beach, Florida

Palm Beach Gardens            5/20/91     Lease           $     143,523
10973 N. Military Tr
Palm Beach Gardens, Florida

Kanner/Monterey               7/06/93     Fee Simple                  -
2401 S. Kanner Highway
Stuart, Florida

Stuart                       12/13/93     Fee Simple                  -
2980 South Federal Highway
Stuart, Florida

West Forest Hill              9/30/96     Fee Simple                  -
3989 Forest Hill Blvd.
West Palm Beach, Florida


     The Bank's accounting and record keeping activities are maintained 
on the Florida Informanagement Services, Inc. (FIS) service bureau 
system. FIS is owned by its participating members, of which the Bank is 
one.  The Bank's investment in FIS at December 31, 1996 was $96,000, 
which represented a 9.88% interest in the Company.  The  Bank also owns 
data processing equipment it uses for its internal processing needs. The 
net book value of such data processing equipment and related software at 
December 31, 1996, was approximately $950,000.


ITEM 3.     LEGAL PROCEEDINGS
- -----------------------------

     There are various claims and lawsuits in which the Bank is 
periodically involved incident to the Bank's business.  In the opinion 
of management, no material loss is expected from any of such pending 
claims or lawsuits.


ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
- ---------------------------------------------------------------

     No matters were submitted during the fourth quarter of the year 
ended December 31, 1996 to a vote of security holders.


                          PART II

ITEM 5.     MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED
            STOCKHOLDER MATTERS                             
- ------------------------------------------------------------

     For information concerning the market for the Registrant's common 
stock, the section captioned "Stockholder Information" of the 
Registrant's Annual Report to Stockholders for the Year Ended December 
31, 1996 (the "Annual Report to Stockholders") is incorporated herein by 
reference.

ITEM 6.     SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA
- ----------------------------------------------------------

     The "Selected Consolidated Financial and Other Data" section of the 
Registrant's Annual Report to Stockholders is incorporated herein by 
reference.

ITEM 7.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
            CONDITION AND RESULTS OF OPERATIONS                
- -------------------------------------------------------------

     The "Management's Discussion and Analysis of Financial Condition 
and Results of Operations" section of the Registrant's Annual Report to 
Stockholders is incorporated herein by reference.

ITEM 8.     FINANCIAL STATEMENTS
- --------------------------------

     The financial statements identified in Item 14(a)(1) hereof are 
incorporated by reference hereunder.

ITEM 9.     CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
            ACCOUNTING AND FINANCIAL DISCLOSURE
- ------------------------------------------------------------

     There were no changes in or disagreements with accountants in the 
Registrant's accounting and financial disclosure during 1996.


                             PART III

ITEM 10.     DIRECTORS AND OFFICERS OF THE REGISTRANT
- -----------------------------------------------------

     Information concerning Directors of the Registrant is incorporated 
herein by reference from the Registrant's definitive Proxy Statement 
dated March 15, 1997 (the "Proxy Statement"), specifically the section 
captioned "Proposal I-Election of Directors."  In addition, see Item 1. 
"Executive Officers of the Registrant" for information concerning the 
Company's executive officers.

ITEM 11.     EXECUTIVE COMPENSATION
- -----------------------------------

     Information concerning executive compensation is incorporated 
herein by reference from the Registrant's Proxy Statement, specifically 
the sections captioned "Proposal I-Election of Directors-Executive 
Compensation," "-Directors' Compensation," and "-Benefits."

ITEM 12.     SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
             AND MANAGEMENT                               
- ------------------------------------------------------------

     Information concerning security ownership of certain owners and 
management is incorporated herein by reference from the Registrant's 
Proxy Statement.

ITEM 13.     CERTAIN TRANSACTIONS
- ---------------------------------

     Information concerning relationships and transactions is 
incorporated herein by reference from the Registrant's Proxy Statement.


                                  PART IV

ITEM 14.     EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND
             REPORTS ON FORM 8-K                         
- --------------------------------------------------------

             The exhibits and financial statement schedules filed as a 
             part of this Form 10-K are as follows:

     (a)(1)  Financial Statements
             --------------------

             *  Independent Auditors' Report
             *  Consolidated Statements of Financial Condition,
                  December 31, 1995 and 1996
             *  Consolidated Statements of Operations,
                  Years Ended December 31, 1994, 1995 and 1996
             *  Consolidated Statements of Changes in Stockholders' 
                  equity, Years Ended December 31, 1994, 1995 and 1996
             *  Consolidated Statements of Cash Flows,
                  Years Ended December 31, 1994, 1995 and 1996
             *  Notes to Consolidated Financial Statements.

     (a)(2)  Financial Statement Schedules
             -----------------------------

             No financial statement schedules are filed because the 
             required information is not applicable or is included in 
             the consolidated financial statements or related notes.

     (a)(3)  Exhibits
             --------

             3.1  Federal Stock Charter of Fidelity Federal Savings Bank 
                  of Florida (Incorporated by reference to Exhibit 
                  2(C)(5) of the Bank's Form MHC-1, as amended)

             3.2  Bylaws of Fidelity Federal Savings Bank of Florida 
                 (Incorporated by reference to Exhibit 2(C)(6) of the 
                  Bank's Form MHC-1, as amended)

             4      Common Stock Certificate of the Bank (Incorporated 
                    by reference to Exhibit 2(B)(1) of the Bank's Form 
                    MHC-1, as amended)

             10.1   Incentive Stock Option Plan  (Incorporated by 
                    reference to  Exhibit 2(D)(6) of the Bank's Form 
                    MHC-1, as amended)

             10.2   Stock Option Plan  for Outside Directors 
                   (Incorporated by reference to Exhibit 2(D)(7) of the 
                    Bank's Form MHC-1, as amended)

             10.3   Employment Agreement with Vince A. Elhilow, 
                    President and Chief Executive Officer (Incorporated 
                    by reference to Exhibit 2(D)(1) of the Bank's Form 
                    10-K filed on March 29, 1994)

             10.4   Recognition and Retention Plan for Employees 
                   (Incorporated by reference to Exhibit 2(D)(4) of the 
                    Bank's Form MHC-1, as amended)

             10.5   Recognition and Retention Plan for Outside Directors 
                   (Incorporated by reference to Exhibit 2(D)(5) of the 
                    Bank's Form MHC-1, as amended)

             10.6   Employee Severance Compensation Plan  (Incorporated 
                    by reference to Exhibit 2(D)(2) of the Bank's Form 
                    MHC-1, as amended)

             10.6.A Severance Agreement between the Bank and Richard D. 
                    Aldred, Executive Vice President (Incorporated by 
                    reference to Exhibit 10.6A of the Bank's Form 10-K 
                    filed on March 29, 1994)

             10.6.B Severance Agreement between the Bank and Joseph C.
                    Bova, Executive Vice President

             10.6.C Severance Agreement between the Bank and Robert L. 
                    Fugate, Executive Vice President

             10.7   Employee Stock Ownership Plan (Incorporated by 
                    reference to Exhibit 2(D)(3) of the Bank's Form 
                    MHC-1, as amended)

             10.8   Fidelity Federal Savings Bank of Florida Senior 
                    Management Performance Incentive Award Plan 
                   (Incorporated by reference to Exhibit 2(D)(8) of the 
                    Bank's Form MHC-1, as amended)

              13    1996 Annual Report to Stockholders

              21    Subsidiaries of the Registrant

              99.1  Proxy Statement for Annual Meeting of Stockholders  

     (b)         Reports on Form 8-K:
                 -------------------

                 The Registrant filed no Current Report on Form 8-K 
                 during the fourth quarter of fiscal 1996.

     (c)         The exhibits listed under (a)(3) above are filed 
                 herewith.

     (d)         Not applicable.



                               SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the 
Securities Exchange Act of 1934, the registrant has duly caused this 
report to be signed on its behalf by the undersigned, thereunto duly 
authorized.

                                   FIDELITY BANKSHARES, INC.


Date:  March 25, 1997              By: /s/ Vince A. Elhilow 
             --                        ---------------------------------
                                       Vince A. Elhilow
                                       President and Chief 
                                       Executive Officer

     Pursuant to the requirements of the Securities Exchange of 1934, 
this report has been signed below by the following persons on behalf of 
the registrant and in the capacities and on the dates indicated.



By: /s/ Vince A. Elhilow           By: /s/ Richard D. Aldred 
    -----------------------------      ---------------------------------
    Vince A. Elhilow President         Richard D. Aldred, Executive Vice
    and Chief Executive Officer        President, Chief Financial
                                       Officer and Treasurer
   (Principal Executive Officer)      (Principal Financial and 
                                       Accounting Officer)

Date:  March 25, 1997                  Date:  March 25, 1997
             --                                     --

By: /s/ Joseph B. Shearouse        By: /s/ Keith D. Beaty
    -----------------------------      ---------------------------------
    Joseph B. Shearouse, Jr.,          Keith D. Beaty, Director
    Chairman of the Board

Date:  March 25, 1997                  Date:  March 25, 1997
             --                                     --


By: /s/ F. Ted Brown               By: /s/ Christopher H. Cook 
    -----------------------------      ---------------------------------
     F. Ted Brown, Jr., Director       Christopher H. Cook, Director

Date:  March 25, 1997                  Date:  March 25, 1997
             --                                     --

By: /s/ Donald E. Warren 
    -----------------------------
    Donald E. Warren, Director

Date:  March 25, 1997
             --








[GRAPHIC LOGO OMITTED: EAGLE ON A SHIELD]



                           Fidelity 

                       Bankshares, Inc.



                        Annual Report

                             1996







Table of Contents



Message from the President & CEO                          2



Our Community - Watch Us Grow                             4



Financial Highlights                                      6

Management's Discussion and Analysis 

  of Financial Condition and Results of Operations        8



Independent Auditors' Report                             20



Consolidated Financial Statements                        21



Management's Assertions

  as to the Effectiveness of its Internal Control 

  Structure over Financial Reporting and

  Compliance with Designated Laws and 

  Regulations                                            46



Independent Accountants' Report                          47



Board of Directors and Officers                          48



Office Locations                                         50



Corporate Information                     Inside Back Cover







               A Message From the President & CEO





[GRAPHIC OMITTED: PHOTO OF VINCE A. ELHILOW]



Vince A. Elhilow

President

Chief Executive Officer





To our stockholders:



Our message this year is one of exciting new opportunities.  We have 

important developments to report on a number of fronts; including our 

new mid-tier stock holding company, rapid growth in deposits, loans and 

assets, and many exciting new services.



Before addressing these developments, however, we must acknowledge that 

our satisfaction is tempered by a sense of loss, resulting from the 

passing of  Director Fred DeHon.  Mr. DeHon had been a member of our 

board of directors since 1978, and a resident of this area since the 

very earliest days of our bank.  Those of us who were privileged to work 

with him will miss his wisdom and guidance.  For those who did not know 

him, I urge you to read the memorial on page 48, where you can learn 

more about the remarkable life of this esteemed leader and friend.  

Following Mr. DeHon's death, the board of directors voted to reduce the 

size of its membership to six.



During 1996, Fidelity Federal took a leadership position in the 

industry, becoming the first federally chartered mutual holding company 

to form a mid-tier stock holding company.  As a result of the 

reorganization, Fidelity Federal Savings Bank is now a wholly-owned 

subsidiary of Fidelity Bankshares, Inc., a Delaware corporation.  

Fidelity Bankshares, Inc., in turn, is now majority-owned by Fidelity 

Bankshares, MHC, the mutual holding company parent.  As part of this 

reorganization, each share of the Bank's outstanding common stock was 

automatically converted into one share of Fidelity Bankshares, Inc. 

common stock.



The reorganization into a two-tier structure provides us with greater 

flexibility.  We now have broader investment capability, including the 

possibility of repurchasing Fidelity Bankshares, Inc. common stock.  In 

addition, through Fidelity Bankshares, Inc., we are better positioned to 

take advantage of other business opportunities which may arise.  The 

increased flexibility this structure offers should benefit our 

stockholders and further enhance stockholder value.  



The overall positive outlook for the Bank is reflected in the continuing 

growth of both assets and deposits in 1996, including a substantial 

increase in volume in all loan categories.  As of December 31, 1996, 

total assets stood at just under $874 million, an increase of 12.0 

percent over the previous year.  The most notable aspect of this 

achievement was the $100 million increase in overall loan volume that 

was achieved during the year.  Total mortgage volume increased by 53.5 

percent to more than $214 million.  As we continue to operate more like 

a Commercial Bank, our consumer lending increased by 47 percent and our 

commercial loans increased 367 percent.  Concurrent with this growth in 

assets, total deposits increased to more than $694 million, a 16.7 

percent increase over 1995's year-end figure.



In terms of return to investors, Fidelity Bankshares, Inc. continues to 

outperform the market. The chart on the top of page three analyzes the 

Bank's total return performance compared to other U.S.-based NASDAQ 

stocks, other banks of comparable size, and all OTC-traded banks. In 

each case, Fidelity Bankshares, Inc. compares quite favorably.







Fidelity Federal Savings



Total Return Performance



Based on the combined effect of dividends

and appreciation in stock value.



[GRAPHIC WORM CHART OMITTED: TOTAL RETURN PERFORMANCE]



The following table was used to create the line graph on page 3.



                                       Period Ending

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

Index                       1/7/94  9/30/94  6/30/95  3/31/96   12/31/96

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

Fidelity Federal Savings    100.00   145.37   129.86   159.23     221.11

Nasdaq - Total US           100.00    98.22   121.07   143.73     168.90

Banks ($500M to $1B)        100.00   111.15   117.94   151.00     177.70

OTC Traded Banks            100.00   107.59   119.76   155.85     197.66





We believe this excellent performance reflects the energy and dedication 

of our officers and employees, as well as the underlying strength of the 

South Florida economy.  Because of our confidence in this market area, 

we continue to enhance our services to the community, both in terms of 

new offices and new products.  In 1996 we moved both our West Boynton 

Beach and West Forest Hill Offices into new full-service facilities, and 

also opened our first loan production office (LPO) to serve the fast-

growing south Palm Beach County and northern Broward County markets.  We 

later established a satellite LPO in Coral Springs to better serve 

northern Broward County.  Later this year we will open a new office in 

Jupiter, and several other offices are planned during the next few 

years.



We continue to expand our ATM network to better serve our customers. In 

late 1996 we began service with our first remote ATM at the South 

Florida Fairgrounds. This venture was the result of our commercial 

banking relationship with the South Florida Fair.  Five more ATMs are 

planned for 1997, bringing our network to fourteen.  



We are very excited about several innovative new products introduced 

during the year.  These include our new PC Banking, Telephone Bill Pay 

services, and the Visa Check Card.  We believe these services are an 

added convenience, using technology for our customers' benefit.  Other 

new products include the Eagle Account, a personal investment account, 

as well as the Business Reserve Account which is designed to enhance 

business customers' ability to manage their cash flow.  Additionally, 

the Bank established a Worldwide Website - www.fidfed.com - to provide 

information to customers.



Another innovative addition is our new Count On Us Checking account, 

which offers a large number of "value-added" features such as discounts 

at local merchant stores.  This account has attracted many new 

depositors, and enhanced our relationships with local business partners 

who offer discounts under the program.



As we continue to enhance our competitive position by diversifying our 

portfolio, we recognize we must remain true to those attributes which 

have made Fidelity Federal what it is today.  We are committed to our 

role as a local community bank, as we have been for nearly 45 years.  

Moreover, we are committed to returning maximum value to our 

shareholders by continuing to focus on our strengths, while using our 

enhanced flexibility to respond quickly to new opportunities as they 

arise.



/S/VINCE A. ELHILOW

Vince A. Elhilow

President and Chief Executive Officer







Our Community - Watch Us Grow



Founded in 1952, Fidelity Federal is now in its 45th year as a leading 

financial institution located in Palm Beach and Martin counties in south 

Florida. When the Bank first opened its doors, the area was still 

considered a winter resort, with its population and economy changing 

drastically with the change of seasons. Now, in the 1990s, the area has 

developed a vibrant year-round economy.



Fidelity Federal has grown with the community, and now has a network of 

20 offices, with more to come. The Bank staff is working to meet the 

challenges of the rapidly changing community as we look to the beginning 

of the 21st century.



The 1995 estimated population of Palm Beach and Martin counties was just 

over 1 million people. By the year 2010, the University of Florida's 

Bureau of Economic and Business Research projects the area will be home 

to more than 1.4 million people - an increase of 32.2% in just 15 years!



Even more important than the population growth rate are the desirable 

demographic and economic characteristics of the communities we serve. 

Among all counties in Florida, Palm Beach and Martin counties have 

ranked among the top three in per capita income in each of the past 10 

years, and for seven of those years they ranked first and second. 

Moreover, these counties continually post income figures that are among 

the highest of all metropolitan areas in the nation.



[GRAPHIC PHOTO OMITTED: PALM TREES AND A FOUNTAIN]



CityPlace's Church Plaza

Illustration provided by

City Place Partners



One of the facets of the growth is urban revitalization, with a prime 

example being CityPlace in downtown West Palm Beach. Planned for 

construction on formerly blighted parcels of land adjacent to a major 

thoroughfare, CityPlace has a mixed-use urban plan combining cultural 

activities, retail stores, fine restaurants, entertainment and

residential living. The area will complement the existing fine arts 

center with an opera house and convention center with hotel. Current 

plans call for 480,000 square feet for residential use, including 582 

residential units. Leasing for CityPlace has begun and will continue 

through 1997, with groundbreaking scheduled for 1998 and the initial 

phase completed in 1999.



Downtown West Palm Beach has been home to Fidelity Federal's 

headquarters and main office for nearly 45 years. The Bank will be in a 

prime position to serve the banking needs of CityPlace's future 

merchants, retailers and residents.



[GRAPHIC PHOTO OMITTED: TREELINED STREET WITH BUILDINGS]



ABACOA's Workplace Campus

Illustration provided by

de Guardiola Development, Inc.



Another example of the growth is illustrated by the development of 

previously rural land in Jupiter (northern Palm Beach County) into the 

2,000-acre community of ABACOA. This community received its initial 

approval in 1996, with more than 2,000 residential units expected by 

1999 and a total of more than 6,000 units at completion. Office space 

will encompass 2.2 million square feet, with an additional 1 million 

square feet planned for regional, community and neighborhood retail. 

ABACOA will also be home of the 135-acre northern campus of Florida 

Atlantic University, an 18-hole championship golf course, a 23-acre 

municipal recreation facility, and a 7,500 seat  baseball stadium, which 

will be the spring training facility for two major league baseball 

clubs.



Fidelity Federal has been one of the major lenders in northern Palm 

Beach County for over 40 years. The ABACOA community will offer another 

tremendous opportunity for future expansion.



Ambitious, long-term projects such as these are excellent examples of 

the outstanding long-term potential to be found in the Palm Beaches. As 

a leading local financial institution, Fidelity Federal is ideally 

positioned to play an active role in such endeavors, and to continue 

building on its consistent record of loan and deposit growth.







Financial Highlights



On January 7, 1994, Fidelity Federal Savings Bank of Florida completed a 

reorganization from a mutual savings bank, into a stock savings bank, 

with the majority of its shares owned by a mutual holding company. As a 

result, certain comparative, stockholder data is unavailable prior to 

1994.



On January 29, 1997, Fidelity Federal Savings Bank of Florida 

consummated a tax-free reorganization, by becoming a wholly-owned 

subsidiary of a Delaware chartered, stock holding company known as 

Fidelity Bankshares, Inc. Each stockholder's common stock in Fidelity 

Federal Savings Bank of Florida was converted into shares of common 

stock in Fidelity Bankshares, Inc., in the same proportionate ownership 

interest the stockholder held before the reorganization. In addition, 

the reorganization was accounted for in the same manner as a pooling of 

interests transaction. Consequently, the consolidated financial 

statements required no accounting adjustments.



