FIDELITY BANKSHARES INC
S-1, 2001-01-05
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: HEALTHGRADES COM INC, SC 13G/A, 2001-01-05
Next: FIDELITY BANKSHARES INC, S-1, EX-1.1, 2001-01-05




     As filed with the Securities and Exchange Commission on January 5, 2001
                                                           Registration No. 333-
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM S-1
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

                            FIDELITY BANKSHARES, INC.
                          FIDELITY BANKSHARES II, INC.
             (Exact Name of Registrant as Specified in Its Charter)
<TABLE>
<CAPTION>

              Delaware                                  6712                                                     65-0717085
              --------                                  ----                                                     ----------
<S>                                       <C>                                                              <C>
   (State or Other Jurisdiction of                (Primary Standard                                           (I.R.S. Employer
   Incorporation or Organization)            Industrial Classification)                                    Identification Number)

                                                 205 Datura Avenue                                            (I.R.S. Employer
                                            West Palm Beach, Florida 33401                              Identification Number to be
                                                  (561) 659-9900                                          applied for by Fidelity
                           (Address, including zip code, and telephone number, including                    Bankshares II, Inc.)
                                 area code, of registrant's principal executive offices)

                                                  Vince A. Elhilow
                                       President and Chief Executive Officer
                                             Fidelity Bankshares, Inc.
                                            Fidelity Bankshares II, Inc.
                                                 218 Datura Avenue
                                           West Palm Beach, Florida 33401
                                                 (561) 596-9900
                              (Name, address, including zip code, and telephone number,
                                       including area code, of agent for service)

                                                     Copies to:
                                                   Eric Luse, Esq.
                                                  Alan Schick, Esq.
                                         Luse Lehman Gorman Pomerenk & Schick, P.C.
                                              5335 Wisconsin Avenue, N.W.
                                                      Suite 400
                                                 Washington, D.C. 20015
</TABLE>

Approximate  date of  commencement  of proposed  sale to the public:  As soon as
practicable after this registration statement becomes effective.

If any of the  securities  being  registered on this form are to be offered on a
delayed or continuous  basis pursuant to Rule 415 of the Securities Act of 1933,
check the following box: [X]

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

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

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

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

                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
=========================================================================================================================
                                                                  Proposed          Proposed maximum
        Title of each class of            Amount to be        maximum offering         aggregate            Amount of
     securities to be registered           registered         price per share      offering price (1)    registration fee
-------------------------------------------------------------------------------------------------------------------------
<S>           <C>                        <C>                       <C>                <C>                     <C>
Common Stock, $.10 par value per share   17,192,500 shares         $10.00             $171,925,000            $43,000
=========================================================================================================================
</TABLE>

-------
(1)  Estimated solely for the purpose of calculating the registration fee.

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

<PAGE>

PROSPECTUS

                            FIDELITY BANKSHARES, INC.
              (Holding company for Fidelity Federal Bank and Trust)
                     Up to 8,250,151 Shares of Common Stock

         Fidelity  Bankshares,  Inc.  is  offering  common  stock  for  sale  in
connection  with the conversion of Fidelity  Bankshares,  MHC. The shares we are
offering  represent the 55.19% ownership interest in Fidelity  Bankshares,  Inc.
now owned by Fidelity  Bankshares,  MHC.  The existing  publicly  held shares of
Fidelity  Bankshares,  Inc.  which  represent the remaining  44.81%  interest in
Fidelity  Bankshares,  Inc.  will be exchanged for new shares of common stock in
Fidelity Bankshares, Inc. All shares being offered for sale will be offered at a
price of $10.00 per  share.  You will not have to pay any sales  commissions  on
shares of common stock that you purchase in the offering.

o    If you are a current or former depositor of Fidelity Federal Bank and Trust
     you may have priority rights to purchase shares.

o    If you are a current stockholder of Fidelity  Bankshares,  Inc. your shares
     will be exchanged automatically for new shares of Fidelity Bankshares, Inc.

o    You may purchase shares after priority orders are filled.

o    You may  purchase up to 82,500  shares.  You may  purchase no fewer than 25
     shares.


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

                                OFFERING SUMMARY
                             Price: $10.00 per Share


                                          MINIMUM                   MAXIMUM
                                          -------                   -------
Number of Shares:                       6,097,938                 8,250,151
Gross offering proceeds:              $60,979,380               $82,501,510
Estimated offering expenses:          $ 1,780,000               $ 1,982,000
Estimated net proceeds:               $59,199,380               $80,519,510
Estimated net proceeds per share:           $9.71                     $9.76


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



         The maximum  number of shares offered may be increased up to 9,487,674.
We will terminate the offering of new stock and the exchange of existing  shares
if we do not sell the minimum  number of shares.  Ryan,  Beck & Co.,  Inc.  will
assist  Fidelity  Bankshares,  Inc.  in the sale of the  common  stock on a best
efforts basis,  however,  it is not required to purchase any of the common stock
that is being offered. Our common stock will trade on the Nasdaq National Market
under the symbol  "FFFL".  The offering  will end at ________,  eastern time, on
__________,  2001, unless extended in accordance with our Plan of Conversion and
Reorganization.

          For a discussion of the risks that you should consider before
     making an investment decision, see "Risk Factors" beginning on page __.

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

         Neither the  Securities and Exchange  Commission,  the Office of Thrift
Supervision,  nor any state securities  regulator has approved or disapproved of
these  securities or determined if this prospectus is accurate or complete.  Any
representation to the contrary is a criminal offense.



                                 RYAN BECK & CO.
                The date of this prospectus is ____________, 2001


<PAGE>











              [INSERT MAP SHOWING FIDELITY BANKSHARES' MARKET AREA]





<PAGE>


                                TABLE OF CONTENTS
                                                                       Page
                                                                       ----
QUESTIONS AND ANSWERS.....................................................1

SUMMARY  .................................................................5

RISK FACTORS.............................................................12

SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA
         OF FIDELITY BANKSHARES, INC. AND SUBSIDIARY.....................15

HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE..............................17

USE OF PROCEEDS..........................................................18

DIVIDEND POLICY..........................................................19

MARKET FOR THE COMMON STOCK..............................................20

CAPITALIZATION...........................................................21

PRO FORMA DATA...........................................................22

FIDELITY BANKSHARES, INC. AND SUBSIDIARY
         CONSOLIDATED STATEMENTS OF OPERATIONS...........................27

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS.......................................28

REGULATION...............................................................65

TAXATION ................................................................70

MANAGEMENT OF FIDELITY BANKSHARES, INC...................................71

BENEFICIAL OWNERSHIP OF COMMON STOCK.....................................83

SUBSCRIPTIONS BY EXECUTIVE OFFICERS AND DIRECTORS........................84

THE CONVERSION...........................................................85

STOCKHOLDERS' RIGHTS....................................................106

RESTRICTIONS ON ACQUISITION OF FIDELITY BANKSHARES, INC.................110

DESCRIPTION OF CAPITAL STOCK OF FIDELITY BANKSHARES, INC................111

TRANSFER AGENT..........................................................112

EXPERTS  ...............................................................113

LEGAL MATTERS...........................................................113

ADDITIONAL INFORMATION..................................................113



<PAGE>


                              QUESTIONS AND ANSWERS

Q:   Who may purchase common stock in the subscription offering?

A:   Rights to subscribe  for common  stock have been granted  under the plan of
     conversion  and  reorganization  to the following  persons in the following
     descending order of priority:

     (1)  Fidelity  Federal  Bank and Trust  depositors  with  $50.00 or more on
          deposit as of October 31, 1999;

     (2)  Fidelity Federal Bank and Trust's employee stock ownership plan;

     (3)  Fidelity  Federal  Bank and Trust  depositors  with  $50.00 or more on
          deposit as of _______________, 2000; and

     (4)  Fidelity  Federal  Bank  and  Trust  depositors  and  borrowers  as of
          ________, 2001.

Q:   Will any  commission  be charged  for common  stock I purchase in the stock
     offering?

A:   No.

Q:   How many shares of common  stock are being  offered,  and at what price per
     share?

A:   Fidelity  Bankshares,  Inc. is offering  between  6,097,938  and  8,250,151
     shares of common stock for a subscription price of $10.00 per share. We may
     increase  the number of shares  offered to up to  9,487,674  under  certain
     circumstances.  The amount of common  stock being  offered is based upon an
     independent  appraisal of the market value of Fidelity Bankshares,  MHC and
     Fidelity  Bankshares,  Inc.,  assuming  completion  of the  conversion  and
     offering.

     Any shares that are not  purchased in the  subscription  offering,  will be
     available  for  purchase  by the  public in a  community  offering,  with a
     preference,  first to  stockholders  of  Fidelity  Bankshares,  Inc.  as of
     ________,  2001,  and second to  residents of the Palm Beach,  Martin,  St.
     Lucie and Indian River Counties.

Q:   How do I purchase common stock?

A:   First,  you  should  read this  document.  Then,  complete  and  return the
     enclosed stock order form, together with your payment. You may submit stock
     order  forms in three  ways:  you may send the stock  order form by regular
     mail, using the reply envelope provided;  you may send the stock order form
     by  overnight  delivery to the address  indicated  on the back of the stock
     order  form;  or you may  hand-deliver  the stock  order  form to our stock
     information center,  located at 205 Datura Street. Stock order forms should
     not be delivered to branch offices.

Q:   How can I pay for the common stock?

A:   Full payment for shares must accompany your stock order form at the time it
     is  submitted.  You may pay for your shares by check or money order payable
     to Fidelity Bankshares, Inc., or by authorizing a withdrawal from the types
     of Fidelity Federal Bank and Trust deposit accounts designated on the stock
     order form (we will waive any penalty for early  withdrawal of  certificate
     deposit  accounts).  Authorized  withdrawals  will  not be made  until  the
     completion  of the stock  offering,  but the  designated  funds will not be
     available  to you in the  interim.  If you wish to use IRA  funds,  see the
     discussion  below.  Funds  authorized to be withdrawn from Fidelity Federal
     Bank and Trust deposit  account(s) must be available in your account at the
     time you submit  your stock  order  form.  Checks and money  orders will be
     cashed upon receipt.

     Please note, however,  that federal law prohibits Fidelity Federal Bank and
     Trust from loaning  funds to purchase  common stock in the stock  offering.
     However, other financial institutions may make such a loan.


<PAGE>


Q:   May I obtain a loan or line of credit from Fidelity  Federal Bank and Trust
     to pay for my common stock?

A:   No.

Q:   May I subscribe for shares using funds in my Individual  Retirement Account
     at Fidelity Federal Bank and Trust or elsewhere?

A:   Yes.  However,  common  stock  must be held in a  self-directed  retirement
     account.  By  regulation,  Fidelity  Federal  Bank and Trust's IRAs are not
     self-directed, so they cannot be invested in stock. If you wish to use some
     or all of the  funds in your  Fidelity  Federal  Bank and  Trust  IRA,  the
     applicable funds must be transferred to a self-directed  account maintained
     by an  independent  trustee,  such as a brokerage  firm. If you do not have
     such an account,  you will need to establish one before  placing your stock
     order.  Because  individual  situations vary and processing  takes time, we
     recommend  that you contact the stock  information  center by  ___________,
     2001 for  assistance  with purchases  using your Fidelity  Federal Bank and
     Trust IRA, or another retirement account that you may have. Whether you may
     use such funds for the purchase of shares in the stock  offering may depend
     on timing  constraints and,  possibly,  the institution where the funds are
     currently held.

Q:   May I change my mind after I place an order to subscribe for common stock?

A:   No.  After your stock  order form and  payment  are  received,  you may not
     cancel or modify your order.

Q:   Will I receive interest on my subscription payment?

A:   Yes.  Payments received with the stock order form will be cashed and placed
     in an  interest-bearing  escrow account at Fidelity Federal Bank and Trust,
     and will earn interest at the passbook  savings rate,  until the conclusion
     of the stock offering.  At that time, a check for the accrued interest will
     be  mailed  to  you.  Subscribers  who  elect  to  pay by  deposit  account
     withdrawal  will  continue  to  accrue  interest  in  the  account  at  its
     contractual rate until the funds are withdrawn.

Q:   How many shares may I buy?

A:   The  minimum  order is 25  shares,  or $250.  There  are  maximum  purchase
     limitations,  and there is a stock  ownership  limitation  which applies to
     current  Fidelity  Bankshares,  Inc.  stockholders.  These  limitations are
     described  on the stock  order  form and in the  section  of this  document
     entitled "The Conversion."

Q:   What is the deadline for placing an order?

A:   Orders in the subscription offering and community offering must be received
     (not  postmarked)  by no later than 10:00 a.m.  local time,  on  _________,
     2001.

Q:   When will I receive my stock certificate?

A:   The new shares of Fidelity  Bankshares,  Inc. will begin trading, and stock
     certificates will be mailed to investors,  as promptly as practicable after
     the stock offering is completed.


                                        2

<PAGE>


Q:   How can I buy or sell Fidelity Bankshares, Inc. common stock in the future?

A:   Existing  publicly held shares of Fidelity  Bankshares,  Inc.  common stock
     trade  on  the  Nasdaq  National  Market  under  the  symbol  "FFFL."  Upon
     completion of the conversion  and offering,  the new shares of common stock
     of  Fidelity  Bankshares,  Inc.  will  continue  to be traded on the Nasdaq
     National  Market under the symbol  "FFFL".  You will be able to buy or sell
     shares through a stockbroker or discount broker.  However,  even though the
     common stock may have begun trading,  brokerage  firms may require that you
     have  received  your stock  certificate  prior to selling  shares  that you
     purchased in the stock offering.

Q:   Will dividends be paid initially on the common stock?

A:   Fidelity  Bankshares,  Inc.  intends  initially to pay quarterly  dividends
     following the stock offering,  reflecting an annual amount of between $0.59
     and $0.44 per share, depending on how many shares are sold in the offering.
     The  amount of  dividends  that we intend  to pay after the  conversion  is
     intended to preserve the per share dividend  amount adjusted to reflect the
     exchange  ratio,  that Fidelity  Bankshares,  Inc.  stockholders  currently
     receive.  At the midpoint of the  offering  range,  the annual  dividend is
     expected to be $0.50 per share. Fidelity Bankshares,  Inc. intends to pay a
     pro-rated  dividend  after the end of the  quarter  during  which the stock
     offering is completed.  However,  there can be no assurance  that dividends
     will be paid or that they will not be subsequently reduced or eliminated.

Q:   As an eligible  depositor  of Fidelity  Federal  Bank and Trust  placing an
     order in the  subscription  offering,  may I register the shares in someone
     else's name?

A:   No. To preserve your purchase  priority,  you must register the shares only
     in the name or names of deposit  account  holders at the applicable date of
     eligibility.  You may not add the names of non-depositors or depositors who
     were eligible only at a later date.

Q:   I am eligible to purchase shares in the subscription offering, but I do not
     want to  become a  stockholder.  May I allow  someone  else to use my stock
     order form to take advantage of my priority?

A:   No.  Transferring  your  subscription  rights to someone  who does not have
     subscription rights is illegal under federal law. Fidelity Bankshares, Inc.
     intends to take  legal  action  against  anyone who  attempts  to  transfer
     subscription rights. If anyone offers to give you money to buy common stock
     in your name in  exchange  for later  transferring  the  common  stock,  or
     requests  to share in cash  proceeds  upon  your  future  sale of  Fidelity
     Bankshares,  Inc. stock,  please inform our stock information center at the
     number below.

Q:   Will the  conversion  and stock  offering  have any  effect on my  Fidelity
     Federal Bank and Trust deposit or loan accounts?

A:   No. The amount,  interest rate and other terms of deposit accounts will not
     change. Deposit accounts will continue to be insured by the FDIC. Likewise,
     the loan accounts and rights of borrowers will not be affected.

Q:   Will the common stock be insured by the FDIC?

A:   No.  Unlike  deposit  accounts at Fidelity  Federal Bank and Trust,  common
     stock cannot be insured or guaranteed  by the FDIC or any other  government
     agency. The trading price of common stock may fluctuate, so common stock is
     subject to investment risk, including loss of principal invested. There can
     be no  assurance  that you will be able to sell your  Fidelity  Bankshares,
     Inc.  shares  at or  above  the  $10.00  per  share  purchase  price in the
     offering.


                                        3

<PAGE>


Q:   By placing an order, am I guaranteed to receive all the shares I requested?

A:   No. If there is an oversubscription,  shares will be allocated as described
     in the prospectus  section entitled "The Conversion and Stock Offering." If
     we do not fill an order (either wholly or in part), funds submitted but not
     used will be  refunded,  with  interest,  and  deposit  account  withdrawal
     authorizations will be canceled to the extent not used.

Q:   Can my  Fidelity  Federal  Bank  and  Trust  local  branch  assist  me with
     purchasing shares or completing the stock order form?

A:   No. Our branch  personnel may not, by law,  assist with  investment-related
     questions about the stock offering. We have established a stock information
     center  staffed by registered  representatives  who can assist you. You may
     call the stock information center at the number below.

                              ADDITIONAL QUESTIONS

                    Please call our Stock Information Center
                              (800) ____ - _______
         from 9:00 a.m. to 4:00p.m., local time, Monday through Friday.

         TO ENSURE  THAT EACH  PERSON  RECEIVES A  PROSPECTUS  AT LEAST 48 HOURS
PRIOR TO THE EXPIRATION  DATE OF  ____________,  2001 IN ACCORDANCE WITH FEDERAL
LAW,  NO  PROSPECTUS   WILL  BE  MAILED  ANY  LATER  THAN  FIVE  DAYS  PRIOR  TO
____________,   2001  OR  HAND-DELIVERED  ANY  LATER  THAN  TWO  DAYS  PRIOR  TO
____________, 2001.






                                        4

<PAGE>



                                     SUMMARY

         The  following   summary  explains  the  significant   aspects  of  the
conversion,  the  offering  and the  exchange  of  existing  shares of  Fidelity
Bankshares, Inc. common stock for new shares of Fidelity Bankshares, Inc. common
stock.  It may not contain all the  information  that is  important  to you. For
additional  information,   you  should  read  this  entire  document  carefully,
including  the   consolidated   financial   statements  and  the  notes  to  the
consolidated financial statements.

The Companies

                            Fidelity Bankshares, Inc.
                205 Datura Street, West Palm Beach, Florida 33401
                                 (561) 803-9900

         Fidelity  Bankshares,  Inc. is currently the stock holding company that
owns all of the  outstanding  common  stock of Fidelity  Federal Bank and Trust.
Fidelity Bankshares,  MHC owns 3,589,000 shares of Fidelity  Bankshares,  Inc.'s
outstanding  common  stock.  The remaining  2,914,584  shares of common stock of
Fidelity  Bankshares,  Inc.  are held by the  public.  At  September  30,  2000,
Fidelity Bankshares,  Inc. had consolidated assets of $1.9 billion,  deposits of
$1.4 billion and consolidated  stockholders' equity of $86.9 million.  Following
the conversion this  corporation will cease to exist, but will be succeeded by a
new Delaware  corporation with the same name. The new corporation's  certificate
of  incorporation  and bylaws will be  identical to the current  certificate  of
incorporation  and bylaws of  Fidelity  Bankshares,  Inc.,  except  that the new
certificate of incorporation  provides for a greater number of authorized shares
of common and preferred stock and eliminates  references to Fidelity Bankshares,
MHC.

                            Fidelity Bankshares, MHC
                205 Datura Street, West Palm Beach, Florida 33401
                                 (561) 803-9900

         Fidelity Bankshares, MHC is currently the mutual holding company parent
of Fidelity  Bankshares,  Inc. As of September  30, 2000,  Fidelity  Bankshares,
MHC's  principal  business  activity was the ownership of 3,589,000  shares,  or
55.19% of the  outstanding  common  stock of Fidelity  Bankshares,  Inc.  common
stock.  Fidelity  Bankshares,  MHC will cease to exist at the  conclusion of the
conversion and offering.

                         Fidelity Federal Bank and Trust
                205 Datura Street, West Palm Beach, Florida 33401
                                 (561) 803-9900

         Fidelity Federal Bank and Trust is a federally  chartered  savings bank
headquartered in West Palm Beach,  Florida.  In 2000,  Fidelity Federal Bank and
Trust changed its name from Fidelity  Federal Savings Bank of Florida.  Fidelity
Federal Bank and Trust is a community-oriented financial institution that offers
a broad range of financial  services through its main office in West Palm Beach,
Florida,  and  34  branch  offices  and  two  loan  production  offices  located
throughout Palm Beach, Martin, St. Lucie and Indian River Counties in Florida. A
full  description  of  our  products  and  services  begins  on  page  __ of the
prospectus.



                                        5

<PAGE>



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

       ------------------------
       Fidelity Bankshares, MHC
       ------------------------

                       55.19% of
                       Common Stock

      -------------------------                              -------------------
      Fidelity Bankshares, Inc.  __________ 44.81% of ______ Public Stockholders
      -------------------------             Common           -------------------
                                            Stock

                       100% of Common
                       Stock

     -------------------------------
     Fidelity Federal Bank and Trust
     -------------------------------


         Following our conversion and offering,  our ownership structure will be
as follows:

                         --------------------------------
                               Public Stockholders
                         --------------------------------

                                     100% of
                                     Common Stock

                         --------------------------------
                            Fidelity Bankshares, Inc.
                         --------------------------------

                                     100% of
                                     Common Stock

                         -------------------------------
                         Fidelity Federal Bank and Trust
                         -------------------------------


Business Strategies

         We have several  business  strategies  that are designed to improve our
profitability  and enhance our  franchise in our market area.  These  strategies
include:

o    Geographic expansion of our market presence by opening new branches;

o    Expanding  our  business  banking  operations  by  emphasizing  transaction
     accounts with a goal of increasing our small business customers;

o    Increasing our emphasis on commercial real estate and  non-mortgage-related
     loans;

o    Increasing our noninterest  income, with an emphasis on providing trust and
     asset management services, as well as insurance and investment products;

o    Maintaining high asset quality; and

                                        6

<PAGE>


o    Continuing our traditional residential mortgage lending.

         These strategies are discussed in detail beginning on page _____ of the
prospectus.

The Conversion

         The Offering

         We are selling in this offering  common stock  representing  the 55.19%
ownership  interest  in  Fidelity   Bankshares,   Inc.  now  owned  by  Fidelity
Bankshares,  MHC.  Under the plan of  conversion,  eligible  current  and former
depositors of Fidelity  Federal Bank and Trust and Fidelity  Bankshares,  Inc.'s
employee stock  ownership  plan have priority  rights to subscribe for shares in
Fidelity  Bankshares,  Inc. The priorities in this subscription  offering are as
follows:

          (1)  First,  depositors  with $50 or more on deposit as of October 31,
               1999.

          (2)  Second, Fidelity Bankshares,  Inc.'s tax-qualified employee stock
               benefit plans,  including the employee stock  ownership plan. The
               employee stock ownership plan expects to purchase from 365,876 to
               495,009 shares of common stock.

          (3)  Third, depositors with $50 or more on deposit as of ____________,
               2000.

          (4)  Fourth, depositors and borrowers as of _____________, 2001.

         We are selling between  6,097,938 and 8,250,151 shares of common stock,
all at a price of  $10.00  per  share.  The  number  of shares to be sold may be
increased  up to  9,487,674.  The  amount  of  shares  offered  is  based  on an
independent appraisal of Fidelity Bankshares, MHC and Fidelity Bankshares,  Inc.
performed  by RP  Financial,  LC, an  independent  appraisal  firm.  The factors
considered in the appraisal are discussed  under The Conversion  -Stock Pricing,
and Number of Shares to Be Issued."

         The  subscription  offering  expires  at  ________,  eastern  time,  on
___________,  2001,  unless  extended by Fidelity  Bankshares,  Inc.  You cannot
transfer your subscription  rights. If you attempt to transfer your rights,  you
may lose the right to purchase shares and may be subject to criminal prosecution
and/or other sanctions.

         We will also offer  shares of common  stock to the general  public in a
community  offering.  In this part of the  offering,  stockholders  of  Fidelity
Bankshares,  Inc., as of  ______________,  2001, will have first  preference and
people who reside in our community  will have second  preference.  The Community
Offering will end on  ____________,  2001,  unless extended with the approval of
the Office of Thrift Supervision, if necessary.

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

         Ryan,  Beck & Co.,  Inc. is  managing  the  offering on a best  efforts
basis.  It is not  obligated  to  purchase  any  shares of  common  stock in our
offering. Ryan, Beck & Co., Inc. is a registered broker dealer and member of the
National Association of Securities Dealers, Inc.

         Shares not sold in the offering may be offered for sale in a syndicated
offering,  which would be an offering  to the general  public on a best  efforts
basis by a selling group of broker-dealers managed by Ryan, Beck & Co., Inc.

         We have  described  the  offering in greater  detail  beginning on page
_____ of the prospectus.

         The Exchange of Fidelity Bankshares, Inc. Common Stock

         If you  are  now a  stockholder  of  Fidelity  Bankshares,  Inc.,  your
existing  shares  will be  cancelled  and  exchanged  for new shares in Fidelity
Bankshares, Inc. The number of shares you will get will be based on an

                                        7

<PAGE>


exchange ratio determined as of the closing of the conversion. The actual number
of shares  you  receive  will  depend  upon the  number of shares we sell in our
offering,  which in turn will depend upon the final  appraised value of Fidelity
Bankshares, Inc. and Fidelity Bankshares, MHC. The following table shows how the
exchange ratio will adjust,  based on the number of shares sold in our offering.
The  table  also  shows  how  many  shares  a  hypothetical  owner  of  Fidelity
Bankshares,  Inc.  common stock would receive in the exchange,  adjusted for the
number of shares sold in the offering.

<TABLE>
<CAPTION>
                                                      Shares to be
                                                      exchanged for       Total shares
                           Shares to be sold     Fidelity Bankshares, Inc.     of                           Shares of Fidelity
                           in this offering            common stock       common stock                     Bankshares, Inc. that
                      -------------------------  ------------------------     to be         Exchange         would be exchanged
                         Amount       Percent      Amount       Percent    outstanding        ratio            for 100 shares
                      -----------   -----------  -----------  -----------  -----------     -----------     ---------------------
<S>                     <C>            <C>       <C>             <C>        <C>               <C>                <C>
Minimum.............    6,097,938      55.19%    4,952,062       44.81%     11,050,000        1.6991             169.91
Mid-point...........    7,174,044      55.19     5,825,956       44.81      13,000,000        1.9989             199.89
Maximum.............    8,250,151      55.19     6,699,849       44.81      14,950,000        2.2987             229.87
15% above Maximum...    9,487,674      55.19     7,704,826       44.81      17,192,500        2.6435             264.35
</TABLE>


         Shares of  Fidelity  Bankshares,  Inc.  held in "street  name," will be
exchanged  automatically.  Those who hold  certificates  will receive  after the
conversion and offering is completed,  a transmittal  form with  instructions to
surrender stock  certificates.  New  certificates of Fidelity  Bankshares,  Inc.
common stock will be mailed within five  business days after the exchange  agent
receives properly executed transmittal forms and certificates.

         No fractional shares of Fidelity Bankshares,  Inc. common stock will be
issued to any public stockholder of Fidelity Bankshares,  Inc. upon consummation
of the  conversion.  For each  fractional  share that would otherwise be issued,
Fidelity  Bankshares,  Inc. will pay an amount equal to the product  obtained by
multiplying the fractional share interest to which the holder would otherwise be
entitled by the $10.00 per share subscription price.

         Under federal  regulations,  current  public  stockholders  of Fidelity
Bankshares, Inc. do not have dissenters' rights or appraisal rights.

         Reasons for the Conversion

         We are pursuing the conversion for the following reasons:

          o    The conversion  will increase our capital which will enable us to
               continue to be a well-capitalized institution.

          o    The  additional  funds  resulting  from the offering will support
               increased   lending,    continued    geographic   expansion   and
               diversification of new financial products and services.