Fidelity Bankshares, Inc. common stock currently trades on the Nasdaq 

National Market system under the symbol "FFFL" as Fidelity Federal's did 

before the reorganization.





<TABLE>

<CAPTION>



                                                           1992         1993       1994        1995         1996



FOR THE YEAR (In Thousands)

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

Interest income                                         $50,387      $44,755    $43,420     $53,261      $60,240

Interest expense                                         23,171       18,415     17,776      28,095       32,131

Net interest income                                      27,216       26,340     25,644      25,166       28,109

Net income                                                8,554        6,497      5,262       4,815        3,550



PER COMMON SHARE (1)

Net Income:

     Primary                                               N/A          N/A       $0.80       $0.73        $0.53

     Fully diluted                                         N/A          N/A        0.80        0.73         0.53

Book value                                                 N/A          N/A       11.35       12.31        12.12

Stock price:

     High                                                  N/A          N/A       13.64       17.00        18.50

     Low                                                   N/A          N/A        9.09       10.23        11.75

     Close                                                 N/A          N/A       10.00       16.25        17.75



AVERAGE FOR THE YEAR (In Thousands)                         

Assets                                                 $623,814     $658,463   $669,506    $741,777     $824,025

Loans receivable, net                                   449,264      434,522    441,573     490,088      605,507

Mortgage-backed securities                               60,685       75,325     83,550     145,405      135,973

Investments (2)                                          78,642       95,284    103,715      63,605       35,530

Deposits                                                563,516      568,470    553,184     567,493      636,297

Borrowed funds                                            8,254       15,758     30,231      79,905       85,608

Stockholders' equity                                     35,725       43,394     72,546      77,356       81,339



SELECTED PERFORMANCE RATIOS

Return on average assets                                   1.37%         .99%       .79%        .65%         .43%

Return on average equity                                  23.94%       14.97%      7.25%       6.22%        4.36%

Interest rate spread on average assets                     4.57%        4.25%      3.85%       3.28%        3.30%



YEAR END (In Thousands)

Total assets                                           $638,183     $678,928   $712,643    $779,620     $873,562

Investments (2)                                          95,505      127,154     82,410      43,108       41,740

Cash and amounts due from depository institutions        18,098       15,205     19,275      14,989       15,293

Loans receivable, net                                   437,564      434,967    456,543     532,333      661,700

Mortgage-backed securities                               64,558       75,199    126,807     159,761      123,599

Deposits                                                573,623      586,527    538,235     595,180      694,718

Borrowed funds                                           12,412       15,934     88,319      86,549       83,621

Equity                                                   40,002       46,786     74,404      81,266       81,723



</TABLE>



(1) All per share items retroactively adjusted to reflect 10% stock 

    dividend distributed November 30, 1995.

(2) Includes Government and Agency securities, interest-bearing deposits 

    and Federal Home Loan Bank stock.







[DIVIDER PAGE OMITTED. TITLE ON DIVIDER PAGE READS: Fidelity Bankshares, 

Inc.]



Management's Discussion and Analysis

of Financial Condition and Results of Operations



General



On April 25, 1996, Fidelity Federal Savings Bank of Florida (the "Bank") 

adopted an Agreement and Plan of Reorganization, (the "Plan") whereby 

the Bank would become a wholly-owned subsidiary of a stock holding 

company, Fidelity Bankshares, Inc. (the "Company"), a Delaware 

corporation. Pursuant to the Plan, the Bank's mutual holding company 

parent would continue to own a majority of the Company's outstanding 

common stock. In addition, as part of the Plan, each share of the Bank's 

outstanding stock would be converted into one share of Fidelity 

Bankshares, Inc. common stock. Consequently, following the 

reorganization, each stockholder of the Bank would have the same 

ownership interest in Fidelity Bankshares, Inc. as the stockholder had 

in the Bank. In November, 1996, the Bank received regulatory approval to 

proceed with the reorganization and on January 21, 1997, the Bank's 

stockholders approved the Plan. On January 29, 1997, the transaction was 

consummated, resulting in the Company owning all the outstanding common 

stock of the Bank.



The reorganization, which has been accounted for in the same manner as a 

pooling of interests merger, will not result in any significant 

accounting adjustments.



The Company conducts no business other than holding the common stock of 

the Bank. Consequently, its net income is derived from the Bank's, which 

is primarily dependent on its net interest income, which is the 

difference between interest income earned on its investments in mortgage 

loans and mortgage-backed securities, other investment securities and 

loans, and its cost of funds consisting of interest paid on deposits and 

borrowings. The Bank's net income also is affected by its provision for 

loan losses, as well as by the amount of other income, including income 

from fees and service charges, net gains and losses on sales of 

investments, and operating expense such as employee compensation and 

benefits, deposit insurance premiums, occupancy and equipment costs, and 

income taxes. Earnings of the Bank also are affected significantly by 

general economic and competitive conditions, particularly changes in 

market interest rates, government policies and actions of regulatory 

authorities, which events are beyond the control of the Bank. In 

particular, the general level of market rates tends to be highly 

cyclical. In periods of high interest rates, earnings of the Bank are 

likely to be depressed, which in turn would be likely to have a 

detrimental effect on the market value of any investment in the Bank's 

common stock. In addition, legislative and regulatory actions may result 

in diminishing the value of any investment in the Bank.



Business Strategy



The Bank's current business strategy is to operate as a well-

capitalized, profitable and independent community-oriented savings bank 

dedicated to providing quality customer service. Generally, the Bank has 

sought to implement this strategy by emphasizing retail deposits as its 

primary source of funds and maintaining a substantial part of its assets 

in locally-originated residential first mortgage loans, in mortgage-

backed securities and in other liquid investment securities. 

Specifically, the Bank's business strategy incorporates the following 

elements:  (1) operating as a community-oriented financial institution, 

maintaining a strong core customer base by providing quality service and 

offering customers the access to senior management and services that a 

community-based institution can offer; (2) maintaining high levels of 

asset quality by emphasizing investment in residential mortgage loans, 

mortgage-backed securities and other securities issued or guaranteed by 

the United States Government or agencies thereof; (3) managing interest 

rate risk exposure by maintaining adequate levels of liquidity, while 

achieving desirable levels of profitability; and (4) maintaining capital 

in excess of regulatory requirements and growing only to the extent that 

adequate capital levels and asset quality can be maintained.



Highlights of the Bank's business strategy are as follows:



Community-Oriented Institution. The Bank is the second largest savings 

institution headquartered in Palm Beach County, which in recent years 

has experienced a significant influx of commercial banks and offices of 

savings institutions headquartered outside of Florida. The Bank is 

committed to meeting the financial needs of the communities in which it 

operates. The Bank believes it is large enough to provide a full range 

of personal and business financial services, and yet is small enough to 

be able to provide such services on a personalized and efficient basis. 

Management believes that the Bank can be more effective in servicing its 

customers than many of its non-local competitors because of the Bank's 

ability to quickly and effectively provide senior management responses 

to customer needs and inquiries. The Bank's ability to provide these 

services is enhanced by the stability of the Bank's senior management. 

The Bank intends to maintain its operation as a community-oriented, 

independent savings institution.



Asset Quality and Emphasis on Residential Mortgage Lending. Since its 

inception, the Bank has emphasized residential real estate financing as 

a portfolio lender, and anticipates a continued commitment to financing 

the purchase or improvement of residential real estate in its market 

area. To supplement local mortgage loan originations, the Bank also 

invests in mortgage-backed securities that are issued or guaranteed by 

the United States Government or agencies thereof. At December 31, 1996, 

83.3% of the Bank's total gross loan portfolio consisted of one- to- 

four family residential mortgage loans, including residential 

construction loans, and 15.1% of the Bank's total assets consisted of 

mortgage-backed securities and investments that are issued or guaranteed 

by the United States government or agencies thereof.



Generally, the yield on mortgage loans originated by the Bank is greater 

than that of mortgage-backed securities purchased by the Bank. However, 

due to the highly competitive market in which the Bank operates, the 

Bank may, from time to time, not be able to originate a sufficient 

number of new mortgage loans to offset the amortization and prepayments 

of its existing loan portfolio. In addition, new real estate development 

opportunities in the Bank's market area may diminish, as well as the 

adoption of growth controls by local governments, which could further 

diminish lending opportunities of the Bank in the future. As a result of 

these factors, new loan originations could be reduced in the future, 

which may require the Bank to increase its investment in mortgage-backed 

securities.



The percentage of small commercial business loans and consumer loans in 

the Bank's portfolio has been below the levels of its peers. As a 

result, the Bank's yield on its loan portfolio has been below peer 

levels. The Bank has begun to expand its offering of commercial and 

consumer loan services, but expects to continue to adhere to the Bank's 

relatively conservative loan underwriting standards.



Interest Rate Risk Management. Deposit accounts typically react more 

quickly to changes in market interest rates than interest-earning assets 

such as mortgage loans, because of the relatively shorter maturities of 

deposits. When interest rates are rising, the repricing of a higher 

volume of interest-bearing liabilities compared to interest-earning 

assets will result in interest expense increasing more rapidly than 

interest income, while in a falling interest rate environment net 

interest income will be benefited. The difference between interest-

earning assets and interest-bearing liabilities expressed as a 

percentage of total assets, is a measure of interest rate risk and is 

referred to as an institution's interest rate gap. A gap is considered 

negative if interest-bearing liabilities maturing or repricing in a 

particular time period exceed interest-earning assets maturing or 

repricing within the same time period. Management seeks to manage the 

Bank's interest rate risk exposure by monitoring the levels of interest 

rate sensitive assets and liabilities while maintaining an acceptable 

interest rate spread. At December 31, 1996, total interest-bearing 

liabilities maturing or repricing within one year exceeded total 

interest-earning assets maturing or repricing in the same period by 

$ 99.7 million, representing  a cumulative one-year gap ratio of a 

negative 11.41%.



To reduce the potential volatility of the Bank's earnings in a changing 

interest rate environment, the Bank has sought to manage interest rate 

risk by investing a substantial part of its assets in relatively short- 

and medium- term United States Government and agency securities, and in 

ARM loans and mortgage-backed securities with adjustable interest rates. 

Of the Bank's total investment of $ 785.3 million in loans and mortgage-

backed securities at December 31, 1996, $ 413.1 million, or 52.6%, had 

adjustable interest rates. Another part of the Bank's interest rate risk 

management strategy has been to extend the maturity of interest-bearing 

liabilities, including using FHLB advances as a source of funds.



Strong Retail Deposit Base. The Bank has had a relatively strong retail 

deposit base drawn from the 20 full-service offices in its market area. 

At December 31, 1996, 32.9% of its deposit base of $ 694.7 million 

consisted of core deposits, which included non-interest demand accounts, 

passbook accounts, NOW accounts, and money market demand deposit 

accounts. Core deposits are considered to be a more stable and lower 

cost source of funds than certificates of deposit or outside borrowings. 

The Bank will continue to emphasize retail deposits by maintaining and 

seeking to expand its network of full-service offices, providing 

depositors with a full range of accounts.



Capital Strength and Controlled Growth. The Bank's total equity at 

December 31, 1996, was $ 81.7 million. As a result, the Bank's ratio of 

total equity to total assets was 9.4%. While the Bank intends to 

continue to increase retained earnings and maintain high capital ratios, 

the present level of capital will permit the Bank significantly greater 

growth opportunities than experienced in prior years.



Results of Operations



The earnings of the Bank depend primarily on its level of net interest 

income, which is the difference between interest earned on the Bank's 

interest-earning assets, consisting primarily of mortgage loans, 

mortgage securities and other investment securities, and the interest 

paid on interest-bearing liabilities, consisting primarily of deposits. 

Net interest income is a function of the Bank's interest rate spread, 

which is the difference between the average yield earned on interest-

earning assets and the average rate paid on interest-bearing 

liabilities, as well as a function of the average balance of interest-

earning assets as compared to interest-bearing liabilities. The Bank's 

earnings also are affected by its level of operating expenses and 

service charges as well as other expenses, including employee 

compensation and benefits, occupancy and equipment costs, and deposit 

insurance premiums.



General. The Bank had net income of $ 3.6 million, or $ .53 per share, 

for the year ended December 31, 1996. Net income totaled $ 4.8 million, 

or $ .73 per share, and $ 5.3 million, or $ .80 per share, for fiscal 

1995 and 1994, respectively. The decrease in net income for the year 

ended December 31, 1996, compared to 1995 resulted primarily from the 

one-time special assessment of $ 3.6 million charged against the Bank's 

income to recapitalize the Savings Association Insurance Fund (SAIF). If 

this one-time special assessment had not been incurred, earnings per 

share of common stock would have been $ .86 for the year ended December 

31, 1996 compared to $ .73 for the prior year.



Interest Income. Interest income increased by $ 6.9 million, or 13.0%, 

to $ 60.2 million for the year ended December 31, 1996 from $ 53.3 

million for the year ended December 31, 1995. The increase in interest 

income was principally attributable to an increase in the average 

balance of the Bank's interest-earning assets to $ 777.0 million from $ 

699.1 million and an increase in the yield on the Bank's average 

interest-earning assets to 7.75% from 7.62%. The increase in average 

interest-earning assets was primarily the result of a $ 95.8 million 

increase in the average balance of mortgage loans and a $ 19.6 million 

increase in average consumer and other loans, which was partially offset 

by declines in average balances of $ 9.4 million in mortgage-backed 

securities and $ 25.0 million in investment securities.



Interest income on mortgage loans increased by $ 7.6 million, or 21.0%, 

to $ 43.9 million for the year ended December 31, 1996 from $ 36.3 

million for the year ended December 31, 1995 primarily because of an 

increase in the average balance of these loans to $ 560.2 million from 

$ 464.4 million. Interest income on consumer loans increased by $ 1.7 

million in 1996 as compared to 1995. While the average yield on consumer 

and other loans decreased to 9.00% in 1996 from 9.43% in 1995, this was 

more than offset by an increase in the average balance of these loans to 

$ 45.3 million in 1996 from $ 25.7 million in 1995. Interest income on 

mortgage-backed securities declined by $ 769,000 due mainly to a 

decrease in the average balance to $ 136.0 million at December 31, 1996 

from $ 145.4 million at December 31, 1995. Interest income on investment 

securities decreased by $ 1.3 million. While the average yield on 

investment securities increased to 6.49% in 1996 from 5.74% in 1995, 

this was more than offset by a decrease in the average balance of these 

securities by $ 25.0 million to $ 12.4 million at December 31, 1996 from 

$ 37.4 million at December 31, 1995.



Interest income increased by $ 9.8 million, or 22.7%, to $ 53.3 million 

for the year ended December 31, 1995 from $ 43.4 million for the year 

ended December 31, 1994. The increase in interest income was principally 

attributable to an increase in the average yield on the Bank's average 

interest-earning assets to 7.62% from 6.90%, and an increase in the 

balance of average interest-earning assets of $ 70.3 million, to $ 699.1 

million from $ 628.8 million. The increase in average interest-earning 

assets was the result of a $ 61.9 million increase in average mortgage-

backed securities and a $ 39.8 million increase in average mortgage 

loans. The increase in average yield on interest-earning assets was also 

caused by the increase in the average balance of mortgage-backed 

securities along with an increase in the average yield on those 

securities to 7.37% for 1995 from 5.09% during 1994. Also contributing 

to this increase was an increase in the average balance of consumer and 

other loans of $ 8.7 million along with an increase in the average yield 

on these loans to 9.43% for 1995 from 8.81% during 1994.



Interest income on mortgage loans increased by $ 3.0 million, or 9.0%, 

to $ 36.3 million for the year ended December 31, 1995 from $ 33.3 

million for the year ended December 31, 1994, primarily because of an 

increase in the average balance of mortgage loans to $ 464.4 million 

from $ 424.6 million in 1994. Interest income on consumer and other 

loans increased by $ 928,000 in 1995, as compared to 1994. While the 

average yield on consumer and other loans increased from 8.81% in 1994 

to 9.43% in 1995, the principal reason for the increase in interest 

income was a 51.6% increase in the average balance of such loans in 

1995, as compared to 1994. Interest income on mortgage-backed securities 

increased by $ 6.5 million to $ 10.7 million. The increase in interest 

income on mortgage-backed securities was caused by an increase in the 

average balance of such securities by $ 61.9 million to $ 145.4 million. 

Also, the average yield on these mortgage-backed securities increased to 

7.37% at December 31, 1995, compared to 5.09% in 1994. Interest income 

on investment securities decreased by $ 840,000 as a result of a 

decrease in the average balance of these securities to $ 37.4 million in 

1995 compared to $ 69.8 million in 1994. Income from other investments, 

consisting of interest-earning deposits in other financial institutions 

and FHLB stock increased by $ 290,000 to $ 1.7 million for the year 

ended December 31, 1995, compared to $ 1.4 million in 1994. The average 

balances of these investments decreased by $ 7.7 million in 1995, or 

22.7%, compared to 1994 but were offset by an increase in average yield 

to 6.41% at December 31, 1995 compared to 4.10% in 1994.



Interest Expense. Interest expense increased by $ 4.0 million, or 14.4%, 

to $ 32.1 million for the year ended December 31, 1996 from $ 28.1 

million for the year ended December 31, 1995. The increase is due mainly 

to an increase in the average cost of interest-bearing deposits to 4.29% 

from 4.12% and an increase in the average balance of interest-bearing 

deposits to $ 611.0 million for the year ended December 31, 1996 from $ 

546.4 million for the same period in 1995. The average balance of FHLB 

advances increased by $ 5.7 million to $ 85.6 million in 1996 compared 

to $ 79.9 million in 1995. The Bank increased its FHLB advances 

principally for liquidity purposes.



Interest expense increased by $ 10.3 million, or 58.1%, to $ 28.1 

million for the year ended December 31, 1995 from $ 17.8 million for the 

year ended December 31, 1994. The increase was attributable to an 

increase in the average cost of the Bank's interest-bearing deposits to 

4.12% from 3.00% and an increase in the average balance of interest-

bearing deposits of $ 10.9 million. The average balance of FHLB advances 

increased by $ 49.7 million to $ 79.9 million in 1995 compared to $ 30.2 

million in 1994. The Bank increased its FHLB advances as part of its 

interest rate risk strategy of extending the maturity of its interest-

bearing liabilities and for liquidity purposes.



Net Interest Income. Net interest income increased by $ 2.9 million, or 

11.7%, to $ 28.1 million from $ 25.2 million for the years ended 

December 31, 1996 and 1995, respectively. The principal reason for this 

increase in net interest income was an increase in the Bank's loans 

receivable to $ 661.7 million at December 31, 1996 from $ 532.3 million 

at December 31, 1995 and an increase in the Bank's average interest rate 

spread to 3.14% from 3.13%.



Net interest income decreased slightly to $ 25.2 million for the year 

ended December 31, 1995 from $ 25.6 million for the same period in 1994, 

representing a decrease of $ 478,000, or 1.9%. The principal reason for 

the reduction in net interest income was a decrease in the Bank's 

average interest rate spread to 3.28% from 3.85%. This was partially 

offset by a slight improvement in the Bank's ratio of average interest-

earning assets to average interest-bearing liabilities.



Provision for Loan Losses. The Bank's provision for loan losses 

increased to $ 164,000 for the year ended December 31, 1996 compared to 

a negative $ 210,000 for the year ended December 31, 1995. The 1995 

negative provision was principally the result of reversing provisions on 

two loans based on new appraisals performed during that year, while the 

1996 provision reflects more normal circumstances. The Bank's total 

allowance for loan losses at December 31, 1996 of $ 2.3 million was 

deemed adequate by management, in light of the risks inherent in the 

Bank's loan portfolio.



The Bank had a negative provision for loan losses of $ 210,000 for the 

year ended December 31, 1995 compared to a positive $ 112,000  for the 

year ended December 31, 1994. This was principally the result of 

reversing specific valuation allowances for loan losses on two of the 

Bank's significant loans, based on new appraisals performed during the 

year.



The financial statements of the Bank are prepared in accordance with 

generally accepted accounting principles and, accordingly, allowances 

for loan losses are based on management's estimate of the fair value of 

collateral, as applicable, and the Bank's actual loss experience and 

standards applied by the OTS and FDIC. The Bank provides both general 

valuation allowances (for unspecified, potential losses) and specific 

valuation allowances (for known losses) in its loan portfolio. General 

valuation allowances are added to the Bank's capital for purposes of 

computing the Bank's regulatory risk-based capital. The Bank regularly 

reviews its loan portfolio, including impaired loans, to determine 

whether any loans require classification or the establishment of 

appropriate valuation allowances.



Other Income. Other income increased by $ 1,855,000, or 61.4%, to $ 4.9 

million for the year ended December 31, 1996 from $ 3.0 million for the 

same period in 1995. This increase in other income was primarily the 

result of a $ 1.2 million increase in gain on sale of loans, mortgage-

backed securities and investments. Also contributing to this increase, 

were increases in the Bank's fee income and other income of $ 532,000 

and $ 113,000, respectively.



Other income increased by $ 524,000, or 21.0%, to $ 3.0 million for the 

year ended December 31, 1995, from $ 2.5 million for the same period in 

1994. The increase in other income resulted primarily from an increase 

in fee income of $ 518,000 and an increase in other income of $ 16,000 

which was partially offset by a decrease in the gain on sale of loans, 

mortgage-backed securities and investments of $ 10,000.



Operating Expense. Operating expense increased by $ 6.3 million, or 

30.6%, to $ 26.7 million for the year ended December 31, 1996 from 

$ 20.4 million for the same period in 1995. Employee compensation and 

benefits represent $ 2.0 million, or 19.1%, of this increase. This 

resulted primarily from additional personnel hired for the creation of a 

legal department and loan production, including employees in the Bank's 

Loan Production Office (LPO) opened in January, 1996 and the expansion 

of a branch office in April, 1996. The Bank's occupancy and equipment 

cost for the year ended December 31, 1996 was $ 456,000 more than 

experienced in 1995, primarily as a result of opening the LPO office in 

January, 1996 and operating and upgrading the previously mentioned 

branch office. Federal deposit insurance premiums increased by $ 3.7 

million to $ 4,958,000 for the year ended December 31, 1996 compared to 

$ 1,279,000 in 1995. This increase resulted from the SAIF one-time 

special assessment discussed earlier. Other operating expense increased 

by $ 188,000 for the year ended December 31, 1996 when compared to the 

1995. These increases were only partially offset by an increase in gain 

on real estate owned of $ 98,000 and a decrease in marketing expense of 

$ 13,000 for the year ended December 31, 1996 compared to 1995.



Operating expense increased by $ 1.1 million, or 5.5%, to $ 20.4 million 

for the year ended December 31, 1995. Employee compensation and benefits 

increased by $ 56,000 in 1995 to $ 10.7 million, representing an 

increase of .52%. The Bank's employee compensation increased by 

$ 406,000, largely as a result of an increase in personnel, principally in 

loan originations, of 3.9%. In addition, the Bank's hospitalization 

costs increased by $ 244,000. These costs were offset by decreases in 

stock based compensation and officer incentives of $ 137,000 and 

allocation of employee costs to the Bank's mutual holding company of 

$ 299,000. Of the $ 555,000 increase in occupancy and equipment costs, 

$ 327,000 is attributable to data processing expenses, resulting from the 

installation and operation of new equipment, $ 114,000 represents an 

increase in property taxes and the balance of the increase is due to 

operating two new offices for the entire 1995 year compared to only four 

months in 1994. Miscellaneous expense increased by $ 431,000 which is 

comprised of an increase of $ 173,000 in audit and consulting fees, an 

increase of $ 145,000 in goodwill amortization relating to the Bank's 

acquisition of deposits from the RTC during the summer of 1994 and an 

increase in temporary help expense of $ 108,000.



Income Taxes. Federal and state income taxes decreased by $ 571,000 to 

$ 2.6 million for the year ended December 31, 1996 compared to $ 3.1 

million for the year ended December 31, 1995. Lower taxes resulted from 

the decline in income before provision for income taxes to $ 6.1 million 

in 1996 from $ 7.9 million in 1995.



Income taxes for the year ended December 31, 1995 were $ 3.1 million, a 

decrease of $ 259,000 for the comparable period in 1994 which was 

attributable to a decrease in income before tax to $ 7.9 million from $ 

8.7 million.



Average Balance Sheet



The following table sets forth certain information relating to the 

Bank's average balance sheet and reflects the average yield on assets 

and average cost of liabilities for the periods indicated and the 

average yields earned and rates paid. Such yields and costs are derived 

by dividing income or expense by the average balance of assets or 

liabilities, respectively, for the periods presented. Average balances 

are derived from month-end balances. 



Management does not believe that the use of month-end balances instead 

of daily average balances has caused any material difference in the 

information presented.





<TABLE>

<CAPTION>



Average Balance Sheet

                                       At December 31, 1995     At December 31, 1996           For the Year Ended December 31, 1994

                                           Actual                   Actual                     Average                    Average

                                          Balance    Yield/Cost     Balance     Yield/Cost     Balance      Interest     Yield/Cost

                                                                         (Dollars in Thousands)

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

Interest-earning assets:                                   

     Mortgage loans                      $500,461        7.88%     $604,614         7.88%        $424,626    $33,298       7.84%

     Consumer and other loans              31,872        9.12%       57,086         8.64%          16,947      1,493       8.81%

     Mortgage-backed securities           159,761        7.56%      123,599         7.29%          83,550      4,253       5.09%

     Investment securities                 26,986        6.44%        8,465         6.30%          69,773      2,984       4.28%

     Other investments (1)                 16,122        6.23%       33,275         5.58%          33,942      1,392       4.10%

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

         Total interest-earning 

          assets                          735,202        7.78%      827,039         7.74%         628,838     43,420       6.90%

Non-interest-earning assets                44,418                    46,523                        40,668

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

          Total assets                   $779,620                  $873,562                      $669,506

                                        =========                 =========                     =========

Interest-bearing liabilities:

     Deposits                            $573,750        4.13%     $668,312         4.26%        $535,559    $16,059       3.00%

     Borrowed funds                        86,549        6.89%       83,621         6.76%          30,231      1,717       5.68%

          Total interest-bearing        ---------                 ---------                     ---------  ---------

          liabilities                     660,299        4.48%      751,933         4.54%         565,790     17,776       3.14%

Non-interest-bearing liabilities           38,055                    39,906                        31,170  ---------

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

          Total liabilities               698,354                   791,839                       596,960 

Net worth                                  81,266                    81,723                        72,546 

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

          Total liabilities and 

          net worth                      $779,620                  $873,562                      $669,506 

                                        =========                 =========                     =========

Net interest income:                                                                                        $25,644     

Net interest rate spread (2)                             3.30%                      3.20%                   =======        3.76%

Net yield on interest-earning                        ========                  =========                                =======

assets (3)                                               3.63%                      3.61%                                  4.08%

Ratio of average interest-earning                    ========                  =========                                =======

assets to average interest-bearing 

liabilities                                            107.84%                    109.99%                                111.14%

                                                     ========                  =========                                ======= 





 (1)     Includes interest-bearing deposits in other financial institutions and FHLB stock.

(2)     Net interest-rate spread represents the difference between the average yield on 

        interest-earning assets and the average cost of interest-bearing liabilities.

(3)     Net yield on interest-earning assets represents net interest income as a percentage of 

        average interest-earning assets.



</TABLE>







<TABLE>

<CAPTION>



Average Balance Sheet

                                                           For the Years Ended December 31,

                                                     1995                                  1996

                                        Average                    Average     Average                  Average

                                        Balance      Interest    Yield/Cost    Balance     Interest   Yield/Cost

                                                                  (Dollars in Thousands)

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

Interest-earning assets:

     Mortgage loans                     $464,392      $36,296     7.82%        $560,233     $43,923       7.84%

     Consumer and other loans             25,696        2,421     9.43%          45,274       4,074       9.00%

     Mortgage-backed securities          145,405       10,718     7.37%         135,973       9,949       7.32%

     Investment securities                37,380        2,144     5.74%          12,391         804       6.49%

     Other investments (1)                26,225        1,682     6.41%          23,139       1,490       6.44%

          Total interest-earning       ---------    ---------                 ---------   ---------

          assets                         699,098       53,261     7.62%         777,010      60,240       7.75%

Non-interest-earning assets               42,679                                 47,015

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

          Total assets                  $741,777                               $824,025 

                                       =========                              =========

Interest-bearing liabilities:  

     Deposits                           $546,453      $22,515     4.12%        $611,031     $26,239       4.29%

     Borrowed funds                       79,905        5,580     6.98%          85,608       5,892       6.88%

          Total interest-bearing       ---------    ---------                 ---------   ---------

          liabilities                    626,358       28,095     4.49%         696,639      32,131       4.61%

Non-interest-bearing liabilities          38,063    ---------                    46,047   ---------

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

          Total liabilities              664,421                                742,686

Net worth                                 77,356                                 81,339

          Total liabilities            ---------                              ---------

          and net worth                 $741,777                               $824,025

                                       =========                              =========

Net interest income                                   $25,166                               $28,109 

Net interest rate spread (2)                        =========     3.13%                    ========       3.14%

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

Net yield on interest-earning 

assets (3)                                                        3.60%                                   3.62%

Ratio of average interest-earning                             ========                                --------

     assets to average interest-

     bearing liabilities                                        111.61%                                 111.54%

                                                              ========                                ========





 (1)     Includes interest-bearing deposits in other financial institutions and FHLB stock.

(2)     Net interest-rate spread represents the difference between the average yield on 

        interest-earning assets and the average cost of interest-bearing liabilities.

(3)     Net yield on interest-earning assets represents net interest income as a percentage of 

        average interest-earning assets.



</TABLE>







Rate Volume Analysis



The table below sets forth certain information regarding changes in 

interest income and interest expense of the Bank for the periods 

indicated. For each category of interest-earning assets and interest-

bearing liabilities, information is provided on changes attributable to 

(i) changes in average volume (changes in average volume multiplied by 

old rate); (ii) changes in rate (change in rate multiplied by old 

average volume); and (iii) the net change.





<TABLE>

<CAPTION>



                                                                Years Ended December 31,

                                                 1995 vs 1994                            1996 vs 1995

                                       Increase/(Decrease)                         Increase/(Decrease)

                                            Due to                  Total                 Due to        Total

                                                           Rate/  Increase                     Rate/   Increase

                                    Volume     Rate       Volume (Decrease)   Volume    Rate  Volume  (Decrease)

                                                                      (In Thousands)

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

Interest  income:     

     Mortgage loans                $3,118      $(110)     $(10)     $2,998    $7,491     $113    $23     $7,627

     Consumer and other loans         771        103        54         928     1,845     (109)   (83)     1,653

     Mortgage-backed securities     3,148      1,906     1,411       6,465      (695)     (79)     5       (769)

     Investment securities         (1,385)     1,018      (473)       (840)   (1,433)     281   (188)    (1,340)

     Other investments               (317)       785      (178)        290      (198)       7     (1)      (192)

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

     Total interest-earning 

     assets                         5,335      3,702       804       9,841     7,010      213   (244)     6,979

                                 ========   ========  ========    ========  ========  =======  =====    =======

Interest expense:       

     Deposits                         327      6,007       122       6,456     2,661      951    112      3,724

     Borrowed funds                 2,822        394       647       3,863       398      (81)    (5)       312

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

     Total interest-bearing 

     liabilities                    3,149      6,401       769      10,319     3,059      870    107      4,036

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

Change in net interest 

income                             $2,186    $(2,699)      $35       $(478)   $3,951    $(657) $(351)    $2,943

                                 ========   ========   =======    ========   =======  =======  =====     ======



</TABLE>







Asset and Liability Management - Interest Rate Sensitivity Analysis



The matching of assets and liabilities may be analyzed by examining the 

extent to which such assets and liabilities are "interest rate 

sensitive" and by monitoring an institution's interest rate sensitivity 

"gap." An asset or liability is said to be interest rate sensitive 

within a specific time period if it will mature or reprice within that 

time period. The interest rate sensitivity gap is defined as the 

difference between the amount of interest-earning assets and interest-

bearing liabilities maturing or repricing within that time period. A gap 

is considered positive when the amount of interest rate sensitive assets 

exceeds the amount of interest rate sensitive liabilities. During a 

period of rising interest rates, a negative gap would tend to adversely 

affect net interest income while a positive gap would tend to positively 

affect net interest income. Similarly, during a period of falling 

interest rates, a negative gap would tend to positively affect net 

interest income while a positive gap would tend to adversely affect net 

interest income.



The Bank's policy in recent years has been to reduce its exposure to 

interest rate risk generally by better matching the maturities of its 

interest rate sensitive assets and liabilities and by originating ARM 

loans and other adjustable rate or short-term loans, as well as by 

purchasing short-term investments. However, particularly in a low 

interest rate environment borrowers typically prefer fixed rate loans to 

ARM loans. The Bank seeks to lengthen the maturities of its deposits by 

promoting longer-term certificates. The Bank does not solicit high-rate 

jumbo certificates or brokered funds.



At December 31, 1996, total interest-bearing liabilities maturing or 

repricing within one year exceeded total interest-earning assets 

maturing or repricing in the same period by $ 99.7 million, representing 

a cumulative one-year gap ratio of a negative 11.41%. The Bank has an 

Asset-Liability Management Committee which is responsible for reviewing 

the Bank's assets and liability policies. The Committee meets weekly and 

reports monthly to the Board of Directors on interest rate risks and 

trends, as well as liquidity and capital ratio requirements.



Gap Table



The following table sets forth the amounts of interest-earning assets 

and interest-bearing liabilities outstanding at December 31, 1996, which 

are expected to reprice or mature, based upon certain assumptions, in 

each of the future time periods shown. Except as stated below, the 

amounts of assets and liabilities shown that reprice or mature during a 

particular period were determined in accordance with the earlier of the 

term of repricing or the contractual terms of the asset or liability. 

The Bank has assumed that its passbook savings, interest-bearing NOW, 

and money market accounts, which totaled $ 202.1 million at December 31, 

1996, are withdrawn at the annual percentage rates set forth in the 

table on the next page. For information regarding the contractual 

maturities of the Bank's loans, investments, and deposits, see Notes to 

Consolidated Financial Statements.





<TABLE>

<CAPTION>



                                                                        Amounts Maturing or Repricing

                                        Within 3                6 Months to

                                        Months      3-6 Months    1 Year     1-3 Years     3-5 Years  Over 5 Years   Total

                                                                      (Dollars in Thousands)

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

Interest -earning assets:

   Real estate loans:

     Residential one-to four-family:

     Current market index ARMs          $24,437     $15,095     $22,736     $48,648       $26,726     $15,559      $153,201

     Lagging market index ARMs           24,558      23,616      34,763      26,948           137           -       110,022

     Fixed rate                          22,284      10,920      18,582      61,816        46,597     126,933       287,132

     Commercial and 

     multi-family:

      ARMs                               15,404       6,406       9,793      11,977         3,384         145        47,109

      Fixed rate                          1,095         650         964       1,851           902       2,074         7,536

     Consumer and commercial

     business                            32,040       2,525       4,202      11,838         6,106         614        57,325

     Investment securities               27,127           -       2,000       6,444             -           -        35,571

     FHLB stock                           6,148           -           -           -             -           -         6,148

     Mortgage-backed 

     securities:

       Adjustable                        44,168       1,906         735           -             -           -        46,809

       Fixed                              2,059       2,010       3,883      16,093        11,150      40,100        75,295

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

        Total interest-

        earning assets (1)              199,320      63,128      97,658     185,615        95,002     185,425       826,148

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

Interest-bearing 

liabilities: 

    Passbook accounts                    15,074       9,033      14,060      31,251        11,469       6,647        87,534

    NOW accounts                          7,707       7,497       3,910      13,068         9,749      28,627        70,558

    Money market accounts                 1,932         708       1,372       5,046         4,409      30,545        44,012

    Certificate accounts                140,670      90,969     127,272      79,893        27,323          81       466,208

    Borrowed funds                       13,844      25,393         359      29,824         6,411       7,791        83,622

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

        Total interest-

        bearing liabilities             179,227     133,600     146,973     159,082        59,361      73,691       751,934

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



Interest-earning assets 

     less interest-

     bearing liabilities 

     ("interest rate

     sensitivity gap")                  $20,093    $(70,472)   $(49,315)    $26,533       $35,641    $111,734       $74,214

                                       ========    ========    ========    ========      ========    ========      ======== 

Cumulative excess (deficiency) of 

     interest-sensitive 

     assets over interest-

     sensitive liabilities              $20,093    $(50,379)   $(99,694)   $(73,161)     $(37,520)    $74,214       $74,214 

                                       ========    ========    ========    ========      ========    ========      ========



Cumulative interest 

  sensitivity gap to 

  total assets                             2.30%      (5.77)%    (11.41)%     (8.38)%       (4.30)%      8.50%         8.50%

                                        =======    ========     =======     =======       =======    ========      ========



Cumulative ratio of 

  interest-earning 

  assets to interest-bearing 

  liabilities                            111.21%      83.90%      78.32%      88.18%        94.47%     109.87%       109.87%

                                        =======    ========    ========     =======       =======    ========     ========



</TABLE>



(1)     The above table shows expected cash flows within the time 

        periods presented. Accordingly, the balances do not reflect 

        adjustments for premiums, discounts, and market value adjustments.



In preparing the table above, it has been assumed, based on the Bank's 

own internal calculation of loan prepayment rates, that the Bank's loan 

portfolio will prepay at rates averaging 10%. It is also assumed that 

mortgage-backed securities will prepay at rates ranging from 8.00% to 

20.00% and NOW, passbook and money market accounts will decay, based on 

a study of the Bank's actual experience, at the following rates:





<TABLE>

<CAPTION>





                                                  Over 6 

                                                  Months     Over 1      Over 3      Over 5      Over 10 

                                      6 Months   Through     Through     Through     Through     Through     Over 20

                                      or Less    1 Year      3 Years     5 Years     10 Years    20 Years     Years 

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

NOW accounts                           38.08%     13.63%      13.63%      13.63%      13.63%      13.63%      13.63%

Passbook, club accounts                46.32%     39.42%      39.42%      39.42%      39.42%      39.42%      39.42%

Money market deposit accounts           9.23%      6.52%       6.52%       6.52%       6.52%       6.52%       6.52%



</TABLE>





The above assumptions are annual percentages based on remaining balances 

and should not be regarded as indicative of the actual prepayments and 

withdrawals that may be experienced by the Bank in any given period. 

Moreover, certain shortcomings are inherent in the analysis presented by 

the foregoing tables. For example, although certain assets and 

liabilities may have similar maturities or periods to repricing, they 

may react in different degrees to changes in market interest rates. 

Also, interest rates on certain types of assets and liabilities may 

fluctuate in advance of or lag behind changes in market interest rates. 

Additionally, certain assets, such as ARM loans, have features that 

restrict changes in interest rates on a short-term basis and over the 

life of the assets. Moreover, in the event of a change in interest 

rates, prepayment and early withdrawal levels would likely deviate 

significantly from those assumed in calculating the table. For 

information regarding the contractual maturities of the Bank's loans, 

investments, and deposits, see Notes to Consolidated Financial 

Statements.



Under OTS risk-based capital regulations, savings associations are 

required to calculate the market value of their portfolio equity (MVPE). 

These calculations are based upon data concerning interest-earning 

assets, interest-bearing liabilities and other rate sensitive assets and 

liabilities provided to the OTS on schedule CMR of the Quarterly Thrift 

Financial Report. Commencing March 31, 1994, for purposes of measuring 

interest rate risk, the OTS began using the MVPE calculations which 

essentially discount the cash flows from an institution's assets and 

liabilities to present value, using current market rates.