         Conditions to Completion of the Conversion

         We cannot complete our conversion and related offering unless:

          o    The plan of  conversion  is  approved  by at least a majority  of
               votes eligible to be cast by members of Fidelity Bankshares, MHC;

          o    The plan of conversion is approved by at least  two-thirds of the
               outstanding shares of Fidelity Bankshares, Inc. common stock;

          o    the plan of  conversion is approved by at least a majority of the
               votes cast by  stockholders of Fidelity  Bankshares,  Inc. common
               stock,  not including  those shares held by Fidelity  Bankshares,
               MHC.

          o    We sell at least the minimum number of shares offered; and


                                        8

<PAGE>



          o    We receive the final approval of the Office of Thrift Supervision
               to complete the conversion and offering.

         Fidelity Bankshares,  MHC intends to vote its 55.19% ownership interest
in favor of the conversion. In addition, as of September 30, 2000, directors and
executive   officers  of  Fidelity   Bankshares,   Inc.  and  their   associates
beneficially owned 458,932 shares of Fidelity Bankshares,  Inc., or 7.06% of the
outstanding  shares.  They  intend to vote those  shares in favor of the plan of
conversion.

$10.00  per  Share  Stock  Pricing  and  Number  of  Shares  to be Issued in the
Conversion and Offering

         We are offering each share of stock at a price of $10.00 per share. The
amount of common stock we are offering is based on an  independent  appraisal of
the estimated market value of Fidelity Bankshares,  MHC and Fidelity Bankshares,
Inc., assuming the conversion and offering are completed. RP Financial,  LC, the
independent appraiser,  has estimated that, as of December 15, 2000, this market
value was between $110.5 million and $149.5 million,  with a mid-point of $130.0
million.  The  appraisal  was  based  in part  on  Fidelity  Bankshares,  Inc.'s
financial condition and results of operations,  and the effect of the additional
capital  raised  by the sale of  common  stock in this  offering.  Based on this
valuation and the approximate 55.19% ownership interest of Fidelity  Bankshares,
MHC being sold in this offering, the Boards of Directors of Fidelity Bankshares,
MHC and  Fidelity  Bankshares,  Inc.  established  an offering  range of between
6,097,938 and 8,250,151  shares.  This offering range means the $10.00 per share
purchase  price for our shares  will range from 77.7% to 92.6% of our  estimated
post-conversion  stockholders'  equity  per share,  using  September  30,  2000,
financial  data. See "The  Conversion--Stock  Pricing and Number of Shares to be
Issued" on page __.

         The  independent  appraisal  will be updated prior to the completion of
the  conversion.  If the market value changes to either below $110.5  million or
above  $171.9  million,  subscribers  will be  notified  and  provided  with the
opportunity to modify or cancel their orders. See "The Conversion--Stock Pricing
and Number of Shares to be Issued" for additional details.

Purchase Limitations

         The minimum number of shares that may be purchased is 25.

         If you are not now a Fidelity Bankshares, Inc. stockholder-

         You may not purchase  more than 82,500  shares  individually,  and you,
together with associates or persons acting in concert with you, may not purchase
more than 165,000 shares.

         If you are now a Fidelity Bankshares, Inc. stockholder-

         In addition to the above  limitations,  shares that you purchase in the
offering  plus shares you receive in the  exchange  for your  existing  Fidelity
Bankshares,  Inc.  common  stock,  may not exceed 5% of the  shares  outstanding
immediately  following the offering,  or _________  shares at the maximum of the
offering  range.  For  example,  if you are to  receive  _______  shares  in the
exchange,  you may only  purchase  up to an  additional  ________  shares in the
offering.

         For  further  discussion  of the  purchase  limits and  definitions  of
"associate" and "acting in concert," see "The  Conversion--Limitations on Common
Stock Purchases" on page __.

How Investors Can Purchase Common Stock

         You can  subscribe  for  shares  of  common  stock in the  offering  by
delivering a completed,  signed  original  stock order form,  together with full
payment  provided  that we receive  the stock  order form  before the end of the
offering.  Following the  instructions  on the stock order form, you may use the
mail or  overnight  courier  or hand  deliver  your  subscription  to the  stock
information center. Payment for shares may be made by check or money order

                                        9

<PAGE>


which  will be  immediately  cashed.  Fidelity  Federal  Bank and Trust will pay
interest at the rate of ____%,  which is our passbook rate,  from the date funds
are received until completion or termination of the conversion.  Subscribers may
authorize  withdrawal from the types of deposit  accounts with Fidelity  Federal
Bank and Trust designated on the order form.  Withdrawals  from  certificates of
deposit may be made without  incurring an early  withdrawal  penalty.  All funds
authorized for withdrawal from deposit  accounts with Fidelity  Federal Bank and
Trust  will not be  withdrawn  from the  accounts  until the  completion  of the
offering and will earn interest at the applicable deposit account rate until the
completion of the offering. However, a hold will be placed on those funds making
them  unavailable  until the completion of the  conversion.  After we receive an
order, the order cannot be withdrawn or changed, except with our consent.

         Except for those with priority rights to purchase  shares,  we have the
discretion to accept or reject orders  received in the offering.  If an order is
rejected in part, there is no right to cancel the remainder of the order.

         For  further   information   on  how  to  purchase   stock,   see  "The
Conversion--Procedure for Purchasing Shares" on page __.

Use of Proceeds

         We will use the proceeds of this offering as follows:

          o    We estimate net proceeds  will be between $59.2 million and $80.5
               million.  Approximately $25.9 million to $35.3 million of the net
               proceeds  will be invested in  Fidelity  Federal  Bank and Trust.
               Funds invested in Fidelity Federal Bank and Trust will be used to
               expand our branch  network and to offer new  products and banking
               services.  The net proceeds will be used to support asset growth,
               including   the  growth  of  our   commercial   real  estate  and
               non-mortgage  loan  portfolios.   Initially,   the  net  proceeds
               received by Fidelity  Federal  Bank and Trust will be invested in
               short- term assets.

          o    Fidelity  Bankshares,  Inc. will retain  approximately 50% of the
               net proceeds (between $29.6 million and $40.3 million). A portion
               (between $3.7 million and $5.0 million) will be used to provide a
               loan to the employee stock ownership plan to fund the purchase of
               common  stock.  The balance of the net  proceeds  (between  $29.6
               million and $40.3 million) retained by Fidelity Bankshares,  Inc.
               will be used for general corporate  purposes.  These purposes may
               include paying dividends, repurchasing shares of common stock, or
               funding a new  recognition  and retention  plan. The net proceeds
               may be used for future diversification or acquisition activities,
               although we do not have plans to do so now.

         For further discussion, see "Use of Proceeds."

Purchases by Officers and Directors

         We expect our  directors and  executive  officers,  together with their
families,  to subscribe for 34,000 shares,  which equals  approximately 0.45% of
the shares sold at the mid-point of the offering range.  The purchase price paid
by them will be the same  $10.00 per share  price paid by all other  persons who
purchase shares in the conversion.  See "Subscriptions by Executive Officers and
Directors."


                                       10

<PAGE>


Benefits of the Conversion to Management

         Fidelity Federal Bank and Trust's employee stock ownership plan expects
to purchase up to 6% of the shares we sell in this offering,  or 495,009 shares,
assuming we sell the maximum  number of shares  proposed to be sold.  If we sell
more than 8,250,151  shares in the offering,  the employee stock  ownership plan
will have first priority to purchase shares over this maximum,  up to a total of
6% of the shares  sold.  This plan is a  tax-qualified  retirement  plan for all
eligible employees. Assuming the employee stock ownership plan purchases 495,009
shares in the offering,  Fidelity  Bankshares,  Inc. will  recognize  additional
compensation   expense  of  $4.95  million  over  a  period  of  10  years,   or
approximately  $495,000  per  year,  from the  consummation  of the  conversion,
assuming  the shares have a fair  market  value of $10.00 per share for the full
10-year period.  If, in the future,  the shares have a fair market value greater
or less than  $10.00,  the  compensation  expenses  will  increase  or  decrease
accordingly.

         We also intend to implement two additional stock-based incentive plans.
Neither plan will be implemented  earlier than six months after the  conversion.
The  stock  recognition  plan,  would,  if  implemented  within  one year of the
conversion,  reserve 4% of the shares sold in the offering, or 330,006 shares at
the maximum of the offering range, for awards to key employees and directors, at
no cost to the  recipients.  If the shares  awarded under the stock  recognition
plan come from authorized but unissued  shares,  stockholders  would  experience
dilution  of  approximately   2.2%  in  their  ownership  interest  in  Fidelity
Bankshares,  Inc.  The second  plan,  would be a stock  option  plan,  and would
reserve 10% of the shares  sold in this  offering,  up to 825,015  shares at the
maximum of the  offering  range,  for key  employees  and  directors  upon their
exercise. If the shares issued upon the exercise of options come from authorized
but unissued shares,  stockholders  would  experience  dilution of approximately
5.2% in their ownership interest in Fidelity Bankshares,  Inc. Awards made under
these plans would be subject to vesting over a period of years.

         We will also  convert  options  previously  awarded  under the Fidelity
Federal  Bank and Trust stock  option plan into  options to purchase  our common
stock, with the number and exercise price to be adjusted,  based on the exchange
ratio, and the term and vesting period will remain unchanged.

         The  following  table  summarizes  the  benefits  under  the new  stock
recognition  plan, new stock option plan and the purchases by the employee stock
ownership plan as part of the conversion. A portion of the stock grants shown in
the table below would be made to non-management  employees.  The value of shares
shown in the  table  assumes  a value of $10.00  per  share,  the price at which
shares in the offering will be sold. No value is given for options because their
exercise price will be equal to the fair market value of the common stock on the
day the options are granted. As a result,  value can be received under an option
only if the market price of common stock increases after the option grant.

<TABLE>
<CAPTION>
                                             Number of Shares
                                               to be Granted                  Value of Grants                 Percentage of
                                        ------------------------------   --------------------------------     Common Stock
                                        At Minimum       At Maximum        At Minimum       At Maximum         to be Sold
                                            of              of               of                  of              in the
                                        Offering Range  Offering Range   Offering Range     Offering Range      Offering
                                        --------------  --------------   --------------     --------------      --------
<S>                                       <C>              <C>             <C>                <C>                  <C>
Employee stock ownership plan........     365,876          495,009         $3,658,760         $4,950,090           6%
stock recognition plan...............     243,918          330,006          2,439,180          3,300,060           4%
stock option plan....................     609,794          825,015                 --                 --          10%
                                        ---------        ---------         ----------         ----------
Total................................   1,219,588        1,650,030         $6,097,940         $8,250,150          20%
                                        =========        =========         ==========         ==========
</TABLE>


         As of the date of this prospectus,  management of Fidelity  Bankshares,
Inc. had the right to acquire ______ shares of Fidelity  Bankshares,  Inc. After
the exchange and assuming the grant of the additional  shares shown in the above
table,  management  and the employee  stock  ownership plan would own ______ and
_______  shares  of  Fidelity  Bankshares,  Inc.  at the  minimum  and  maximum,
respectively,  of the  offering  range.  That  would  amount to ____% and ____%,
respectively,  of the shares of our common stock  outstanding after the offering
at the minimum and maximum of the offering range.


                                       11

<PAGE>



Market for Common Stock

         Existing  publicly  held shares of our common stock trade on the Nasdaq
National  Market under the symbol "FFFL."  Although it is expected that Fidelity
Bankshares,  Inc. common stock will be more easily  tradeable after the offering
because there will be  significantly  more outstanding  shares,  there can be no
assurance of this.

         Ryan Beck & Co.,  Inc.  has  advised  us that it intends to be a market
maker in the common  stock and will  assist us in  obtaining  additional  market
makers.

Dividend Policy

         Fidelity  Bankshares,  Inc. now pays a cash dividend of $0.25 per share
per quarter, or $1.00 per share per year. After the conversion, we intend to pay
a dividend  of $0.1475,  $0.125 and $0.11 per share per quarter at the  minimum,
midpoint and maximum of the offering  range,  respectively,  which  represents a
dividend rate of 5.9%,  5.0% and 4.4%,  at the minimum,  midpoint and maximum of
the offering range,  respectively,  based upon a price of $10.00 per share.  The
amount of dividends  that we intend to pay after the  conversion  is intended to
preserve the per share dividend  amount,  adjusted to reflect the exchange ratio
that Fidelity Bankshares, Inc. stockholders currently receive. The dividend rate
and the  continued  payment of  dividends  will  depend on a number of  factors,
including  our capital  requirements,  our  financial  condition  and results of
operations,  tax  considerations,  statutory  and  regulatory  limitations,  and
general economic conditions.  No assurance can be given that we will continue to
pay  dividends  or that they will not be reduced  in the  future.  Assuming  the
offering is completed  in ________  2001,  the first  dividend is expected to be
declared for the quarter ending ________ 2001.


                                  RISK FACTORS

You should consider carefully the following risk factors before deciding whether
to invest in our common stock.

The rapid  growth of our branch  network has  increased  our  expenses  and will
reduce our profitability in the near term

         Since  1998 we have been  actively  expanding  our  branch  network  by
building  new  branches in our market  area.  At December  31,  1998,  we had 22
offices,  compared  with 34 offices at September  30, 2000.  During the next two
years we expect to open  approximately  three new branches per year.  To support
the growth, we have increased the number of our employees from 370 full-time and
45 part-time  employees at December 31, 1998 to 527  full-time  and 51 part-time
employees at September  30, 2000.  New branch  office  employees are often hired
before a branch  office  is  opened  so that  they  can be  trained  adequately.
Consequently, the expense associated with building and staffing the new branches
has   significantly   increased  our  noninterest   expense,   particularly  our
compensation and occupancy costs,  during the past three years.  This has caused
our  operating  expenses  to  increase  relative  to our  interest  income.  Our
efficiency ratio was 70.78%,  71.10% and 75.65% for the years ended December 31,
1998 and 1999 and the nine months ended  September  30, 2000,  respectively.  It
takes  time and  adequate  management  for new  branches  to gather  significant
deposits  and loans to generate  enough  income to become  profitable.  While we
expect that each new branch  location will be accretive to earnings within 18 to
24 months of their opening,  there can be no guarantee that our projections will
in fact be realized.  Consequently,  our ability to generate an adequate  return
from our investment in our new branches is subject to  uncertainty.  The failure
of our  branches,  or those we  anticipate  opening  in the  future,  to achieve
profitability  as  projected  will  adversely  affect our  profitability  in the
near-term.

Our strategy of  introducing  new products and services may not be profitable in
the near term

         In addition to the growth in the number of our branch locations, we are
offering a number of new loan and deposit products as well as trust services and
insurance and investment  products.  Our strategy of diversifying  the financial
products  and  services we offer is  relatively  new,  and the  benefits of this
strategy may not  materialize in the near term. As part of our efforts,  we have
increased the number of commercial and consumer  lenders that we employ,  and we
have expanded our loan  underwriting  and collections  department as part of our
desire to develop our commercial real estate and  non-mortgage  loan portfolios.
In July 1999, we began offering insurance products and in

                                       12

<PAGE>



February 2000, we began  offering trust  services.  As we have  diversified  our
banking  products and services,  we have elected to hire  experienced  personnel
rather  than  training  inexperienced  persons.  The  initial  costs  of  hiring
personnel are therefore  higher than would otherwise be the case. The success of
our  diversification   strategy  will  depend  upon  establishing  new  customer
relationships  and the  willingness  of our  existing  customers  to use our new
products and services.  Consequently,  until we build our customer relationships
sufficiently to cover the costs  associated with expanding and  diversifying our
products and services, our profitability will be affected adversely.

The increase in commercial real estate lending, consumer and commercial business
lending increases the risk that some of our loans will not be repaid.

         We have  significantly  increased our commercial  real estate  lending,
consumer lending and commercial business lending. These types of loans generally
have a higher risk of non-payment by borrowers  than  traditional  home mortgage
loans.  Nevertheless,  our goal is to continue to increase  these types of loans
because of the  portfolio  diversification,  increased  customer base and higher
yields they provide.  In this regard,  we have hired a number of commercial real
estate,  commercial  business  and  consumer  lenders.  At  September  30, 2000,
commercial  real estate  loans  totaled  $108.5  million or 8.2% of total loans,
compared  to $62.4  million or 6.4% of total  loans at  December  31,  1998.  At
September  30,  2000,  commercial  business and consumer  loans  totaled  $212.3
million,  or 16.0% of total loans,  compared to $95.2 million,  or 9.7% of total
loans at December 31, 1998. We intend to continue to emphasize  the  origination
of loans  secured by  commercial  real  estate and loans that are not secured by
real estate,  in particular,  the commercial  business loans. As we increase our
portfolio  of  these  loans,  we  may  begin  to  experience  higher  levels  of
nonperforming loans and credit losses.

Increases in interest rates may cause earnings to decline and decrease the value
of our  mortgage-backed  securities  and  investment  securities  classified  as
available for sale.

         To be  profitable,  we have to earn more  money in  interest  and other
income than we pay as interest and other expenses.  Our loan portfolio primarily
consists of loans which either mature or reprice after five years.  At September
30,  2000,  our deposit  accounts  consisted  of $884.4  million in time deposit
accounts,  of which $749.5  million,  or 53.1% of total  deposits have remaining
terms to maturity of less than one year, as well as demand  deposits such as NOW
accounts.  If interest  rates rise, the amount of interest we pay on deposits is
likely to  increase  faster than the amount of interest we receive on our loans,
mortgage-backed  securities  and  investment  securities.  This could  cause our
profits to decrease.  If interest rates fall, many borrowers may refinance their
loans, and interest rates on interest earning assets could fall,  perhaps faster
than  interest  rates on our  deposits.  This could  also  cause our  profits to
decrease.  For  additional  information on our exposure to interest  rates,  see
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations-- Management of Market Risk."

         In addition,  when  interest  rates rise,  it causes a reduction in the
fair value of our  mortgage-backed  securities  and  investment  securities.  At
September 30, 2000,  mortgage-backed  securities and investment  securities that
were classified as available for sale had a fair value of $425.5 million,  which
is $12.0 million less than the $437.5 million amortized cost of such securities.
The $12.0 million  unrealized  loss on such  securities  ($7.3  million,  net of
taxes)  is shown in our  consolidated  statement  of  financial  condition  as a
reduction  of  stockholders'  equity but does not  affect  our income  statement
unless we sell these securities and realize the loss.

Strong  competition  within our market  area makes it  difficult  to achieve the
desired level of profitability.

         Competition in the banking and financial  services  industry in Florida
is intense.  We have  competed for customers by offering  excellent  service and
competitive rates on our loans and deposit  products.  In our market, we compete
with commercial  banks,  savings  institutions,  mortgage banking firms,  credit
unions, finance companies,  mutual funds, insurance companies, and brokerage and
investment  banking firms.  Many of these  competitors,  such as regional banks,
have greater  resources  than we do and offer  services  that we do not provide.
Moreover, many of our competitors offer services through the Internet, which are
different from those we offer, and many larger  institutions  that do not have a
physical  presence  in our market  area  compete  with us through the use of the
Internet.  Our profitability  depends upon our continued ability to successfully
compete in our market area.


                                       13

<PAGE>



         In  addition,  in  November  1999,  the  Gramm-Leach-Bliley   Financial
Services  Modernization  Act of 1999 became law. This legislation is intended to
modernize  the  financial  services  industry by  establishing  a  comprehensive
framework to permit  affiliations among commercial banks,  insurance  companies,
securities  firms and other  financial  service  providers.  To the  extent  the
legislation   permits  banks,   securities  firms  and  insurance  companies  to
affiliate, the financial services industry may experience further consolidation.
This could  result in a growing  number of larger  financial  institutions  that
offer a wider variety of financial services than we currently offer and that can
aggressively  compete in the markets we currently  serve.  This could  adversely
impact our profitability.

Future Economic Growth in our area is likely to be more moderate

         Over the  past  decade,  our  market  area  has had one of the  fastest
growing economies in the United States.  Consequently,  Palm Beach,  Martin, St.
Lucie  and  Indian  River  Counties  have  experienced   significant  growth  in
population,  new business formation and public works spending.  However,  due to
significant  growth  controls   established  at  the  state  and  local  levels,
management  believes  that  economic  growth  in our  market  area  will be more
moderate  in the  future.  In the event  that the  growth  of our local  economy
significantly  slows  for  this  reason  or due to a  general  slow-down  in the
national  and local  economy,  our  profitability  will be  adversely  affected.
Recently, Pratt & Whitney, one of Palm Beach County's largest employers closed a
significant  portion of its Florida operations,  displacing  approximately 3,200
employees, two-thirds of whom reside in Palm Beach County and one- third of whom
reside in Martin  County.  Management  is unable to  estimate  the effect on our
operations,  if any,  that  may  result  from  the  partial  closing  of Pratt &
Whitney's facilities. In addition, there can be no assurances that in the months
ahead  there  may  not  be  further  business   closings  in  our  market  area.
Furthermore,  since a significant  number of the properties  securing our one-to
four-family  loans consist of vacation homes,  weakness in the national  economy
generally may have an adverse  impact on our loan  portfolio as property  owners
put their homes up for sale, or delinquencies  increase.  Additionally,  some of
our  commercial  real estate loans  secured by properties in the early stages of
development could be adversely  effected by a downturn in our real estate market
or in general economic conditions.

Our low return on equity  after the stock  offering  may cause our common  stock
price to decline.

         Our return on equity,  or the amount we earn in  relation to the amount
of equity we have, excluding the non- recurring gains on the sale of assets, has
been lower than that of comparable financial institutions.  Our return on equity
for the fiscal years ended  December 31, 1998 and 1999,  and  annualized for the
nine months ended  September  30, 1999 and 2000,  was 8.33%,  11.04%,  7.07% and
10.39%, respectively.  The return on equity for the year ended December 31, 1999
and the nine months ended  September 30, 2000,  included  non-recurring  gain on
sale of assets totaling $5.1 million and $3.2 million, respectively. We will not
be able to deploy the increased  capital from this offering  immediately,  which
will  cause our  return  on  equity  to  decrease  further  and our  ability  to
profitably   leverage  our  new  capital  will  be  significantly   affected  by
competition  for  loans and  deposits.  Initially,  we intend to invest  the net
proceeds in  short-term  investments  which have lower yields than  mortgage and
non-mortgage  loans.  Until we can  leverage  our  increased  capital by growing
interest-earning assets and interest-bearing  liabilities,  we expect our return
on equity to continue to be below the  industry  average,  which may  negatively
impact the value of our common stock.

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

         The common stock will trade on the Nasdaq  National  Market System.  We
cannot  predict  whether a liquid  trading  market in shares of our common stock
will develop or how liquid that market might remain.  Persons  purchasing shares
may not be able to sell their shares when they desire if a liquid trading market
does not  develop  or may not be able to sell them at a price  equal to or above
the initial offering price of $10.00 per share,  even if a liquid trading market
develops.  In several cases, common stock issued by recently converted financial
institutions  has traded at a price that is below the price at which such shares
were sold in the initial offerings of those companies. The purchase price of our
common  stock  in the  offering  is  based on the  independent  appraisal  by RP
Financial,  LC. After our shares begin trading,  the trading price of our common
stock will be  determined  by the  marketplace,  and may be  influenced  by many
factors,  including prevailing interest rates,  investor perceptions and general
industry and economic conditions.  An investor should understand that, the value
of an investment in common stock is subject to fluctuation,  including loss, due
to volatility in stock markets generally or for other reasons.

                                       14

<PAGE>


                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA
                   OF FIDELITY BANKSHARES, INC. AND SUBSIDIARY

         The  following  tables  set  forth  selected  consolidated   historical
financial and other data of Fidelity Bankshares, Inc. for the periods and at the
dates indicated. The information at December 31, 1998 and 1999 and for the years
ended  December 31, 1997,  1998 and 1999, is derived in part from, and should be
read together with, the Consolidated  Financial  Statements and Notes thereto of
Fidelity   Bankshares,   Inc.  contained  elsewhere  in  this  prospectus.   The
information  at  December  31,  1995 and 1996 and for the years  then  ended was
derived in part from consolidated financial statements which are not included in
this prospectus.  The selected financial  information at September 30, 2000, and
for the nine months  ended  September  30, 1999 and 2000 have been  derived from
unaudited financial statements.  In our opinion, all adjustments  (consisting of
normal recurring adjustments) necessary for a fair presentation of the financial
condition and results of operations  for the unaudited  periods  presented  have
been included. The results of operations for the nine months ended September 30,
2000,  are not  necessarily  indicative of the results which may be expected for
any other period.

<TABLE>
<CAPTION>
                                                                 At December 31,                             At September 30,
                                        ----------------------------------------------------------------      (unaudited)
                                           1995          1996        1997          1998         1999             2000
                                           ----          ----        ----          ----         ----             ----
                                                                 (In thousands, except per share amounts)
Selected Financial Condition Data:
<S>                                      <C>          <C>         <C>           <C>          <C>              <C>
   Total assets.......................   $ 779,620    $ 873,562   $1,220,267    $1,566,927   $1,718,933       $1,904,850
   Loans receivable, net..............     532,333      661,700      861,257      977,166     1,164,421        1,328,192
   Mortgage-backed securities and
     corporate debt securities........     159,761      123,599      234,132      433,751       375,171          342,632
   Investment securities(2)...........      43,108       41,740       61,720       66,557        61,478          101,941
   Deposits...........................     595,180      694,718      872,340    1,120,746     1,321,510        1,412,433
   Total borrowings...................      86,549       83,621      242,871      338,871(1)    290,479(1)       371,802(1)
   Stockholders' equity...............      81,266       81,723       87,387       84,999        83,304           86,871
   Book value per common share........   $   12.10    $   12.12   $    12.88    $   12.96    $    12.83       $    13.36
   Tangible book value per common
      share...........................   $   11.94    $   11.98   $    12.38    $   12.52    $    12.32       $    12.90
</TABLE>
--------------
(1)  Includes  $28.8  million  of  junior  subordinated   debentures  issued  in
     connection  with  the  issuance  of  8.375%   Cumulative   Trust  Preferred
     Securities by Fidelity Capital Trust I.

(2)  Includes  interest- bearing deposits,  government and agency securities and
     FHLB stock.

<TABLE>
<CAPTION>
                                                                                                             For the Nine Months
                                                                                                             Ended September 30,
                                                        For the Years Ended December 31,                         (unaudited)
                                        ----------------------------------------------------------------   ---------------------
                                           1995         1996(1)       1997         1998          1999         1999          2000
                                           ----         -------       ----         ----          ----         ----          ----
                                                                 (In thousands, except per share amounts)
Selected Operating Data:
<S>                                     <C>          <C>          <C>           <C>          <C>          <C>          <C>
   Interest income....................  $   53,261   $   60,240   $   72,272    $  98,320    $  110,925   $   81,646   $   97,523
   Interest expense...................      28,095       32,131       41,606       64,992        72,255       53,538       62,496
                                        ----------   ----------   ----------    ---------    ----------   ----------   ----------
   Net interest income................      25,166       28,109       30,666       33,328        38,670       28,108       35,027
   Provision (recovery) for loan losses       (210)         164          170           77           463          268          928
                                        ----------   ----------   ----------    ---------    ----------   ----------   ----------
   Net interest income after
     provision for loan losses........      25,376       27,945       30,496       33,251        38,207       27,840       34,099
                                        ----------   ----------   ----------    ---------    ----------   ----------   ----------
   Other income.......................       3,021        4,876        4,910        8,690        12,927        5,623        9,641
                                        ----------   ----------   ----------    ---------    ----------   ----------   ----------
   Noninterest expenses...............      20,449       26,709(1)    24,235       29,687        36,354       26,323       33,088
                                        ----------   ----------   ----------    ---------    ----------   ----------   ----------
   Income before taxes................       7,948        6,112       11,171       12,254        14,780        7,140       10,652
   Income tax expense.................       3,133        2,562        4,753        4,842         5,666        2,746        4,097
                                        ----------   ----------   ----------    ---------    ----------   ----------   ----------
     Net income.......................  $    4,815   $    3,550(1) $   6,418    $   7,412    $    9,114   $    4,394   $    6,555
                                        ==========   ==========   ==========    =========    ==========   ==========   ==========
   Income per common share:
   Basic..............................  $     0.74   $     0.54(1) $    0.96    $    1.12    $     1.42   $     0.68   $     1.01
                                        ==========   ==========   ==========    =========    ==========   ==========   ==========
   Diluted............................  $     0.73   $     0.53(1) $    0.95    $    1.10    $     1.40   $     0.68   $     1.00
                                        ==========   ==========   ==========    =========    ==========   ==========   ==========
</TABLE>
--------------------
(1)  Fiscal  1996  includes  the  effect  of a  one-time  SAIF  recapitalization
     assessment of  approximately  $3.6  million,  or $2.2 million net of taxes.
     Excluding  this  non-recurring  assessment  for the year ended December 31,
     1996, total non-interest expenses would have been $23.1 million, net income
     would have been $5.7 million, basic earnings per share would have been $.86
     and diluted earnings per share would have been $.86.