The amendments to the risk-based capital regulations require 

institutions to hold additional risk-based capital in an amount equal to 

one-half the amount an institution's interest rate risk exceeds the 

normal amount of interest rate risk. Normal interest rate risk is 

defined as 2% of the MVPE at static interest rates. If, after applying a 

rate shock of 200 basis points ("bp") (one basis point equals .01%) of 

either a decline or increase in rates, the resultant negative change in 

MVPE exceeds 2% of MVPE at static interest rates, an institution is 

deemed to have excess interest rate risk. At December 31, 1996, the Bank 

was not required to hold additional risk-based capital for interest rate 

risk.



Liquidity and Capital Resources



The Bank is required to maintain minimum levels of liquid assets as 

defined by OTS regulations. This requirement, which varies from time to 

time depending upon economic conditions and deposit flows, is based upon 

a percentage of deposits and short-term borrowings. The required ratio 

currently is 5.0%. The Bank's liquidity ratio averaged 6.15% during the 

month of December 1996 and 8.4% during the month of December 1995. 

Liquidity ratios averaged 6.78% and 11.8% for the years ended December 

31, 1996 and 1995, respectively. The Bank adjusts its liquidity levels 

in order to meet funding needs of deposit outflows, payment of real 

estate taxes on mortgage loans, repayment of borrowings and loan 

commitments. The Bank also adjusts liquidity as appropriate to meet its 

asset and liability management objectives.



The Bank's primary sources of funds are deposits, amortization and 

prepayment of loans and mortgage-backed securities, maturities of 

investment securities and other short-term investments, and earnings and 

funds provided from operations. While scheduled principal repayments on 

loans and mortgage-backed securities are a relatively predictable source 

of funds, deposit flows and loan prepayments are greatly influenced by 

general interest rates, economic conditions, and competition. The Bank 

manages the pricing of its deposits to maintain a desired deposit 

balance. In addition, the Bank invests excess funds in short-term 

interest-earning and other assets, which provide liquidity to meet 

lending requirements. Short-term interest-bearing deposits with the FHLB 

of Atlanta amounted to $ 27.0 million and $ 9.8 million at December 31, 

1996 and 1995, respectively. Other assets qualifying for liquidity 

outstanding at December 31, 1996, and 1995, amounted to $ 19.8 million 

and $ 40.1 million, respectively. For additional information about cash 

flows from the Bank's operating, financing, and investing activities, 

see Consolidated Statements of Cash Flows included in the Financial 

Statements.



A major portion of the Bank's liquidity consists of cash and cash 

equivalents, which are a product of its operating, investing and 

financing activities. The primary sources of cash were net income, 

principal repayments on loans and mortgage-backed securities, and 

increases in deposit accounts along with advances from the Federal Home 

Loan Bank.



Liquidity management is both a daily and long-term function of business 

management. If the Bank requires funds beyond its ability to generate 

them internally, borrowing agreements exist with the FHLB which provide 

an additional source of funds. At December 31, 1996, the Bank had $ 82.5 

million in advances from the FHLB. The Bank engages in borrowing from 

the FHLB in order to reduce interest rate risk, and for liquidity 

purposes.



At December 31, 1996, the Bank had outstanding loan commitments of 

$ 21.8 million to originate and/or purchase mortgage loans. This amount 

does not include the unfunded portion of loans in process. Certificates 

of deposit scheduled to mature in less than one year at December 31, 

1996, totaled $ 322.0 million. Based on prior experience, management 

believes that a significant portion of such deposits will remain with 

the Bank, although their rates could increase.



Changes in Financial Condition



During 1996, the Bank's assets increased by $ 93.9 million. Loans 

receivable increased in the amount of $ 129.4 million. Cash and cash 

equivalents also increased by $ 17.5 million. These increases were 

partially offset by a decline of $ 54.7 million in assets available for 

sale. Of this decrease, $ 19.5 million resulted from the sale of 

mortgage-backed securities. The Bank experienced deposit inflows during 

1996 of $ 99.5 million, as a result of a more aggressive pricing of its 

certificates of deposit, which together with an increase in equity, net 

of the change in unrealized increase in fair value of assets available 

for sale, of $ 2.3 million, provided the principal funds for the Bank's 

asset growth.



Impact of Inflation and Changing Prices



The consolidated financial statements of the Bank and notes thereto, 

presented elsewhere herein, have been prepared in accordance with 

generally accepted accounting principles, which require the measurement 

of financial position and operating results in terms of historical 

dollars without considering 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 the Bank's operations. Unlike most 

industrial companies, nearly all the assets and liabilities of the Bank 

are monetary. As a result, interest rates have a greater impact on the 

Bank's 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 the price of goods and services.



Impact of New Accounting Standards



In May 1995, the Financial Accounting Standards Board (FASB) issued 

Statement of Financial Accounting Standard (SFAS) No. 122, "Accounting 

for Mortgage Servicing Rights." The Statement, which amends SFAS No. 65, 

"Accounting for Certain Mortgage Banking Activities," requires mortgage 

banking enterprises that acquire mortgage servicing rights through 

either the purchase of or origination of mortgage loans and sell or 

securitize those loans with servicing rights retained to allocate the 

total cost of the mortgage loans to the mortgage servicing rights and 

the loans based on their relative fair values. Mortgage banking 

enterprises include commercial banks and thrift institutions that 

conduct operations substantially similar to the primary operations of a 

mortgage banking enterprise. SFAS No. 122 applies prospectively in 

fiscal years beginning after December 15, 1995 to sales of mortgage 

loans with servicing rights retained and to impairment evaluations of 

all amounts capitalized as mortgage servicing rights, including those 

purchased before the adoption of this Statement. Management of the Bank 

implemented SFAS No. 122, prospectively, as required. The adoption of 

this accounting principle had the effect of increasing income before tax 

by $ 196,000 for the fiscal year ended December 31, 1996.



In October 1995, FASB issued SFAS No. 123, "Accounting for Stock-Based 

Compensation." This Statement requires certain disclosures about stock-

based employee compensation arrangements, regardless of the method used 

to account for them, defines a fair value based method of accounting for 

an employee stock option or similar equity instrument, and encourages 

all entities to adopt that method of accounting for all of their 

employee stock compensation plans. However, it also allows an entity to 

continue to measure compensation cost for stock-based compensation plans 

using the intrinsic value method of accounting prescribed by APB Opinion 

No. 25, "Accounting for Stock Issued to Employees." Entities electing to 

remain with the accounting in APB Opinion No. 25 must make pro forma 

disclosures of net income and, if presented, earnings per share, as if 

the fair value method of accounting defined in this Statement had been 

applied. Under the fair value method, compensation cost is measured at 

the grant date based on the value of the award and is recognized over 

the service period, which is usually the vesting period. Under the 

intrinsic value based method, compensation cost is the excess, if any, 

of the quoted market price of the stock at grant date or other 

measurement date over the amount an employee must pay to acquire the 

stock. The disclosure requirements of this Statement are effective for 

financial statements for fiscal years beginning after December 15, 1995. 

Pro forma disclosures required for entities that elect to continue to 

measure compensation cost using APB Opinion No. 25 must include the 

effects of all awards granted in fiscal years that begin after December 

15, 1994. Management has determined that the Bank will continue the 

accounting set forth in APB Opinion No. 25 and will make such pro forma 

disclosures as are required beginning with the year ended December 31, 

1996. There were no stock options awarded during 1995 or 1996.



In June 1996, the FASB issued SFAS No. 125 "Accounting for Transfers and 

Servicing of Financial Assets and Extinguishments of Liabilities." SFAS 

No. 125 provides accounting and reporting standards for transfers and 

servicing of financial assets and extinguishments of liabilities based 

on a financial-components approach that focuses on control. Statement 

125 is effective for transfers and servicing of financial assets and 

extinguishments of liabilities occurring after December 31, 1996 and is 

to be prospectively applied. Management of the Bank does not expect the 

adoption of this promulgation to have a material effect on the Bank's 

consolidated financial statements.







Independent Auditors' Report



Board of Directors of

Fidelity Bankshares, Inc.:



We have audited the accompanying consolidated statements of financial 

position of Fidelity Bankshares, Inc. (the "Company") and its wholly 

owned subsidiary, Fidelity Federal Savings Bank of Florida, as of 

December 31, 1995 and 1996, and the related consolidated statements of 

operations, changes in stockholders' equity and cash flows for each of 

the three years in the period ended December 31, 1996. These 

consolidated financial statements are the responsibility of the 

Company's management. Our responsibility is to express an opinion on 

these consolidated financial statements based on our audits.



We conducted our audits in accordance with generally accepted auditing 

standards. Those standards require that we plan and perform the audit to 

obtain reasonable assurance about whether the financial statements are 

free of material misstatement. An audit includes examining, on a test 

basis, evidence supporting the amounts and disclosures in the financial 

statements. An audit also includes assessing the accounting principles 

used and significant estimates made by management, as well as evaluating 

the overall financial statement presentation. We believe that our audits 

provide a reasonable basis for our opinion.



In our opinion, such consolidated financial statements present fairly, 

in all material respects, the financial position of Fidelity Bankshares, 

Inc. and subsidiary at December 31, 1995 and 1996 and the results of 

their operations and their cash flows for each of the three years in the 

period ended December 31, 1996, in conformity with generally accepted 

accounting principles.



As discussed in Note 1 to the consolidated financial statements, the 

Company adopted the provisions of Statement of Financial Accounting 

Standard No. 122, "Accounting for Mortgage Servicing Rights," in 1996.



/S/Deloitte & Touche LLP



Certified Public Accountants

West Palm Beach, FL 

February 21, 1997







CONSOLIDATED STATEMANTS OF FINANCIAL POSITION

AT DECEMBER 31, 1995 AND 1996



<TABLE>

<CAPTION>



                                                                                                  1995             1996

ASSETS                                                                                               (In Thousands)

<S>                                                                                         <C>              <C>

CASH AND CASH EQUIVALENTS:

     Cash and amounts due from depository institutions                                       $  14,989        $  15,293

     Interest-bearing deposits                                                                   9,974           27,127

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

          Total cash and cash equivalents (Note 1, 19)                                          24,963           42,420

ASSETS AVAILABLE FOR SALE (At Fair Value):

     (Notes 1, 2, 3, 19)          

     Government and agency securities                                                           26,986            8,465

     Mortgage-backed securities                                                                159,761          123,599

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

          Total assets available for sale                                                      186,747          132,064

LOANS RECEIVABLE, Net of allowance for loan losses - 1995, $2,265;

     1996, $2,263 (Notes 1, 4, 19)                                                             532,333          661,700

OFFICE PROPERTIES AND EQUIPMENT, Net (Notes 1, 5)                                               15,563           18,092

FEDERAL HOME LOAN BANK STOCK, At cost                                                            6,148            6,148

REAL ESTATE OWNED, Net (Notes 1, 6)                                                                643               93

ACCRUED INTEREST RECEIVABLE (Note 7)                                                             4,627            4,614

OTHER ASSETS (Note 1, 11)                                                                        8,596            8,431

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

TOTAL ASSETS                                                                                 $ 779,620        $ 873,562

                                                                                             =========        =========

LIABILITIES AND STOCKHOLDERS' EQUITY     

LIABILITIES          

DEPOSITS (Note 8, 19)                                                                        $ 595,180        $ 694,718

ADVANCES FROM FEDERAL HOME LOAN BANK (Note 9, 19)                                               85,169           82,517

ESOP LOAN (Note 10, 19)                                                                          1,380            1,104

ADVANCES BY BORROWERS FOR TAXES AND INSURANCE                                                    2,734            2,448

DRAFTS PAYABLE (Note 1)                                                                          3,663            2,957

OTHER LIABILITIES (Notes 1, 12)                                                                  7,368            7,209

DEFERRED INCOME TAXES (Notes 1, 11)                                                              2,860              886

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

     TOTAL LIABILITIES                                                                         698,354          791,839

COMMITMENTS AND CONTINGENCIES (Note 1, 15)                                                    ========         ========

          

STOCKHOLDERS' EQUITY (Notes 1, 11, 12, 13, 14, 17):          

PREFERRED STOCK, 2,000,000 shares authorized, none issued                                            -                -

COMMON STOCK ($.10 par value) 8,200,000 authorized shares: 

     outstanding 6,717,821 and 6,744,689 at December 31, 1995 and 1996, respectively

                                                                                                   672              675

ADDITIONAL PAID IN CAPITAL                                                                      37,170           37,397

RETAINED EARNINGS - substantially restricted                                                    42,764           44,184

COMMON STOCK PURCHASED BY:          

     Employee stock ownership plan                                                              (1,644)          (1,315)

     Recognition and retention plan                                                               (280)               -

NET UNREALIZED INCREASE IN FAIR VALUE OF ASSETS AVAILABLE FOR SALE 

     (Net of applicable income taxes) (Notes 1, 2, 3)                                            2,584              782

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

    TOTAL STOCKHOLDERS' EQUITY                                                                  81,266           81,723

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

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                   $ 779,620        $ 873,562

                                                                                             =========        =========





</TABLE>



See Notes To Consolidated Financial Statements.







CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE YEARS ENDED DECEMBER 31, 1994, 1995 AND 1996



<TABLE>

<CAPTION>



                                                                                1994             1995              1996

                                                                                           (In Thousands)

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

Interest income:               

     Loans                                                                  $ 34,791         $ 38,717          $ 47,997 

     Investment securities                                                     2,984            2,144               804 

     Other investments                                                         1,392            1,682             1,490 

     Mortgage-backed securities                                                4,253           10,718             9,949 

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

          Total interest income                                               43,420           53,261            60,240 

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

Interest expense:               

     Deposits (Note 8)                                                        16,059           22,515            26,239 

     Advances from Federal Home Loan Bank and other borrowings                 1,717            5,580             5,892 

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

          Total interest expense                                              17,776           28,095            32,131 

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



Net interest income                                                           25,644           25,166            28,109 

               

Provision for loan losses (Note 4)                                               112             (210)              164 

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

Net interest income after provision for loan losses                           25,532           25,376            27,945 

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

Other income:               

     Servicing income and other fees                                           2,151            2,669             3,201 

     Net gain on sale of loans, mortgage-backed securities and

          investments                                                             15                5             1,215 

     Miscellaneous                                                               331              347               460 

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

          Total other income                                                   2,497            3,021             4,876 



Operating expense:               

     Employee compensation and benefits                                       10,672           10,728            12,776 

     Occupancy and equipment                                                   3,637            4,192             4,648 

     Loss (gain) on real estate owned                                             (1)              29               (69)

     Marketing                                                                   588              617               604 

     Federal deposit insurance premium                                         1,306            1,279             4,958 

     Miscellaneous                                                             3,173            3,604             3,792 

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

          Total operating expense                                             19,375           20,449            26,709 

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



Income before provision for income taxes                                       8,654            7,948             6,112 

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

Provision (benefit) for income taxes: (Note 11)

     Current                                                                   3,183            3,194             3,417 

     Deferred                                                                    209              (61)             (855) 

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

          Total provision for income taxes                                     3,392            3,133             2,562 

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



               Net income                                                   $  5,262         $  4,815          $  3,550 

                                                                             =======          =======           =======

Earnings per share, primary and fully diluted (Note 18)                     $    .80         $    .73          $    .53

                                                                             =======          =======           =======



</TABLE>



See Notes To Consolidated Financial Statements.







CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

FOR THE YEARS ENDED DECEMBER 31, 1994, 1995 AND 1996





<TABLE>

<CAPTION>

                                                                                                      Net

                                                                                                  Unrealized

                                                                                                   Increase

                                                                                                  (Decrease) 

                                                              Retained     Employee   Recognition   in Fair 

                                                 Additional   Earnings-      Stock        and      Value of 

                                       Common     Paid In   Substantially  Ownership   Retention     Assets

                                       Stock      Capital     Restricted     Plan         Plan      Available

                                                                                                    for Sale      Total

                                                                  (In Thousands)

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

Balance - December 31, 1993             $ -        $ -        $ 46,499        $ -        $ -        $ 287        $ 46,786 

                                   

Net Income for the year ended 

     December 31, 1994                    -          -           5,262          -          -            -           5,262 

Issuance of Common Stock, 

     pursuant to 

     Reorganization, net of costs

     of issuance of $1,344,000          579     23,745               -          -          -            -          24,324 

Purchase of shares by Employee Stock

     Ownership Plan                      19      1,913               -     (1,932)         -            -               - 

Distribution of Common Stock to 

     Management 

     Recognition  and Retention Plan     11      1,093               -          -     (1,104)           -               - 

Assets distributed to Mutual Holding 

     Company

     pursuant to Reorganization           -          -            (530)         -          -            -            (530)

Recognition of unrealized decrease 

     in fair value of assets 

     available for sale, net of 

     income taxes, pursuant to 

     SFAS 115                             -          -               -          -          -       (1,152)         (1,152) 

Amortization of deferred 

     compensation - Employee Stock

     Ownership Plan and Recognition

     and Retention Plan                   -         85               -        276        496            -             857

                                   

Cash dividends declared                   -          -          (1,143)         -          -            -          (1,143)



Balance - December 31, 1994             609     26,836          50,088     (1,656)      (608)        (865)         74,404 

                                   

Net  Income for the year ended 

     December 31, 1995                    -          -           4,815          -          -            -           4,815 

Stock Options exercised (Note 16)         2         15               -          -          -            -              17

Effect of Reclassification of 

     assets held to maturity 

     to available for sale, net 

     of taxes                             -          -               -          -          -        2,253           2,253 

Recognition of unrealized 

     increase in fair value 

     of assets available for 

     sale, net of income taxes, 

     pursuant to SFAS 115                 -          -               -          -          -        1,196           1,196 

Amortization of deferred 

     compensation - Employee

     Stock Ownership Plan and 

     Recognition and Retention 

     Plan                                 -        109               -        289        328            -             726

Refund of Reorganization costs            -         13               -          -          -            -              13

Distribution of 10% Stock dividend       61     10,197          (9,981)      (277)         -            -               -

Cash dividends declared                   -          -          (2,158)         -          -            -          (2,158)



Balance - December 31, 1995             672     37,170          42,764     (1,644)      (280)       2,584          81,266 



Net  Income for the year ended 

     December 31, 1996                    -          -           3,550          -          -            -           3,550 

Stock Options exercised                   5        387               -          -          -            -             392

Common Stock retired                     (2)      (285)              -          -          -            -            (287) 

Recognition of unrealized 

     decrease in fair

     value of assets 

     available for sale, net 

     of income taxes, pursuant

     to SFAS 115                          -          -               -          -          -       (1,802)         (1,802) 

Amortization of deferred 

     compensation - 

     Employee Stock Ownership Plan 

     and Recognition and Retention 

     Plan                                 -        125               -        329        280            -             734

Cash dividends declared                   -          -          (2,130)         -          -            -          (2,130)

Balance - December 31, 1996           $ 675   $ 37,397        $ 44,184   $ (1,315)       $ -        $ 782        $ 81,723 



</TABLE>



See Notes To Consolidated Financial Statements.







CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED DECEMBER 31, 1994, 1995 AND 1996





<TABLE>

<CAPTION>



                                                                                      1994            1995           1996

                                                                                                 (In Thousands)

CASH FLOWS FROM (FOR) OPERATING ACTIVITIES:     
<S>                                                                               <C>              <C>            <C>

Net Income                                                                        $  5,262        $  4,815       $  3,550 

Adjustments to reconcile net income to net cash provided by 

     (used for) operating activities:               

     Depreciation and amortization                                                   1,048           1,108          1,238 

     ESOP and Recognition and Retention Plan Compensation expense                      857             726            734 

     Accretion of discounts, amortization of premiums, and other 

     deferred  yield items                                                             801          (1,018)        (1,122) 

     Provision for loan losses                                                         112            (210)           164 

     Provisions for losses and net losses on sales of real estate owned                (96)            (29)          (110)

     Net (gain) loss on sale of:                                                 

          Loans                                                                        (34)            (17)          (340) 

          Investment securities                                                         20              12              -

          Mortgage-backed securities                                                     -               -           (875)

          Other assets                                                                  12               -              - 

(Increase) decrease in accrued interest receivable                                    (424)           (525)           (13)

(Increase) decrease in other assets                                                  2,441            (446)           165 

Increase (decrease) in drafts payable                                                1,753           1,170           (706) 

Increase (decrease) in deferred income taxes                                          (471)          2,145         (1,974) 

Increase (decrease) in other liabilities                                            (2,055)          1,681           (321) 

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

          Net cash from operating activities                                         9,226           9,412            416 

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



CASH FLOW FROM (FOR) INVESTING ACTIVITIES:

Loan originations and principal payments on loans                                  (25,405)        (66,196)      (124,601)

Principal payments received on mortgage-backed securities                           14,510          17,796         23,608 

Purchases of:                    

     Loans                                                                            (573)        (12,398)       (21,153)

     Mortgage-backed securities                                                    (68,133)        (45,625)        (9,962)

     Investment securities                                                         (41,440)        (22,318)       (10,029)

     Office properties and equipment                                                (2,712)         (2,116)        (3,985)

Proceeds from sales of:               

     Loans                                                                           2,846           2,914         17,357 

     Investment securities available for sale                                       37,891           5,981              -

     Real estate acquired in settlement of loans and held for investment             2,191           1,318          1,195 

     Mortgage-backed securities available for sale                                       -               -         20,516

     Office properties and equipment                                                     -              67              - 

Proceeds from maturities of investment securities                                   24,000          41,000         28,490 

Other                                                                               (1,103)         (2,323)         1,147 

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

          Net cash used for investing activities                                   (57,928)        (81,900)       (77,417)

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



CASH FLOW FROM (FOR) FINANCING ACTIVITIES:

Gross proceeds from the sale of common stock                                        27,445               -              -

Common stock options exercised                                                           -             100            105

Purchase of stock for ESOP                                                          (1,932)              -              -

Purchase of stock for RRP                                                           (1,104)              -              -

Cash dividends paid                                                                   (707)         (2,106)        (1,971)

Deposits acquired from Resolution Trust Corporation               

     NOW accounts, demand deposits and savings accounts                              3,509               -              -

     Certificates of deposit                                                        21,501               -              -

Net increase (decrease) in:               

     NOW accounts, demand deposits and savings accounts                            (43,420)        (18,826)         8,046

     Certificates of deposit                                                       (29,882)         75,771         91,492 

     Advances from Federal Home Loan Bank                                           70,725          (1,490)        (2,652)

     ESOP Loan                                                                       1,660            (280)          (276)

     Stock subscriptions payable                                                   (18,435)              -              -

     Advances by borrowers for taxes and insurance                                     (39)            (56)          (286)

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

          Net cash from financing activities                                        29,321          53,113         94,458 

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



NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                               (19,381)        (19,375)        17,457

CASH AND CASH EQUIVALENTS, Beginning of year                                        63,719          44,338         24,963 

CASH AND CASH EQUIVALENTS, End of year                                            $ 44,338        $ 24,963       $ 42,420 

                                                                                  ========        ========       ========



</TABLE>



See Notes To Consolidated Financial Statements.







NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEARS ENDED DECEMBER 31, 1994, 1995 AND 1996



1.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES



Fidelity Bankshares, Inc. ("the Company") became the parent of Fidelity 

Federal Savings Bank of Florida ("the Bank") on January 29, 1997, as a 

result of a tax-free reorganization, accounted for in the same manner as 

a pooling of interests merger (See Note 17). Consequently, the Bank is 

now a wholly-owned subsidiary of the Company. This transaction is 

reflected in the accompanying financial statements as though it had 

occurred on December 31, 1996. Separate holding company financial 

statements have not been presented, as the Company had no operations in 

any period presented.



The accounting and reporting policies of the Company and its subsidiary 

conform, in all material respects, to generally accepted accounting 

principles. The following summarizes the more significant of these 

policies:



Principles of Consolidation - The consolidated financial statements 

include the accounts of the Company, the Bank and the Bank's wholly-

owned subsidiary, Fidelity Realty and Appraisal Services, Inc. ("FRAS").  

All significant intercompany balances and transactions have been 

eliminated. Neither the Bank nor its subsidiary are or have been 

involved in any joint ventures during any periods presented.



FRAS, principally, performs appraisals for and sells real estate owned 

by the Bank.



Use of Estimates in the Preparation of Financial Statements - The 

preparation of financial statements in conformity with generally 

accepted accounting principles requires management to make estimates and 

assumptions that affect the reported amounts of assets and liabilities 

and disclosure of contingent assets and liabilities at the date of the 

financial statements and the reported amounts of revenues and expenses 

during the reporting period. Actual results could differ from those 

estimates.



Cash Equivalents - For presentation purposes in both the consolidated 

statements of financial position and the consolidated statements of cash 

flows, the Bank considers all highly liquid debt instruments purchased 

with an original maturity of three months or less to be cash 

equivalents.



Assets Available for Sale - Securities available for sale are carried at 

fair value, based upon market quotations. Deferred income taxes are 

provided on any unrealized appreciation or decline in value. Such 

appreciation or decline in value, net of deferred taxes is reflected as 

an adjustment of equity. Gain or loss on sale of such securities is 

based on the specific identification method. Debt securities are 

classified as either available for sale or held for investment based on 

management's intent.



Interest Rate Risk - The Bank is engaged principally in providing first 

mortgage loans (both adjustable rate and fixed rate mortgage loans) to 

individuals (see Note 4 for the composition of the mortgage loan 

portfolio at December 31, 1995 and 1996). Mortgage loans and investment 

securities are funded primarily with short-term liabilities which have 

interest rates that vary with market rates over time. Net interest 

income and the market value of net interest-earning assets will 

fluctuate based on changes in interest rates and changes in the levels 

of interest-sensitive assets and liabilities. The actual duration of 

interest-earning assets and interest-bearing liabilities may differ 

significantly from the stated duration as a result of prepayment, early 

withdrawals, and similar factors.



Provisions for Loan Losses - Provisions for loan losses, which increase 

the allowance for loan losses, are established by charges to income. 

Such allowance represents the amounts which, in management's judgment, 

are adequate to absorb charge-offs of existing loans which may become 

uncollectible. The adequacy of the allowance is determined by 

management's continuing evaluation of the loan portfolio in light of 

past loss experience, present economic conditions, and other factors 

considered relevant by management at the financial statement date. 

Anticipated changes in economic factors which may influence the level of 

the allowance are considered in the evaluation by management when the 

likelihood of the changes can be reasonably determined. In estimating 

the allowance for possible losses, consideration is given to asset 

performance, the financial condition of borrowers or guarantors, 

additional collateral provided, current and anticipated economic 

conditions, appraisals, cost of disposal, and holding costs. While 

management uses the best information available to make such evaluations, 

future adjustments to the allowance may be necessary, which may be 

material, if economic conditions differ substantially from the 

assumptions used in the evaluation. If additions to the original 

estimate of the allowance for loan losses are deemed necessary, they 

will be reported in earnings in the period in which they become 

reasonably estimable.



Uncollected Interest - The Bank reverses all accrued interest against 

interest income when a loan is more than 90 days delinquent and ceases 

accruing interest thereafter. Such interest ultimately collected is 

credited to income in the period of recovery.



Real Estate Owned - Properties acquired through foreclosure, or a deed 

in lieu of foreclosure are carried at the lower of fair value less 

estimated costs to sell, or cost. If the fair value less the estimated 

cost to sell an individual property declines below the cost of such 

property, a provision for losses is charged to operations.



Subsequent costs relating to the improvement of  property are 

capitalized in amounts not to exceed the property's fair value. Costs 

relating to holding the property are charged to expense when incurred.



The amounts the Bank could ultimately recover from property acquired by 

foreclosure or deed in lieu of foreclosure, could differ materially from 

the amounts used in arriving at the net carrying value of the assets 

because of future market factors beyond the Bank's control or changes in 

the Bank's strategy for recovering its investment.



Office Properties and Equipment - Office properties and equipment are 

carried at cost less accumulated depreciation. Land is carried at cost. 

Depreciation is computed on the straight-line method over the estimated 

useful lives of the assets, which range from three to fifty years for 

buildings and improvements and three to ten years for furniture and 

equipment.



Goodwill - Goodwill resulting from the acquisition of deposits from the 

Resolution Trust Corporation ("RTC") is being amortized on a straight-

line basis over five years. The balance of goodwill, included in other 

assets at December 31, 1995 and 1996 was $ 1,057,000 and $ 755,000, 

respectively.



Drafts Payable - Drafts payable represent checks drawn by the Bank on a 

third party payer, for savings account withdrawals and payment of the 

Bank's expenses. Under the agreement between the Bank and its third 

party payer, the Bank funds the checks written on the day following 

their issuance.



Loan Origination Fees and Costs - Loan origination fees and certain 

direct origination costs are capitalized and recognized as an adjustment 

of the yield of the related loan. Deferred loan fees and costs are 

amortized to income over the estimated life of the loans using the 

interest method.



Unearned discounts on consumer loans are amortized to income using the 

interest method.



Commitment Fees - Non-refundable fees received for commitments to make 

or purchase loans in the future, net of direct costs of underwriting the 

commitments, are deferred and, if the commitment is exercised, 

recognized over the life of the loan as an adjustment of yield. If the 

commitment expires unexercised, income is recognized upon expiration of 

the commitment. Direct loan origination costs incurred to make a 

commitment to originate a loan are offset against any related commitment 

fee and the net amount recognized.



Pension and Retirement Plans - Benefits are accounted for in accordance 

with Statement of Financial Accounting Standards No. 87, entitled 

"Employers' Accounting for Pensions" ("SFAS No. 87"). Net periodic 

pension costs (income) are actuarially determined.



Income Taxes - The Bank and its subsidiary file consolidated federal and 

state income tax returns. Income taxes are allocated to the Bank and its 

subsidiary as though separate tax returns are being filed. ( See Note 

11).



Deferred income taxes are provided on items recognized for financial 

reporting purposes in periods different than such items are recognized 

for income tax purposes in accordance with the provisions of Statement 

of Financial Accounting Standards No. 109, "Accounting for Income Taxes" 

("SFAS No. 109").



Earnings Per Common Share - Primary earnings per common share is 

computed by dividing net income by the weighted average number of shares 

of common stock outstanding and common stock equivalents, after giving 

retroactive effect to the stock dividend in 1995, assumed outstanding 

during the year less the weighted average unallocated ESOP and 

Management Recognition Plan shares of common stock.



Fully diluted shares outstanding includes the maximum dilutive effect of 

stock issuable upon exercise of common stock options and unallocated 

ESOP and Management Recognition Plan shares of common stock.



Impact of New Accounting Issues - In May 1995, FASB issued SFAS No. 122, 

"Accounting for Mortgage Servicing Rights." The Statement, which amends 

SFAS No. 65, "Accounting for Certain Mortgage Banking Activities," 

requires mortgage banking enterprises that acquire mortgage servicing 

rights through either the purchase of or origination of mortgage loans 

and sell or securitize those loans with servicing rights retained to 

allocate the total cost of the mortgage loans to the mortgage servicing 

rights and the loans based on their relative fair values. Mortgage 

banking enterprises include commercial banks and thrift institutions 

that conduct operations substantially similar to the primary operations 

of a mortgage banking enterprise. SFAS No. 122 applies prospectively in 

fiscal years beginning after December 15, 1995 to sales of mortgage 

loans with servicing rights retained and to impairment evaluations of 

all amounts capitalized as mortgage servicing rights, including those 

purchased before the adoption of this Statement. Management of the Bank 

implemented SFAS No. 122, prospectively, as required. The adoption of 

this accounting principle had the effect of increasing income before tax 

by $ 196,000 for the fiscal year ended December 31, 1996.



In October 1995, FASB issued SFAS No. 123, "Accounting for Stock-Based 

Compensation." This Statement requires certain disclosures about stock-

based employee compensation arrangements, regardless of the method used 

to account for them, defines a fair value based method of accounting for 

an employee stock option or similar equity instrument, and encourages 

all entities to adopt that method of accounting for all of their 

employee stock compensation plans. However, it also allows an entity to 

continue to measure compensation cost for stock-based compensation plans 

using the intrinsic value method of accounting prescribed by APB Opinion 

No. 25, "Accounting for Stock Issued to Employees." Entities electing to 

remain with the accounting in APB Opinion No. 25 must make pro forma 

disclosures of net income and, if presented, earnings per share, as if 

the fair value method of accounting defined in this Statement had been 

applied. Under the fair value method, compensation cost is measured at 

the grant date based on the value of the award and is recognized over 

the service period, which is usually the vesting period. Under the 

intrinsic value based method, compensation cost is the excess, if any, 

of the quoted market price of the stock at grant date or other 

measurement date over the amount an employee must pay to acquire the 

stock. The disclosure requirements of this Statement are effective for 

financial statements for fiscal years beginning after December 15, 1995. 

Pro forma disclosures required for entities that elect to continue to 

measure compensation cost using APB Opinion No. 25 must include the 

effects of all awards granted in fiscal years that begin after December 

15, 1994. Management has determined that the Bank will continue the 

accounting set forth in APB Opinion No. 25. Pro forma disclosures are 

not required because no stock options were granted during 1995 or 1996.



In June 1996, the FASB issued SFAS No. 125, "Accounting for Transfers 

and Servicing of Financial Assets and Extinguishments of Liabilities." 

SFAS No. 125 provides accounting and reporting standards for transfers 

and servicing of financial assets and extinguishments of liabilities 

based on a financial-components approach that focuses on control. SFAS 

No. 125 is effective for transfers and servicing of financial assets and 

extinguishments of liabilities occurring after December 31, 1996 and is 

to be prospectively applied. Management of the Bank does not expect the 

adoption of this promulgation to have a material effect on the Bank's 

consolidated financial statements.



Reclassifications - Certain amounts in the 1994 and 1995 consolidated 

financial statements have been reclassified to conform to the 1996 

presentation.



2.     GOVERNMENT AND AGENCY SECURITIES AVAILABLE FOR SALE



Securities available for sale are summarized as follows:







<TABLE>

<CAPTION>



                                                                        Gross         Gross        Estimated

                                                         Amortized    Unrealized    Unrealized       Fair

                                                           Cost         Gains         Losses         Value 

                                                                           (In Thousands)

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

December 31, 1995: 

     Municipal Bonds                                    $    421        $  19           $  -        $    440

     United States Government and agency securities       26,441          105              -          26,546

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

     Total                                              $ 26,862        $ 124           $  -        $ 26,986

                                                         =======       =======       =======         =======

     Weighted average interest rate                         6 76% 

                                                         =======

December 31, 1996:                    

     Municipal Bonds                                    $    419        $  11           $  -        $    430

     United States Government and agency securities        8,024           30             19           8,035

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

     Total                                              $  8,443        $  41           $ 19        $  8,465

                                                         =======       =======       =======         =======

     Weighted average interest rate                         6.30% 

                                                         =======



</TABLE>







The following table sets forth the contractual maturity of the Bank's 
securities available for 
sale at December 31, 1995 and 1996





<TABLE>

<CAPTION>



                                                December 31, 1995              December 31, 1996

                                              Amortized  Estimated           Amortized  Estimated

                                               Cost      Fair Value           Cost      Fair Value

                                                                (In Thousands)

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

Due in one year or less                      $ 19,954    $ 20,034            $ 2,000    $ 1,995

Due after one year, through two years           6,908       6,952              6,443      6,470

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

     Total                                   $ 26,862    $ 26,986            $ 8,443    $ 8,465

                                             ========    ========           ========   ========



</TABLE>



The Bank had total Government and Agency securities available for sale 

pledged at December 31, 1995 and 1996 of $ 2,300,000 and $ 2,515,000, 

respectively. Of the $ 2,515,000 of securities pledged at December 31, 

1996, $ 515,000 was pledged for customer accounts that exceeded $ 

100,000 and the remaining $ 2,000,000 was pledged as collateral for 

"Treasury, Tax and Loan" (TT&L) accounts held for the benefit of the 

federal government.



Proceeds from the sale of securities available for sale were 

$ 37,891,000 and $ 5,981,000 during the years ended December 31, 1994 and 

1995. During the years ended December 31, 1994 and 1995, sales resulted 

in gross realized gains of $ 0 and $ 18,000 and gross realized losses of 

$ 12,000 and $ 38,000, respectively. There were no sales of securities 

during the year ended December 31, 1996.



3.     MORTGAGE-BACKED SECURITIES AVAILABLE FOR SALE



Mortgage-backed securities available for sale at December 31, 1995 and 

1996 are summarized as follows:





<TABLE>

<CAPTION>



                                                      Gross              Gross         Estimated

                                         Amortized  Unrealized        Unrealized         Fair

                                           Cost      Gains              Losses          Value

                                                           (In Thousands)

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

December 31, 1995:

     FHLMC-fixed rate                   $  72,386     $ 1,747             $  81       $  74,052

     FNMA-fixed rate                       13,865         201                47          14,019

     GNMA-fixed rate                       25,017       2,179                 -          27,196

     FHLMC-adjustable rate                 13,256          19                31          13,244

     FNMA-adjustable rate                  31,054         211                15          31,250

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

          Total                         $ 155,578     $ 4,357             $ 174       $ 159,761

                                        =========   =========         =========       =========



December 31, 1996:

     FHLMC-fixed rate                   $  55,832     $   856             $ 443       $  56,245

     FNMA-fixed rate                       11,804          97               130          11,771

     GNMA-fixed rate                        7,670         474                 -           8,144

     FHLMC-adjustable rate                 15,605         295                 -          15,900

     FNMA-adjustable rate                  29,449         222                95          29,576

     GNMA-adjustable rate                   1,935          28                 -           1,963

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

          Total                         $ 122,295     $ 1,972             $ 668       $ 123,599

                                        =========   =========         =========       =========



</TABLE>





There were no sales of mortgage-backed securities classified as 

available for sale during the year ended December 31, 1995. There were 

$ 19.6 million in sales of mortgage-backed securities classified as 

available for sale during the year ended December 31, 1996. Proceeds 

from the sale of mortgage-backed securities were $ 20.5 million for the 

year ended December 31, 1996 which included gross realized gains of 

$ 875,000 and no gross realized losses.



At December 31, 1995 and 1996, the Bank had $ 104,378,000 and 

$ 94,913,000, respectively, of mortgage-backed securities available for 

sale pledged as collateral for advances from the Federal Home Loan Bank 

(See Note 9).



4.     LOANS RECEIVABLE



Loans receivable at December 31, 1995 and 1996 consist of the following:





<TABLE>

<CAPTION>



     

                                                                                       1995                1996

                                                                                           (In Thousands)

<S>                                                                              <C>                 <C>

One-to-four single family, residential real estate mortgages                      $ 426,823           $ 524,434

Commercial real estate mortgages                                                     45,107              42,811

Real estate construction-primarily residential                                       40,522              58,493

Participations-primarily residential                                                  5,564               4,255

Land loans-primarily residential                                                     10,769              11,875

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

Total first mortgage loans                                                          528,785             641,868

Deposit account loans                                                                   244                 158

Consumer and commercial business loans                                               32,445              57,905

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

Total gross loans                                                                   561,474             699,931

Less:          

     Undisbursed portion of loans in process                                         27,261              37,575

     Unearned discounts, premiums and deferred loan fees (costs), net                  (385)             (1,607)

     Allowance for loan losses                                                        2,265               2,263

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

Loans receivable-net                                                              $ 532,333           $ 661,700

                                                                                  =========           =========



</TABLE>





The amount of loans on which the Bank has ceased accruing interest or 

does not charge interest aggregated approximately $ 1,864,000 and 

$ 3,035,000, net of specific valuation allowances of $ 128,000 and 

$ 274,000, at December 31, 1995 and 1996, respectively. The amount of 

interest not accrued relating to these loans was approximately $ 100,000 

and $ 192,000 at December 31, 1995 and 1996, respectively. Management 

believes the allowance for possible loan losses is adequate.



An analysis of the changes in the allowance for loan losses for the 

years ended December 31, 1994, 1995 and 1996 is as follows:





<TABLE>

<CAPTION>



                                                        1994               1995            1996

                                                                     (In Thousands)

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

Balance at beginning of period                       $ 2,865            $ 2,566         $ 2,265

Current provision                                        112               (210)            164

Charge-offs                                             (411)               (91)           (166)

Recoveries                                                 -                  -               -

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

Ending balance                                       $ 2,566            $ 2,265         $ 2,263

                                                     =======            =======         =======



</TABLE>





The Bank originates both adjustable and fixed rate mortgage loans. 

Included in the loans receivable at December 31, 1996 are $ 245,000 of 

loans held for sale. These loans are recorded at the lower of cost or 

market. There were no loans held for sale at December 31, 1995.



A loan is impaired when, based on current information and events, it is 

probable that a creditor will be unable to collect all amounts due 

according to the contractual terms of the loan agreement. An analysis of 

the recorded investment in impaired loans owned by the Bank at December 

31, 1995 and 1996 and the related allowance for those loans is as 

follows:





<TABLE>

<CAPTION>



                                                                       1995                       1996

                                                                                (In Thousands)

                                                                 Loan      Related           Loan     Related

                                                                Balance   Allowance        Balance   Allowance

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

Impaired loan balances and related allowances:

Loans performing in conformity with contractual terms           $ 2,908       $ 316        $   984       $ 164

Loans for which interest income is not being recognized             292         128            667         277

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

          Total                                                 $ 3,200       $ 444        $ 1,651       $ 441

                                                                =======     =======        =======     =======



</TABLE>





The Bank's policy on interest income on impaired loans is to reverse all 

accrued interest against interest income if a loan becomes more than 90 

days delinquent and cease accruing interest thereafter. Such interest 

ultimately collected is credited to income in the period of recovery.



At December 31, 1996, the composition and maturity or repricing of the 

mortgage loan portfolio is presented below:





<TABLE>

<CAPTION>



                               Fixed Rate                                                 Adjustable Rate     

    Term of Maturity                           Book Value          Term to Rate Adjustment                Book Value

                                           (In Thousands)                                             (In Thousands)

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

1 year or less                                  $  41,100     1 year or less                              $ 191,865

1 year-3 years                                      4,344     1 year-3 years                                 90,750

3 years-5 years                                    13,297     3 years-5 years                                52,429

5 years-10 years                                   29,551     5 years-10 years                               30,027

10 years-20 years                                 132,361     10 years-20 years                                  66

Over 20 years                                     113,611     Over 20 years                                     530

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

Total                                           $ 334,264     Total                                       $ 365,667

                                                =========                                                 =========

</TABLE>





Adjustable rate mortgage loans originated prior to December 31, 1993 

have interest rate adjustment limitations and are generally indexed to 

the monthly weighted-average cost of funds for Savings Association 

Insurance Fund ("SAIF") insured institutions headquartered in the Fourth 

Federal Home Loan Bank ("FHLB") District. Adjustable rate mortgage loans 

originated subsequent to December 31, 1993 are indexed to comparable 

term U.S. Treasury securities. Future market factors may affect the 

correlation of the interest rate adjustment with the rates the Bank pays 

on the short-term deposits which have been primarily utilized to fund 

those loans.



The Bank makes fixed rate loan commitments for periods generally not 

exceeding sixty days. At December 31, 1995 and 1996 the Bank had 

commitments outstanding to originate fixed rate mortgage loans as 

follows:





<TABLE>

<CAPTION>



                                                                     1995          1996

                                                                       (In Thousands)

<S>                                                             <C>           <C>

15 Years to Maturity

6.76 - 7.00                                                      $     82      $      -

7.01 - 7.25                                                           383             -

7.26 - 7.50                                                           301           666

7.51 - 7.75                                                           133           360

7.76 - 8.00                                                            88           215

8.01 - 8.25                                                             -            98

8.26 - 8.50                                                             -            30

8.51 - 8.75                                                             -             -

8.76 - 9.00                                                             -             -

9.01 - 9.25                                                             -           842



30 Years to Maturity

7.26 - 7.50                                                           462           107

7.51 - 7.75                                                           891            97

7.76 - 8.00                                                         1,022           930

8.01 - 8.25                                                           471           921

8.26 - 8.50                                                             -           611

8.51 - 8.75                                                            86             -

8.76 - 9.00                                                             -             -

9.01 - 9.25                                                             -             -

Over 9.25                                                               -           100

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

Totals                                                           $  3,919      $  4,977

                                                                 ========      ========



</TABLE>



Because the above commitments generally are funded within sixty days, 

management of the Bank feels that related interest rate risk of the 

commitments is minimal.



The Bank's lending markets are primarily concentrated in Palm Beach, 

Martin and St. Lucie counties in Southeast Florida.



Commercial Real Estate Lending - The Bank originates and purchases 

commercial real estate loans, which totaled $ 45,107,000 and 

$ 42,811,000 at December 31, 1995 and 1996, respectively. These loans are 

considered by management to be of somewhat greater risk of 

uncollectibility due to the dependency on income production or future 

development of the real estate. Accordingly, Bank management establishes 

greater provisions for probable but not yet identified losses on these 

loans than on less risky residential mortgage loans. The composition of 

commercial real estate loans and its primary collateral at December 31, 

1995 and 1996 are approximately as follows:





<TABLE>

<CAPTION>



                                                             1995              1996

                                                                 (In Thousands)

<S>                                                     <C>               <C>

Office buildings                                         $ 10,522          $  9,576

Retail buildings                                           10,214             9,517

Warehouses                                                  9,665             9,032

Rental property                                            13,748            13,781

Hotels and motels                                              65                60

Other property improvements                                   332               300

Other                                                         561               545

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

Total                                                    $ 45,107          $ 42,811

                                                         ========          ========



</TABLE>



Under the Financial Institutions Reform, Recovery and Enforcement Act of 

1989 ("FIRREA"), a federally chartered savings and loan association's 

aggregate commercial real estate loans may not exceed 400% of its 

capital as determined under the capital standards provisions of FIRREA. 

The Bank is federally chartered and subject to this limitation. FIRREA 

does not require divestiture of any loan that was lawful when it was 

originated. At December 31, 1996, the Bank estimates that, while 

complying with this limitation, it could originate an additional $ 284.0 

million of commercial real estate loans, though the Bank's current 

business plan indicates no intentions to do so.



Loans to One Borrower Limitation - The Bank may not make real estate 

loans to one borrower in excess of 15% of its unimpaired capital and 

surplus except for loans not to exceed $ 500,000. This 15% limitation 

results in a dollar limitation of approximately $ 12.3 million at 

December 31, 1996. At December 31, 1996, the Bank met the loans to one 

borrower limitation under current existing regulations.



Mortgage loans serviced for others are not included in the accompanying 

consolidated statements of financial position. The unpaid balances of 

these loans at December 31, 1995 and 1996 were $ 33,941,000 and 

$ 45,539,000, respectively. Custodial escrow balances maintained in 

connection with the foregoing loan servicing were $ 186,078 and 

$ 186,343 at December 31, 1995 and 1996, respectively.



The Bank offers loans to its employees, including Directors and Senior 

Management at prevailing market interest rates. These loans are made in 

the ordinary course of business and on substantially the same terms and 

collateral requirements as those of comparable transactions prevailing 

at the time.



The loans to Directors, Executive Officers, and associates of such 

persons amounted to $ 1,246,000 and $ 1,184,000 at December 31, 1995 and 

1996, respectively, which did not exceed 5% of retained earnings.



5.     OFFICE PROPERTIES AND EQUIPMENT



Office properties and equipment at December 31, 1995 and 1996 are 

summarized as follows:





<TABLE>

<CAPTION>



                                                              1995             1996

                                                                 (In Thousands)

<S>                                                      <C>              <C>

Land                                                      $  4,839         $  5,657

Buildings and improvements                                  11,321           13,627

Furniture and equipment                                      7,280            7,710

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

Total                                                       23,440           26,994

Less accumulated depreciation                                7,877            8,902

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

Office properties and equipment - net                     $ 15,563         $ 18,092

                                                          ========         ========

</TABLE>





6.     REAL ESTATE OWNED



Real estate owned at December 31, 1995 and 1996 consists of the 

following:



<TABLE>

<CAPTION>



                                         1995            1996

                                            (In Thousands)

<S>                                    <C>              <C>

Real estate owned                       $ 643            $ 93

Valuation allowance                         -               -

                                        -----            ----

Real estate owned - net                 $ 643            $ 93

                                        =====           =====



</TABLE>



7.     ACCRUED INTEREST RECEIVABLE



Accrued interest receivable at December 31, 1995 and 1996 consists of 

the following:





<TABLE>

<CAPTION>



                                            1995            1996

                                               (In Thousands)

<S>                                     <C>             <C>

Loans                                    $ 2,891         $ 3,474

Investments                                  669             298

Mortgage-backed securities                 1,067             842

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

Accrued interest receivable              $ 4,627         $ 4,614

                                         =======         =======



</TABLE>



8.     DEPOSITS



The weighted-average interest rates on deposits at December 31, 1995 and 

1996 were 4.13% and 4.26%, respectively. Deposit accounts, by type and 

range of rates at December 31, 1995 and 1996 consist of the following:





<TABLE>

<CAPTION>



                               Account Type and Rate                            1995                1996

                                                                                    (In Thousands)

<S>                                                                       <C>                 <C>

Non-interest-bearing NOW accounts                                          $  21,430           $  26,406

NOW, Super NOW and funds transfer accounts

     1995 and 1996, 1.00 % and 1.02 %, respectively.                          67,886              70,558

Passbook and statement accounts

     1995 and 1996, 1.99 % and 2.05 %, respectively.                          86,471              87,534

Variable-rate money market accounts

     1995 and 1996, 2.47 % and 2.51 %, respectively.                          44,677              44,012

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

Total non-certificate accounts                                               220,464             228,510

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



Certificates:          

     1.01% - 2.00%                                                               834                 949

     2.01% - 3.00%                                                                 2                   2

     3.01% - 4.00%                                                             1,198                  20

     4.01% - 5.00%                                                            49,308              34,308

     5.01% - 6.00%                                                           205,595             333,998

     6.01% - 7.00%                                                           109,737              93,788

     7.01% - 8.00%                                                             8,025               3,079

     8.01% - 9.00%                                                                17                  64

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

Total certificates                                                           374,716             466,208

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

Total                                                                      $ 595,180           $ 694,718

                                                                           =========           =========



</TABLE>





Individual deposits greater than $ 100,000 at December 31, 1995 and 1996 

aggregated approximately $ 37,571,000 and $ 53,680,000, respectively.



Interest on deposit accounts, presented in the consolidated statements 

of operations, is net of interest forfeited by depositors on early 

withdrawal of certificate accounts of approximately $ 74,000, $ 115,000 

and $ 106,000, for the years ended December 31, 1994, 1995 and 1996, 

respectively.



Scheduled maturities of certificate accounts are as follows:





<TABLE>

<CAPTION>



                                                                  December 31,

                                                     1995                               1996

                                            Amount          Percent            Amount           Percent

Maturity                                                     (Dollars In Thousands)

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

Less than 1 year                         $ 275,749          73.59%          $ 322,042            69.08%

1 year-2 years                              51,148          13.65              75,043            16.10

2 years-3 years                             16,925           4.52              28,603             6.13

3 years-4 years                             11,503           3.07              17,031             3.65

4 years-5 years                             17,469           4.66              21,867             4.69

Thereafter                                   1,922            .51               1,622              .35

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

Totals                                   $ 374,716         100.00%          $ 466,208           100.00%

                                         =========      =========           =========          =======

</TABLE>





Under FIRREA, any insured depository institution that does not meet its 

applicable minimum capital requirements may not accept brokered deposits 

after December 7, 1992. This prohibition includes renewals and rollovers 

of existing brokered deposits and deposit solicitations at higher than 

prevailing interest rates paid by institutions in the Bank's normal 

market area. Even though the Bank meets all of the applicable minimum 

capital requirements at December 31, 1996, the Bank had no brokered 

deposits.



Interest expense on deposits consists of the following during the years 

ended December 31, 1994, 1995 and 1996:





<TABLE>

<CAPTION>



                                       1994              1995            1996

                                                   (In Thousands)

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

Passbook accounts                  $  1,848          $  1,812        $  1,723

NOW accounts                            828               812             937

Money market accounts                 1,255             1,139           1,075

Certificate accounts                 12,128            18,752          22,504

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

Total                              $ 16,059          $ 22,515        $ 26,239

                                   ========          ========        ========



</TABLE>





9.     ADVANCES FROM FEDERAL HOME LOAN BANK



The Bank had outstanding advances from the FHLB of $ 85,169,000 with 

interest rates ranging from 5.21% to 8.21% and $ 82,517,000 with 

interest rates ranging from 5.21% to 8.21% at December 31, 1995 and 

1996, respectively. The advances at December 31, 1996 are repayable as 

follows:



Years Ending

December 31,             Amount

                 (In Thousands)

1997                  $ 37,779

1998                         -

1999                    28,349

2000                        56

2001                     6,327

Thereafter              10,006

                      --------

Total                 $ 82,517

                      ========



The Bank has entered into a security agreement with the FHLB under which 

the Bank is required to maintain as collateral for its advances, 



securities in an amount at least equal to 100% of the Bank's total 

advances outstanding from the FHLB. Pledged assets to secure FHLB 

advances at December 31, 1995 and 1996 include FHLMC and FNMA securities 

totaling $ 104,378,000 and $ 94,913,000 respectively (See Note 3).



10.     EMPLOYEE STOCK OWNERSHIP PLAN LOAN



In connection with the Bank's plan of reorganization into a mutual 

holding company, which was consummated January 7, 1994, the Bank 

established an Employee Stock Ownership Plan (ESOP) which was funded by 

proceeds from a loan with an unrelated financial institution in the 

original amount of $ 1,932,000. Terms of the loan require equal 

quarterly payments, together with interest, for seven years, with a 

right of prepayment of the loan after three years. The loan bears 

interest at .25% below the New York prime rate (8.25% at December 31, 

1996).



Collateral for the loan will be released and allocated to employee 

accounts proportional to the payments on the loan. The collateral for 

this loan at December 31, 1996 is 121,440 shares of the Company's stock 

held and owned by the ESOP. In addition, the loan contains several 

restrictive covenants requiring certain minimum levels of financial 

performance be maintained by the Bank. The Bank is in compliance with 

these covenants.



Although the loan contains only minimal guarantees by Fidelity 

Bankshares M.H.C. (the Company's mutual holding company), as was 

permitted by the OTS, the Bank intends to make contributions to the ESOP 

trust for the repayment of the loan in accordance with its terms.



The balance of this loan at December 31, 1996 was $ 1,104,000.



11.     INCOME TAXES



In accordance with SFAS No. 109, deferred income tax assets and 

liabilities are computed annually for differences between financial 

statement and tax basis of assets and liabilities that will result in 

taxable or deductible amounts in the future based on enacted tax laws 

and rates applicable to periods in which the differences are expected to 

affect taxable income. Valuation allowances are established, when 

necessary, to reduce deferred tax assets to the amount expected to be 

realized. Income tax expense is the tax payable or refundable for the 

period adjusted for the change during the period in deferred tax assets 

and liabilities.



The components of the provisions for income taxes for the years ended 

December 31, 1994, 1995 and 1996 are as follows:





<TABLE>

<CAPTION>



                                                 1994              1995             1996

                                                             (In Thousands) 

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

Current - federal                             $ 2,723           $ 2,784          $ 2,993

Current - state                                   460               410              424

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

Total current                                   3,183             3,194            3,417



Deferred - federal and state                      209               (61)            (855)

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

Total                                         $ 3,392           $ 3,133          $ 2,562

                                              =======           =======          =======





</TABLE>





The Bank's provision for income taxes differs from the amounts 

determined by applying the statutory federal income tax rate to income 

before income taxes for the following reasons:





<TABLE>

<CAPTION>



                                                                     Years Ended December 31,

                                                   1994                         1995                    1996

                                              Amount           %           Amount        %         Amount            %

                                                                   (Dollars In Thousands)

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

Tax at federal tax rate                      $ 3,029       35.0%      $ 2,781        35.0%        $ 2,139        35.0%

State income taxes, net of federal

     income tax benefits          

                                                 327        3.8           265         3.3             220         3.6

Benefit of graduated rates                       (87)      (1.0)          (79)       (1.0)            (61)       (1.0) 

Other                                            123        1.4           166         1.8             264         4.3

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

Total provision and effective tax rate       $ 3,392       39.2%      $ 3,133        39.1%        $ 2,562        41.9%

                                            ========   ========      ========    ========        ========    ========





</TABLE>







The tax effect of temporary differences that give rise to deferred tax 

assets and deferred tax liabilities are presented below:





<TABLE>

<CAPTION>



                                                                                   December 31,

                                                                              1995             1996

                                                                                 (In Thousands)

<S>                                                                       <C>               <C>

Deferred tax liabilities:          

Depreciation                                                               $   824           $  978 

Loan fee income                                                              1,242            1,304 

FHLB stock dividends                                                         1,050            1,102 

Unrealized appreciation in securities                                        1,662              543 

Excess of tax bad debt reserve over book reserve                               531              513 

Deferred compensation                                                           92                - 

                                                                             -----            -----

Gross deferred tax liabilities                                               5,401            4,440 

                                                                             -----            -----



Deferred tax assets:          

Executive death benefit                                                        283              347 

Amortization                                                                   118              205 

Retirement plan                                                              1,461            2,182 

Deferred compensation                                                          591              686 

Deferred state taxes                                                             -               17 

Other                                                                          123              117 

                                                                             -----            -----

Gross deferred tax assets                                                    2,576            3,554 

Less valuation allowances for deferred tax assets                              (35)               - 

                                                                             -----            -----



Net deferred tax assets                                                      2,541            3,554 

                                                                             -----            -----

Net deferred tax liability                                                 $ 2,860           $  886 

                                                                           =======          =======





</TABLE>





During 1996, legislation was passed that repealed Section 593 of the 

Internal Revenue Code for taxable years beginning after December 31, 

1995. Section 593 allowed thrift institutions, including the Bank, to 

use the percentage-of-taxable income bad debt accounting method, if more 

favorable than the specific charge-off method, for Federal income tax 

purposes. The excess reserves (deduction based on the percentage-of-

taxable income less the deduction based on the specific charge-off 

method) accumulated post 1987 are required to be recaptured ratably over 

a six year period beginning in 1996. The recapture has no effect on the 

Company's statement of operations as taxes were provided for in prior 

years in accordance with SFAS 109, "Accounting for Income Taxes." The 

timing of this recapture may be delayed for a one or two year period to 

the extent that the Bank originates more residential loans that the 

average originations in the past six years. The Bank will  meet the 

origination requirement for 1996 and, therefore, will delay recapture at 

least until the six year period beginning in 1997. The recapture amount 

of $ 3.7 million will result in payments totaling $ 1.4 million which 

has been previously accrued. The same legislation forgave the tax 

liability on pre-1987 accumulated bad debt reserves which would have 

penalized any thrift choosing to adopt a bank charter because the tax 

would have become due and payable. The unrecorded potential liability 

that was forgiven approximated $ 2.9 million.



12.     PENSION AND EMPLOYEE BENEFIT PLANS



Pension Plan - The Bank's employees participate in the Bank's, qualified 

defined benefit pension plan covering substantially all employees. The 

plan calls for benefits to be paid to eligible employees at retirement 

based primarily upon years of service with the Bank and compensation 

rates during those years. Currently, the Bank's policy is to fund the 

qualified retirement plan in an amount that falls between the minimum 

contribution required by the Employee Retirement Income Security Act and 

the maximum tax deductible contribution. Plan assets consist primarily 

of common stock, U.S. Government obligations and certificates of 

deposit.