(2)  Includes $5.1 million from the sale of property  owned by Fidelity  Federal
     Bank and Trust.

(3)  Includes  $2.5 million  from the receipt of 147,232  shares of John Hancock
     Financial  common  stock valued at $17.00 per share,  received  pursuant to
     John  Hancock  Financial's  conversion  from a mutual to a stock  insurance
     company.

                                       15

<PAGE>

<TABLE>
<CAPTION>
                                                                                                          At and for the Nine Months
                                                     At and for the Years ended December 31,                 Ended September 30,
                                        ----------------------------------------------------------------  --------------------------
                                           1995          1996(1)       1997         1998          1999        1999(4)       2000(4)
                                           ----          -------       ----         ----          ----        -------       -------
<S>                                          <C>        <C>           <C>          <C>           <C>          <C>          <C>
Selected Financial Ratios and Other Data:
   Return on average assets (ratio of net
     income to average total assets).....    0.65%      0.43%(1)       0.64%        0.52%         0.55%        0.36%        0.48%
   Return on average stockholders'
     equity  (ratio of net income to
     average stockholders' equity).......    6.22%      4.36%(1)       7.62%        8.33%        11.04%        7.07%       10.39%
   Noninterest income to average assets..    0.41%        0.59%        0.49%        0.61%         0.78%        0.46%        0.70%
   Noninterest expense to average assets.    2.76%        3.24%        2.43%        2.08%         2.19%        2.13%        2.41%
   Net interest rate spread during
     the period..........................    3.28%        3.30%        3.00%        2.35%         2.45%        2.38%        2.78%
   Net interest margin (net interest income
     to average interest earning assets).    3.60%        3.62%        3.25%        2.48%         2.47%        2.42%        2.74%
   Ratio of average interest-earning assets
     to average interest-bearing liabilities111.61%     111.54%       105.8%       102.8%       100.51%      100.81%       99.21%
   Efficiency ratio(2)...................   72.55%       80.97%       68.12%       70.65%        70.46%       78.04%       74.08%

Asset Quality Ratios:
   Non-accruing loans to total loans
     at end of period....................    0.35%        0.50%       0.38%         0.39%         0.36%        0.28%        0.38%
   Allowance for loan losses to non-
     accruing loans at end of period.....  121.51%       68.78%      101.39%      100.59%       131.57%      164.33%      117.59%
   Allowance for loan losses to
     total loans at end of period........    0.43%        0.34%        0.38%        0.33%         0.31%        0.31%        0.34%
   Non-performing assets to total
     assets at end of period.............    0.32%        0.39%        0.35%        0.30%         0.29%        0.20%        0.27%
   Ratio of net charge-offs during
     the period to average loans
     outstanding during the period.......    0.02%        0.03%        0.04%        0.01%         0.01%        0.01%        0.01%

Capital Ratios:
   Stockholders' equity to total assets
     at end of period....................   10.42%        9.36%        7.16%        5.42%         4.85%        4.69%        4.56%
   Average stockholders' equity to
     average total assets................   10.43%        9.87%        8.46%        6.25%         4.96%        5.03%        4.59%
   Tangible capital to tangible assets
     at end of period(3).................   10.04%        9.20%        6.67%        6.65%         6.63%        6.28%        6.24%
   Core capital to adjusted tangible
     assets at end of period(3)..........   10.04%        9.20%        6.67%        6.65%         6.63%        6.28%        6.24%
   Risk-based capital to risk-weighted
     assets at end of period(3)..........   21.44%       18.26%       14.03%       12.23%        12.19%       13.54%       11.15%

Other Data:
   Number of branch offices
     at end of period....................       20           20           21           22            32           30           34
   Number of deposit accounts
     at end of period....................   64,262       69,833       82,983       92,561       109,342      105,228      123,889
</TABLE>
--------------------
(1)  Fiscal  1996  includes  the  effect  of a  one-time  SAIF  recapitalization
     assessment of  approximately  $3.6  million,  or $2.2 million net of taxes.
     Excluding  this  non-recurring  assessment  for the year ended December 31,
     1996,  return on average assets would have been 0.69% and return on average
     stockholders' equity would have been 7.01%.
(2)  Represents  noninterest  expense  divided by the sum of net interest income
     before provision for loan losses and noninterest income.
(3)  Represents  regulatory  capital ratios for Fidelity  Federal Bank and Trust
     only.
(4)  Ratios are annualized where appropriate.

                                       16

<PAGE>

                   HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE

         At September 30, 2000,  Fidelity Federal Bank and Trust exceeded all of
the applicable regulatory capital requirements. The table on the following pages
sets forth the historical  regulatory capital of Fidelity Federal Bank and Trust
at September 30, 2000, and the pro forma regulatory  capital of Fidelity Federal
Bank and Trust after  giving  effect to the  conversion,  based upon the sale at
$10.00  per  share of the  number of shares  shown in the  table.  The pro forma
regulatory  capital  amounts  reflect the receipt by Fidelity  Federal  Bank and
Trust of 50% of the net conversion proceeds,  and the retention of approximately
50% of the  proceeds by Fidelity  Bankshares,  Inc.  and funding of the employee
stock ownership plan and the stock  recognition  plan. The pro forma  risk-based
capital  amounts assume the investment of the net proceeds  received by Fidelity
Federal  Bank  and  Trust  in  assets  which  have a  risk-weight  of 20%  under
applicable regulations,  as if the net proceeds had been received and so applied
at  September  30,  2000.  See "Pro  Forma  Data"  for the  assumptions  used to
determine the net proceeds of the offering. For purposes of the table below, the
entire amount  expected to be borrowed by the employee stock  ownership plan and
the entire cost of the shares  expected to be acquired by the stock  recognition
plan are deducted from pro forma regulatory capital.

<TABLE>
<CAPTION>
                            Fidelity Federal
                             Bank and Trust                              Pro Forma at September 30, 2000
                             Historical at       -----------------------------------------------------------------------------------
                           September 30, 2000         Minimum               Midpoint            Maximum         Maximum as Adjusted
                         ----------------------  --------------------  -------------------  ------------------ ---------------------
                                     Percent of            Percent of           Percent of          Percent of           Percent of
                            Amount    Assets(2)  Amount     Assets(2)  Amount    Assets(2)  Amount   Assets(2)  Amount    Assets(2)
                            ------    ---------  ------     ---------  ------    ---------  ------   ---------  ------    ---------
                                                                             (Dollars in Thousands)
<S>                      <C>            <C>    <C>           <C>    <C>           <C>   <C>           <C>   <C>            <C>
GAAP Capital..........   $  114,605     6.02%  $  142,135    7.36%  $  146,819    7.58% $  151,504    7.81% $  156,890     8.06%
Tangible Capital......   $  119,338     6.24%  $  146,868    7.57%  $  151,552    7.79% $  156,237    8.01% $  161,623     8.27%
Tangible Requirement..       28,695     1.50%      29,108    1.50%      29,179    1.50%     29,249    1.50%     29,330     1.50%
                         ----------    -----   ----------   -----   ----------  ------  ----------  ------  ----------   ------
     Excess...........   $   90,643     4.74%  $  117,760    6.07%  $  122,373    6.29% $  126,988    6.51% $  132,293     6.77%
                         ==========    =====   ==========   =====   ==========  ======  ==========  ======  ==========   ======

Core Capital..........   $  119,338     6.24%  $  146,868    7.57%  $  151,552    7.79% $  156,237    8.01% $  161,623     8.27%
Core Requirement(3)          57,391     3.00%      58,217    3.00%      58,357    3.00%     58,498    3.00%     58,659     3.00%
                         ----------    -----   ----------   -----   ----------  ------  ----------  ------  ----------   ------
     Excess...........   $   61,947     3.24%  $   88,651    4.57%  $   93,195    4.79% $   97,739    5.01% $  102,964     5.27%
                         ==========    =====   ==========   =====   ==========  ======  ==========  ======  ==========   ======

Total  Capital(4).....   $  122,671    11.15%  $  150,201   13.59%  $  154,885   14.00% $  159,570   14.41% $  164,956    14.88%
Risk-based requirement       87,988     8.00%      88,428    8.00%      88,503    8.00%     88,578    8.00%     88,664     8.00%
                         ----------    -----   ----------   -----   ----------  ------  ----------  ------  ----------   -------
     Excess...........   $   34,683     3.15%  $   61,773    5.59%  $   66,382    6.00% $   70,992    6.41% $   76,292     6.88%
                         ==========    =====   ==========   =====   ==========  ======  ==========  ======  ==========   ======

Assets................   $1,903,599            $1,931,129           $1,935,813          $1,940,498          $1,945,884
Tangible Assets.......   $1,913,025            $1,940,555           $1,945,239          $1,949,924          $1,955,310
   Core Assets........   $1,913,025            $1,940,555           $1,945,239          $1,949,924          $1,955,310
Risk Weighted Assets..   $1,099,844            $1,105,350           $1,106,287          $1,107,224          $1,108,301
</TABLE>
-------------
(1)  As adjusted  to give  effect to an  increase in the number of shares  which
     could occur due to a 15% increase in the offering range to reflect  changes
     in market or general financial conditions following the commencement of the
     offering.
(2)  Tangible  and  core  capital  levels  are  shown as a  percentage  of total
     adjusted  assets.  Risk-based  capital  levels are shown as a percentage of
     risk-weighted  assets.  Pro forma total adjusted and risk- weighted  assets
     used for the  capital  calculations  include the  proceeds of the  employee
     stock  ownership  plan's  purchase of 6% of the Fidelity  Bankshares,  Inc.
     common stock in the offering.
(3)  The current  Office of Thrift  Supervision  core  capital  requirement  for
     savings banks is 3% of total adjusted assets for savings banks that receive
     the highest  supervisory  rating for safety and  soundness,  and a 4% to 5%
     core capital ratio requirement for all other savings banks.
(4)  Pro forma  amounts and  percentages  assume net  proceeds  are  invested in
     assets that carry a 20% risk-weighting.


                                       17

<PAGE>



                                 USE OF PROCEEDS

         Although the actual net  proceeds  from the sale of the common stock in
the  offering  cannot be  determined  until the  offering  is  completed,  it is
presently  anticipated  that the net proceeds  will be between $59.2 million and
$80.5  million,  or $92.8 million if the offering range is increased by 15%. See
"Pro Forma Data" and "The Conversion--Share Exchange Ratio" and "--Stock Pricing
and Number of Shares to be Issued" as to the assumptions used to arrive at these
amounts. Fidelity Bankshares, Inc. will be unable to use any of the net proceeds
of the offering until the consummation of the conversion.

         Fidelity  Bankshares,  Inc. estimates that it will invest between $25.9
million and $35.3  million,  or $40.7 million if the offering range is increased
by 15%, to Fidelity  Federal  Bank and Trust.  Fidelity  Bankshares,  Inc.  will
retain  approximately 50% of the net proceeds, a portion of which is expected to
be used to fund the loan to the employee  stock  ownership  plan. The balance of
funds retained by Fidelity  Bankshares,  Inc. will be used for general corporate
purposes.  These purposes may include  investment in federal  funds,  short-term
investment grade marketable securities and mortgage-backed securities.

         The  loan to the  employee  stock  ownership  plan  will  enable  it to
purchase  up to 6.0% of the shares of Fidelity  Bankshares,  Inc.  common  stock
issued in the offering.  Fidelity Bankshares, Inc. and Fidelity Federal Bank and
Trust also may elect to fund the employee stock ownership plan's stock purchases
by borrowing from a third- party financial institution. We also may determine to
fund the employee stock  ownership plan through open market  purchases of common
stock  following  completion  of  the  offering.  See  "Management  of  Fidelity
Bankshares,  Inc.--Benefits."  Fidelity  Bankshares,  Inc.  also may use the net
proceeds  from the offering to support the expansion of new products and banking
services, branch acquisitions,  the establishment of new branch offices, and the
acquisition  of other  financial  institutions  or  diversification  into  other
banking  related  businesses.  Neither  Fidelity  Bankshares,  Inc. nor Fidelity
Federal  Bank and  Trust  have  any  current  specific  plans,  arrangements  or
understandings regarding any additional expansions or acquisitions at this time,
nor  have  criteria  been  established  to  identify  potential  candidates  for
acquisition.

         Fidelity Bankshares, Inc.  intends to use the net proceeds as follows:

                                                         Minimum         Maximum
                                                         Shares           Shares
                                                         ------           ------
                                                              (In Thousands)
Net proceeds ...................................         $59,199         $80,520
                                                         =======         =======
Investment in Fidelity Federal
 Bank and Trust ................................          25,941          35,310
Funds loaned to ESOP ...........................           3,659           4,950
                                                         -------         -------
Funds retained for general
 corporate purposes ............................         $29,599         $40,260
                                                         =======         =======

         Upon completion of the  conversion,  the board of directors of Fidelity
Bankshares,  Inc. will have the authority to repurchase  stock,  as permitted by
statutory and regulatory authority.  The Office of Thrift Supervision may permit
Fidelity Bankshares,  Inc. to repurchase up to 5% of its common stock during the
first year following completion of the conversion, and Fidelity Bankshares, Inc.
may repurchase its shares without restriction thereafter.

         Based upon facts and circumstances following the conversion and subject
to applicable regulatory  requirements,  the board of directors may determine to
repurchase stock in the future.  These facts and circumstances may include,  but
are not limited to the following:

         (1) market and economic factors such as the price at which the stock is
trading  in the  market,  the volume of  trading,  the  attractiveness  of other
investment  alternatives in terms of the rate of return and risk involved in the
investment,  the ability to increase the book value and/or earnings per share of
the remaining  outstanding  shares, and the opportunity to improve our return on
equity;

         (2) the  avoidance of dilution to  stockholders  by not having to issue
additional shares to cover the exercise of stock options or to fund our employee
stock benefit plans; and

                                       18

<PAGE>



         (3) any other  circumstances in which  repurchases would be in the best
interests of Fidelity Bankshares, Inc. and our stockholders.

         In the event we determine to repurchase our stock,  repurchases  may be
made at market prices which may be in excess of the $10.00 subscription price in
the offering.  To the extent that we repurchase stock at market prices in excess
of the  per-share  book value,  such  repurchases  may dilute the book value per
share of existing stockholders.

         The portion of the net proceeds  not  retained by Fidelity  Bankshares,
Inc., will be invested in Fidelity  Federal Bank and Trust.  These funds will be
used for general  corporate  purposes  and to support  asset  growth,  including
consumer and commercial loan  originations.  The funds also will be used to make
investments in one-to  four-family  residential  mortgage loans,  federal funds,
short-term   investment   grade   marketable   securities  and   mortgage-backed
securities.  Fidelity  Federal  Bank and Trust  also will use such funds for the
expansion  of its  facilities,  and to  expand  operations  by  acquiring  other
financial  institutions,  branch offices, or other financial services companies.
Fidelity Federal Bank and Trust intends to open  approximately  three new branch
offices  in each of the next two  years.  Fidelity  Federal  Bank and  Trust and
Fidelity  Bankshares,  Inc. have not  determined the  approximate  amount of net
proceeds to be used for each of the purposes mentioned above.

                                 DIVIDEND POLICY

         Fidelity  Bankshares,  Inc. currently pays a cash dividend of $0.25 per
share per quarter, or $1.00 per share per year. After the conversion,  we intend
to pay a dividend  of  $0.1475,  $0.125  and $0.11 per share per  quarter at the
minimum,  midpoint  and  maximum  of the  offering  range,  respectively,  which
represents a dividend rate of 5.9%, 5.0% and 4.4%, at the minimum,  midpoint and
maximum of the range, respectively,  based upon a price of $10.00 per share. The
amount of  dividends  that we intend to pay to our  stockholders  following  the
conversion is intended to preserve the per share  dividend  amount,  adjusted to
reflect the exchange ratio, that our current  stockholders  currently receive on
their  Fidelity  Bankshares,  Inc.  common  stock.  The  dividend  rate  and the
continued  payment of dividends will depend on a number of factors including our
capital  requirements,  our financial  condition and results of operations,  tax
considerations,  statutory  and  regulatory  limitations,  and general  economic
conditions.  No assurance can be given that we will continue to pay dividends or
that they will not be reduced in the future.  Assuming the offering is completed
in  ____________  2001,  the first  dividend is expected to be declared  for the
quarter ending __________ 2001.

         Under the rules of the Office of Thrift  Supervision  Fidelity  Federal
Bank and Trust will not be  permitted to pay  dividends on its capital  stock to
Fidelity  Bankshares,  Inc. if Fidelity  Federal Bank and Trust's  stockholders'
equity would be reduced below the amount of the  liquidation  account.  See "The
Conversion--Liquidation  Rights." For information  concerning  federal and state
law  and  regulations  which  apply  to  Fidelity  Federal  Bank  and  Trust  in
determining the amount of proceeds which may be retained by Fidelity Bankshares,
Inc.   and   regarding  a  savings   institution's   ability  to  make   capital
distributions,  including  payment of  dividends  to its  holding  company,  see
"Taxation--Federal  Taxation"  and  "Regulation--Federal  Regulation  of Savings
Institutions--Limitation on Capital Distributions."

         Unlike Fidelity Federal Bank and Trust,  Fidelity  Bankshares,  Inc. is
not  restricted by Office of Thrift  Supervision  regulations  on the payment of
dividends to its  stockholders,  although the source of dividends will depend on
the net proceeds retained by Fidelity Bankshares, Inc. and earnings thereon, and
may depend,  in part,  upon  dividends  from  Fidelity  Federal  Bank and Trust.
Fidelity Bankshares,  Inc. is subject,  however, to the requirements of Delaware
law, which generally limit dividends to an amount equal to the excess of the net
assets of Fidelity  Bankshares,  Inc. over its statutory capital or, if there is
no excess,  to its net  profits  for the current  and/or  immediately  preceding
fiscal  year.  For these  purposes,  net assets  means the amount by which total
assets exceed total  liabilities,  and  statutory  capital  generally  means the
aggregate par value of the  outstanding  shares of Fidelity  Bankshares,  Inc.'s
capital stock.


                                       19

<PAGE>




         Additionally,  in connection with the conversion,  Fidelity Bankshares,
Inc. and Fidelity  Federal Bank and Trust have committed to the Office of Thrift
Supervision  that during the one-year period  following the  consummation of the
conversion,  Fidelity  Bankshares,  Inc.  will not take any action to declare an
extraordinary  dividend  to  stockholders  that would be  treated  by  recipient
stockholders  as a tax-free  return of capital for federal  income tax  purposes
without prior approval of the Office of Thrift Supervision.

                           MARKET FOR THE COMMON STOCK

         There is an established  market for Fidelity  Bankshares,  Inc.  common
stock,  which is currently listed on the Nasdaq National Market under the symbol
"FFFL." At  September  30, 2000,  Fidelity  Bankshares,  Inc. had ______  market
makers,  including  Ryan,  Beck & Co., Inc.  Ryan,  Beck & Co., Inc.  intends to
remain a market maker of Fidelity  Bankshares,  Inc.  common stock following the
conversion. Ryan, Beck & Co., Inc. will also assist Fidelity Bankshares, Inc. in
obtaining  other market makers after the  conversion.  There can be no assurance
that other market  makers will be obtained or that an active and liquid  trading
market for the common stock will develop or, if developed,  will be  maintained.
See "The Conversion--Share Exchange Ratio."

         The development of a public market having the desirable characteristics
of depth,  liquidity and orderliness  depends on the existence of willing buyers
and  sellers,  the  presence  of which is not  within the  control  of  Fidelity
Bankshares,  Inc. or any market maker. In the event that institutional investors
buy a relatively large  proportion of the offering,  the number of active buyers
and sellers of the common stock at any particular time may be limited. There can
be no assurance  that persons  purchasing  the common stock will be able to sell
their shares at or above the subscription price of $10.00 per share.  Therefore,
purchasers  of the common  stock should have a long-term  investment  intent and
should recognize that there may be a limited trading market in the common stock.
This may make it difficult to sell the common stock after the conversion and may
have an adverse effect on the price at which the common stock can be sold.

         The  following  table  sets forth the high and low bid  quotations  for
Fidelity Bankshares, Inc. common stock and cash dividends per share declared for
the periods indicated.  These quotations represent prices between dealers and do
not include retail markups,  markdowns, or commissions and do not reflect actual
transactions.  This  information  has been  obtained  from  monthly  statistical
summaries  provided by the Nasdaq Stock Market.  As of September 30, 2000, there
were 2,914,584  publicly held shares of Fidelity  Bankshares,  Inc. common stock
issued and outstanding.  In connection with the conversion, each share of common
stock of Fidelity Bankshares,  Inc. will be converted into a number of shares of
common stock,  based upon the exchange ratio that is described in other parts of
this prospectus.

<TABLE>
<CAPTION>
                                                                                               Cash Dividend
Fiscal 2000                                           High Bid               Low Bid             Declared
                                                 -----------------     -----------------     -----------------
<S>                                               <C>                   <C>                   <C>
Quarter Ended September 30, 2000............       $    20.625           $    15.250           $      0.25
Quarter Ended June 30, 2000.................       $    16.000           $    13.750           $      0.25
Quarter Ended March 31, 2000................       $    15.750           $    13.375           $      0.25

Fiscal 1999
Quarter Ended December 31, 1999.............       $    16.500           $    14.125           $      0.25
Quarter Ended September 30, 1999............       $    18.750           $    15.500           $      0.25
Quarter Ended June 30, 1999.................       $    18.250           $    15.125           $      0.25
Quarter Ended March 31, 1999................       $    22.625           $    17.750           $      0.25

Fiscal 1998
Quarter Ended December 31, 1998.............       $    23.750           $    18.250           $      0.25
Quarter Ended September 30, 1998............       $    29.750           $    22.000           $      0.25
Quarter Ended June 30, 1998.................       $    30.750           $    27.000           $     0.225
Quarter Ended March 31, 1998................       $    34.000           $    29.750           $     0.225
</TABLE>


         At November 21, 2000, the business day immediately preceding the public
announcement of the conversion, and at ___________,  2001, the closing prices of
Fidelity Bankshares, Inc. common stock as reported on

                                       20

<PAGE>


the  Nasdaq  National  Market  were  $18.375  per share and  $______  per share,
respectively. At September 30, 2000, Fidelity Bankshares, Inc. had approximately
734  stockholders  of  record.  On the  effective  date of the  conversion,  all
publicly held shares of Fidelity Bankshares, Inc. common stock, including shares
held by Fidelity  Bankshares,  Inc.'s officers and directors,  will be converted
automatically  into and  become  the  right to  receive  a number  of  shares of
Fidelity  Bankshares,  Inc.  common  stock  determined  pursuant to the exchange
ratio, and options to purchase shares of Fidelity Bankshares,  Inc. common stock
will be  converted  into  options  to  purchase  a number of shares of  Fidelity
Bankshares, Inc. common stock determined pursuant to the exchange ratio, for the
same aggregate exercise price.
See "Beneficial Ownership of Common Stock."

                                 CAPITALIZATION

         The following table presents the historical consolidated capitalization
of  Fidelity  Bankshares,  Inc.  at  September  30,  2000,  and  the  pro  forma
consolidated  capitalization of Fidelity Bankshares, Inc. after giving effect to
the  conversion,  based upon the  assumptions  set forth in the "Pro Forma Data"
section.

<TABLE>
<CAPTION>
                                                                     Pro Forma at September 30, 2000
                                                         ------------------------------------------------------------
                                                                                                          Maximum
                                                            Minimum       Mid-point        Maximum     as adjusted(1)
                                         Fidelity          6,097,938      7,174,044       8,250,151      9,487,674
                                      Bankshares, Inc.     shares at      shares at       shares at      shares at
                                       Historical at        $10.00         $10.00          $10.00         $10.00
                                     September 30, 2000     per share      per share       per share      per share
                                     ------------------     ---------      ---------       ---------      ---------
                                                                       (Dollars in Thousands)
<S>                                     <C>             <C>             <C>             <C>             <C>
Deposits(2) ..........................   $ 1,412,433     $ 1,412,433     $ 1,412,433     $ 1,412,433     $ 1,412,433
Borrowed funds .......................       343,052         343,052         343,052         343,052         343,052
Trust preferred securities(3) ........        28,750          28,750          28,750          28,750          28,750
                                         -----------     -----------     -----------     -----------     -----------
Total deposits, borrowed funds and
   trust preferred securities ........   $ 1,784,235     $ 1,784,235     $ 1,784,235     $ 1,784,235     $ 1,784,235
                                         ===========     ===========     ===========     ===========     ===========
Stockholders' equity:
  Preferred stock, $0.10 par value,
   2,000,000 shares authorized; ......            --              --              --              --              --
Common stock, $0.10 par value
  (post-conversion), 30,000,000 shares
  authorized; shares to be issued
  as reflected(4) ....................           684           1,105           1,300           1,495           1,719
Additional paid-in capital(4)(5) .....        41,054         101,421         111,886         122,352         134,385
Retained earnings(6) .................        61,702          61,702          61,702          61,702          61,702
Accumulated other comprehensive
  income (loss) ......................        (7,341)         (7,341)         (7,341)         (7,341)         (7,341)
Less:
  Treasury stock .....................        (9,146)         (9,146)         (9,146)         (9,146)         (9,146)
  Common stock held by existing
   Employee stock ownership plan(7)...           (82)            (82)            (82)            (82)            (82)
  Common stock to be acquired by
   ESOP ..............................            --          (3,659)         (4,304)         (4,950)         (5,693)
  Common  stock to be acquired by
   recognition plan(8) ...............            --          (2,439)         (2,870)         (3,300)         (3,795)
                                         -----------     -----------     -----------     -----------     -----------
Total stockholders' equity ...........   $    86,871     $   141,561     $   151,145     $   160,730     $   171,749
                                         ===========     ===========     ===========     ===========     ===========
Total stockholders' equity as a
 percentage of total assets ..........          4.56%           7.22%           7.68%           8.12%           8.63%
                                         ===========     ===========     ===========     ===========     ===========
</TABLE>
----------
(1)  As adjusted  to give  effect to an  increase in the number of shares  which
     could occur due to a 15% increase in the offering range to reflect  changes
     in market or general financial conditions following the commencement of the
     subscription and community offerings.
(2)  Does not reflect  withdrawals  from  deposit  accounts  for the purchase of
     common stock in the conversion.  These  withdrawals  would reduce pro forma
     deposits by the amount of the withdrawals.
(3)  Represents  $28.8 of junior  subordinated  debentures  issued in connection
     with the  issuance  of 8.375%  Cumulative  Trust  Preferred  Securities  by
     Fidelity Capital Trust I.
(4)  Fidelity  Bankshares,  Inc. has  2,000,000  authorized  shares of preferred
     stock. Fidelity Bankshares, Inc. has 30,000,000 authorized shares of common
     stock, par value $0.10 per share.  Fidelity  Bankshares,  Inc. common stock
     and additional paid-in capital have been increased to reflect the number of
     shares of Fidelity  Bankshares,  Inc. common stock to be  outstanding.  Pro
     forma additional paid-in capital reflects  consolidation of $1.6 million of
     capital from Fidelity Bankshares, MHC. (Footnotes continued on next page)

                                       21

<PAGE>


(5)  No effect has been given to the issuance of  additional  shares of Fidelity
     Bankshares,  Inc. common stock pursuant to an additional  stock option plan
     and stock recognition plan that may be adopted by Fidelity Bankshares, Inc.
     If these plans are approved by stockholders,  an amount equal to 10% of the
     shares of Fidelity Bankshares,  Inc. common stock sold in the offering will
     be reserved  for  issuance  upon the  exercise  of options  under the stock
     option  plan,  and the stock  recognition  plan will  acquire  an amount of
     common  stock  equal to 4% of the  number of shares  sold in the  offering,
     either  through  open market  purchases  or from  authorized  but  unissued
     shares.  No effect has been  given to the  exercise  of  options  currently
     outstanding. See "Management of Fidelity Bankshares, Inc.--Benefits."
(6)  The  retained   earnings  of  Fidelity  Federal  Bank  and  Trust  will  be
     substantially     restricted    after    the    conversion,     see    "The
     Conversion--Liquidation  Rights"  and  "Regulation--Federal  Regulation  of
     Savings Institutions--Limitation on Capital Distributions."
(7)  Assumes that 6 % of the shares sold in the offering will be acquired by the
     employee stock ownership plan financed by a loan from Fidelity  Bankshares,
     Inc. The loan will be repaid  principally  from  Fidelity  Federal Bank and
     Trust's  contributions to the employee stock ownership plan. Since Fidelity
     Bankshares,  Inc. will finance the employee stock ownership plan debt, this
     debt will be  eliminated  through  consolidation  and no liability  will be
     reflected on Fidelity Bankshares, Inc.'s consolidated financial statements.
     Accordingly,  the amount of stock acquired by the employee stock  ownership
     plan is shown in this table as a reduction of total stockholders' equity.
(8)  Assumes a number of shares of common  stock equal to 4% of the common stock
     to be sold in the offering will be purchased by the stock  recognition plan
     in open market purchases. The dollar amount of common stock to be purchased
     is based on the $10.00 per share  subscription  price in the  offering  and
     represents  unearned  compensation  and  is  reflected  as a  reduction  of
     capital.  This amount does not reflect  possible  increases or decreases in
     the value of stock relative to the subscription  price in the offering.  As
     Fidelity  Bankshares,  Inc.  accrues  compensation  expense to reflect  the
     vesting of shares  pursuant to the stock  recognition  plan,  the  deferred
     charge  against  capital  will be reduced  through a charge to  operations.
     Implementation  of the  stock  recognition  plan will  require  stockholder
     approval.  If the  shares  to fund  the  plan  are  assumed  to  come  from
     authorized but unissued shares purchased by the stock recognition plan from
     Fidelity  Bankshares,  Inc.  at the  subscription  price,  at the  minimum,
     mid-point, maximum and the maximum, as adjusted, of the offering range, the
     number of outstanding  shares would be 11,293,918,  13,286,962,  15,280,006
     and  17,572,007,  respectively,  and total  stockholders'  equity  would be
     $144.0  million,  $154.0  million,  $164.0  million,  and  $175.5  million,
     respectively, at September 30, 2000. If the stock recognition plan acquires
     authorized but unissued shares of Fidelity Bankshares,  Inc., stockholders'
     ownership in Fidelity  Bankshares,  Inc. would be diluted by  approximately
     2.2%.