Pension expense for the plan includes the following components:





<TABLE>

<CAPTION>



                                                      For the Years Ended December 31,

                                                      1994          1995          1996

                                                               (In Thousands)

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

Service cost                                         $ 344         $ 325         $ 410 

Interest cost                                          436           554           535 

Return on assets                                       270        (1,066)         (816)

Net amortization and deferral                         (709)          680           433 

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

Net periodic pension cost                            $ 341         $ 493         $ 562 

                                                     =====         =====         =====

</TABLE>





For the years ended December 31, 1994, 1995 and 1996, pension expense 

amounts were based upon actuarial computations.



In accordance with the actuarially determined computation under SFAS No. 

87, the Bank funded $ 746,000 as required for the 1996 plan year.



The following sets forth the funded status of the qualified plan at 

December 31:





<TABLE>

<CAPTION>



                                                                               1995               1996

                                                                                   (In Thousands)

<S>                                                                        <C>                <C>

Actuarial present value of benefit obligations:          

Vested benefits                                                             $ 4,565            $ 3,569 

Non-vested benefits                                                             279                302 

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

Accumulated benefit obligation                                                4,844              3,871 

Effect of anticipated future compensation levels 

     and other events                                                         2,103              3,319 

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

Projected benefit obligation                                                  6,947              7,190 

Fair value of assets held in the plan (estimated)                             5,169              6,284 

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

Unfunded plan assets over projected benefit obligation                      $ 1,778            $   906 

                                                                            =======            =======

The unfunded plan assets under projected benefit 

     obligation consists of the following:          

Accrued pension cost (benefit)                                              $   445            $   261 

Unrecognized net loss due to changes in assumptions                           1,607                889 

Other, net                                                                     (274)              (244)

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

Total                                                                       $ 1,778            $   906 

                                                                            =======            =======



</TABLE>





The weighted-average discount rate used to measure the projected benefit 

obligation is 7.75% pre-retirement and 6.00% post-retirement in 1996, 

compared to 7.25% pre-retirement and 6.00% post-retirement in 1995 and 

8.50% pre-retirement and 6.50% post-retirement in 1994. The rate of 

increase in future compensation levels is 6.50% in all years, and the 

expected long-term rate of return on assets is 8.00% in all years.



Savings Plan - Effective January 1, 1988, the Board of Directors 

approved a 401(k) deferred savings plan for all Bank employees who are 

21 years of age with one or more years of service. The 401(k) deferred 

savings plan allows qualified employees to save from 1% to 10% of their 

income. Presently, one-half of an employee's contribution is matched by 

the Bank, up to 3% of the employee's salary. The Bank's matching 

percentage will be determined annually by the Board of Directors after 

taking into consideration such factors as profit performance and ability 

to meet capital requirements. The Bank's contribution to the plan 

totaled $ 103,000, $ 145,000 and $ 170,000 for the years ended December 

31, 1994, 1995 and 1996, respectively.



Retirement Plans - During 1989, the Bank established non-qualified 

defined benefit plans for certain officers and directors. The director's 

plan became effective on January 1, 1991. For the years ended December 

31, 1994, 1995 and 1996, the net periodic pension expense for the 

Supplemental Executive Retirement Plan for Officers totaled $ 626,000, 

$ 615,000 and $ 964,000, respectively. The projected benefit obligation 

as of December 31, 1994, 1995 and 1996, was estimated at $ 3,704,000, 

$ 5,791,000 and $ 5,217,000, respectively. For 1994, 1995 and 1996, 

respectively, the discount rates used to measure the projected benefit 

obligation were 7.00%, 6.50% and 7.75%. The rate of increase in future 

compensation levels in all years was 5.00%. For the years ended December 

31, 1994, 1995 and 1996, the net periodic pension expense for the 

Retirement Plan for the Director's totaled $ 337,000, $ 257,000 and 

$ 273,000, respectively. The projected benefit obligation for the 

Retirement Plan for Directors as of December 31, 1994, 1995 and 1996 was 

estimated at $ 1,494,000, $ 1,678,000 and $ 1,514,000, respectively. For 

1994, 1995 and 1996, the discount rates used to measure that projected 

benefit obligation were 7.00%, 6.50% and 7.75%, respectively. The rate 

of increase in future compensation levels for the Retirement Plan for 

Directors was 5.00% in all years. The provisions of SFAS No. 87 require 

recognition in the statement of financial position of the additional 

minimum liability and related intangible asset for a retirement plan 

with accumulated benefits in excess of plan assets. This resulted in the 

recognition at December 31, 1995, of an additional liability and an 

intangible asset of $ 2,050,000. There was no material effect on 

earnings or cash requirements to fund the retirement plans. At December 

31, 1996, the Bank recognized an additional liability of $ 592,000 and 

an intangible asset of an equal amount. The additional liability and 

intangible asset amounts as of December 31, 1995 and 1996 are recorded 

in the account balances captioned other liabilities and other assets, 

respectively, in the accompanying consolidated statements of financial 

position.



Incentive Program - The Bank also has a Senior Management Performance 

Incentive Award Program to provide the opportunity for those executives 

to be rewarded in future earnings growth. A designated percentage of 

income at December 31 of each year is used to determine the award fund 

contribution. This percentage will be determined annually by the Board 

of Directors after taking into consideration such factors as profit 

performance and ability to meet capital requirements. Awards amounting 

to $ 170,000, $ 164,000 and $ 120,000, were made during the calendar 

years 1994, 1995 and 1996, respectively, for distribution in subsequent 

years.



Employee Stock Ownership Plan - On January 7, 1994, in connection with 

the Bank's Plan of Reorganization into a Mutual Holding Company (See 

Note 17), the Bank adopted a tax qualified Employee Stock Ownership Plan 

("ESOP") for all eligible employees. The ESOP purchased 193,200 shares 

of the Bank's stock at the date of the Reorganization. The funds used to 

purchase the shares were borrowed from a third party lender (See Note 

10). The Bank will contribute to the ESOP sufficient funds to pay the 

principal and interest on this loan over seven years. Benefits generally 

become 100% vested after five years of credited service. However, 

contributions to the ESOP and shares allocated among participants 

proportional to repayment of the seven year ESOP loan will be allocated 

among participants on the basis of compensation in the year of 

allocation, subject to regulatory maximum limitations. The Bank 

recognized $ 361,000, $ 398,000 and $ 462,000, by a charge against 

income in 1994, 1995 and 1996, respectively, under this plan.



Bank Recognition and Retention Plans - On January 7, 1994, in connection 

with the Bank's Plan of Reorganization into a Mutual Holding Company 

(See Note 17), the Bank adopted two Recognition and Retention Plans to 

encourage key employees and Directors to remain with the Bank. Both 

plans, consisting of a total of 121,440 shares of restricted stock after 

the 10% stock dividend, were awarded and will vest and be allocated to 

the affected employees and Directors ratably over three years, subject 

to various conditions requiring their acceleration. The Bank recognized 

$ 496,000, $ 328,000 and $ 280,000 by a charge against income in 1994, 

1995 and 1996, respectively, under this plan.



13.     STOCK OPTION PLAN



The Bank has adopted stock option plans which granted options with an 

exercise price equal to the market value of the stock at the date of 

grant, to Directors and officers. The Directors may exercise their 

options at any time up to ten years, while officer's options are 

exercisable at a rate of twenty percent per year, not to exceed ten 

years. Under these plans, after retroactively adjusting for the 10% 

stock dividend distributed in November 1995, the Bank reserved 303,600 

shares of authorized but unissued common stock for future issuance. The 

following table shows a summary of transactions.





<TABLE>

<CAPTION>



                                                                          Options Price

                                                                             Average

                                                        Number of            Exercise

                                                         Options             Price Per          Aggregate

                                                       Outstanding             Share              Price    



Options Outstanding

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

Balance - December 31, 1993                                      -                   -                  -

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

     Granted                                               303,600           $    9.09        $ 2,759,724 

     Exercised                                                   -                   -                  - 

     Cancelled                                                   -                   -                  - 

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



Balance - December 31, 1994                                303,600                9.09          2,759,724

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

     Granted                                                     -                   -                  - 

     Exercised                                             (37,950)               9.09           (344,966)

     Cancelled                                                   -                   -                  - 

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



Balance - December 31, 1995                                265,650                9.09          2,414,758 

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

     Granted                                                     -                   -                  - 

     Exercised                                             (43,117)               9.09           (391,934)

     Cancelled                                                   -                   -                  -

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

Balance - December 31, 1996                                222,533           $    9.09        $ 2,022,824 

                                                           =======             =======          ========= 





</TABLE>





14.     REGULATORY CAPITAL REQUIREMENTS



The Bank is subject to various regulatory capital requirements 

administered by the Office of Thrift Supervision ("OTS"). Failure to 

meet minimum capital requirements can initiate certain mandatory and 

possible discretionary actions by regulators that, if undertaken, could 

have a direct material effect on the Bank's financial statements. Under 

capital adequacy guidelines and the regulatory framework for prompt 

corrective action, the Bank must meet specific capital guidelines that 

involve quantitative measures of the Bank's assets, liabilities, and 

certain off-balance sheet items as calculated under regulatory 

accounting practices. The Bank's capital amounts and classifications are 

also subject to qualitative judgments by regulators about components, 

risk-weighting and other factors.



Quantitative measures established by regulation to ensure capital 

adequacy require the Bank to maintain minimum amounts and ratios of 

Tangible capital of not less than 1.5% of adjusted total assets, Total 

capital to risk-weighted assets of not less than 8%, Tier I capital of 

not less than 3.0% of adjusted total assets, and Tier I capital to risk-

weighted assets of 4.0% (as defined in the regulations). As of December 

31, 1996, the Bank meets all capital adequacy requirements to which it 

is subject.



As of December 31, 1996 the Bank is categorized as "Well Capitalized" 

under the framework for prompt corrective action. To be considered well 

capitalized under Prompt Corrective Action Provisions, the Bank must 

maintain total risk-based, Tier I risk-based and Tier I leverage ratios 

as set forth in the following table.



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

following table:





<TABLE>

<CAPTION>





                                                                                                         To be Considered

                                                                    Minimum for                           Well Capitalized

                                                                Capital Adequacy                       for Prompt Corrective

                                      Actual                        Purposes                             Action Provisions

                               Ratio          Amount        Ratio             Amount                Ratio               Amount

                                                              (Dollars In Thousands)

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

As of December 31, 1995 

     Stockholders' 

     Equity and ratio 

     to total assets           10.4%        $ 81,266 

                           =========

Unrealized increase in 

     market value of 

     assets available 

     for sale (net of 

     applicable income 

     taxes)                                   (2,584)

Goodwill                                      (1,057)

Tangible capital and                        --------

     ratio to adjusted 

     total assets              10.0%       $  77,625        1.5%          $ 11,600 

Tier I (core) capital      =========       =========   =========         =========

     and ratio to 

     adjusted total 

     assets                    10.0%       $  77,625        3.0%          $ 23,199                    5.0%           $ 38,666

Tier I (core) capital      =========       =========   =========         =========               =========          =========

     and ratio to 

     risk-weighted total 

     assets                    21.0%       $  77,625                                                  6.0%           $ 22,173

                           =========                                                             =========          =========



General loan valuation 

     allowances                                1,821 

Equity investments                              (217) 

                                            --------

Tier 2 capital                             $   1,604 

                                            --------

Total risk-based capital 

     and ratio to 

     risk-weighted total

     assets                    21.4%       $  79,229        8.0%          $ 29,564                   10.0%          $ 36,955

                           =========       =========   =========         =========               =========         =========



Total assets                               $ 779,620 

                                           =========

Adjusted total assets                      $ 773,314  

                                           =========

Risk-weighted assets                       $ 369,554 

                                           =========



As of December 31, 1996

     Stockholders' Equity

     and ratio to total 

     assets                      9.4%        $ 81,723 

                           =========

Unrealized increase in 

    market value of 

    assets available 

    for sale (net of

    applicable income

    taxes)                                      (782)

Goodwill                                        (755) 

Tangible capital and                        ---------

    ratio to adjusted

    total assets                9.2%        $ 80,186        1.5%          $ 13,072 

Tier I (core) capital and  =========       =========   =========         =========

    ratio to adjusted 

    total assets                9.2%        $ 80,186        3.0%          $ 26,144                    5.0%          $ 43,574

Tier I (core) capital and  =========       =========   =========         =========               =========         =========

    ratio to risk-

    weighted total

    assets                     17.9%        $ 80,186                                                  6.0%          $ 26,915

                           =========                                                             =========         =========

                              

General loan valuation

    allowances                                 1,822 

Equity investments                               (97) 

                                            --------

Tier 2 capital                               $ 1,725 

Total risk-based                           ========= 

    capital and ratio 

    to risk-weighted 

    total assets               18.3%        $ 81,911        8.0%          $ 35,886                   10.0%          $ 44,858

                           =========        ========  =========          =========               =========         =========



Total assets                               $ 873,562 

                                            ========

Adjusted total assets                      $ 871,472 

                                           =========

Risk-weighted assets                       $ 448,579 

                                           ========= 



</TABLE>





At periodic intervals, both the OTS and the FDIC routinely examine the 

Bank's financial statements as part of their legally proscribed 

oversight of the savings and loan industry. Based on these examinations, 

the regulators can direct that the Bank's financial statements be 

adjusted in accordance with their findings.



During the year ended December 31, 1996, an OTS examination resulted in 

no significant adjustments to the consolidated financial statements.



15.     COMMITMENTS AND CONTINGENCIES



In the normal course of business, the Bank makes commitments to extend 

credit. 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. The interest rates on both fixed and variable rate 

mortgage loans are generally based on the market rates in effect on the 

date the loan application is taken. Commitments generally have fixed 

expiration dates of no longer than 60 days and other termination clauses 

and may require payment of a fee. Since some of the commitments are 

expected to expire without being drawn upon, the total commitment 

amounts do not necessarily represent future cash requirements. The Bank 

evaluates each customer's creditworthiness on a case-by-case basis. The 

amount of collateral obtained by the Bank upon extension of credit is 

based on management's credit evaluation of the customer. Collateral held 

varies but may include single-family homes, marketable securities and 

income-producing residential and commercial properties. Credit losses 

may occur when one of the parties fails to perform in accordance with 

the terms of the contract. The Bank's exposure to credit risk is 

represented by the contractual amount of the commitments to extend 

credit. At December 31, 1996, the Bank had commitments to extend credit 

for or purchase mortgage loans of $ 21,799,000 ($ 4,977,000 in fixed 

rate commitments, see Note 4, and the balance of commitments in either 

variable rate or for which rates had not yet been set). The Bank also 

has a pre-approval program which commits dollar amounts to potential 

loan customers based on their credit history. This program, however, 

does not commit to locked in rates. No fees are received in connection 

with such commitments.



The Bank leases various property for original periods ranging from one 

to seventy-two years. Rent expense for the years ended December 31, 

1994, 1995 and 1996, was approximately $ 568,000, $ 623,000 and 

$ 682,000, respectively. At December 31, 1996, future minimum lease 

payments under these operating leases are as follows:



Years Ending December 31,            Amount

                             (In Thousands)

1997                           $   619,127

1998                               606,237

1999                               624,594

2000                               656,754

2001                               582,895

Thereafter                       3,684,339

                               -----------

Total                          $ 6,773,946

                               ===========



In connection with the Bank's reorganization in 1994, the Bank entered 

into a three year employment agreement with its Chief Executive Officer. 

This agreement, among other matters, would provide for severance 

payments of up to three years salary in the event of termination for 

reasons other than cause. In addition, the Bank has entered into 

severance agreements with four of its executive officers. The severance 

agreements would provide for payments of up to three years salary for 

these executives, but only in the event of change of control of the 

Bank.





<TABLE>

<CAPTION>





                                                                                    For the Years Ended December 31,

                                                                                1994             1995              1996

Supplemental Disclosure of Cash Flow Information:                                           (In Thousands)

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

Cash paid for income taxes                                                  $  3,540         $  3,223          $  2,810

                                                                            ========         ========          ========

Cash paid for interest on deposits and other borrowings                     $ 17,822         $ 27,906          $ 31,879

                                                                            ========         ========          ========

Supplemental Schedule of Noncash Investing and Financing Activities: 

Real estate acquired in settlement of loans                                 $  2,191         $  1,326          $    593

                                                                            ========         ========          ========





</TABLE>





17.     CONVERSION TO HOLDING COMPANY



On April 25, 1996, Fidelity Federal Savings Bank of Florida (the "Bank") 

adopted an Agreement and Plan of Reorganization, (the "Plan") whereby 

the Bank would become a wholly-owned subsidiary of a stock holding 

company, Fidelity Bankshares, Inc. (the "Company"), a Delaware 

corporation. Pursuant to the Plan, the Bank's mutual holding company 

parent would continue to own a majority of the Company's outstanding 

common stock. In addition, as part of the Plan, each share of the Bank's 

outstanding one dollar par value common stock would be converted into 

one share of Fidelity Bankshares, Inc. ten cent par value common stock. 

Consequently, following the reorganization, each stockholder of the Bank 

would have the same ownership interest in Fidelity Bankshares, Inc. as 

the stockholder had in the Bank.



In November, 1996, the Bank received regulatory approval to proceed with 

the reorganization and on January 21, 1997, the Bank's stockholders 

approved the Plan. On January 29, 1997, the transaction was consummated, 

resulting in the Company owning all the outstanding common stock of the 

Bank. The reorganization was completed as a tax-free transaction. In 

addition, since the reorganization was accounted for in the same manner 

as a pooling of interests merger, no significant accounting adjustments 

were necessary to the consolidated financial statements. Common stock 

and additional paid in capital reflect the change in par value described 

above.



18.     EARNINGS PER SHARE



The weighted-average number of shares, including the adjustments for the 

Bank's leveraged Employee Stock Ownership Plan (ESOP), Management 

Recognition Plan (MRP) and stock options for the years ended December 

31, 1995 and 1996, retroactively adjusted to reflect the 10% stock 

dividend distributed on November 30, 1995, are as follows:





<TABLE>

<CAPTION>



                                                                   1994           1995           1996

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

Primary Shares:               

Shares Outstanding                                            6,699,440      6,709,492      6,723,409

Adjustments to reflect:               

     Uncommitted ESOP shares                                   (200,786)      (170,619)      (140,291)

     Unearned MRP shares (treasury stock method)                (16,542)        (9,031)             -

     Common stock options (treasury stock method)                75,089         77,894         84,380

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

          Total                                               6,557,201      6,607,736      6,667,498 

                                                              =========      =========      =========





</TABLE>





The computations of fully diluted shares outstanding is the same as for 

primary shares, above.



Pursuant to Statement of Position 93-6, entitled "Employers' Accounting 

for Employee Stock Ownership Plans," issued by the Accounting Standards 

Executive Committee of the American Institute of Certified Public 

Accountants, ESOP shares that have not been committed to be released are 

not considered to be outstanding.



19.     DISCLOSURES ABOUT THE FAIR VALUE OF FINANCIAL INSTRUMENTS



Fair Value of Financial Instruments - Statement of Financial Accounting 

Standards No. 107 ("SFAS No. 107"), "Disclosure About Fair Value of 

Financial Instruments," as amended by SFAS 119, requires additional 

disclosures of fair values of financial instruments in the notes to the 

consolidated financial statements. Fair values of financial instruments 

that are not actively traded are based on market prices of similar 

instruments and/or valuation techniques using market assumptions. 

Although management uses its best judgment in estimating the fair value 

of these financial instruments, there are inherent limitations in any 

estimation technique. Therefore, the fair value estimates presented 

herein are not necessarily indicative of the amounts which the Bank 

could realize in a current transaction.