                                 PRO FORMA DATA

         The following tables summarize  historical data of Fidelity Bankshares,
Inc. and pro forma data of Fidelity  Bankshares,  Inc. at or for the nine months
ended  September  30,  2000,  and the year ended  December  31,  1999,  based on
assumptions set forth below and in the table,  and should not be used as a basis
for projections of market value of the common stock following the conversion. No
effect has been  given in the  tables to the  possible  issuance  of  additional
shares  reserved for future  issuance  pursuant to currently  outstanding  stock
options or the 2001 stock  option  plan,  nor does book value give effect to the
liquidation account to be established in the conversion,  or to the tax bad debt
reserve  on   liquidation.   See  "The   Conversion--Liquidation   Rights,"  and
"Management of Fidelity Federal Bank and  Trust--Directors'  Compensation,"  and
"--Executive Compensation."

         Pro forma consolidated net income of Fidelity Bankshares,  Inc. for the
nine months ended  September 30, 2000,  and the twelve months ended December 31,
1999, has been calculated as if the estimated net proceeds  received by Fidelity
Bankshares,  Inc.  and Fidelity  Federal Bank and Trust had been  invested at an
assumed  interest rate of 6.07% and 5.97%,  for the nine months ended  September
30, 2000,  and the twelve  months ended  December  31, 1999,  respectively.  The
reinvestment  rate was calculated based on the one-year U.S.  Treasury bill rate
(which,  in light of changes in  interest  rates in recent  periods is deemed by
Fidelity  Bankshares,  Inc. and Fidelity  Federal Bank and Trust to reflect more
accurately the pro forma reinvestment rate in recent periods than the arithmetic
average  method).  The  effect of  withdrawals  from  deposit  accounts  for the
purchase of common stock has not been  reflected.  The pro forma after-tax yield
on the  estimated  net  proceeds  is  assumed to be 3.70% and 3.64% for the nine
months ended  September 30, 2000, and the twelve months ended December 31, 1999,
respectively, based on the effective tax rate of 39.0%. Historical and pro forma
per share  amounts have been  calculated  by dividing  historical  and pro forma
amounts by the indicated  number of shares of common  stock.  No effect has been
given  in the pro  forma  stockholders'  equity  calculations  for  the  assumed
earnings on the net proceeds. It is assumed that Fidelity Bankshares,  Inc. will
retain 50% of the estimated  adjusted net  conversion  proceeds.  The actual net
proceeds  from  the  sale of  common  stock  will not be  determined  until  the
conversion is completed;  however,  we currently estimate the net proceeds to be
between $59.2 million and $80.5 million.

                                       22

<PAGE>

         The following pro forma  information may not be  representative  of the
financial  effects  of the  foregoing  transactions  at the dates on which  such
transactions  actually  occur and  should not be taken as  indicative  of future
results of operations.  Pro forma consolidated  stockholders'  equity represents
the difference  between the stated amounts of assets and liabilities of Fidelity
Bankshares, Inc. The pro forma stockholders' equity is not intended to represent
the fair market  value of the common  stock and may be greater than amounts that
would be available for distribution to stockholders in the event of liquidation.

<TABLE>
<CAPTION>
                                                           At or for the Nine Months Ended September 30, 2000
                                                                   Based upon the Sale for $10.00 of
                                                   -------------------------------------------------------------------
                                                     6,097,938        7,174,044        8,250,151       9,487,674
                                                       Shares           Shares           Shares         Shares(1)
                                                     Minimum of       Midpoint of      Maximum of    15% Above Maximum
                                                     Estimated         Estimated        Estimated      of Estimated
                                                    Price Range       Price Range      Price Range      Price Range
                                                    -----------       -----------      -----------      -----------
                                                              (Dollars in Thousands, Except Per Share Data)
<S>                                                <C>              <C>              <C>              <C>
Gross proceeds .................................   $     60,979     $     71,740     $     82,502     $     94,877
Expenses .......................................         (1,780)          (1,881)          (1,982)          (2,099)
                                                   ------------     ------------     ------------     ------------
Estimated net proceeds .........................         59,199           69,859           80,520           92,778
  Common stock purchased by employee
   stock ownership plan(2) .....................         (3,659)          (4,304)          (4,950)          (5,693)
  Common stock purchased by recognition plan(3).         (2,439)          (2,870)          (3,300)          (3,795)
  Assets reinvested from the MHC ...............          1,589            1,589            1,589            1,589
                                                   ------------     ------------     ------------     ------------
  Estimated net proceeds, as adjusted ..........   $     54,690     $     64,274     $     73,859     $     84,879
                                                   ============     ============     ============     ============
For the nine months ended September 30, 2000:
Consolidated net income:
  Historical ...................................   $      6,555     $      6,555     $      6,555     $      6,555
  Pro forma adjustments:
   Income on adjusted net proceeds .............          1,519            1,785            2,051            2,357
   Employee stock ownership plan(2) ............           (167)            (197)            (226)            (260)
   Recognition plan(3) .........................           (223)            (263)            (302)            (347)
                                                   ------------     ------------     ------------     ------------
     Pro forma net income ......................   $      7,684     $      7,880     $      8,078     $      8,305
                                                   ============     ============     ============     ============
Net income per share(4):
  Historical ...................................   $       0.61     $       0.52     $       0.45     $       0.39
Pro forma adjustments:
  Income on net proceeds .......................           0.14             0.14             0.14             0.14
  Employee stock ownership plan(2) .............          (0.02)           (0.02)           (0.02)           (0.02)
  Recognition plan(3) ..........................          (0.02)           (0.02)           (0.02)           (0.02)
                                                   ------------     ------------     ------------     ------------
   Pro forma net income per share(4)(5) ........   $       0.71     $       0.62     $       0.55     $       0.49
                                                   ============     ============     ============     ============
Pro forma price to earnings(8) .................          10.42x           11.90x           13.39x           15.00x
                                                   ============     ============     ============     ============
Number of shares used in net income per
 share calculations ............................     10,697,844       12,585,699       14,473,554       16,644,587

At September  30, 2000:
Stockholders' equity:
  Historical ...................................   $     86,871     $     86,871     $     86,871     $     86,871
  Estimated net proceeds .......................         59,199           69,859           80,520           92,778
  MHC capital consolidation ....................          1,589            1,589            1,589            1,589
Less: common stock acquired by employee
  stock ownership plan(2) ......................         (3,659)          (4,304)          (4,950)          (5,693)
  Common stock acquired by recognition plan(3) .         (2,439)          (2,870)          (3,300)          (3,795)
                                                   ------------     ------------     ------------     ------------
Pro forma stockholders' equity(6) ..............        141,561          151,145          160,730          171,750
  Intangible assets ............................          2,567            2,567            2,567            2,567
                                                   ------------     ------------     ------------     ------------
  Pro forma tangible stockholders' equity ......   $    138,994     $    148,578     $    158,163     $    169,183
                                                   ============     ============     ============     ============
Stockholders' equity per share(7):
  Historical ...................................   $       7.86     $       6.68     $       5.81     $       5.05
  Estimated net proceeds .......................           5.36             5.38             5.38             5.40
  MHC capital consolidation ....................           0.14             0.12             0.11             0.09
  Less: common stock acquired by employee
    stock ownership plan(2) ....................          (0.33)           (0.33)           (0.33)           (0.33)
    Common stock acquired by recognition plan(3)          (0.22)           (0.22)           (0.22)           (0.22)
                                                   ------------     ------------     ------------     ------------
  Pro forma stockholders' equity per share(6)(7)   $      12.81     $      11.63     $      10.75     $       9.99
                                                   ============     ============     ============     ============
  Pro forma tangible stockholders'
   equity per share ............................   $      12.58     $      11.43     $      10.58     $       9.84
                                                   ============     ============     ============     ============
Offering price as a percentage of pro forma
 stockholders' equity per share(8) .............          78.06%           85.98%           93.02%          100.10%
                                                   ============     ============     ============     ============
Offering price as a percentage of pro forma
 tangible stockholders' equity per share .......          79.49%           87.49%           94.52%          101.63%
                                                   ============     ============     ============     ============
Number of shares used in book value per share
 calculations ..................................     11,050,000       13,000,000       14,950,000       17,192,500
</TABLE>

                                                        (footnotes on next page)

                                       23

<PAGE>

--------------
(1)  As adjusted  to give  effect to an  increase in the number of shares  which
     could occur due to a 15% increase in the offering range to reflect  changes
     in market  and  financial  conditions  following  the  commencement  of the
     offering.
(2)  Assumes that 6.0% of shares of common  stock sold in the  offering  will be
     purchased by the employee stock ownership plan. For purposes of this table,
     the funds used to acquire these shares are assumed to have been borrowed by
     the  employee  stock  ownership  plan from the net proceeds of the offering
     retained by  Fidelity  Bankshares,  Inc.  Fidelity  Federal  Bank and Trust
     intends to make annual  contributions  to the employee stock ownership plan
     in an amount at least equal to the principal of the debt.  Fidelity Federal
     Bank and Trust' total annual  payments on the employee stock ownership plan
     debt are based upon 10 equal annual installments of principal and interest.
     Statement of Position 93-6 requires  that an employer  record  compensation
     expense in an amount equal to the fair value of the shares  committed to be
     released to employees.  The pro forma adjustments  assume that the employee
     stock  ownership  plan shares are  allocated in equal  annual  installments
     based on the number of loan  repayment  installments  assumed to be paid by
     Fidelity Federal Bank and Trust, the fair value of the common stock remains
     at the  subscription  price and the employee  stock  ownership plan expense
     reflects an  effective  combined  federal and state tax rate of 39.0%.  The
     unallocated  employee  stock  ownership  plan  shares  are  reflected  as a
     reduction of stockholders'  equity.  No reinvestment is assumed on proceeds
     contributed  to fund the employee stock  ownership  plan. The pro forma net
     income further  assumes (i) that 27,440,  32,284,  37,126 and 42,694 shares
     were  committed to be released  during the nine months ended  September 30,
     2000,  at the minimum,  mid-point,  maximum,  and  adjusted  maximum of the
     offering  range,  respectively,  and (ii) in accordance  with  Statement of
     Position 93-6, only the employee stock  ownership plan shares  committed to
     be released during the period were  considered  outstanding for purposes of
     net income per share calculations.
(3)  If  approved  by  Fidelity  Bankshares,  Inc.'s  stockholders,   the  stock
     recognition  plan  intends to  purchase  an  aggregate  number of shares of
     common  stock  equal  to 4% of the  shares  to be  sold  in  the  offering.
     Stockholder  approval of the stock  recognition  plan and  purchases by the
     plan may not occur  earlier  than six months  after the  completion  of the
     conversion.  The shares may be acquired directly from Fidelity  Bankshares,
     Inc., or through open market  purchases.  The funds to be used by the stock
     recognition  plan to  purchase  the shares  will be  provided  by  Fidelity
     Bankshares, Inc. or Fidelity Federal Bank and Trust. The table assumes that
     the  stock  recognition  plan  acquires  the  shares  through  open  market
     purchases  at the  subscription  price with funds  contributed  by Fidelity
     Bankshares,  Inc.,  and that  they  vest over a  five-year  period  and are
     amortized as an expense  during the nine months ended  September  30, 2000,
     and the stock  recognition  plan  expense  reflects an  effective  combined
     federal and state tax rate of 39.0%.  Assuming  stockholder approval of the
     plan and that the plan shares are awarded through the use of authorized but
     unissued  shares of common  stock,  stockholders  would have  their  voting
     interests diluted by approximately 2.2%.
(4)  Per share figures include shares of Fidelity Bankshares,  Inc. common stock
     that will be exchanged for the publicly held shares of Fidelity Bankshares,
     Inc. common stock in the share exchange.  Net income per share computations
     are  determined by taking the number of  subscription  shares assumed to be
     sold in the offering and the number of exchange shares assumed to be issued
     in the share  exchange and, in accordance  with Statement of Position 93-6,
     subtracting  the employee  stock  ownership plan shares which have not been
     committed for release during the respective  period.  See Note 2 above. The
     number of shares of common stock actually sold and the corresponding number
     of exchange shares may be more or less than the assumed amounts.
(5)  No effect has been given to the  issuance  of  additional  shares of common
     stock  pursuant to the stock option plan,  which may be adopted by Fidelity
     Bankshares,  Inc.  following the offering and presented to stockholders for
     approval  not  earlier  than  six  months  after  the   completion  of  the
     conversion. If the stock option plan is approved by stockholders, an amount
     equal to 10% of the common stock sold in the offering  will be reserved for
     future  issuance upon the exercise of options to be granted under the stock
     option plan. The issuance of authorized but previously  unissued  shares of
     common  stock  pursuant to the  exercise  of options  under such plan would
     dilute existing stockholders' interests by approximately 5.2%.
(6)  The  retained   earnings  of  Fidelity  Federal  Bank  and  Trust  will  be
     substantially restricted after the conversion.  See "Dividend Policy," "The
     Conversion--Liquidation  Rights"  and  "Regulation--Federal  Regulation  of
     Savings Institutions--Limitation on Capital Distributions."
(7)  Per share figures include shares of Fidelity Bankshares,  Inc. common stock
     that will be  exchanged  for publicly  held shares of Fidelity  Bankshares,
     Inc.  common stock in the share  exchange.  Stockholders'  equity per share
     calculations  are  based  upon the sum of (i) the  number  of  subscription
     shares assumed to be sold in the offering,  and (ii) exchange  shares equal
     to the minimum,  mid-point,  maximum and  adjusted  maximum of the offering
     range,  respectively.  The  exchange  shares  reflect an exchange  ratio of
     1.6991, 1.9989, 2.2987 and 2.6435, respectively, at the minimum, mid-point,
     maximum,  and adjusted  maximum of the offering  range,  respectively.  The
     number of subscription shares actually sold and the corresponding number of
     exchange shares may be more or less than the assumed amounts.
(8)  Annualized.

                                       24

<PAGE>

<TABLE>
<CAPTION>
                                                               At or for the Year Ended December 31, 1999
                                                                    Based upon the Sale for $10.00 of
                                                   ---------------------------------------------------------------
                                                      6,097,938        7,174,044       8,250,151         9,487,674
                                                        Shares          Shares          Shares           Shares(1)
                                                      Minimum of      Midpoint of     Maximum of         15% Above
                                                      Estimated        Estimated       Estimated        Maximum of
                                                        Price            Price           Price           Estimated
                                                        Range            Range           Range          Price Range
                                                        -----            -----           -----          -----------
                                                              (Dollars in Thousands, Except Per Share Data)
<S>                                                <C>              <C>              <C>              <C>
Gross proceeds .................................   $     60,979     $     71,740     $     82,502     $     94,877
Expenses .......................................         (1,780)          (1,881)          (1,982)          (2,099)
                                                   ------------     ------------     ------------     ------------
  Estimated net proceeds .......................         59,199           69,859           80,520           92,778
  Common stock purchased by employee
   stock ownership plan(2) .....................         (3,659)          (4,304)          (4,950)          (5,693)
  Common stock purchased by recognition plan(3).         (2,439)          (2,870)          (3,300)          (3,795)
  Assets reinvested from the MHC ...............          1,589            1,589            1,589            1,589
                                                   ------------     ------------     ------------     ------------
  Estimated net proceeds, as adjusted ..........   $     54,690     $     64,274     $     73,859     $     84,879
                                                   ============     ============     ============     ============
For the fiscal year ended December 31, 1999:
Consolidated net income:
  Historical ...................................   $      9,114     $      9,114     $      9,114     $      9,114
  Pro forma adjustments:
   Income on adjusted net proceeds .............          1,992            2,341            2,690            3,091
   Employee stock ownership plan(2) ............           (223)            (263)            (302)            (347)
   Recognition plan(3) .........................           (298)            (350)            (403)            (463)
                                                   ------------     ------------     ------------     ------------
     Pro forma net income ......................   $     10,585     $     10,842     $     11,099     $     11,395
                                                   ============     ============     ============     ============
Net income per share(4):
  Historical ...................................   $       0.85     $       0.72     $       0.63     $       0.55
Pro forma adjustments:
  Income on net proceeds .......................           0.19             0.19             0.19             0.19
  Employee stock ownership plan(2) .............          (0.02)           (0.02)           (0.02)           (0.02)
  Recognition plan(3) ..........................          (0.03)           (0.03)           (0.03)           (0.03)
                                                   ------------     ------------     ------------     ------------
   Pro forma net income per share(4)(5) ........   $       0.99     $       0.86     $       0.77     $       0.69
                                                   ============     ============     ============     ============
Pro forma price to earnings ....................          10.10x           11.63x           12.99x           14.71x
                                                   ============     ============     ============     ============
Number of shares used in price-to-earnings
 ratio calculations ............................     10,702,418       12,591,079       14,479,741       16,651,703

At December 31, 1999:
Stockholders' equity:
  Historical ...................................   $     83,304     $     83,304     $     83,304     $     83,304
  Estimated net proceeds .......................         59,199           69,859           80,520           92,778
  MHC capital consolidation ....................          1,589            1,589            1,589            1,589
  Less: Common stock acquired by employee
    stock ownership plan(2) ....................         (3,659)          (4,304)          (4,950)          (5,693)
    Common stock acquired by recognition plan(3)         (2,439)          (2,870)          (3,300)          (3,795)
                                                   ------------     ------------     ------------     ------------
Pro forma stockholders' equity(6) ..............        137,994          147,578          157,163          168,183
  Intangible assets ............................          2,758            2,758            2,758            2,758
                                                   ------------     ------------     ------------     ------------
  Pro forma tangible stockholders' equity ......   $    135,236     $    144,820     $    154,405     $    165,425
                                                   ============     ============     ============     ============
Stockholders' equity per share(7):
  Historical ...................................   $       7.54     $       6.41     $       5.57     $       4.85
  Estimated net proceeds .......................           5.36             5.37             5.38             5.40
  MHC capital consolidation ....................           0.14             0.12             0.11             0.09
  Less: common stock acquired by employee
    stock ownership plan(2) ....................          (0.33)           (0.33)           (0.33)           (0.33)
    Common stock acquired by recognition plan(3)          (0.22)           (0.22)           (0.22)           (0.22)
                                                   ------------     ------------     ------------     ------------
  Pro forma stockholders' equity per share(6)(7)   $      12.49     $      11.35     $      10.51     $       9.79
                                                   ============     ============     ============     ============
  Pro forma tangible stockholders' equity per
   share .......................................   $      12.24     $      11.14     $      10.33     $       9.62
                                                   ============     ============     ============     ============
Offering price as a percentage of pro forma
 stockholders' equity per share ................          80.06%           88.11%           95.15%          102.25%
                                                   ============     ============     ============     ============
Offering price as a percentage of pro forma
 tangible stockholders' equity per share .......          81.70%           89.77%           96.81%          103.95%
                                                   ============     ============     ============     ============
Number of shares used in book value per share
 calculations ..................................     11,050,000       13,000,000       14,950,000       17,192,500
</TABLE>

                                                        (footnotes on next page)

                                       25

<PAGE>

-------------
(1)  As adjusted  to give  effect to an  increase in the number of shares  which
     could occur due to a 15% increase in the offering range to reflect  changes
     in market  and  financial  conditions  following  the  commencement  of the
     offering.
(2)  Assumes that 6.0 % of shares of common  stock sold in the offering  will be
     purchased by the employee stock ownership plan. For purposes of this table,
     the funds used to acquire these shares are assumed to have been borrowed by
     the  employee  stock  ownership  plan from the net proceeds of the offering
     retained by  Fidelity  Bankshares,  Inc.  Fidelity  Federal  Bank and Trust
     intends to make annual  contributions  to the employee stock ownership plan
     in an amount at least  equal to the  principal  and  interest  of the debt.
     Fidelity  Federal Bank and Trust's  total  annual  payments on the employee
     stock  ownership plan debt are based upon 10 equal annual  installments  of
     principal.  Statement of Position  93-6  requires  that an employer  record
     compensation  expense  in an amount  equal to the fair  value of the shares
     committed to be released to  employees.  The pro forma  adjustments  assume
     that the employee stock ownership plan shares are allocated in equal annual
     installments based on the number of loan repayment  installments assumed to
     be paid by Fidelity  Federal  Bank and Trust,  the fair value of the common
     stock remains at the  subscription  price and the employee stock  ownership
     plan expense  reflects an effective  combined federal and state tax rate of
     39.0%.  The unallocated  employee stock ownership plan shares are reflected
     as a reduction  of  stockholders'  equity.  No  reinvestment  is assumed on
     proceeds  contributed  to fund the employee stock  ownership  plan. The pro
     forma net income further assumes (i) that 36,588, 43,044, 49,500 and 56,926
     shares were  committed  to be released  during the year ended  December 31,
     1999,  at the minimum,  mid-point,  maximum,  and  adjusted  maximum of the
     offering  range,  respectively,  and (ii) in accordance  with  Statement of
     Position 93-6, only the employee stock  ownership plan shares  committed to
     be released during the period were  considered  outstanding for purposes of
     net income per share calculations.
(3)  If  approved  by  Fidelity  Bankshares,  Inc.'s  stockholders,   the  stock
     recognition  plan  intends to  purchase  an  aggregate  number of shares of
     common  stock  equal  to 4% of the  shares  to be  sold  in  the  offering.
     Stockholder  approval of the stock  recognition  plan and  purchases by the
     plan may not occur  earlier  than six months  after the  completion  of the
     conversion.  The shares may be acquired directly from Fidelity  Bankshares,
     Inc., or through open market  purchases.  The funds to be used by the stock
     recognition  plan to  purchase  the shares  will be  provided  by  Fidelity
     Bankshares, Inc. or Fidelity Federal Bank and Trust. The table assumes that
     the  stock  recognition  plan  acquires  the  shares  through  open  market
     purchases  at the  subscription  price with funds  contributed  by Fidelity
     Bankshares,  Inc.,  and that 20% of the  amount  contributed  to the  stock
     recognition  plan is amortized  as an expense  during the fiscal year ended
     December  31, 1999,  and the stock  recognition  plan  expense  reflects an
     effective   combined  federal  and  state  tax  rate  of  39.0%.   Assuming
     stockholder  approval  of the plan and that  the plan  shares  are  awarded
     through  the  use of  authorized  but  unissued  shares  of  common  stock,
     stockholders  would have their voting  interests  diluted by  approximately
     2.2%.
(4)  Per share figures include shares of Fidelity Bankshares,  Inc. common stock
     that will be exchanged for the publicly held shares of Fidelity Bankshares,
     Inc. common stock in the share exchange.  Net income per share computations
     are  determined by taking the number of  subscription  shares assumed to be
     sold in the offering and the number of exchange shares assumed to be issued
     in the share  exchange and, in accordance  with Statement of Position 93-6,
     subtracting  the employee  stock  ownership plan shares which have not been
     committed for release during the respective  period.  See Note 2 above. The
     number of shares of common stock actually sold and the corresponding number
     of exchange shares may be more or less than the assumed amounts.
(5)  No effect has been given to the  issuance  of  additional  shares of common
     stock pursuant to the stock option plan, which is expected to be adopted by
     Fidelity   Bankshares,   Inc.  following  the  offering  and  presented  to
     stockholders  for approval not earlier than six months after the completion
     of the conversion. If the stock option plan is approved by stockholders, an
     amount  equal  to 10% of the  common  stock  sold in the  offering  will be
     reserved  for future  issuance  upon the  exercise of options to be granted
     under the stock option  plan.  The issuance of  authorized  but  previously
     unissued  shares of common stock  pursuant to the exercise of options under
     such plan would dilute existing  stockholders'  interests by  approximately
     5.2%.
(6)  The  retained   earnings  of  Fidelity  Federal  Bank  and  Trust  will  be
     substantially restricted after the conversion.  See "Dividend Policy," "The
     Conversion--Liquidation  Rights"  and  "Regulation--Federal  Regulation  of
     Savings Institutions--Limitation on Capital Distributions."
(7)  Per share figures include shares of Fidelity Bankshares,  Inc. common stock
     that will be  exchanged  for publicly  held shares of Fidelity  Bankshares,
     Inc.  common stock in the share  exchange.  Stockholders'  equity per share
     calculations  are  based  upon the sum of (i) the  number  of  subscription
     shares assumed to be sold in the offering,  and (ii) exchange  shares equal
     to the minimum,  mid-point,  maximum and  adjusted  maximum of the offering
     range,  respectively.  The  exchange  shares  reflect an exchange  ratio of
     1.6991, 1.9989, 2.2987 and 2.6435, respectively, at the minimum, mid-point,
     maximum,  and adjusted  maximum of the offering  range,  respectively.  The
     number of subscription shares actually sold and the corresponding number of
     exchange shares may be more or less than the assumed amounts.

                                       26

<PAGE>

                    FIDELITY BANKSHARES, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS

         The  following  Consolidated   Statements  of  Operations  of  Fidelity
Bankshares,  Inc. for the years ended December 31, 1997,  1998,  and 1999,  have
been audited by Deloitte & Touche LLP, independent certified public accountants,
whose report thereon appears  elsewhere herein.  The Consolidated  Statements of
Operations for the nine months ended  September 30, 1999 and 2000, are unaudited
and have been prepared in accordance with the requirements for a presentation of
interim  financial  statements  and are in accordance  with  generally  accepted
accounting  principles.  In our opinion,  all  adjustments  consisting of normal
recurring adjustments, that are necessary for a fair presentation of the interim
periods,  have been  reflected.  The results of  operations  for the nine months
ended  September  30, 2000,  are not  necessarily  indicative  of the results of
operations  that may be expected for the year ending  December  31, 2000.  These
statements  should  be read  in  conjunction  with  the  consolidated  financial
statements  of Fidelity  Bankshares,  Inc. and related  notes  thereto  included
elsewhere in this prospectus.

<TABLE>
<CAPTION>
                                                                            Nine Months Ended
                                              Year Ended                      September 30,
                                              December 31,                     (Unaudited)
                                  -----------------------------------    ----------------------
                                     1997          1998         1999         1999        2000
                                     ----          ----         ----         ----        ----
                                                 (In thousands, except share data)
Interest income:
<S>                               <C>          <C>          <C>          <C>          <C>
  Loans .......................   $  58,386    $  71,996    $  81,290    $  59,483    $  73,503
  Investment securities .......         758        1,048        2,215        1,491        2,854
  Other investments ...........       1,969        3,482        3,109        2,378        2,382
  Mortgage-backed and corporate
   debt securities ............      11,159       21,794       24,311       18,294       18,784
                                  ---------    ---------    ---------    ---------    ---------
Total interest income .........      72,272       98,320      110,925       81,646       97,523
                                  ---------    ---------    ---------    ---------    ---------
Interest expense:
  Deposits ....................      33,856       45,128       51,578       37,737       46,689
  Advances from Federal Home
    Loan Bank and other
     borrowings ...............       7,750       19,864       20,677       15,801       15,807
                                  ---------    ---------    ---------    ---------    ---------
Total interest expense ........      41,606       64,992       72,255       53,538       62,496
                                  ---------    ---------    ---------    ---------    ---------
Net interest income ...........      30,666       33,328       38,670       28,108       35,027
Provision for loan losses .....         170           77          463          268          928
                                  ---------    ---------    ---------    ---------    ---------
Net interest income after
 provision for loan losses ....      30,496       33,251       38,207       27,840       34,099
                                  ---------    ---------    ---------    ---------    ---------
Other income:
  Service charges on deposit
   accounts ...................       2,061        2,519        3,222        2,314        2,870
  Fees for other banking
   services ...................       1,545        2,220        2,722        2,000        2,972
  Net gain on sale of loans,
    mortgage-backed securities
     and investments ..........         190        2,502          420          342          658
  Gain on sale of property ....          --           --        5,100           --           --
  Miscellaneous ...............       1,114        1,449        1,463          967        3,141
                                  ---------    ---------    ---------    ---------    ---------
Total other income ............       4,910        8,690       12,927        5,623        9,641
                                  ---------    ---------    ---------    ---------    ---------
Operating expense:
  Employee compensation and
   benefits ...................      13,900       16,422       21,214       15,181       19,734
  Occupancy and equipment .....       4,908        6,231        7,256        5,220        6,608
  Gain on real estate owned ...        (153)         (72)        (234)        (192)        (126)
  Marketing ...................         633          767          916          713          817
  Federal deposit insurance
   premium ....................         464          556          672          492          207
  Miscellaneous ...............       4,483        5,783        6,530        4,909        5,848
                                  ---------    ---------    ---------    ---------    ---------
Total operating expense .......      24,235       29,687       36,354       26,323       33,088
                                  ---------    ---------    ---------    ---------    ---------
Income before provision for
 income taxes .................      11,171       12,254       14,780        7,140       10,652
                                  ---------    ---------    ---------    ---------    ---------
Provision (benefit) for
 income taxes:
  Current .....................       5,573        5,579        5,604        3,169        2,760
  Deferred ....................        (820)        (737)          62         (423)       1,337
                                  ---------    ---------    ---------    ---------    ---------
Total provision for income
 taxes ........................       4,753        4,842        5,666        2,746        4,097
                                  ---------    ---------    ---------    ---------    ---------
Net income ....................   $   6,418    $   7,412    $   9,114    $   4,394    $   6,555
                                  =========    =========    =========    =========    =========
Earnings per share:
  Basic .......................   $    0.96    $    1.12    $    1.42    $    0.68    $    1.01
                                  =========    =========    =========    =========    =========
  Diluted .....................   $    0.95    $    1.10    $    1.40    $    0.68    $    1.00
                                  =========    =========    =========    =========    =========
</TABLE>

                                       27

<PAGE>


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

         This  discussion  and analysis  reflects  Fidelity  Bankshares,  Inc.'s
consolidated  financial  statements and other relevant  statistical  data and is
intended to enhance your understanding of our financial condition and results of
operations.  You should read the information in this section in conjunction with
Fidelity  Bankshares,  Inc.'s consolidated  financial statements and their notes
beginning  on  page  F-1 of this  prospectus,  and the  other  statistical  data
provided in this prospectus.  This prospectus contains certain  "forward-looking
statements"  which  may be  identified  by the use of such  words as  "believe,"
"expect,"   "anticipate,"  "should,"  "planned,"  "estimated"  and  "potential."
Examples  of  forward-looking  statements  include,  but  are  not  limited  to,
estimates  with respect to our financial  condition,  results of operations  and
business that are subject to various factors which could cause actual results to
differ  materially from these  estimates and most other  statements that are not
historical in nature. These factors include, but are not limited to, general and
local economic conditions,  changes in interest rates, deposit flows, demand for
mortgage  and other  loans,  real estate  values,  and  competition;  changes in
accounting  principles,  policies,  or  guidelines;  changes in  legislation  or
regulation;  and other  economic,  competitive,  governmental,  regulatory,  and
technological factors affecting our operations, pricing, products and services.

General

         We conduct no business  other than holding the common stock of Fidelity
Federal  Bank and  Trust.  Consequently,  our net  income  is  derived  from the
operations of Fidelity Federal Bank and Trust,  which is primarily  dependent on
its net interest income,  which is the difference between interest income earned
on  investments  in  mortgage  loans  and  mortgage-backed   securities,   other
investment  securities and loans,  and the cost of funds  consisting of interest
paid on  deposits  and  borrowings.  Our net  income  is  also  affected  by our
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. In
addition,  our  earnings  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 our control. In particular, the general level of market rates tends to be
highly cyclical.

Business Strategy

         Our  current  business  strategy  is to operate as a  well-capitalized,
profitable and independent  community- oriented financial  institution dedicated
to providing quality customer service. Historically, we have sought to implement
this strategy by emphasizing  retail deposits as our primary source of funds. We
also maintain a substantial part of our assets in locally originated residential
first mortgage loans,  mortgage-backed securities and in other liquid investment
securities.  In recent  years,  we have  sought to  complement  our  traditional
lending  activities by  substantially  increasing  our level of commercial  real
estate and consumer and  commercial  business  loans.  Since January 1, 1999, we
have  increased  our  presence  in our  market  area by  opening  12 new  branch
locations.  During this period, we have also introduced a number of new loan and
deposit  products,  in addition to introducing  trust,  insurance and securities
investment  services.  Specifically,  our  business  strategy  incorporates  the
following elements:  (1) geographic  expansion of our market presence by opening
new  branches;  (2)expanding  our business  banking  services,  with  particular
emphasis on transaction  accounts,  with a goal of increasing our small business
customers;  (3) increasing the origination of commercial  real estate,  consumer
and commercial  business loans; (4) increasing our noninterest  income,  with an
emphasis  on trust  and  asset  management  services  as well as  insurance  and
investment products;  (5) maintaining high asset quality; and (6) continuing our
traditional mortgage lending.


                                       28

<PAGE>


         Highlights of Fidelity Federal Bank and Trust's  business  strategy are
as follows:

         Expanding our market  presence.  Management  determined that the strong
Florida economy presented Fidelity Federal Bank and Trust with an opportunity to
grow  internally and in 1998, we began to  significantly  increase the number of
our branch  offices in Palm Beach,  Martin and St. Lucie  Counties.  A principal
component of this  expansion  program was to identify  strategic  locations  for
opening  new  branches.  The new  branches  consist  of both  full  service  and
complementary  "supermarket"  branches.  As a  result  of our  efforts,  we have
increased the number of branches from 22 at December 31, 1998 to 34 at September
30,  2000.  Of  these  branches,  30 are  full-  service  offices  and  four are
supermarket  branches.  None of the new branches  opened during this period were
acquired from other financial institutions. Upon completion of the conversion, a
portion  of the net  proceeds  will be used to  continue  our  branch  expansion
program.  During  the next two years we expect to open  approximately  three new
branches  per year.  Generally,  management  expects  new  branches  will become
profitable 18-24 months after they have opened.  With the recent merger activity
in our market area, we believe that our  community-oriented  approach to banking
may enable us to increase our market share.

         Expanding  our  business  banking.  We have  increased  our emphasis on
business  banking and we intend to use our branch offices to provide  convenient
and expanded commercial deposit products and services to business customers. Our
goal is to use our  service-oriented  banking  philosophy  to  attract  business
customers that have been affected adversely by recent bank mergers. We have been
hiring  senior  commercial  banking  officers who have  extensive  experience in
originating  and  administering  business  loans.  These  senior  officers  have
enhanced  our  commercial   lending   infrastructure  and  our  commercial  loan
origination  capabilities,  so we can expand relationships with current business
customers and attract new relationships. We have also hired additional personnel
to serve our  business  customers  by  providing  cash  management  services and
variable money market, NOW, sweep, and other transaction accounts.

         Increasing   emphasis  on  commercial  real  estate  and  consumer  and
commercial business loans. We have sought to increase our commercial real estate
lending as well as our consumer and commercial  business lending consistent with
safety and soundness.  At September 30, 2000,  loans secured by commercial  real
estate totaled $108.5  million,  or 8.2% of total loans.  At September  30,2000,
consumer loans (primarily home equity lines of credit,  automobile  loans,  boat
loans and passbook loans) and commercial  business loans totaled $212.3 million,
or 15.9% of total loans. We have been emphasizing our commercial real estate and
consumer and commercial business lending activities,  and in this regard we have
expanded our underwriting and collection department to add qualified persons who
are  experienced  in originating  and servicing our  commercial  real estate and
commercial business loans.  Although these loans offer higher yields than one-to
four-family loans, they also involve greater risk.

         Diversifying  our products and services with a goal of  increasing  our
noninterest  income.  We have sought to reduce our  dependence  on net  interest
income  by  increasing  our  noninterest  income.  In 1999,  we  began  offering
insurance and  investments  products  through an operating  subsidiary,  Florida
Consolidated Agency,  Inc., doing business as Fidelity Insurance.  In July 1999,
Fidelity Insurance acquired an established  full-service  insurance agency based
in Juno,  Florida.  Fidelity  Insurance  acts as agent for a number of insurance
companies. In addition,  beginning in February 2000, we began to offer trust and
investment  management  services  that we believe will be sought by persons with
net worth of  $500,000 or more,  and by small and  medium-sized  businesses.  At
September 30, 2000, we had $23.2 million in assets under trust management.

         Maintaining our high asset quality.  We have consistently  maintained a
high  level of asset  quality.  We believe  that our high  asset  quality is the
result of a stable economy,  conservative underwriting standards and experienced
loan  officers,  as well as diligent  monitoring  of our loan  portfolio  by our
collections  department.  During the year ended  December  31, 1999 and the nine
months ended September 30, 2000, loans charged-off  totaled $80,000 and $71,000,
respectively.  At December 31, 1999 and  September 30, 2000,  our  percentage of
non-accruing  loans to  total  loans  was  0.36%  and  0.29%,  respectively.  In
addition,  the percentage of  non-performing  assets to total assets at December
31, 1999 and September 30, 2000 was 0.29% and 0.27%, respectively.


                                       29

<PAGE>




         Continuing our traditional  residential mortgage lending. Our principal
business  activity  has been  originating  residential  real  estate  loans  and
maintaining  these  loans in our  loan  portfolio.  We  anticipate  a  continued
commitment to financing the purchase or improvement  of residential  real estate
in our market area.  At September 30, 2000,  $1.0 billion,  or 76.2% of our loan
portfolio consisted of one-to four-family residential mortgage loans.

Changes in Financial Condition

         Comparison  of Financial  Condition at December 31, 1999 and  September
         30, 2000

         Our assets  increased  by $185.9  million from $1.7 billion at December
31, 1999 to $1.9  billion at September  30, 2000.  The increase in our assets is
primarily  attributable to a $163.8 million increase in net loans receivable and
a $11.4 million increase in cash and assets available for sale. In addition,  we
increased our investment in office  properties and equipment,  primarily for new
office sites, by $5.2 million, while all other assets increased by $5.5 million.
Funds for the  increase  in assets  were  provided  primarily  by an increase in
deposits of $90.9  million  and an  increase in advances  from the FHLB of $79.2
million,  together with increases in other liabilities,  principally advances by
borrowers for taxes and insurance,  of $12.2 million. The increases in loans and
deposits  reflects our branch  expansion in our market  area.  In addition,  the
increase in our deposits  primarily  reflect the popularity of our variable rate
money market  accounts and  noninterest  bearing NOW accounts which increased by
$57.1 million and $28.6 million, respectively. Stockholders' equity at September
30, 2000 was $86.9 million,  an increase of $3.6 million from December 31, 1999.
This  increase  primarily  consisted  of net income for the nine  months of $6.6
million,  which was partially  offset by dividends  declared of $2.2 million and
also an increase in accumulated other  comprehensive loss (net of taxes) of $1.2
million.

         Comparison of Financial Condition at December 31, 1998 and 1999

         During 1999, our assets  increased by $152.0 million.  Loans receivable
increased  by $187.3  million,  while  cash and cash  equivalents  increased  by
$775,000.  In addition,  we increased our  investment in office  properties  and
equipment,  primarily  for new office sites,  by $7.3 million,  and other assets
increased  by $3.2  million,  from  $13.9  million to $17.1  million.  Partially
offsetting  the increase in total assets was a $48.3 million  decrease in assets
classified as available for sale.  The funds used to provide for the increase in
loan growth and investments in properties and equipment  include a $58.6 million
decrease in  mortgage-backed  and corporate  securities.  Deposits  increased by
$200.8  million  from $1.1  billion at December  31,  1998,  to $1.3  billion at
December 31, 1999. The increase in deposits  includes $86.1 million from the new
branch  offices  opened  during  the year.  Approximately  $56.1  million of the
increased  deposits were used to reduce our FHLB advances  which  decreased from
$303.1 million to $247.1  million,  while the remaining  funds were used to fund
asset growth.

         Stockholders'  equity  decreased by $1.7 million from $85.0  million at
December  31,  1998,  to $83.3  million at December  31,  1999.  The decrease in
stockholders'  equity  is  attributable  to an  increase  in  accumulated  other
comprehensive loss (net of taxes) from $318,000 to $6.1 million,  reflecting the
decline in the fair value of our  securities  classified  as available for sale.
Partially  offsetting this loss was an increase in our retained earnings of $5.3
million from $52.0 million at December 31, 1998 to $57.3 million at December 31,
1999.

Results of Operations

         Our earnings  depend  primarily  on our level of net  interest  income,
which is the difference between interest earned on our interest-earning  assets,
consisting  primarily of mortgage  loans,  mortgage-backed  securities and other
investment  securities,  and the interest paid on interest-bearing  liabilities,
consisting  primarily  of  deposits.  Net  interest  income is a function of our
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 compared to interest-bearing  liabilities. Our earnings are also affected
by our  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.


                                       30

<PAGE>


         Results of Operations for the nine months ended  September 30, 1999 and
         2000

         General.  Our net income for the nine months ended  September  30, 1999
was $4.4 million,  compared to $6.6 million for the nine months ended  September
30,  2000,  representing  an increase  of $2.2  million,  or 50.0%.  The primary
reasons  for the  increase  in our net income was an  increase  in net  interest
income of $6.9 million,  or 24.6%,  from $28.1 million for the nine months ended
September  30, 1999,  to $35.0  million for the nine months ended  September 30,
2000 and an  increase  in other  income of $4.0  million,  or  71.4%,  from $5.6
million for the nine months  ended  September  30, 1999 to $9.6  million for the
nine months ended September 30, 2000. Offsetting these increases was an increase
in our  provision  for loan losses of $660,000,  from  $268,000 to $928,000,  an
increase in operating  expenses of $6.8 million and an increase in our provision
for income taxes of $1.4 million, or 49.2%, from $2.7 million to $4.1 million.

         Interest  Income.  Interest  income for the nine months ended September
30, 1999, totaled $81.6 million compared to $97.5 million at September 30, 2000,
an increase of $15.9 million, or 19.4%. The primary reason for this increase was
an increase in our interest income from loans of $14.0 million,  or 23.6%.  This
increase was primarily the result of an increase of 19.5% in the average balance
of loans from $1.0 billion to $1.2 billion,  for the periods ended September 30,
1999 and 2000, respectively. The average balance of our mortgage loans increased
from $936.4  million,  to $1.1 billion,  and the average balance of our consumer
and commercial  business loans  increased from $107.6 million to $163.2 million.
The average  yield of our  mortgage  loans  increased  from 7.45% to 7.58%.  The
average yield of our consumer and commercial business loans increased from 8.88%
to 9.74%. Interest income from investment securities increased from $1.5 million
for the nine months ended September 30, 1999 to $2.9 million for the nine months
ended  September  30, 2000.  This increase was due to an increase in the average
balance of investment securities of $21.0 million and an increase in the average
yield of such  securities  to 6.88% in 2000,  from 5.79% in 1999.  Our  interest
income from  mortgage-backed  and other  securities  also increased by $490,000,
from $18.3 million to $18.8 million.  This increase resulted from an increase in
the average yield of mortgage-backed securities from 5.82% to 7.01% for the nine
months ended  September  30, 1999 and 2000,  respectively,  notwithstanding  the
$61.4  million,  or 14.7%  decrease  in the average  balance of  mortgage-backed
securities from $418.8 million to $357.4 million for the comparative  nine month
periods.  The increase in the average  yield of our  mortgage-backed  securities
portfolio  resulted from our  investment in adjustable  rate  securities,  which
repriced upward in reaction to the general increase in market interest rates.

         Interest Expense.  Interest expense for the nine months ended September
30, 1999 totaled $53.5 million, compared to $62.5 million at September 30, 2000,
an  increase  of $9.0  million,  or 16.7%.  The  increase  in  interest  expense
primarily resulted from an increase in the average balance of deposits from $1.2
billion for the nine months  ended  September  30, 1999 to $1.4  billion for the
nine months ended September 30, 2000. The average cost of deposits was 4.21% and
4.49% for the nine month period ended September 30, 1999 and 2000, respectively.
The increase in the average balance of deposits reflects the introduction of our
variable rate money market accounts and non-interest  bearing NOW accounts.  The
cost of borrowed  funds  remained  unchanged at $15.8 million for the respective
nine month periods.

         Net Interest Income.  Net interest income totaled $28.1 million for the
nine months ended  September 30, 1999,  compared with $35.0 million for the nine
months ended  September  30, 2000.  The $6.9 million,  or 24.6%  increase in net
interest  income,  was a result of an increase in our interest  rate spread from
2.38% to 2.78%.  The increase in our  interest  rate spread  primarily  reflects
increased  originations  of higher  yielding  consumer and  commercial  business
loans.

         Provision for Loan Losses.  Our provision for loan losses  increased by
$660,000,  from  $268,000  for the nine months  ended  September  30,  1999,  to
$928,000 for the nine months ended  September 30, 2000,  principally  to reflect
the higher credit risk associated with increased originations of commercial real
estate  mortgages,  consumer loans and commercial  business loans. Our allowance
for loan losses at  September  30, 2000 of $4.5  million was deemed  adequate by
management,  in light of the risks inherent in our loan  portfolio.  Charge-offs
during the nine  months  ended  September  30,  1999 and 2000 were  $76,000  and
$71,000,  respectively.  Our ratio of  non-performing  loans to total  loans was
0.28% and 0.38% at September 30, 1999 and 2000, respectively.


                                       31

<PAGE>



         Our  financial  statements  are prepared in accordance  with  generally
accepted accounting principles and, accordingly,  allowances for loan losses are
based on management's estimate of the losses inherent in the loan portfolio.  We
provide both general valuation allowances (for unspecified, probable losses) and
specific valuation allowances (for known losses) in our loan portfolio.  General
valuation  allowances  are added to our capital for  purposes of  computing  our
regulatory risk-based capital. We regularly review our loan portfolio, including
impaired loans,  to determine  whether any loans require  classification  or the
establishment of appropriate valuation  allowances.  Since we are increasing our
origination of commercial  business loans and commercial  real estate  mortgages
and since such loans are deemed to have more  credit risk than  mortgage  loans,
our provision for loan losses is likely to increase in future periods.

         Other Income. Other income increased by $4.0 million, from $5.6 million
for the nine months  ended  September  30,  1999,  to $9.6  million for the nine
months ended September 30, 2000. The increase in other income was due in part to
an  increase  of $2.2  million in other  miscellaneous  income,  which  resulted
primarily  from the receipt of 147,232 shares of John Hancock  Financial  common
stock,  valued at $17.00 per share,  which we received in  connection  with John
Hancock  Financial's  conversion from a mutual to a stock insurance company.  We
received  these shares as a result of our  ownership  of various life  insurance
policies issued by John Hancock Financial.  Also contributing to the increase in
other income was an increase in service  charges on deposit  accounts  from $2.3
million to $2.9 million.  We also increased our fees for other banking  services
from $2.0 million,  to $3.0 million for the nine months ended September 30, 1999
and 2000,  respectively.  The main  reason  for the  increase  in fees for other
banking  services  resulted from insurance and annuity sales which  increased by
$614,000 from the same period last year. Net gain on sale of loans,  investments
and  mortgage-backed  securities  also increased by $316,000 to $658,000 for the
nine months ended September 30, 2000,  compared to the same 1999 period,  due to
the sale of 97,232 shares of John Hancock Financial stock, resulting in a profit
of $658,000.

         Operating  Expense.  Operating  expenses  for  the  nine  months  ended
September  30,  2000  include the  operation  of seven  additional  full-service
offices  which were not in existence  during the same period in 1999.  Operating
expenses  were $26.3  million  for the nine months  ended  September  30,  1999,
compared  to $33.1  million  for the  nine  months  ended  September  30,  2000,
representing  an increase of $6.8 million.  Employee  compensation  and benefits
increased  by  $4.6  million.  This  increase,   which  includes  normal  salary
increases,  is primarily a consequence of the hiring of additional  personnel in
connection  with our branch  expansion in 1999 and 2000, as well as expansion of
our  commercial  loan  production  capabilities.  As  a  result,  our  full-time
equivalent personnel increased by 58 persons,  from 495 at September 30, 1999 to
553 at September 30, 2000. Health care costs also contributed to the increase in
employee compensation. Our health care costs increased by $434,000 for the nine-
months ended September 30, 2000, compared to the same period in 1999.  Occupancy
and equipment costs increased by $1.4 million,  due in part to increases in real
estate tax  assessments on our  properties  along with  additional  depreciation
expenses  relating to new computer  equipment and new branch  office  facilities
opened  during 1999 and 2000.  In  addition,  there were  increases in marketing
costs of $104,000 and other  operating  expense of $939,000 for the  comparative
nine month  periods.  The increase in other  operating  cost consists in part of
increases in postage and  stationery of $340,000,  relating to Fidelity  Federal
Bank and Trust's name change from Fidelity  Federal  Savings Bank of Florida and
stocking our new branches with supplies.  Armored-car  expense increased for the
nine months by  $115,000,  also as a result of  servicing  our  expanded  branch
network.  Telephone costs increased by  approximately  $136,000,  reflecting the
growth of our branch  network  and  expansion  of our  downtown  West Palm Beach
operations center.  Also contributing to this increase was a decrease in gain on
real estate owned of $66,000.  These  increases  were only slightly  offset by a
decrease in federal deposit  insurance  premiums of $285,000 for the nine months
ended September 30, 2000, compared to 1999.

         Income Taxes.  Provision for income taxes was $2.7 million for the nine
months ended  September  30, 1999,  compared to $4.1 million for the nine months
ended September 30, 2000. The increase in income tax expense for the nine months
ended  September  30, 2000 was  attributable  to an  increase  in income  before
provision  for income  taxes of $3.5  million,  from $7.1  million  for the nine
months  ended  September  30, 1999 to $10.7  million  for the nine months  ended
September 30, 2000. These expenses  approximate the rates paid by us for Federal
and state income taxes applied to our pre-tax income.


                                       32

<PAGE>



         Results of Operations for the years ended  December 31, 1997,  1998 and
         1999

         General. We had net income of $9.1 million, or basic earnings per share
of $1.42, for the year ended December 31, 1999. Net income totaled $7.4 million,
or basic  earnings per share of $1.12,  and $6.4 million,  or basic earnings per
share of $0.96, for fiscal 1998 and 1997, respectively.

         Interest Income.  Interest income increased by $12.6 million, or 12.8%,
from $98.3 million for the year ended  December 31, 1998, to $110.9  million for
the  year  ended  December  31,  1999.  The  increase  in  interest  income  was
principally attributable to an increase of $217.2 million in the average balance
of  interest-earning  assets from $1.3 billion to $1.6 billion.  The increase in
average  interest-earning  assets was primarily  the result of a $149.5  million
increase in the  average  balance of loans and a $52.2  million  increase in the
average  balance of  mortgage-  backed  securities.  Also  contributing  to this
increase  was an increase in the average  balance of  investment  securities  of
$17.7 million. While the average balance on mortgage-backed securities increased
from $357.4 million in 1998 to $409.7 million in 1999, income derived from these
investments  was  partially  offset by a decrease in the average  yield on these
securities from 6.10% at December 31, 1998 to 5.93% at December 31, 1999.

         Interest income on mortgage loans increased by $6.8 million,  or 10.6%,
from $64.1  million for the year ended  December 31, 1998,  to $71.0 million for
the year ended  December  31,  1999,  primarily  because of an  increase  in the
average balance of mortgage loans from $834.1 million in 1998, to $952.7 million
in 1999. Interest income from consumer and other loans increased by $2.5 million
in 1999, as compared to 1998. The principal reason for this increase was a 36.9%
increase  in the  average  balance of such loans in 1999,  as  compared to 1998.
Interest income on mortgage-backed securities increased by $2.5 million to $24.3
million.  The increase in interest  income on mortgage-  backed  securities  was
caused by an increase in the average balance of such securities by $52.2 million
to $409.7 million, which was partially offset by a decrease in the average yield
from  6.10% for the year  ended  December  31,  1998 to 5.93% for the year ended
December  31,  1999.  The  decrease in the average  yield  reflect  management's
decision to purchase short-and medium-term mortgage-backed securities.  Interest
income on  investment  securities  increased  by $1.2  million as a result of an
increase in the average  balance of these  securities from $18.5 million in 1998
to  $36.2  million  in  1999.  Income  from  other  investments,  consisting  of
interest-earning  deposits  in other  financial  institutions  and  FHLB  stock,
decreased  by  $373,000,  from $3.5 million in 1998 to $3.1 million for the year
ended December 31, 1999. The decrease in income from other  investments  was due
to the average balances of these investments  decreasing by $2.2 million or 4.1%
in 1999, compared to 1998.

         Interest  income  increased  by $26.0  million,  or 36.0%,  from  $72.3
million for the year ended December 31, 1997 to $98.3 million for the year ended
December 31, 1998. The increase in interest income was principally  attributable
to an increase  of $402.9  million in the  average  balance of  interest-earning
assets,   from  $942.9  million  to  $1.3  billion.   The  increase  in  average
interest-earning assets was primarily the result of a $194.2 million increase in
the average balance of mortgage-backed  securities and a $182.2 million increase
in the average  balance of loans.  Also  contributing  to this  increase  was an
increase in the average balance of other investments of $20.3 million. While the
average balance on mortgage-backed  securities  increased from $163.3 million in
1997 to $357.4  million  in 1998,  income  derived  from these  investments  was
partially  offset by a decrease in the average  yield on these  securities  from
6.84% for the year ended  December 31, 1997 to 6.10% for the year ended December
31, 1998.

         Interest income on mortgage loans increased by $11.6 million, or 22.0%,
from $52.6 million for the year ended December 31, 1997 to $64.1 million for the
year ended  December 31, 1998,  primarily  because of an increase in the average
balance of mortgage loans from $668.9 million in 1997 to $834.1 million in 1998.
The increase in average loan balances reflects,  as of December 1997, the effect
of  acquiring  $50.9  million of loans at the time we  acquired  BankBoynton,  a
Federal Savings Bank. Interest income from consumer and other loans increased by
$2.1 million in 1998 as compared to 1997. The principal reason for this increase
in interest  income was a 25.6% increase in the average balance of such loans in
1998,  as  compared  to 1997.  Interest  income  on  mortgage-backed  securities
increased by $10.6 million to $21.8 million.  The increase in interest income on
mortgage-backed  securities was caused by an increase in the average  balance of
such securities by $194.2 million to $357.4 million,  which was partially offset
by a decrease in the average  yield from 6.84% for the year ended  December  31,
1997,  to 6.10%  for the year  ended  December  31,  1998.  Interest  income  on
investment  securities  increased  by $290,000 as a result of an increase in the
average balance of these  securities from $12.3 million in 1997 to $18.5 million
in 1998. Income from other investments,  consisting of interest-earning deposits
in other financial institutions and FHLB stock, increased

                                       33

<PAGE>



by $1.5  million,  from $2.0  million in 1997 to $3.5 million for the year ended
December 31, 1998. The increase in income from other  investments was due to the
average  balances of these  investments  increasing by $20.3 million or 63.9% in
1998, compared to 1997.

         Interest Expense.  Interest expense increased by $7.3 million or 11.2%,
from $65.0 million for the year ended December 31, 1998 to $72.3 million for the
year ended  December 31, 1999. The increase was  attributable  to an increase in
the  average   balance  of   interest-bearing   deposits   of  $228.2   million.
Approximately  54% of the  increase in deposits  for 1999 was in core  deposits,
consisting  of money market  accounts,  passbooks,  noninterest  bearing  demand
accounts and NOW accounts.  As a result, this increase was partially offset by a
decrease  in the  average  cost of  deposits  from 4.54% to 4.22%.  The  average
balance of FHLB advances and other borrowings  increased by $17.5 million,  from
$315.9  million  in 1998,  to $333.4  million  in 1999.  We  increased  our FHLB
advances  primarily to fund our increased  investments  in  mortgage-backed  and
corporate debt securities.

         Interest  expense  increased  by $23.4  million,  or 56.2%,  from $41.6
million for the year ended  December  31,  1997,  to $65.0  million for the year
ended  December 31, 1998.  The increase was  attributable  to an increase in the
average cost of our deposits from 4.40% to 4.54%, and an increase in the average
balance of interest-bearing deposits of $224.5 million. This increase in average
deposit  balances  includes the effect of the  acquisition  of $41.7  million of
BankBoynton,  a Federal Savings Bank deposits in the month of December 1997. The
average  balance  of FHLB  advances  and other  borrowings  increased  by $193.4
million,  from $122.5  million in 1997, to $315.9  million in 1998. We increased
our FHLB advances primarily to fund our increased investments in mortgage-backed
and corporate debt securities.

         Net Interest  Income.  Net interest income increased from $33.3 million
for 1998 to $38.7 million for the year ended December 31, 1999,  representing an
increase of $5.4 million, or 16.2%. The increase in net interest income resulted
from an increase in loans  receivable,  from $977.2 million at December 31, 1998
to $1.2  billion at December  31,  1999 and an increase in our average  interest
rate spread from 2.35% to 2.45%.

         Net  interest  income  increased  from $30.7  million for 1997 to $33.3
million for the year ended December 31, 1998,  representing  an increase of $2.7
million, or 8.7%. This increase in net interest income resulted from an increase
in loans  receivable  from $861.3 million at December 31, 1997 to $977.2 million
at December 31,  1998.  This was  partially  offset by a decrease in our average
interest  rate  spread  from  3.00% to  2.35% at  December  31,  1997 and  1998,
respectively.

         Provision for Loan Losses.  Our provision for loan losses  increased by
$386,000,  from $77,000 for the year ended December 31, 1998 to $463,000 for the
year ended December 31, 1999,  principally as the result of increased  volume in
commercial real estate mortgages,  consumer loans and commercial business loans.
Our total  allowance  for loan losses at December  31, 1999 totaled $3.6 million
and was deemed  adequate by  management,  in light of the risks  inherent in our
loan portfolio.  Our ratio of non-performing  loans to total loans was 0.39% and
0.36% at December 31, 1998 and 1999, respectively.

         Our provision for loan losses  decreased by $93,000,  from $170,000 for
the year ended  December  31, 1997,  to $77,000 for the year ended  December 31,
1998,  principally as the result of payoffs on loans for which we had previously
provided  specific loan loss allowances.  Our total allowance for loan losses at
December 31, 1998 of $3.2 million was deemed adequate by management, in light of
the risks inherent in our loan portfolio.  Our ratio of non- performing loans to
total loans was 0.38% and 0.39% at December 31, 1997 and 1998, respectively.

Our financial  statements  are prepared in accordance  with  generally  accepted
accounting principles and, accordingly,  allowances for loan losses are based on
management's  estimate of the losses inherent in the loan portfolio.  We provide
both  general  valuation  allowances  (for  unspecified,  probable  losses)  and
specific valuation allowances (for known losses) in our loan portfolio.  General
valuation  allowances  are added to our capital for  purposes of  computing  our
regulatory risk-based capital. We regularly review our loan portfolio, including
impaired loans,  to determine  whether any loans require  classification  or the
establishment of appropriate valuation  allowances.  Since we are increasing our
origination of commercial  business loans and commercial  real estate  mortgages
and since such loans are deemed to have more  credit risk than  mortgage  loans,
our provision for loan losses is likely to increase in future periods.

                                       34

<PAGE>


         Other  Income.  Other  income  for the year  ended  December  31,  1999
increased by $4.2 million from $8.7 million for the year ended December 31, 1998
to $12.9  million.  This  increase  was  primarily  due to an  increase in other
miscellaneous  income of $5.4 million,  which resulted from the sale of downtown
West Palm Beach property in December 1999.  Also  contributing  to this increase
was an  increase  in  servicing  income  and other fees of  $908,000.  Partially
offsetting  these  increases  was a  decrease  in net  gain on  sale  of  loans,
mortgage-backed  securities  and  investments of $2.1 million for the year ended
December 31, 1999, compared to 1998.

         Other  income for the year ended  December  31, 1998  increased by $3.8
million, from $4.9 million for the year ended December 31, 1997 to $8.7 million.
This increase was  partially due to a $2.3 million  increase in the gain on sale
of loans,  mortgage-backed  securities and  investments to $2.5 million in 1998,
from $190,000 in 1997. We  experienced  an increase in the gain on sale of loans
of $950,000 and an increase in the gain on sale of mortgage-  backed  securities
of $1.4 million in 1998,  compared to 1997.  This  increase in other income also
resulted from an increase in our servicing income and other fees of $1.0 million
and an increase in other miscellaneous  income of $476,000.  The reasons for the
increase in  miscellaneous  income  included  $615,000 of rental income received
from  NationsBank for leasing back most of the downtown  property  acquired from
them in  January  of 1998 and  recognition  of  income  from the  maturing  of a
$355,000 option on the sale of the downtown property,  which amounts were offset
by non-recurring income of $702,000 in 1997.

         Operating  Expense.  Operating  expense  increased by $6.7 million,  or
22.5% to $36.4 million for the year ended  December 31, 1999, as compared to the
year  ended  December  31,  1998.  Employee  compensation  and  benefits,  which
increased by 29.0%,  represent  $4.8 million of this  increase.  The increase in
compensation  and benefits,  which  includes  normal salary  increases,  was due
mainly to the hiring of additional  personnel in connection with our 1999 branch
expansion  as  well  as  the  expansion  of  the  commercial   loan   production
capabilities.  As a result, our full-time  equivalent personnel increased by 113
in 1999,  from 393 to 506,  also a 29.0%  increase.  Our occupancy and equipment
costs were $1.0  million  more than in 1998,  due in part to  increases  in real
estate tax  assessments on our properties,  along with  additional  depreciation
expenses  relating to new computer  equipment and new branch  office  facilities
opened during 1999. Also contributing to the increase in operating expenses were
increases in marketing costs of $149,000,  federal deposit  insurance premium of
$116,000  and other  operating  expenses of  $747,000.  The  increases  in other
operating  expenses,  such as $220,000 in stationery  and supplies,  $118,000 in
telephone  expense and $93,000 in postage resulted  primarily from the operation
of branches opened in 1999. These increases were partially offset by an increase
in  gains on the  sale of real  estate  owned  of  $162,000  for the year  ended
December 31, 1999, compared to 1998.

         Operating expense increased by $5.5 million, or 22.5%, to $29.7 million
for the year ended December 31, 1998, as compared to the year ended December 31,
1997.  Employee  compensation  and  benefits  represent  $2.5  million  of  this
increase. The reasons for the increase in employee compensation and benefits are
additional  personnel to staff two offices that were opened  subsequent  to June
1997,  additional  customer  service  personnel  hired as a result  of our 28.5%
increase in  deposits  during the year and the hiring of  additional  commercial
loan personnel, together with normal salary increases. In addition, we hired and
began  training  of the  personnel  necessary  to staff the ten new  branches we
opened in 1999. As a result, our full-time  equivalent personnel increased by 88
in 1998,  from 305 to 393, a 29.0%  increase.  Our occupancy and equipment costs
were  $1.3  million  more  than  in  1997.  Contributing  to this  increase  are
approximately  $300,000 pertaining to operating and depreciation expenses of our
new office building acquired in January 1998,  $81,000 relating to rent expenses
on  certain  properties  acquired  as part of the  BankBoynton  acquisition  and
approximately  $122,000  in costs to  operate  new branch  offices  and new loan
production offices. In addition, we incurred additional  depreciation expense of
$247,000,  principally  as the  result  of  the  installation  of  new  computer
equipment.  Also  contributing  to  the  increase  in  operating  expenses  were
increases in marketing costs of $134,000,  federal deposit  insurance premium of
$92,000 and other operating expenses of $1.3 million, which includes $162,000 of
amortization of goodwill  related to the  acquisition of BankBoynton,  a Federal
Savings Bank.

         Income  Taxes.  Our Federal and state  income tax expense  increased by
$824,000 to $5.7 million for the year ended December 31, 1999, compared to 1998.
This increase was  attributable  to an increase of $2.5 million in income before
provision for income tax to $14.8  million in 1999,  from $12.3 million in 1998,
which was partially offset by a decrease in our effective income tax rate.

                                       35

<PAGE>


         Federal  and state  income  tax  expense  increased  by $89,000 to $4.8
million for the year ended  December 31, 1998,  compared to 1997.  This increase
was  attributable to an increase of $1.1 million in income before  provision for
income tax to $12.3  million  in 1998,  from  $11.2  million in 1997,  which was
partially offset by a decrease in our effective income tax rate.

Average Balances, Net Interest Income and Yields Earned and Rates Paid

         The following table presents for the periods indicated the total dollar
amount of  interest  from  average  interest-earning  assets  and the  resultant
yields, as well as the interest expense on average interest-bearing liabilities,
expressed  both  in  dollar  and  rates,  and  the  net  interest   margin.   No
tax-equivalent  adjustments  have been made and all average  balances  are daily
average   balances.   Non-accruing   loans  have  been  included  in  the  yield
calculations  in this table and  dividends  received  are  included  as interest
income.

<TABLE>
<CAPTION>
                                                                      For the Years Ended December 31,
                                      ----------------------------------------------------------------------------------------------
                                                      1997                          1998                             1999
                                      -------------------------------    --------------------------    -----------------------------
                                                             Average                       Average                          Average
                                         Average               Yield/    Average             Yield/    Average                Yield/
                                         Balance    Interest    Cost     Balance   Interest   Cost     Balance    Interest     Cost
                                                                          (Dollars in Thousands)
Interest-earning assets:
<S>                                    <C>        <C>           <C>      <C>       <C>        <C>    <C>         <C>          <C>
   Mortgage loans ..................   $  668,943 $   52,589    7.86%    $834,065  $64,146    7.69%  $  952,715  $  70,975    7.45%
   Consumer and commercial
      business loans ...............       66,520      5,797    8.71       83,582    7,850    9.39      114,392     10,315    9.02
   Mortgage-backed securities(1) ...      163,250     11,159    6.84      357,448   21,794    6.10      409,653     24,311    5.93
   Investment securities ...........       12,337        758    6.14       18,527    1,048    5.66       36,197      2,215    6.12
   Other investments(2) ............       31,809      1,969    6.19       52,147    3,482    6.68       49,984      3,109    6.22
                                           ------      -----               ------    -----               ------      -----
     Total interest-earning assets .      942,859     72,272    7.67    1,345,769   98,320    7.31    1,562,941    110,925    7.10
Non-interest-earning assets ........       52,669                          78,409                       100,299
                                           ------                          ------                       -------
      Total assets .................   $  995,528                      $1,424,178                    $1,663,240
                                       ==========                      ==========                    ==========
Interest-bearing liabilities:
   Deposits ........................   $  768,892 $   33,856    4.40%  $  993,343  $45,128    4.54%  $1,221,590  $  51,578    4.22%
   Borrowed funds ..................      121,928      7,750    6.36      315,907   19,864    6.29      333,439     20,677    6.20
                                          -------      -----              -------   ------              -------     ------
      Total interest-bearing
         liabilities ...............      890,820     41,606    4.67    1,309,250   64,992    4.96    1,555,029     72,255    4.65
Non-interest bearing liabilities ...       20,491                          25,954                        25,644
                                           ------                          ------                        ------
      Total liabilities ............      911,311                       1,335,204                     1,580,673
Stockholders' equity ...............       84,217                          88,974                        82,567
                                           ------                          ------                        ------
       Total liabilities and
          stockholders' equity .....   $  995,528                      $1,424,178                    $1,663,240
                                       ==========                      ==========                    ==========
Net interest income ................              $   30,666                       $33,328                       $  38,670
                                                  ==========                       =======                       =========
Net interest rate spread(3) ........                           3.00%                          2.35%                           2.45%
                                                               ====                           ====                            ====
Net interest margin(4) .............                           3.25%                          2.48%                           2.47%
                                                               ====                           ====                            ====
Ratio of average interest-earning
  assets to average interest-bearing
  liabilities ......................                          105.8%                         102.8%                          100.51%
                                                              =====                          =====                           ======
</TABLE>


                                       36

<PAGE>

<TABLE>
<CAPTION>
                                      Nine Months                 Nine months
                               Ended September 30, 1999     Ended September 30, 2000          At September 30, 2000
                             ----------------------------  -----------------------------     ------------------------
                                                  Average                        Average
                              Average              Yield/   Average               Yield/      Actual          Yield/
                              Balance    Interest   Rate    Balance    Interest    Rate       Balance          Cost
                              -------    --------   ----    -------    --------    ----       -------          ----
                                                                 (Dollars in Thousands)
Interest-earning assets:
<S>                         <C>           <C>       <C>    <C>          <C>        <C>        <C>             <C>
   Mortgage loans.........  $  936,356    $52,323   7.45%  $1,083,793   $61,578    7.58%      $1,132,890      8.06%
   Consumer and commercial
      business loans......     107,554      7,160   8.88      163,240    11,925    9.74          195,727      8.99
   Mortgage-backed
    securities(1).........     418,817     18,294   5.82      357,409    18,784    7.01          343,016      7.07
   Investment securities..      34,356      1,491   5.79       55,328     2,854    6.88           81,533      6.83
   Other investments(2)...      54,041      2,378   5.87       42,632     2,382    7.45           20,409      7.54
                            ----------    -------          ----------   -------               ----------
     Total interest-earning
      assets                 1,551,124     81,646   7.02    1,702,402    97,523    7.64        1,773,575      7.91
Non-interest-earning assets     96,272                        126,290                            131,275
                            ----------                     ----------                         ----------
      Total assets........   1,647,396                      1,828,692                         $1,904,850
                            ==========                     ==========                         ==========
Interest-bearing
 liabilities:
   Deposits...............  $1,195,376    $37,737   4.21   $1,385,141   $46,689    4.49       $1,412,433      4.75%
   Borrowed funds.........     343,342     15,801   6.14      330,853    15,807    6.37          371,802      6.48
                            ----------    -------          ----------   -------               ----------
     Total interest-
      bearing liabilities.   1,538,718     53,538   4.64    1,715,994    62,496    4.86        1,784,235      5.11
Non-interest bearing
 liabilities..............      25,868                         28,602                             33,744
                            ----------                     ----------                         ----------
      Total liabilities...   1,564,586                      1,744,596                          1,817,979
Stockholders' equity......      82,810                         84,096                             86,871
                            ----------                     ----------                         ----------
      Total liabilities
       and stockholders'
       equity.............  $1,647,396                     $1,828,692                         $1,904,850
                            ===========                    ==========                         ==========
Net interest income.......                $28,108                       $35,027
                                          =======                       =======
Net interest rate
 spread(3)................                          2.38%                          2.78%                      2.80%
                                                  ======                          =====                      =====
Net interest margin(4)....                          2.42%                          2.74%                      2.77%
                                                  ======                          ======                     =====
Ratio of average interest-
 earning assets to average
 interest-bearing
 liabilities..............                        100.81%                         99.21%                     99.40%
                                                  ======                          =====                      =====
</TABLE>
--------------
(1)  Includes corporate debt securities.

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

(3)  Net  interest-rate  spread  represents the  difference  between the average
     yield on  interest-earning  assets and the average cost of interest-bearing
     liabilities.

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

Rate Volume Analysis

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
















in rate  multiplied by old average  volume);  (iii) the allocation of changes in
rate and volume; and (iv) the net change.

<TABLE>
<CAPTION>
                                                                    Years Ended December 31,
                                          ------------------------------------------------------------------------------------------
                                                 1998 vs. 1997                                 1999 vs. 1998
                                          ------------------------------------------------------------------------------------------
                                               Increase/(Decrease)                           Increase/(Decrease)
                                                    Due to                                         Due to
                                          ------------------------------    Total        ------------------------------   Total
                                                                 Rate/     Increase                            Rate/     Increase
                                           Volume     Rate       Volume    (Decrease)    Volume      Rate      Volume    (Decrease)
                                           ------     ----       ------    ----------    ------      ----      ------    ----------
                                                                     (In Thousands)
Interest income:
<S>                                      <C>        <C>         <C>         <C>        <C>         <C>         <C>         <C>
  Mortgage loans .....................   $ 12,981   $ (1,142)   $   (282)   $ 11,557   $  9,125    $ (2,010)   $   (286)   $  6,829
  Consumer and commercial
    business loans ...................      1,487        451         115       2,053      2,894        (314)       (115)      2,465
  Mortgage-backed securities .........     13,274     (1,205)     (1,434)     10,635      3,183        (581)        (85)      2,517
  Investment securities ..............        380        (60)        (30)        290      1,000          85          82       1,167
  Other investments ..................      1,259        155          99       1,513       (144)       (239)         10        (373)
                                         --------   --------    --------    --------   --------    --------    --------    --------
  Total interest-earning
   assets ............................     29,381     (1,801)     (1,532)     26,048     16,058      (3,059)       (394)     12,605
                                         --------   --------    --------    --------   --------    --------    --------    --------
Interest expense:
  Deposits ...........................      9,883      1,075         314      11,272     10,369      (3,187)       (732)      6,450
  Borrowed funds .....................     12,238        (48)        (76)     12,114      1,102        (274)        (15)        813
                                         --------   --------    --------    --------   --------    --------    --------    --------
  Total interest-bearing
   liabilities .......................     22,121      1,027         238      23,386     11,471      (3,461)       (747)      7,263
                                         --------   --------    --------    --------   --------    --------    --------    --------
Change in net interest
 income ..............................   $  7,260   $ (2,828)   $ (1,770)   $  2,662   $  4,587    $    402    $    353    $  5,342
                                         ========   ========    ========    ========   ========    ========    ========    ========
</TABLE>

                                       37

<PAGE>

                                            Nine Months Ended September 30,
                                       -----------------------------------------
                                                   1999 vs. 2000
                                       -----------------------------------------
                                           Increase/(Decrease)
                                                 Due to
                                       -----------------------------
                                                                         Total
                                                               Rate/   Increase
                                        Volume      Rate      Volume  (Decrease)
                                        ------      ----      ------  ----------
                                                    (In Thousands)
Interest income:
  Mortgage loans .................    $ 8,239     $   878    $   138     $ 9,255
  Consumer and commercial
     business loans ..............      3,707         697        361       4,765
  Mortgage-backed securities .....     (2,682)      3,717       (545)        490
  Investment securities ..........        910         281        172       1,363
  Other investments ..............       (502)        641       (135)          4
                                      -------     -------    -------     -------

  Total interest-earning
 assets ..........................      9,672       6,214         (9)     15,877
                                      -------     -------    -------     -------

Interest expense:
  Deposits .......................      5,991       2,555        406       8,952
  Borrowed funds .................       (575)        603        (22)          6
                                      -------     -------    -------     -------

  Total interest-bearing
   liabilities ...................      5,416       3,158        384       8,958
                                      -------     -------    -------     -------
Change in net interest
 income ..........................    $ 4,256     $ 3,056    $  (393)    $ 6,919
                                      =======     =======    =======     =======


Asset and Liability Management - Interest Rate Sensitivity Analysis

         The  majority  of our assets and  liabilities  are  monetary in nature,
which  subjects us to  significant  interest  rate risk.  As stated  above,  the
majority   of  our   interest-bearing   liabilities   and   nearly  all  of  our
interest-earning  assets  are  held by  Fidelity  Federal  Bank  and  Trust  and
therefore  virtually all of our interest rate risk exposure lies at the Fidelity
Federal Bank and Trust level.

         We monitor interest rate risk by various methods,  including  analyzing
changes in Market Value of Portfolio Equity ("MVPE").  MVPE is generally defined
as the difference between the market value of our assets and the market value of
our liabilities.  We use an internal model that generates  estimates of our MVPE
over a range of interest rate scenarios.  The model  calculates MVPE essentially
by discounting  the cash flows from our assets and liabilities to present value,
using current market rates and adjusting  those discount rates  accordingly  for
various interest rate scenarios.

         The following table sets forth our estimated  internal  calculations of
MVPE as of September 30, 2000.

  Changes in Rates                       Market Value of Portfolio Equity
----------------------          ------------------------------------------------
   (Rate Shock)                   $ Amount       $ Change         % Change
----------------------          -------------   -------------  -----------------
                           (Dollars in Thousands)
     +200 bp                       166,532          (61,326)      (26.9%)
     +100 bp                       202,988          (24,870)      (10.9%)
       -0-                         227,858            --               --
     -100 bp                       243,275          15,417         6.8%
     -200 bp                       245,411          17,553         7.7%


         In preparing the MVPE table above, we have estimated  prepayment  rates
for our loans ranging from 8% to 22%, depending on interest rate scenario. These
rates are management's best estimate based on prior repayment experience.

         Decay rates for liabilities indicate an assumed annual rate at which an
interest-bearing  liability will be withdrawn in favor of an account with a more
favorable  interest  rate.  Decay  rates  have been  assumed  for NOW  accounts,
passbook  and  money  market  deposits.   During  1999,  we  contracted  with  a
third-party  consultant to perform an analysis of our core deposit  accounts and
updated  this  analysis in 2000.  The purpose of this  analysis was to obtain an
estimate  of the actual  deposit  balance  trends  over  various  interest  rate
scenarios  during  the  previous  five  years and to use that data to  provide a
forecast of future  balance  trends over various  interest rate  scenarios.  The
following decay rates are based on this analysis.


                                       38

<PAGE>

<TABLE>
<CAPTION>
                                      6 Months     1 Year    3 Years     5 Years
                           Within 6    Through    Through    Through     Through    Over 10
                            Months     1 Year     3 Years    5 Years    10 Years     Years
                            ------     ------     -------    -------    --------     -----
<S>                          <C>         <C>       <C>        <C>         <C>       <C>
NOW accounts                 .27%        .27%      1.54%      1.51%       3.75%     100.00%
Passbook, club accounts      .00%        .00%       .03%       .92%      10.63%     100.00%
Money market deposit        6.49%       6.49%     29.49%     36.16%     100.00%     100.00%
accounts
</TABLE>


         The above  assumptions  are  estimates of annual  percentages  based on
remaining balances and while management  believes these rates to be a reasonable
analysis of future deposit trends based on past performance,  they should not be
regarded as indicative of the actual  prepayments  and  withdrawals  that may be
experienced by us in any given period.  Certain shortcomings are inherent in the
methodology used in the above interest rate risk measurements.  Modeling changes
in MVPE requires the making of certain  assumptions  that may or may not reflect
how actual  yields and costs  respond to changes in market  rates.  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 may  possibly  deviate  significantly  from those  assumed in
calculating  the above table.  Management  has also made estimates of fair value
discount rates that it believes to be reasonable.  However, due to the fact that
there is no quoted market for many of the assets and liabilities, management has
no  definitive  basis to determine  whether the fair values  presented  would be
indicative of the value negotiated in an actual sale.

         While the above table  provides an estimate of our  interest  rate risk
exposure at a particular  point in time, it is not intended to provide a precise
forecast  of the effect of market  changes on our MVPE,  as actual  results  may
vary. At September 30, 2000, we were not required to hold additional  risk-based
capital for interest rate risk- purposes.

         Our policy in recent  years has been to reduce our exposure to interest
rate risk generally by better matching the maturities of 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.  We seek to  lengthen  the  maturities  of our
deposits by  promoting  longer-term  certificates.  We do not solicit  high-rate
jumbo certificates or brokered funds.

Liquidity and Capital Resources

         Fidelity  Federal Bank and Trust 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 4.0%.  Fidelity  Federal Bank and Trust's  liquidity ratio averaged
22.35%  during  the  month of  December  1999 and  25.55%  during  the  month of
September 2000.  Liquidity  ratios averaged 30.12% and 21.62% and 25.45% for the
years ended  December 31, 1998 and 1999 and the nine months ended  September 30,
2000, respectively. Fidelity Federal Bank and Trust 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.  Fidelity
Federal Bank and Trust also adjusts  liquidity as  appropriate to meet its asset
and liability management objectives.

         Our 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. We manage the pricing of our deposits to maintain a desired deposit
balance. In addition, we invest 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 $32.1 million and

                                       39

<PAGE>


$19.1 million and $3.9 million at December 31, 1998 and 1999,  and September 30,
2000,  respectively.  Other  assets  qualifying  for  liquidity  outstanding  at
December 31, 1998 and 1999,  and September 30, 2000,  amounted to $313.8 million
and $286.5 million, and $352.0 million, respectively. For additional information
about cash flows from our operating,  financing,  and investing activities,  see
Consolidated Statements of Cash Flows included in the Financial Statements.

         A major portion of our liquidity consists of cash and cash equivalents,
which are a product of our 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 FHLB.

         Liquidity management is both a daily and long-term function of business
management.  If we require funds beyond our ability to generate them internally,
borrowing  agreements exist with the FHLB which provide an additional  source of
funds.  At September 30, 2000, we had $326.3  million in advances from the FHLB.
We engage in borrowing from the FHLB in order to reduce  interest rate risk, and
for liquidity purposes.

         At September 30, 2000, we had  outstanding  loan  commitments  of $97.8
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 September 30, 2000,  totaled $749.5
million.  Based on prior  experience,  management  believes  that a  significant
portion of such  deposits  will remain  with  Fidelity  Federal  Bank and Trust,
although  there can be no assurance  that the deposits will remain with Fidelity
Federal Bank and Trust or that their cost could be significantly higher.

Impact of Inflation and Changing Prices

         The consolidated financial statements of Fidelity Bankshares,  Inc. 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
Fidelity Federal Bank and Trust's operations.  Unlike most industrial companies,
nearly all the assets and  liabilities  of Fidelity  Federal  Bank and Trust are
monetary. As a result,  interest rates have a greater impact on Fidelity Federal
Bank and Trust'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 Issues

         In June 1998,  the FASB issued SFAS No. 133 (as amended by SFAS No. 138
"Accounting for Certain Derivative Instruments and Certain Hedging Activities"),
which establishes  accounting and reporting standards for derivative instruments
and for hedging activities.  The statement requires that an entity recognize all
derivatives   (including  certain  derivative   instruments  embedded  in  other
contracts) as either assets or  liabilities  in the balance sheet at fair value.
If certain conditions are met, a derivative may be specifically  designated as a
fair value hedge, a cash flow hedge, or a foreign  currency hedge.  Entities may
reclassify    securities   from   the    held-to-maturity    category   to   the
available-for-sale  category at the time adopting SFAS No. 133. In June of 1999,
FASB issued SFAS No. 137 "Deferral of the Effective  Date of FASB  Statement No.
133," which makes SFAS 133  effective  for all fiscal  quarters of fiscal  years
beginning  after  June 15,  2000  and,  accordingly,  would  apply  to  Fidelity
Bankshares,  Inc. beginning on January 1, 2001. We plan to adopt the standard at
that  time  and  do  not  presently  intend  to  reclassify  securities  between
categories.  Management  does not  believe  that the  Company  is a party to any
transactions involving derivatives as defined by SFAS No. 133.

         In  September  2000,  the FASB  issued  SFAS No.  140  "Accounting  for
Transfers and Servicing of Financial Assets and  Extinguishment of Liabilities,"
which  replaces  the  accounting  and  reporting   standards  of  SFAS  No.  125
"Accounting for Transfers and Servicing of Financial  Assets and  Extinguishment
of Liabilities."  SFAS No. 140 provides  accounting and reporting  standards for
transfers and servicing of financial  assets and  extinguishment  of liabilities
based on a financial-components  approach that focuses on control. The statement
also requires  reclassification of financial assets pledged as collateral in the
statement of financial  position  separately from other assets not so encumbered
or disclosure of such assets in footnotes to the financial  statements  based on
certain

                                       40

<PAGE>



criteria.  This  statement is effective for transfers and servicing of financial
assets and  extinguishment  of liabilities  occurring after March 31, 2001. This
statement is effective for  recognition and  reclassification  of collateral and
for  disclosures  relating to  securitization  transactions  and  collateral for
fiscal years ending after December 15, 2000. Fidelity Bankshares,  Inc. does not
expect  adoption  of  this  standard  to  have a  material  effect  on  Fidelity
Bankshares, Inc.'s consolidated financial statements.

    BUSINESS OF FIDELITY BANKSHARES, INC. AND FIDELITY FEDERAL BANK AND TRUST

         Fidelity  Bankshares,  Inc. is a Delaware corporation which, in January
1997,  became the mid-tier stock holding company parent of Fidelity Federal Bank
and Trust.  At  September  30,  2000,  the only  significant  assets of Fidelity
Bankshares,  Inc. is its ownership of all of the  outstanding  stock of Fidelity
Federal Bank and Trust and $495,000 in cash. In 1997, we acquired BankBoynton, a
Federal  Savings Bank. At the time the  acquisition  was completed,  we acquired
approximately $55.0 million in assets and assumed $41.7 million in deposits from
BankBoynton.  We did not retain any of BankBoynton's  branches. In 1998, we sold
$28.8 million in cumulative trust preferred  securities through Fidelity Capital
Trust  I,  a  special  purpose  subsidiary  of  Fidelity  Bankshares,  Inc.  The
cumulative  trust preferred  securities have a yield of 8.375% and are scheduled
to mature on January 31, 2028.  In the event they are redeemed  prior to January
31, 2003, holders of the cumulative trust preferred  securities will receive the
accrued  and paid  interest  to the date fixed for  redemption  plus 107% of the
principal  amount.  In the event the cumulative  trust preferred  securities are
redeemed  after  January  31,  2003,  holders  will  receive  accrued and unpaid
interest to the date fixed for redemption plus 100% of the principal  amount. We
have  no  intention  to  redeem  the  cumulative   trust  preferred   securities
immediately following the conversion and offering. The additional capital raised
through the  cumulative  trust  preferred  stock  issuance  provided  additional
capital to support our asset growth.

         Fidelity  Federal  Bank and Trust  was  chartered  as a federal  mutual
savings and loan  association in 1952. In 1983, it amended its charter to become
a federally  chartered mutual savings bank. On January 7, 1994, Fidelity Federal
Bank and Trust  completed a  reorganization  into a federally  chartered  mutual
holding  company.  In  1999,  Fidelity  Federal  Bank  and  Trust,  through  its
wholly-owned  subsidiary,  Florida  Consolidated  Agency,  Inc.,  began offering
insurance and  investment  products.  In 2000,  Fidelity  Federal Bank and Trust
began offering trust  services.  At September 30, 2000, we managed $23.2 million
in trust assets.

         We are primarily  engaged in the business of  attracting  deposits from
the general public in our market area,  and investing  such  deposits,  together
with other sources of funds, in loans secured by one- to four-family residential
real estate.  We have sought to increase our  commercial  real estate lending as
well as our consumer and commercial business lending  activities.  Our goal over
the next several years is to continue to increase the origination of these loans
consistent with safety and soundness considerations. To a lesser extent, we also
originate  construction  loans and land loans for  single-family  properties and
invest in  mortgage-backed  securities issued or guaranteed by the United States
Government or agencies thereof.  In addition,  we invest a portion of our assets
in securities issued by the United States Government, cash and cash equivalents,
including  deposits  in  other  financial  institutions,  and  FHLB  stock.  Our
principal  source of funds are deposits and principal  and interest  payments on
loans.  Principal  sources  of  income  are  interest  received  from  loans and
investment  securities.  Our principal  expense is interest paid on deposits and
employee compensation and benefits.

         Beginning in 1998, we actively  expanded our branch network  throughout
our market area. Since December 1998, we have opened 12 new branches.

Market Area

         We are  headquartered  in West Palm  Beach,  Florida,  and  conduct our
business primarily in Palm Beach,  Martin, and St. Lucie Counties in Florida. At
September  30,  2000,  we had 34  offices in our  market  area,  29 of which are
located in Palm Beach  County,  three of which are located in Martin  County and
two of which are located in St. Lucie County.  Palm Beach,  Martin and St. Lucie
Counties  are  located in  southeastern  Florida,  an area that has  experienced
considerable  growth and development since the 1960s. This three-county area had
a total  population  of 1.4  million  as of  December  31,  1999.  Due to growth
controls established at the state and local levels during the 1990's (which will
increase the costs of new  developments),  as well as a  moderation  of economic
growth and migration in our market area, management believes growth in our local
market area may be more moderate in the future.

                                       41

<PAGE>



         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 our market area  include  Intra-Coastal
Health  Services,  Florida Power and Light,  BellSouth and the Palm Beach County
School Board.

         One of Palm Beach County's largest employers, Pratt & Whitney, recently
closed a  significant  portion of its  operations  in Florida.  Of the estimated
3,200 employees affected,  approximately two-thirds reside in Palm Beach County,
while the remainder live in Martin County.  Both counties are within our primary
service area.  Management does not believe that the closing of Pratt & Whitney's
facilities has had an adverse effect on our operations.

Competition

         Our market  area in  southeast  Florida  has a large  concentration  of
financial institutions,  many of which are significantly larger and have greater
financial  resources than we have,  and all of which are  competitors of ours to
varying degrees. As a result, we encounter strong competition both in attracting
deposits  and in  originating  real  estate  and other  loans.  Our most  direct
competition for deposits has come historically from commercial banks,  brokerage
houses, other savings associations, and credit unions in our market area, and we
expect  continued  strong  competition  from such financial  institutions in the
foreseeable  future.  Our market area  includes  branches of several  commercial
banks that are  substantially  larger than  Fidelity  Federal  Bank and Trust in
terms of state-wide  deposits.  We compete 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,  credit unions and other savings
associations.  This competition for loans has increased  substantially in recent
years as a result of the number of institutions  competing in our market area as
well as the  increased  efforts  by  commercial  banks to expand  mortgage  loan
originations.

         We compete for loans primarily through the interest rates and loan fees
we charge and the  efficiency  and quality of services we provide to  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 of $1.9 billion,  Fidelity Federal Bank and Trust
was the largest  savings  institution  headquartered  in Palm Beach County,  and
Fidelity  Federal  Bank  and  Trust  held  approximately  5.6% of all  financial
institution deposits in Palm Beach County.

Lending Activities

         General.  Historically,  our  principal  lending  activity has been the
origination of fixed and adjustable rate mortgage loans  collateralized  by one-
to four-family  residential  properties located in our market area. We currently
originate adjustable rate mortgage ("ARM") loans for retention in our portfolio,
and  fixed-rate  loans,  the  majority  of which  are  eligible  for sale in the
secondary  mortgage  market.  We also originate loans secured by commercial real
estate and multi-family residential real estate,  construction loans, commercial
business loans and consumer  loans.  In recent years, we have sought to increase
our commercial real estate and non-real estate lending,  primarily  consumer and
commercial business lending.

         In an effort to manage interest rate risk, we make our interest-earning
assets more interest- rate sensitive by originating  adjustable rate loans, such
as ARM loans and short- and medium-term  consumer  loans,  including home equity
loans.  We  also  purchase  both  fixed  and  adjustable  rate   mortgage-backed
securities.  At September 30, 2000,  approximately  $739.1 million, or 55.6%, of
our total loan portfolio,  and $148.3 million, or 48.8%, of our mortgage- backed
securities portfolio,  consisted of loans or securities with adjustable interest
rates.  We originate  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 us to resell such
loans in the secondary mortgage market for the purpose of managing interest rate
risk and liquidity.  We  periodically  sell a portion of our  residential  loans
which have terms to maturity  exceeding fifteen years.  Generally,  we retain in
our portfolio all consumer,  commercial real estate and multi-family residential
real estate loans.

                                       42

<PAGE>


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

<TABLE>
<CAPTION>
                                                                             At December 31,
                                     -------------------------------------------------------------------------------------
                                           1995                  1996                  1997                    1998
                                     -----------------    ------------------    -------------------    -------------------
                                     Amount    Percent     Amount    Percent     Amount     Percent      Amount    Percent
                                     ------    -------     ------    -------     ------     -------      ------    -------
                                                                   (Dollars in Thousands)
Real estate loans:
<S>                                 <C>         <C>       <C>          <C>       <C>          <C>     <C>            <C>
   One- to four-family (1) ......   $432,387    81.2%     $528,689     79.9%     $720,782     83.7%   $  828,929     84.8%
   Construction loans ...........     40,522     7.6        58,493      8.8        38,577      4.5        53,515      5.5
   Land loans ...................     10,769     2.0        11,875      1.8        12,116      1.4         8,583      0.9
   Commercial ...................     31,359     5.9        29,030      4.4        26,947      3.1        62,399      6.4
   Multi-family .................     13,748     2.6        13,781      2.1        12,999      1.5        12,272      1.2
                                    --------   -----      --------    -----      --------    -----    ----------    -----
      Total real estate loans ...    528,785    99.3       641,868     97.0       811,421     94.2       965,698     98.8
                                    --------   -----      --------    -----      --------    -----    ----------    -----
Non-real estate loans:
   Consumer (2) .................     26,855     5.0        39,478      6.0        47,758      5.5        48,270      4.9
   Commercial business ..........      5,834     1.1        18,585      2.8        57,289      6.7        46,958      4.8
                                    --------   -----      --------    -----      --------    -----    ----------    -----
      Total non-real estate loans     32,689     6.1        58,063      8.8       105,047     12.2        95,228      9.7
                                    --------   -----      --------    -----      --------    -----    ----------    -----
      Total loans receivable ....    561,474   105.4       699,931    105.8       916,468    106.4     1,060,926    108.5
Less:
   Undisbursed loan proceeds ....     27,261     5.1        37,575      5.7        54,471      6.3        84,155      8.6
   Unearned discount and net
     deferred fees (costs) ......       (385)   (0.1)       (1,607)    (0.2)       (2,554)    (0.3)       (3,621)    (0.4)
   Allowance for loan losses ....      2,265     0.4         2,263      0.3         3,294      0.4         3,226      0.3
                                    --------   -----      --------    -----      --------    -----     ---------    -----
      Total loans receivable--net   $532,333   100.0%     $661,700    100.0%     $861,257    100.0%   $  977,166    100.0%
                                    ========   =====      ========    =====      ========    =====    ==========    =====
Mortgage-backed securities ......   $159,761              $123,599               $234,132             $  389,263
                                    ========              ========               ========             ==========
</TABLE>


                                         At December 31,       At September 30,
                                              1999                  2000
                                   ----------------------   --------------------
                                        Amount    Percent    Amount      Percent
                                        ------    -------    ------      -------
                                                (Dollars in Thousands
Real estate loans:
   One- to four-family (1) ......  $   925,384     79.5%  $ 1,012,364    76.2%
   Construction loans ...........       63,589      5.5        78,844     5.9
   Land loans ...................        9,763      0.8        14,061     1.1
   Commercial ...................       94,490      8.1       108,453     8.2
   Multi-family .................       23,772      2.0        20,976     1.5
                                   -----------    -----   -----------    -----
      Total real estate loans ...    1,116,998     95.9     1,234,698     92.9
                                   -----------    -----   -----------    -----
Non-real estate loans:
   Consumer (2) .................       60,281      5.2        78,821      5.9
   Commercial business ..........       94,157      8.1       133,522     10.1
                                   -----------    -----   -----------    -----
      Total non-real estate loans      154,438     13.3       212,343     16.0
                                   -----------    -----   -----------    -----
      Total loans receivable ....    1,271,436    109.2     1,447,041    108.9
Less:
   Undisbursed loan proceeds ....      106,232      9.1       117,431      8.8
   Unearned discount and net
     deferred fees (costs) ......       (2,826)    (0.2)       (3,048)    (0.2)
   Allowance for loan losses ....        3,609      0.3         4,466      0.3
                                   -----------    -----   -----------    -----
      Total loans receivable--net  $ 1,164,421    100.0%  $ 1,328,192    100.0%
                                   ===========    =====   ===========    =====
Mortgage-backed securities ......  $   336,212            $   304,201
                                   ===========            ===========

--------------
(1)  Includes  participations of $5.6 million,  $4.3 million, $3.2 million, $2.2
     million,  $1.5 million and $1.2 million at December 31, 1995,  1996,  1997,
     1998, 1999 and September 30, 2000, respectively.
(2)  Includes  primarily  home equity lines of credit,  automobile  loans,  boat
     loans and passbook  loans. At December 31, 1999 and September 30, 2000, the
     disbursed portion of equity lines of credit totaled $18.9 million and $21.4
     million, respectively.

                                       43

<PAGE>


         Loan  and  Mortgage-Backed   Securities  Contractual  Repayments.   The
following  table  sets  forth  certain  information  as of  December  31,  1999,
regarding the dollar amount of loans and mortgage-backed  securities maturing in
our 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 2     20
                                              1 Year       Years         Years        Years        Years       Years        Total
                                              ------       -----         -----        -----        -----       -----        -----
                                                                                  (In Thousands)
Real estate loans:
<S>                                        <C>          <C>          <C>          <C>          <C>          <C>          <C>
 One- to four-family residential(1) .....   $  211,522   $   99,500   $   68,245   $  109,317   $  179,258   $  238,992   $  906,834
Commercial, multi-family and
 land ...................................      112,885        1,842        1,388        6,264       18,023           --      140,402
Consumer and commercial
 business loans(2) ......................       69,504       11,968       21,373       12,530        2,315          278      117,968
                                            ----------   ----------   ----------   ----------   ----------   ----------   ----------
  Total loans receivable ................   $  393,911   $  113,310   $   91,006   $  128,111   $  199,596   $  239,270   $1,165,204
                                            ==========   ==========   ==========   ==========   ==========   ==========   ==========
Mortgage-backed securities ..............   $  125,621   $       --   $       --   $       --   $   64,923   $  149,586   $  340,130
                                            ==========   ==========   ==========   ==========   ==========   ==========   ==========
</TABLE>
---------
(1)  Includes construction loans.
(2)  Includes commercial business loans of $58.2 million.


         The following  table sets forth at December 31, 1999, the dollar amount
of all fixed-rate and adjustable rate loans and  mortgage-backed  securities due
or repricing after December 31, 2000.

                                               Fixed      Adjustable      Total
                                               -----      ----------      -----
                                                       (In Thousands)
Real estate loans:
 One- to four-family residential ........     $476,003     $219,309     $695,312
 Commercial, multi-family and
 land ...................................       27,517           --       27,517
Consumer and commercial business
 loans(1) ...............................       48,464           --       48,464
                                              --------     --------     --------
      Total .............................     $551,984     $219,309     $771,293
                                              ========     ========     ========
Mortgage-backed securities ..............     $214,509     $     --     $214,509
                                              ========     ========     ========

-------------
(1)  Includes commercial business loans of $9.3 million.

         One- to Four-Family  Residential Real Estate Loans. Our primary lending
activity  consists of the  origination of one- to  four-family,  owner-occupied,
residential  mortgage  loans secured by  properties  located in our market area.
During 1995,  we began to originate  one- to  four-family  residential  loans on
properties  outside of our  market  area.  These  loans,  which were  originated
through a network of brokers  throughout  Florida,  are subject to our customary
underwriting  standards.  At September 30, 2000, $1.0 billion,  or 76.2%, of our
total loan  portfolio  consisted  of one- to  four-family  residential  mortgage
loans.  Of this amount,  $388.4  million were  originated  outside of our market
area.

         We currently offer 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,  and loan products  offered by our
competitors. 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.  ARM loan  originated and purchased  totaled $219.3 million and
$162.3  million  during the year ended  December 31, 1999, and nine months ended
September 30, 2000, respectively.


                                       44

<PAGE>


         Our  fixed-rate   loans  are  generally   originated  and  underwritten
according  to  standards  that permit  sale in the  secondary  mortgage  market.
Whether we 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 our current interest rate  sensitivity.  Our fixed-rate
mortgage  loans amortize 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.

         We currently  offer ARM loans with  initial  interest  rate  adjustment
periods of one,  three,  five and seven years,  based on changes in a designated
market index.  After the initial interest rate adjustment  period,  three, five,
seven  and ten year ARM loans  have the  option of  converting  to a  fixed-rate
mortgage for the remaining term of the loan at the prevailing  interest rate for
fixed-rate  mortgages at the time of the  conversion.  The interest  rate on one
year ARM loans and the three,  five and seven year ARM loans that do not convert
to a fixed-rate mortgage adjust annually with an annual interest rate adjustment
limitation of 200 basis points and with a maximum lifetime  interest rate of 600
basis  points  above  the  initial  interest  rate.  The  interest  rate  on all
non-owner-occupied  one- to four-  family  mortgage  loans  is 300 to 325  basis
points above the  appropriate  U.S.  Treasury  securities as the index for - ARM
originations. We originate ARM loans with initially discounted rates, which vary
depending  upon whether the - initial  interest rate  adjustment  period is one,
three, five or seven years. We determine 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 totaled $518.4 million, or
39.0%, of our total loan portfolio at September 30, 2000.

         The primary purpose of offering ARM loans is to make our 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 us as
predictable cash flows as long-term, fixed-rate loans. 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.

         Our one- to four-family  residential  first mortgage loans  customarily
include due-on-sale clauses, which are provisions giving us 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 our  fixed-rate  mortgage  loan  portfolio,  and we have  generally
exercised our 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 our 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.  Our 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.

         We make 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%,  we  generally  require  the  borrower to obtain
private  mortgage  insurance.  For loans in excess  of 90% we  require  that the
borrower  obtain  private  mortgage  insurance.  We  require  fire and  casualty
insurance,  including windstorm insurance, as well as a title guaranty regarding
good title, on all properties securing real estate loans.

         Construction  and Land Loans.  At  September  30,  2000,  we held $78.8
million,  or 5.9%, of our loan  portfolio in  construction  loans.  We currently
offer 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, we make construction loans to builders for homes held
for sale which totaled $71.1 million at September 30, 2000.  Construction  loans
are generally  structured r to become  permanent  loans, and are originated with
terms of up to 30 years with an  allowance  of up to one year for  construction.
Construction  loans require the payment of interest only during the construction
period.   Funds  are  disbursed  as  construction   is  completed.   During  the
construction phase, the loans made prior to December 31, 1999

                                       45

<PAGE>


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.  We also make  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,  we  originate  loans  which are  secured  by  individual
unimproved or improved lots. At September 30, 2000,  $14.1 million,  or 1.1%, of
our total loan  portfolio  consisted  of land  loans.  Land loans are  currently
offered with one-year  adjustable rates for terms of up to 15 years. The maximum
loan-to-value  ratio  for our land  loans  is 75%.  We use the  applicable  U.S.
Treasury  securities  rate as our  index  on  newly  originated  loans.  Initial
interest rates may be below the fully indexed rate.

         Construction  and land 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 $21.0 million, or 1.5%, of our total loan
portfolio at September  30, 2000.  At September  30, 2000,  we had a total of 88
loans secured by multi-family properties. Our multi-family real estate loans are
secured by multi-family residences.  At September 30, 2000, substantially all of
our  multi-family  loans were secured by  properties  located  within our market
area. At September 30, 2000, our  multi-family  real estate loans had an average
principal balance of $236,000 and the largest  multi-family real estate loan had
a principal  balance of $1.6 million.  Multi-family  real estate loans currently
are offered with adjustable  interest rates,  although in the past we 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.  We generally make multi- family mortgage loans at up to 80% of the
appraised  value of the  property  securing  the  loan.  We 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 our index on newly originated loans. Our
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  $108.5 million, or 8.2%, of our total loan portfolio
at September 30, 2000. Our commercial  real estate loans are secured by improved
property such as offices,  small business  facilities,  strip shopping  centers,
warehouses and other non-residential buildings. Commercial real estate loans are
originated in amounts up to 80% of the appraised value of the property  securing
the loan. In addition,  the borrower must  demonstrate  that the income from the
property  will support the loan. We generally  require a debt coverage  ratio of
1.25x.  At September 30, 2000,  substantially  all of our commercial real estate
loans were secured by  properties  located  within our market area. At September
30, 2000,f our commercial real estate loans had an average  principal balance of
$553,000.  At that date, the largest commercial real estate loan had a principal
balance of $5.5 million and was secured by commercial  property  located in Palm
Beach  County,  Florida.  At September  30, 2000,  this loan was  performing  in
accordance with its terms.  This was the largest  commercial real estate lending
relationship  at  Fidelity  Federal  Bank and Trust and was within  the  current
loans-to-one borrower limits. Commercial real estate loans are currently offered
with  adjustable  rates,  although  in the  past we have  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. We may choose to offer initial  discount rates depending
on market conditions. We use the applicable

                                       46

<PAGE>


U.S.  Treasury  rate as our index on newly  originated  loans.  Commercial  real
estate loans that we originate generally amortize over 15 to 25 years.


         Loans secured by  commercial  real estate  generally  involve a greater
degree of risk than one- to  four-familyy  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.  However, loans secured by commercial
real  estate  generally  provide  higher  levels of  interest  income than loans
secured by one-to four-family residential real estate.

         Consumer Loans. As of September 30, 2000,  consumer loans totaled $78.8
million,  or 5.9%, of our total loan portfolio.  The principal types of consumer
loans that we offer 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. Our 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 90%. Such loans are offered on an  adjustable-rate
or fixed-rate  basis with terms of up to ten years.  At September 30, 2000,  the
disbursed portion of home equity lines of credit totaled $21.4 million, or 27.2%
of consumer loans.

         The underwriting standards which we employ for consumer loans include a
determination  of  the  applicant's  credit  history  and an  assessment  of the
applicant's  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,  we  obtain a title
guarantee or an opinion as to the validity of title.

         While  offering  the  benefits of shorter  terms and  generally  higher
interest  rates  than  those  obtained  when  making  loans  secured  by  one-to
four-family  residences,  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. We add a general provision on a regular basis to
our 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 our loan loss experience and reserve policy.

         Commercial  Business Loans. We also offer commercial  business loans to
businesses  in our market area.  Historically,  we offered  commercial  business
loans as a customer service to business account holders.  However, we have begun
to  significantly  expand  and  aggressively  market our loans and  services  to
commercial  business  enterprises.  In this  regard,  we have  hired  additional
lenders with  commercial  business  lending  expertise.  Our largest  commercial
business  loan at  September  30, 2000  totaled  $7.6 million and was secured by
residential property under development located in Indian River County,  Florida.
At September 30, 2000, we had 618 commercial  business loans outstanding with an
aggregate  balance of $133.5 million,  or 10.1% of our total loans.  The average
commercial business loan balance was approximately $216,000. Commercial business
loans are generally  offered with t 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, we offer Small Business Administration loans.

         Underwriting  standards  which we employ 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

                                       47

<PAGE>


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 and
shorter  terms than  one-to  four-family  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.  We  generally  obtain
personal  guarantees  from  the  borrower  or a third  party as a  condition  of
originating commercial business loans. Furthermore, in order to reduce the risks
associated with the origination of commercial business loans, where possible our
commercial business loans are also secured by real estate owned by the borrower.

         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, we will obtain 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,  we obtain an  appraisal of the real estate  intended to secure the
proposed loan. We check the loan application file for accuracy and completeness,
and verify the information provided. All loans of up to $300,000 may be approved
by any one of our senior lending  officers;  loans between $300,000 and $400,000
must be approved by any one of our  designated  senior  officers;  loans between
$400,000  and  $1,000,000  must be  approved  by at least two of our  designated
senior officers which includes the Chief Executive Officer;  and loans in excess
of  $1,000,000  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 our request flood
insurance may be required.  After the loan is approved, a loan commitment letter
is promptly issued to the borrower. At September 30, 2000, we had commitments to
originate $85.3 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.  We also require the borrower to 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 an existing loan must satisfy our  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  15% of our loan
originations  during  the  year  ended  December  31,  1999 and 8.0% of the loan
originations  during the nine months ended  September 30, 2000  represented  the
refinancing of loans that we hold.  Refinancings  have resulted in a decrease in
our interest rate spread.

         In  connection  with local  mortgage  brokers,  we have  established  a
mortgage  loan  broker   solicitation   program  to   supplement   our  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.  All loans  obtained  in this manner are  reviewed by our  underwriting
department  in  accordance  with our  customary  underwriting  standards.  Total
originations  from all  sources  under the  mortgage  loan  broker  solicitation
program  during 1999 and the nine  months  ended  September  30, 2000 were $60.6
million and $59.9 million, respectively.

         We have  entered  into an  agreement  with the  wholly  owned  mortgage
subsidiary  of a major  South  Florida  builder-developer,  who has  substantial
operations in our local service area,  whereby 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 us by the mortgage  company
for review and, if we approve the loans we will issue a  commitment  to purchase
the loan from the mortgage company.  Purchases are accomplished by assignment of
the mortgage from the mortgage  company to Fidelity  Federal Bank and Trust.  We
purchased  $23.7  million and $21.1  million,  respectively,  in loans from this
provider in 1999 and during the nine months ended September 30, 2000.


                                       48

<PAGE>



         Loans which we purchase are  collateralized  by residential  properties
located  primarily  in  Florida,  although we have in the past  purchased  loans
collateralized by properties located outside the State of Florida. Generally, we
only purchase residential loans. At September 30, 2000, $109.7 million, or 8.3%,
of all loans in our  portfolio,  were  purchased.  Of this amount,  $8.8 million
represented  our interest in  purchased  loan  participations.  Our largest loan
participation  was a  $3.9  million  interest  in a  loan  secured  by  one-  to
four-family  residences.  n Origination,  Purchase and Sale of Loans.  The table
below shows our loan origination,  purchase and sales n activity for the periods
indicated.

<TABLE>
<CAPTION>
                                                                                                  Nine Months Ended
                                                       Year Ended December 31,                       September 30,
                                                 -------------------------------------        --------------------------
                                                      1997          1998          1999            1999          2000
                                                      ----          ----          ----            ----          ----
                                                                         (In Thousands)
<S>                                              <C>            <C>            <C>            <C>            <C>
Loan receivable-gross, beginning of period ...   $   699,931    $   916,468    $ 1,060,926    $ 1,060,926    $ 1,271,436
                                                 -----------    -----------    -----------    -----------    -----------
Originations:
Real estate:
   One- to four-family residential(1) ........       177,111        255,444        241,965        185,848        177,829
   Land loans ................................        30,908         23,089         19,123         15,269         11,373
   Commercial ................................         5,664          9,668         31,951         23,792         25,568
   Multi-family ..............................         7,227          5,975          9,404          8,255          4,463
Non-real estate loans:
   Consumer ..................................        29,276         34,382         46,358         31,278         48,681
   Commercial Business .......................        61,383         67,465        109,523         79,606        107,095
                                                 -----------    -----------    -----------    -----------    -----------
  Total originations .........................       311,569        396,023        458,324        344,048        375,009
Acquired as part of acquisition of BankBoynton        52,957             --             --             --             --
Transfer of mortgage loans to foreclosed real
  estate and in-substance foreclosure ........        (2,403)        (1,542)        (1,733)        (1,283)          (253)
Loan purchases ...............................        35,647         45,157         28,401         21,005         21,101
Repayments ...................................      (169,599)      (241,478)      (258,749)      (194,113)      (220,252)
Loan sales ...................................       (11,634)       (53,702)       (15,733)       (14,275)            --
                                                 -----------    -----------    -----------    -----------    -----------
Net loan activity ............................       216,537        144,458        210,510        155,382        175,605
                                                 -----------    -----------    -----------    -----------    -----------
Total loans receivable-gross, end of period ..   $   916,468    $ 1,060,926    $ 1,271,436    $ 1,216,308    $ 1,447,041
                                                 ===========    ===========    ===========    ===========    ===========
</TABLE>
--------

(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 presented on a gross loan receivable basis.

         Loan Origination Fees and Other Income.  In addition to interest earned
on loans,  we  occasionally  receive loan  origination  fees. To the extent that
loans are  originated  or acquired  for our  portfolio,  Statement  of Financial
Accounting  Standards  ("SFAS") 91 "Accounting for Nonrefundable  Fees and Costs
Associated  with  Originating  or  Acquiring  loans and Initial  Direct Costs of
Leases" requires that we 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 September 30,
2000, we had $2.8 million of deferred loan  origination fees and $5.8 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.

         We also  receive  other fees,  service  charges,  and other income that
consist primarily of deposit transaction account service charges,  late charges,
credit card fees,  and income from real estate owned  operations.  We recognized
fees and service charges of $3.6 million, $4.7 million and $5.9 million and $5.8
million for the years ended  December 31, 1997,  1998, and 1999, and nine months
ended September 30, 2000, 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%

                                       49

<PAGE>


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 September 30, 2000, our largest outstanding loan balance to one
borrower  totaled $12.1 million which is secured by a residential and commercial
complex  under  development  in northern  Palm Beach and Indian River  Counties,
Florida.  At that date, our second largest  lending  relationship  totaled $11.6
million and is secured by residential  property under  development in Palm Beach
County, Florida. Our third largest lending relationship totaled $8.3 million and
is secured by  residential  property  under  development  in Palm Beach  County,
Florida.  Our fourth largest  lending  relationship  totaled $8.1 million and is
secured by residential property under development in Palm Beach County, Florida.
Our fifth largest  lending  relationship  totaled $7.6 million and is secured by
residential  property under development in Indian River County,  Florida. All of
the loans  comprising these lending  relationships  are performing in accordance
with their  terms.  Our  regulatory  limit on  loans-to-one  borrower  was $17.2
million at September 30, 2000.

Mortgage-Backed Securities

         We also invest 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
Fannie Mae or Freddie Mac. At September 30, 2000 our mortgage-backed  securities
had  a  market  value  of  $304.2  million.  Effective  December  31,  1993,  we
implemented  SFAS 115,  "Accounting  for Certain  Investments in Debt and Equity
Securities."  As a result  of the  adoption  of this  accounting  principle,  we
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,  we classified  all  securities as "Available  for Sale".  As a
result,  all such  securities are now presented at fair value,  as determined by
market quotations.

         Our objective in investing in  mortgage-backed  securities  varies from
time to time depending upon market interest  rates,  local mortgage loan demand,
and our level of  liquidity.  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 us 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>
                                                                                     Nine Months Ended
                                                 Year Ended December 31,                 September 30,
                                        -------------------------------------   ---------------------------
                                            1997         1998         1999          1999              2000
                                                                  (In Thousands)
<S>                                        <C>          <C>            <C>          <C>          <C>
Mortgage-backed securities at
 beginning of period................    $  123,599   $  234,132   $   389,263   $  389,263       $  336,212
Purchases...........................       131,956      310,581        57,285       57,285               --
Acquired as part of Acquisition of
 BankBoynton.......................            205           --            --           --               --
Sales...............................            --      (26,044)       (9,914)        (631)              --
Repayments..........................       (22,325)    (125,105)      (89,810)     (77,716)         (29,294)
Discount (premium) amortization.....          (304)      (2,503)       (2,611)      (2,054)            (568)
Increase (decrease) in market
 value of securities held for sale
 in accordance with SFAS 115.......          1,001       (1,798)       (8,001)      (5,061)          (2,149)
                                        ----------   -----------  ------------  ----------       ----------
Mortgage-backed securities at
 end of period.....................    $   234,132   $  389,263   $   336,212   $  361,086       $  304,201
                                        ==========   ==========   ===========   ==========       ==========
</TABLE>


                                       50

<PAGE>


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

<TABLE>
<CAPTION>
                                                            At December 31,                                     At September 30
                             --------------------------------------------------------------------------    ----------------------
                                     1997                         1998                      1999                      2000
                             ----------------------   -------------------------    --------------------    ------------------------
                                 $          %                 $           %              $          %           $             %
                                ---        ---               ---         ---            ---        ---         ---           ---
                                                                     (Dollars In Thousands)
<S>                          <C>             <C>        <C>              <C>       <C>            <C>       <C>              <C>
Mortgage-backed securities,
 net:
 Adjustable:
   FreddieMac..............  $   48,469      20.57%     $   102,756      26.27%    $   73,717     21.81%    $    85,087      27.82%
   FannieMae...............      43,825      18.60           56,490      14.44         42,183     12.48          38,452      12.58
   GinnieMae...............       1,586       0.67              995       0.25         11,083      3.28              --         --
                             ----------    -------      -----------    -------     ----------    ------     -----------  ---------
    Total adjustable.......      93,880      39.84          160,241      40.96        126,983     37.57         123,539      40.40
                             ----------    -------      -----------    -------     ----------    ------     -----------  ---------
Fixed:
   FreddieMac..............      83,326      35.36          122,463      31.30        110,744     32.77          97,432      31.87
   FannieMae...............      26,497      11.24           86,166      22.02         84,600     25.04          71,060      23.24
   GinnieMae...............      30,429      12.91           20,393       5.22         13,885      4.11          12,170       3.98
                             ----------    -------      -----------    -------     ----------    ------     -----------  ---------
    Total fixed............     140,252      59.51          229,022      58.54        209,229     61.92         180,662      59.09
                             ----------    -------      -----------    -------     ----------    ------     -----------  ---------
Accrued interest...........       1,530       0.65            1,941       0.50          1,726      0.51           1,563       0.51
                             ----------    -------      -----------    -------     ----------    ------     -----------  ---------
Total mortgage-backed
   securities, net.........  $  235,662     100.00%     $   391,204     100.00%    $  337,938    100.00%    $   305,764     100.00%
                             ==========    =======      ===========    =======     ==========    ======     ===========  =========
</TABLE>


Delinquencies and Classified Assets

         Delinquencies. Our 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.

         Nonperforming  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 and  considered non  performing  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.

         Real estate that we acquired 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 our
earnings.  Any subsequent write-down of REO is also charged against earnings. At
September  30,  2000,  we had no  property  that was  acquired  as the result of
foreclosure  and classified as REO. At September 30, 2000, we had  nonperforming
assets of $5.1  million and a ratio of  nonperforming  assets to total assets of
0.27%.


                                       51

<PAGE>

Delinquent Loans and Nonperforming Assets

         The following  table sets forth  information  regarding our non-accrual
mortgage loans delinquent 90 days or more,  non-accrual  consumer and commercial
business loans  delinquent 60 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, we fully reserve all accrued  interest thereon and cease to accrue
interest thereafter.  For all the dates indicated,  we did not have any material
restructured  loans  within the meaning of SFAS 15,  "Accounting  by Debtors and
Creditors for Troubled Debt Restructurings."


<TABLE>
<CAPTION>
                                                     At December 31,
                                        --------------------------------------------  At September 30,
                                        1995     1996      1997       1998      1999      2000
                                        ----     ----      ----       ----      ----      ----
                                                       (Dollars in Thousands)
Delinquent Loans:
<S>                                   <C>       <C>       <C>       <C>       <C>       <C>
  One- to four-family residential(1)   $1,513    $2,637    $2,610    $3,677    $4,022    $3,462
Commercial and multi-family real
  estate ...........................      201       461       140        51        --        --
  Land .............................       10        84       187        --        --        --
Consumer and commercial business
  loans(3) .........................      140       108       312       131       221     1,618
                                       ------    ------    ------    ------    ------    ------
Total delinquent loans .............    1,864     3,290     3,249     3,859     4,243     5,080
Total REO and loans foreclosed
  in-substance .....................      643        93       967       907       775        --
                                       ------    ------    ------    ------    ------    ------
    Total nonperforming assets(2) ..   $2,507    $3,383    $4,216    $4,766    $5,018    $5,080
                                       ======    ======    ======    ======    ======    ======

Total loans delinquent 90 days or
  more to net loans receivable (3) .     0.35%     0.50%     0.38%     0.39%     0.36%     0.38%
Total loans delinquent 90 days or
  more to total assets (3) .........     0.24%     0.38%     0.27%     0.25%     0.25%     0.27%
Total nonperforming loans, loans
 foreclosed in-substance and
 REO to total assets ...............     0.32%     0.39%     0.35%     0.30%     0.29%     0.27%
</TABLE>
----------------

(1)  At December  31, 1999 and  September  30,  2000,  we had no  delinquent  or
     nonperforming construction loans.
(2)  Net of specific valuation allowances.
(3)  Includes consumer and commercial business loans delinquent 60 days or more.

         During the year  ended  December  31,  1999 and the nine  months  ended
September  30,  2000,  gross  interest  income  of  approximately  $123,000  and
$141,000,  respectively,  would have been  recorded on loans  accounted for on a
non-accrual  basis if the loans had been  current  throughout  the  periods.  No
interest  income on non-accrual  loans was included in income during 1999 or the
nine months ended September 30, 2000.

         The following table sets forth  information  with respect to loans past
due 60-89 days in our portfolio at the dates indicated.
<TABLE>
<CAPTION>
                                                  At December 31,
                                        ---------------------------------------  At September 30,
                                        1995     1996     1997     1998     1999     2000
                                        ----     ----     ----     ----     ----     ----
                                                          (In Thousands)
<S>                                    <C>      <C>      <C>      <C>      <C>      <C>
Loans past due 60-89 days:
 One- to four-family residential(1)    $1,272   $2,038   $3,014   $2,049   $2,538   $1,866
Commercial real estate and
 multi-family ......................      106       55       54       --       --       --
Consumer and commercial
 business loans ....................      106       19       83        8      123      148
   Land loans ......................        1       --       --       11       --       --
                                       ------   ------   ------   ------   ------   ------
     Total past due 60-89 days .....   $1,485   $2,112   $3,151   $2,068   $2,661   $2,014
                                       ======   ======   ======   ======   ======   ======
</TABLE>
----------
(1)  Includes construction loans


                                       52

<PAGE>


         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 we classify problem assets as either  substandard or doubtful,  we
are 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 we classify  problem assets as "loss," we are
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.  Our
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.  We regularly
review the problem loans in our portfolio to determine whether any loans require
classification in accordance with applicable regulations.

         The following  table sets forth the aggregate  amount of our classified
assets at the dates indicated.

                                      At December 31,
                                ---------------------------   At September 30,
                                 1997       1998      1999        2000
                                 ----       ----      ----        ----
                                             (In Thousands)
Substandard assets(1)(2) .....  $3,961     $4,752     $4,794     $5,151
Doubtful assets(2) ...........      --         --         --         --
Loss assets(2) ...............      --         --         --         --
                                ------     ------     ------     ------
  Total classified assets(2) .  $3,961     $4,752     $4,794     $5,151
                                ======     ======     ======     ======

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

(1)  Includes REO and in-substance foreclosures.
(2)  Net of specific valuation allowances.



                                       53

<PAGE>


         The following  table sets forth  information  regarding our  delinquent
loans,  REO and  loans  foreclosed  in-  substance,  net of  specific  valuation
allowance at September 30, 2000.


                                                      Balance          Number
                                                      -------          ------
                                                     (Dollars In Thousands)
Residential real estate:
 Loans 60 to 89 days delinquent ...............        $1,866            29
 Loans more than 89 days delinquent ...........         3,462            46
Commercial and multi-family real
 estate:
 Loans 60 to 89 days delinquent ...............            --            --
 Loans more than 89 days delinquent ...........            --            --
Land loans:
 Loans 60 to 89 days delinquent ...............            --            --
 Loans more than 89 days delinquent ...........            --            --
Consumer and commercial business loans
 60 days or more delinquent ...................         1,618            17
 REO ..........................................            --            --
                                                       ------        ------
       Total ..................................        $6,946            92
                                                       ======        ======


         Allowance for Loan Losses.  We maintain an allowance for loan losses to
absorb losses inherent in the loan portfolio. The allowance is based on ongoing,
quarterly  assessments  of the probable  estimated  losses  inherent in the loan
portfolio,  and to a lesser extent, unused commitments to provide financing. Our
methodology  for assessing  the  appropriateness  of the  allowance  consists of
several key elements,  which include a formula allowance and specific allowances
for identified problem loans and portfolio segments.

         The  formula  allowance  is  calculated  by  applying  loss  factors to
outstanding  loans  based on an  internal  risk  grade of such loans or pools of
loans.  Changes in risk grades of both performing and nonperforming loans affect
the amount of the formula  allowance.  Loss  factors are based  primarily on our
historical loss experience and may be adjusted for other significant  conditions
that, in management's  judgement,  affect the collectibility of the portfolio as
of the evaluation date. There were no changes to our estimation  methodology for
the calculation of the allowance for loan losses.

         The conditions  evaluated in connection with the allowance  include the
following conditions that existed as of the balance sheet date:

          o    general  economic  and  business  conditions  affecting  our  key
               lending  areas;  o credit  quality  trends  (including  trends in
               nonperforming loans expected to result from existing conditions);

          o    collateral values;

          o    loan volumes and concentrations;

          o    seasoning of the loan portfolio;

          o    specific industry conditions within portfolio segments;

          o    recent loss experience in particular segments of the portfolio;

          o    duration of the current business cycle; and

          o    bank regulatory examination results.

         Where  any of  these  conditions  is not  evidenced  by a  specifically
identifiable  problem  loan or  portfolio  segment  as of the  evaluation  date,
management's  evaluation  of the  probable  loss  related to such  condition  is
reflected in the allowance.

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

                                       54

<PAGE>


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

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

         Additional   specific   allowances  are   established  in  cases  where
management has identified  significant  conditions or circumstances related to a
specific loan that management  believes indicate the probability that a loss has
been incurred in excess of the amount determined by the formula allowance.

         Pooled loan loss factors (not  individually  graded  loans) are derived
from a model that tracks five years of historical loss experience.  Pooled loans
are loans that are  homogeneous  in nature,  such as  consumer  installment  and
residential mortgage loans.

         The  allowance  for loan  losses is based upon  estimates  of  probable
losses inherent in the loan portfolio.  Our methodology  permits  adjustments to
any loss factor used in the  computation  of the formula  allowance in the event
that,  in   management's   judgment,   significant   factors  which  affect  the
collectibility  of the portfolio as of the evaluation  date are not reflected in
the loss factors.  By assessing the probable  estimated  losses  inherent in the
loan portfolio on a monthly basis,  we are able to adjust  specific and inherent
loss estimates based upon the most recent information that has become available.

         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 our 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.
Further, as we expand our portfolio of commercial real estate and loans that are
not secured by real estate,  which are deemed to have  greater  credit risk than
single family mortgage  loans, we expect to provide greater  allowances for loan
losses than have been considered necessary in the past.


                                       55

<PAGE>


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

<TABLE>
<CAPTION>
                                                                       At December 31,
                                       ------------------------------------------------------------------------     At September 30,
                                          1995             1996            1997            1998            1999           2000
                                          ----             ----            ----            ----            ----           ----
                                                                  (Dollars in Thousands)
<S>                                   <C>             <C>             <C>              <C>             <C>             <C>
Total net loans receivable
  outstanding ......................   $   532,333     $   661,700     $   861,257     $   977,166     $ 1,164,421     $ 1,328,192
                                       ===========     ===========     ===========     ===========     ===========     ===========
Average net loans receivable
  outstanding ......................   $   490,088     $   605,507     $   735,949     $   917,647     $ 1,067,107     $ 1,247,033
                                       ===========     ===========     ===========     ===========     ===========     ===========
Allowance balance (at beginning
   of period) ......................   $     2,566     $     2,265     $     2,263     $     3,294     $     3,226     $     3,609
Acquired as part of acquisition
  of BankBoynton:
     Residential real estate .......            --              --             208              --              --              --
     Land loans ....................            --              --             158              --              --              --
     Consumer and commercial
       business ....................            --              --             801              --              --              --
                                       -----------     -----------     -----------     -----------     -----------     -----------
         Total loans acquired ......            --              --           1,167              --              --              --
                                       -----------     -----------     -----------     -----------     -----------     -----------
Provision for losses(2):
    Residential real estate ........           (28)             78             132             119             117             244
Commercial & multi-family
  real estate ......................          (287)             47              --             (43)             81             104
    Land loans .....................            13              --              33              (4)            (53)           (146)
    Consumer and commercial
      business .....................            92              39               5               5             318             726
                                       -----------     -----------     -----------     -----------     -----------     -----------
        Total provisions for
          losses ...................          (210)            164             170              77             463             928
                                       -----------     -----------     -----------     -----------     -----------     -----------
Charge-offs:
    Residential real estate ........           (76)           (137)            (93)            (56)            (32)            (37)
Commercial and multi-family
  real estate ......................            --              (7)           (167)            (22)            (21)             --
    Land loans .....................           (13)             --              (5)            (28)            (16)             --
    Consumer and commercial
      business(2) ..................           (22)            (41)            (39)            (11)            (34)
                                       -----------     -----------     -----------     -----------     -----------     -----------
         Total charge-offs .........           (91)           (166)           (306)           (145)            (80)            (71)
                                       -----------     -----------     -----------     -----------     -----------     -----------

Allowance balance (at end
  of period)  ......................   $     2,265     $     2,263     $     3,294     $     3,226     $     3,609     $     4,466
                                       ===========     ===========     ===========     ===========     ===========     ===========
Allowance for loan losses
 as a percent of net loans
 receivable at end of
 period ............................          0.43%           0.34%           0.38%           0.33%           0.31%           0.34%
Net loans charged-off as
 a percent of average loans
 outstanding .......................          0.02%           0.03%           0.04%           0.01%           0.01%           0.01%
Ratio of allowance for loan
 losses to total non-performing
 loans at end of period(1) .........        121.51%          68.78%         101.39%         100.59%         131.57%         117.59%
Ratio of allowance for loan
 losses to total non-performing
 loans, REO and in-substance
 foreclosures at end of period(1) ..         90.35%          66.89%          78.13%          78.42%         102.59%         117.59%
</TABLE>
---------------

(1)  Net of specific reserves.
(2)  Net of immaterial recoveries.

                                       56

<PAGE>


         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.

<TABLE>
<CAPTION>
                                                                  At December 31,                                At September 30,
                    -----------------------------------------------------------------------------------------   ------------------
                          1995               1996             1997              1998               1999               2000
                    -----------------  ---------------  -----------------  ----------------  -----------------  ------------------
                          % of Loans       % of Loans          % of Loans        % of Loans         % of Loans         % of Loans
                            in Each           In Each            In Each          In Each            In Each            In Each
                          Category to       Category to        Category to       Category to       Category to         Category to
                             Total             Total              Total             Total             Total               Total
                     Amount  Loans    Amount   Loans    Amount    Loans     Amount  Loans    Amount   Loans     Amount    Loans
                     ------  -----    ------   -----    ------    -----     ------  -----    ------   -----     ------    -----
                                                                       (Dollars in Thousands)
<S>                <C>      <C>      <C>      <C>      <C>      <C>         <C>     <C>      <C>      <C>      <C>       <C>
Balance at end
of period
applicable to:
 One- to four-
  family
  residential
  mortgage.......... $1,351   84.23%  $ 1,095  83.89%    $1,547    82.86%  $2,128   83.18%  $  1,362   77.78%   $1,568    75.42%
Commercial real
 estate and
 multi-family
 residential........    574    8.03       571   6.12        441     7.04      753    7.04        716    9.30       821     9.03
Land loans..........     91    1.92       119   1.70        209     1.32      203    0.81        146    0.77        --     0.97
Other...............    249    5.82       478   8.29      1,097     8.78      142    8.97      1,385   12.15     2,077    14.58
                     ------  ------   -------  -----     ------   ------   ------  ------   --------  ------    ------  -------
Total allowance
 for loan losses.... $2,265  100.00%  $ 2,263  100.00%   $3,294   100.00%  $3,226  100.00%  $  3,609  100.00%   $4,466%  100.00%
                    =======  ======   =======  ======    ======   ======   ======  ======   ========  ======    ======  =======
</TABLE>


Investment Activities

         In prior years,  we increased the  percentage of our assets held in our
investment  portfolio as part of our strategy of  maintaining  higher  levels of
liquidity  which improve  Fidelity  Federal Bank and Trust's  interest rate risk
position.  Our  investment  portfolio  consists  of U.S.  Government  and agency
securities,  corporate debt securities, municipal bonds, FHLB Stock and interest
earning deposits. The carrying value of our investment securities totaled $100.4
million at December 31, 1999, and $140.3 million at September 30, 2000.

         Our  interest-earning  deposits due from other  financial  institutions
with  original  maturities  of three months or less,  totaled  $19.1  million at
December 31, 1999, and $3.9 million at September 30, 2000.

         Under federal regulations,  we must 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". We generally maintain 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 our loan  origination  and other
activities.

         Investment Portfolio. The following tables set forth the carrying value
of our  investments  at the dates  indicated.  At September 30, 2000, the market
value of our investments was  approximately  $140.3 million.  As allowed by SFAS
115,  "Accounting  for Certain  Investments in Debt and Equity  Securities,"  we
classified our 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.

                                       57

<PAGE>


                                      At December 31,
                              --------------------------------  At September 30,
                                1997        1998        1999         2000
                                ----        ----        ----         ----
                                            (In Thousands)
U.S. Government and agency
 obligations ................ $ 13,861    $ 15,924    $ 26,317    $ 79,018
Investment in trust
 preferred securities .......       --      44,488      38,959      38,431
Municipal bonds .............    2,216       2,900       2,742       2,515
Interest-earning deposits ...   33,688      32,075      19,065       3,917
FHLB stock ..................   11,955      15,658      13,354      16,492
                              --------    --------    --------    --------
      Total investments ..... $ 61,720    $111,045    $100,437    $140,373
                              ========    ========    ========    ========


         During 1998, we began to diversify our  investments in  mortgage-backed
securities by purchasing  investment grade rated,  floating rate trust preferred
securities  of  other  financial  institutions.   In  doing  so,  we  relied  on
regulations which permit an investment of up to 35% of our assets in "commercial
paper and corporate debt  securities." In November of 1998, the Office of Thrift
Supervision  ("OTS")  issued Thrift  Bulletin  TB-73,  which among other matters
stated concerns over  institutions'  investment in trust  preferred  securities,
citing increased  interest rate risks as a result of the predominant  fixed-rate
nature of such  securities  and that some of these  securities  could have their
maturities  extended  at the  issuer's  option.  As a  result,  the OTS  adopted
limitations  on  the  investment  of  such  securities  to  15%  of a  regulated
institution's  equity, but adopted a method by which an institution could appeal
the limitation.

         At September 30, 2000,  Fidelity Federal Bank and Trust's investment in
trust preferred  securities totaled 2.0% of assets and 33.5% of Fidelity Federal
Bank  and  Trust's  regulatory  capital.   Our  investment  policy  specifically
restricts  our  investment  in  trust  preferred   securities  to  $50  million,
investment  grade and floating  rate to improve our interest  rate risk. We have
asked the OTS to permit us to  continue  our  investment  at current  levels and
noted in our appeal that our  investments  had floating  interest  rates and the
issuers did not have the option to extend the  maturities.  The OTS has approved
our request to maintain our current  market  investment in these  securities but
has not approved the increase of our investment.



                                       58

<PAGE>


         Investment  Portfolio  Maturities.  The following  table sets forth the
scheduled  maturities,  amortized cost,  market values and average yields of our
investment securities at September 30, 2000.

<TABLE>
<CAPTION>
                                                                 At September 30, 2000
                                ----------------------------------------------------------------------------------------------
                                  One Year or Less       One to Three Years       Three to Five Years        Over Five Years
                                --------------------   ---------------------    ----------------------   ---------------------
                                          Annualized              Annualized                Annualized              Annualized
                                           Weighted                Weighted                  Weighted                Weighted
                                Amortized   Average    Amortized    Average     Amortized     Average    Amortized    Average
                                  Cost       Yield        Cost       Yield         Cost        Yield        Cost       Yield
                                  ----       -----        ----       -----         ----        -----        ----       -----
                                                          (Dollars in Thousands)
<S>                            <C>          <C>          <C>          <C>        <C>           <C>        <C>         <C>
Debt securities:
U.S. Government agency
  securities ................   $ 26,616      6.17%      $ 25,000      6.24%      $  7,832      6.62%      $ 20,115      8.10%
Investment in trust preferred
  securities ................         --        --             --        --             --        --         40,742      7.36
Municipal bonds .............        965      3.93            937      3.94            285      3.85            357      3.80
FHLB stock(2) ...............     16,492      7.75             --        --             --        --             --        --
Interest-earning deposits ...      3,917      6.58             --        --             --        --             --        --
                                --------      ----       --------      ----       --------      ----       --------      ----
      Total .................   $ 47,990      6.70%      $ 25,937      6.16%      $  8,117      6.52%      $ 61,214      7.58%
                                ========      ====       ========      ====       ========      ====       ========      ====
</TABLE>


                                          At September 30, 2000
                                -----------------------------------------
                                                   Total
                                -----------------------------------------
                                                               Annualized
                                                     Average    Weighted
                                Amortized   Market   Life in     Average
                                  Cost      Value    Years(1)     Yield
                                  ----      -----    --------     -----
                                        (Dollars in Thousands)
Debt securities:
U.S. Government agency
  securities ................   $ 79,563   $ 79,018      3.4      6.72%
Investment in trust preferred
  securities ................     40,742     38,431     27.0      7.36
Municipal bonds .............      2,544      2,515      2.0      3.91
FHLB stock(2) ...............     16,492     16,492       --      7.75
Interest-earning deposits ...      3,917      3,917       --      6.58
                                --------   --------     ----      ----
      Total .................   $143,258   $140,373     11.2      6.97%
                                ========   ========     ====      ====
-------------
(1)  Total  weighted  average  life in years  calculated  only on United  States
     Government  agency  securities,  corporate  debt  securities  and municipal
     bonds.

(2)  FHLB stock has no stated maturity, and the interest rate is adjustable.


                                       59

<PAGE>


                                Sources of Funds

         General.  Deposits  are the major  source of our funds for  lending and
other  investment  purposes.  In addition to deposits,  we derive 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 our market area through the offering of a broad selection of deposit
instruments,  including  noninterest  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.  We regularly  evaluate
our  internal  cost of funds,  survey rates  offered by competing  institutions,
review our cash flow  requirements  for lending and liquidity,  and execute rate
changes when deemed  appropriate.  We do not obtain funds through brokers.  As a
result of our  strategy  of  seeking  to  attract  business  customers,  we have
expanded our commercial  deposit  products and services,  particularly  variable
money market accounts, sweep accounts, and other transaction accounts.

         Deposit Portfolio. The following table sets forth information regarding
interest rates, terms,  minimum amounts and balances of our deposit portfolio as
of September 30, 2000.

<TABLE>
<CAPTION>

   Weighted                                                                                           Percentage
    Average           Minimum              Checking and                  Minimum                       of Total
 Interest Rate         Term              Savings Deposits                Amount          Balances      Deposits
 -------------         ----              ----------------                ------          --------      --------
                                                                                      (In Thousands)
<S>                   <C>          <C>                                  <C>           <C>                <C>
    0.00%              None         Noninterest bearing demand           $