<TABLE>

<CAPTION>



                                                                                   December 31,

                                                                     1995                              1996

                                                         Carrying               Fair         Carrying          Fair

                                                          Amount               Value          Amount          Value

Assets:                                                                           (In Thousands)

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

Cash and amounts due from depository institutions        $ 14,989           $ 14,989          $ 15,293     $ 15,293

Interest-bearing deposits                                   9,974              9,974            27,127       27,127

Assets available for sale                                 186,747            186,747           132,064      132,064

Loans receivable (net)                                    532,333            542,483           661,700      664,667



Liabilities:

Deposits                                                  595,180            595,835           694,718      697,163

Advances from the Federal Home Loan Bank                   85,169             87,273            82,517       84,859

ESOP loan                                                   1,380              1,380             1,104        1,104





</TABLE>





The following methods and assumptions were used to estimate fair value 

of each major class of financial instrument at December 31, 1995 and 

1996.



Cash and Amounts due from Depository Institutions and Interest-Bearing 

Deposits - The carrying amount of these assets is a reasonable estimate 

of their fair value.



Assets Available for Sale - The fair value of these securities are based 

on quoted market prices.



Loans Receivable - The fair value of loans is estimated by discounting 

the future cash flows of the loans using the current rates at which 

similar loans would be made to borrowers with similar credit rating for 

the same remaining maturities.



Deposits - The fair value of demand deposits, savings accounts and money 

market accounts are equal to the amount payable on demand at the 

reporting date. The fair values of fixed maturity certificate accounts 

are estimated by discounting the future cash flows of the certificates 

using the current rates for advances from the Federal Home Loan Bank 

with similar maturities.



Advances from the Federal Home Loan Bank - The fair value of these 

advances is estimated by discounting the future cash flows of these 

advances using the current rates at which similar term advances could be 

obtained.



ESOP Loan - The carrying amount of this loan is a reasonable estimate of 

fair market value.



Commitments to Extend Credit and Standby Letters of Credit - The fair 

value of these commitments is insignificant.



20.     QUARTERLY FINANCIAL DATA (UNAUDITED)





<TABLE>

<CAPTION>



                                                        First       Second          Third        Fourth

                                                       Quarter      Quarter        Quarter       Quarter

                                                                       (In Thousands)

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

Year ended December 31, 1995:

     Interest income                                 $ 12,277      $ 12,924       $ 13,839      $ 14,221

     Interest expense                                   6,013         6,842          7,617         7,623

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

          Net interest income                           6,264         6,082          6,222         6,598

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



     Provision for loan losses                           (278)           16             (7)           59

     Non-interest income                                  680           660            808           873

     Non-interest expenses                              4,938         5,025          5,099         5,387

     Income taxes                                         884           663            762           824

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

          Net Income                                 $  1,400      $  1,038       $  1,176       $ 1,201

                                                     ========      ========       ========      ========





</TABLE>



<TABLE>

<CAPTION>



                                                    First        Second         Third        Fourth

                                                   Quarter       Quarter       Quarter       Quarter

                                                                    (In Thousands)

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

Year ended December 31, 1996:

     Interest income                             $ 14,333      $ 14,709       $ 15,377      $ 15,821

     Interest expense                               7,579         7,591          8,247         8,714

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

          Net interest income                       6,754         7,118          7,130         7,107

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



     Provision for loan losses                         76           (16)            54            50

     Non-interest income                            1,420           864            968         1,624

     Non-interest expenses                          5,552         5,649          9,585         5,923

     Income taxes                                   1,050           974           (617)        1,155

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

          Net Income                             $  1,496      $  1,375       $   (924)     $  1,603

                                                 ========      ========       ========      ========





</TABLE>





Management's Assertions

as to the Effectiveness of its Internal Control Structure Over Financial 

Reporting and Compliance with Designated Laws and Regulations



To the Stockholders:



Financial Statements



Management of Fidelity Bankshares, Inc. (the "Company") and its 

subsidiary, Fidelity Federal Savings Bank of Florida (the "Bank"), is 

responsible for the preparation, integrity and fair presentation of its 

published financial statements and all other information presented in 

this annual report. The financial statements have been prepared in 

accordance with generally accepted accounting principles and, as such, 

include amounts based on judgments and estimates made by management.



The financial statements have been audited by the independent accounting 

firm, Deloitte & Touche LLP, which was given unrestricted access to all 

financial records and related data, including minutes of all meetings of 

stockholders, the Board of Directors and committees of the board. 

Management believes that all representations made to the independent 

auditors during their audit were valid and appropriate. The independent 

auditors report accompanies the Company's audited financial statements.



Internal Control



Management is responsible for and does maintain a structure of internal 

control over financial reporting, which is designed to provide 

reasonable assurance to the Company's management and Board of Directors 

regarding the preparation of reliable published financial statements, 

including the Bank's reports to the Office of Thrift Supervision which 

are based on both generally accepted accounting principles and 

instructions for Thrift Financial Reports (TFR instructions). The 

structure includes a documented organizational structure and division of 

responsibility, established policies and procedures including a code of 

conduct to foster a strong ethical climate, which are communicated 

throughout the Bank, and the careful selection, training and development 

of our people.  Internal auditors monitor the operation of the internal 

control system and report findings and recommendations to management and 

the Board of Directors, and corrective actions are taken to address 

control deficiencies and other opportunities for improving the system as 

they are identified. The Board, operating through its audit committee, 

which is composed entirely of directors who are not officers or 

employees of the Company nor the Bank, provides oversight to the 

financial reporting process.



There are inherent limitations in the effectiveness of any structure of 

internal control, including the possibility of human error and the 

circumvention or overriding of controls. Accordingly, even an effective 

internal control structure can provide only reasonable assurance with 

respect to financial statement preparation. Furthermore, the 

effectiveness of an internal control structure can change with 

circumstances.



Management  assessed its internal control structure over financial 

reporting presented in conformity with both generally accepted 

accounting principles and TFR instructions as of December 31, 1996 in 

relation to criteria for effective internal control over financial 

reporting described in "Internal Control--Integrated Framework" issued 

by the Committee of Sponsoring Organizations of the Treadway Commission. 

Management believes the Company and the Bank maintained an effective 

internal control structure over financial reporting, presented in 

conformity with generally accepted accounting principles and TFR 

instructions, as of December 31, 1996.



Compliance with Designated Laws and Regulations



Management is also responsible for compliance with the federal laws and 

regulations concerning loans to insiders and the federal and state laws 

and regulations concerning dividend restrictions, both of which are 

designated by the FDIC as safety and soundness laws and regulations.



Management assessed its compliance with the designated safety and 

soundness laws and regulations and has maintained records of its 

determinations and assessments as required by the FDIC. Based on this 

assessment, management believes that the Company and the Bank has 

complied, in all material respects, with the designated safety and 

soundness laws and regulations for the year ended December 31, 1996.



by:/S/Vince A. Elhilow                         by:/S/Richard D. Aldred

President and Chief Executive Officer          Executive Vice President-

                                               Chief Financial Officer



February 3, 1997







Independent Accountants' Report



To the Audit Committee

Fidelity Federal Savings Bank of Florida

West Palm Beach, Florida



We have examined management's assertion that, as of December 31, 1996, 

Fidelity Federal Savings Bank of Florida maintained an effective 

internal control structure over financial reporting presented in 

conformity with both generally accepted accounting principles and the 

Office of Thrift Supervision Instructions for Thrift Financial Reports 

included in the accompanying Report on Management's Assertions as to the 

Effectiveness of its Internal Control Structure over Financial Reporting 

and Compliance with Designated Laws and Regulations.



Our examination was made in accordance with standards established by the 

American Institute of Certified Public Accountants and, accordingly, 

included obtaining an understanding of the internal control structure 

over financial reporting, testing, and evaluating the design and 

operating effectiveness of the internal control structure over financial 

reporting, and such other procedures as we considered necessary in the 

circumstances. We believe that our examination provides a reasonable 

basis for our opinion.



Because of inherent limitations in any internal control structure, 

errors or irregularities may occur and not be detected. Also, 

projections of any evaluation of the internal control structure over 

financial reporting to future periods are subject to the risk that the 

internal control structure may become inadequate because of changes in 

conditions, or that the degree of compliance with the policies may 

deteriorate.



In our opinion, management's assertion that, as of December 31, 1996, 

Fidelity Federal Savings Bank of Florida maintained an effective 

internal control structure over financial reporting presented in 

conformity with both generally accepted accounting principles and the 

Office of Thrift Supervision Instructions for Thrift Financial Reports 

is fairly stated, in all material respects, based on criteria 

established in Internal Control - Integrated Framework issued by the 

Committee of Sponsoring Organizations of the Treadway Commission.



/s/ Deloitte & Touche LLP



Certified Public Accountants

West Palm Beach, FL

February 21, 1997







Fidelity Bankshares, Inc.

Board of Directors 



[GRAPHIC PHOTO OMITTED: JOS. B. SHEARHOUSE, JR.]



Jos. B. Shearouse, Jr.

Chairman of the Board



[GRAPHIC PHOTO OMITTED: VINCE A. ELHILOW]



Vince A. Elhilow

President

Chief Executive Officer



[GRAPHIC PHOTO OMITTED: KEITH D. BEATY]



Keith D. Beaty

Chief Executive Officer

Implant Innovations, Inc.



[GRAPHIC PHOTO OMITTED: F. TED BROWN, JR.]



F. Ted Brown, Jr.

President

Ted Brown Real Estate, Inc.



[GRAPHIC PHOTO OMITTED: CHRISTOPHER H. COOK]



Christopher H. Cook

Executive Vice President

Corporate Counsel



[GRAPHIC PHOTO OMITTED: DONALD E. WARREN, M.D]



Donald E. Warren, M.D.

Retired Physician



[GRAPHIC PHOTO OMITTED: FREDERIC T. DEHON]



Frederic T. DeHon

Certified Public 

Accountant



Frederic T. DeHon, a member of the Board of Directors of Fidelity 

Federal Savings Bank of Florida, passed away on Tuesday, January 8, 

1997. Mr. DeHon, a 1950 graduate of the University of Florida, had been 

a practicing CPA in the West Palm Beach area since 1952, and a Director 

of the Bank since 1978.



Mr. DeHon served in the US Navy during World War II as a carrier-based 

fighter pilot and continued his military service as a Lieutenant in the 

United States Naval Reserve through 1953 with a fighter unit and a 

Carrier-based helicopter unit. He began his accounting career with Himes 

& Himes, CPAs, in 1950, and was a partner in Holyfield, Elliott and 

DeHon, P.A. at the time of his passing.



Mr. Dehon was a founding board member of Florida Atlantic University, a 

member of the West Palm Beach Rotary Club for more than 30 years, and 

was an active member of many other civic and social organization.



In his eighteen years on Fidelity Federal's Board of Directors, Mr. 

DeHon served as Chairman of the Audit Committee, Chairman of the 

Executive Compensation Committee and on many other committees and was 

actively involved in all of the major decisions concerning the Bank 

during his service on the Board.



We are grateful to Mr. DeHon for his valuable contribution to Fidelity 

Federal and his community, and extend sympathies to his family and 

friends.



Officers



Richard D. Aldred

Executive Vice President

Chief Financial Officer



Joseph C. Bova

Executive Vice President



Robert L. Fugate

Executive Vice President



Patricia C. Clager

Corporate Secretary







Fidelity Federal Savings Bank of Florida



Directors



Jos. B. Shearouse, Jr.

Chairman of the Board



Vince A. Elhilow

President

Chief Executive Officer



Christopher H. Cook

Executive Vice President

Corporate Counsel



Keith D. Beaty

Chief Executive Officer

Implant Innovations, Inc.



F. Ted Brown

President

Ted Brown Real Estate, Inc.



Donald E. Warren, M. D.

Retired Physician



Directors Emerti



Carl H. Anthony

President

Anthony Groves



Louis B. Bills, Sr.

Louis B. Bills Enterprises



George B. Preston

Chairman Emeritus



Raymond C. Tylander

President

Tylander Realty Corporation



Officers



EXECUTIVE OFFICER



Vince A. Elhilow

President

Chief Executive Officer



EXECUTIVE VICE PRESIDENTS



Richard D. Aldred

Chief Financial Officer



Joseph C. Bova

Lending Operations Manager



Christopher H. Cook

Corporate Counsel



Robert L. Fugate

Banking Operations Manager



J. Robert McDonald

President, Fidelity Realty & Appraisal Services, Inc.



VICE PRESIDENT/CORPORATE SECRETARY



Patricia C. Clager

Administrative Assistant to the Chairman



SENIOR VICE PRESIDENTS



David R. Hochstetler

Director of Marketing/CRA Officer



Brian C. Mahoney

Controller



Janice R. Newlands

Director of Human Resources



Debra K. Schiavone

Mortgage Loan Administration



Shellie R. Schmidt

Banking Administration



Joseph B. Shearouse, III

Commercial Loan Manager



Kenneth B. Stone, Jr.

Mortgage Loan Production



Daniel F. Turk

Property and Risk Management



VICE PRESIDENT/ASSISTANT SECRETARY



Arlene Metz

Administrative Assistant to the President



Martin County Advisory Board     



Richard Q. Pennick, M.D., Chairman

Retired Physician



J. David Girlinghouse, D.D.S.

Dentist



C. Norris Tilton, Esq.

Attorney



Owen C. Schwaderer

President

Jensen Beach Land Company



Francis X. Wilson

President

Wilson Builders







Palm Beach County Offices



[GRAPHIC OMITTED: MAP OF FLORIDA BRANCH OFFICES]



MAIN OFFICE

218 Datura Street

West Palm Beach, FL 33401

(561) 659-9900



45th Street

4520 Broadway

West Palm Beach, FL  33407

(561) 848-5577



Bear Lakes

701 Village Blvd.

West Palm Beach, FL  33409

(561) 689-8800



Boynton Beach

At I-95 & Woolbright Road

1501 Corporate Drive

Boynton Beach, FL  33426

(561) 734-3300



Century Corners

4835 Okeechobee Blvd.

West Palm Beach, FL  33417

(561) 689-5305



Forest Hill

399 Forest Hill Blvd.

West Palm Beach, FL  33405

(561) 585-5552



Northlake

950 Northlake Blvd.

Lake Park, FL  33408

(561) 842-4266



Palm Beach

245 Royal Poinciana Way

Palm Beach, FL  33480

(561) 659-0666



Palm Beach Gardens

Garden Square Shoppes

10973 North Military Trail

Palm Beach Gardens, FL 33410

(561) 775-7600



Royal Palm Beach

100 Royal Palm Beach Blvd.

Royal Palm Beach, FL   33411

(561) 793-3270



Singer Island

1200 East Blue Heron Blvd.

Riviera Beach, FL  33404

(561) 848-8675



Tequesta

171 Tequesta Drive

Tequesta, FL  33469

(561) 747-5100



Wellington 

12000 W. Forest Hill Blvd.

West Palm Beach, FL  33414

(561) 793-4501



West Boynton Beach

9875 Jog Road

Boynton Beach, FL  33437

(561) 731-2122



West Delray Beach

5017 West Atlantic Avenue

Delray Beach, FL  33484

(561) 499-7002



West Forest Hill 

3989 Forest Hill Blvd.

West Palm Beach, FL 33406

(561) 969-3333



West Lake Worth

6535 Lake Worth Road

Lake Worth, FL  33467

(561) 968-1040





Martin County Offices



Jensen Beach

1021 N.E. Jensen Beach Blvd.

Jensen Beach, FL  34957

(561) 334-1600



Martin Square

2980 S. Federal Highway

Stuart, FL  34994

(561) 287-6600



Kanner/Monterey

2401 South Kanner Highway

Stuart, FL  34994

(561) 288-6767







STOCK PRICE INFORMATION

Fidelity Bankshares, Inc.'s 

common stock is traded on the Nasdaq

National Market under the symbol "FFFL".

Newspaper stock tables list the holding company as "Fidelbksh". The 

Bank's common stock has been trading since January 7, 1994.



INVESTOR RELATIONS

Vince A. Elhilow, President & CEO

Richard D. Aldred, Executive Vice President & CFO

Fidelity Federal Savings Bank of Florida

218 Datura Street

West Palm Beach, Florida  33401

(561) 659-9900



SHAREHOLDER SERVICES &

DIVIDEND REINVESTMENT PLAN

Fidelity Federal Savings Bank of Florida

David R. Hochstetler, Senior Vice President

Lucy A. Carr, Assistant Secretary

218 Datura Street

West Palm Beach, Florida  33401

(561) 659-9931



ANNUAL REPORT ON FORM 10-K

A copy of the Company's report on Form 10-K, as filed with the 

Securities and Exchange Commission, is available without charge by 

written request addressed as set forth under Shareholder Services above.





DATE AND PLACE OF ANNUAL MEETING

April 15, 1997, 10:00 a.m. (EDT)

Omni Hotel

1601 Belvedere Road

West Palm Beach, Florida  33401



GENERAL COUNSEL

Brackett, Sned, Welch, D'Angio, Tucker & Farach P.A.

218 Datura Street

West Palm Beach, Florida 33401



SPECIAL COUNSEL

Luse Lehman Gorman Pomerenk & Schick

5335 Wisconsin Avenue, N.W.

Suite 400

Washington, D.C. 20015



INDEPENDENT AUDITORS

Deloitte & Touche LLP

1645 Palm Beach Lakes Blvd., Suite 900

West Palm Beach, Florida 33401



STOCK TRANSFER AGENT

American Stock Transfer & Trust Company

40 Wall Street 

New York, New York 10005

(800) 937-5449





STOCKHOLDER INFORMATION

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

                                Quarter Ended

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

                     3/31/96   6/30/96   9/30/96   12/31/96

Stock Price

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

High                $ 16.50   $ 14.50   $ 15.50    $ 18.50

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

Low                 $ 13.25   $ 12.75   $ 11.75    $ 15.00

Dividends

declared            $   .15   $   .15   $   .20    $   .20

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





ELECTRONIC COMMUNICATIONS

News releases issued through PR Newswire are

available through Company News On-Call via fax

(1-800-758-5804, ext. 281429) or Internet website

(http://www.prnewswire.com).



[GRAPHIC OMITTED: BACK COVER TEXT]

2516FIDO.fil   PAGE 79  TO FIDELITY









                            EXHIBIT 21

                  SUBSIDIARIES OF THE REGISTRANT


Parent Company       Subsidiary Company      State of Incorporation
- --------------       -------------------      ----------------------
 
Fidelity           Fidelity Federal Savings          Florida
Bankshares,            Bank of Florida
Inc.





<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>

FIDELITY BANKSHARES, INC. AND SUBSIDIARY

Exhibit 27 - FINANCIAL DATA SCHEDULE

THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION
EXTRACTED FROM THE CONSOLIDATED BALANCE SHEET AS OF
DECEMBER 31, 1996 AND THE CONSOLIDATED STATEMENT OF
OPERATIONS FOR TWELVE MONTHS ENDED DECEMBER 31, 1996
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS.

</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                          42,420
<SECURITIES>                                   132,064
<RECEIVABLES>                                  663,963
<ALLOWANCES>                                     2,263
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                          26,994
<DEPRECIATION>                                   8,902
<TOTAL-ASSETS>                                 873,562
<CURRENT-LIABILITIES>                          791,839
<BONDS>                                              0
                                0
                                          0
<COMMON>                                           675
<OTHER-SE>                                      81,048
<TOTAL-LIABILITY-AND-EQUITY>                   873,562
<SALES>                                              0
<TOTAL-REVENUES>                                65,116
<CGS>                                                0
<TOTAL-COSTS>                                   59,004
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                   164
<INTEREST-EXPENSE>                              32,131
<INCOME-PRETAX>                                  6,112
<INCOME-TAX>                                     2,562
<INCOME-CONTINUING>                              3,550
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     3,550
<EPS-PRIMARY>                                     0.53
<EPS-DILUTED>                                     0.53
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission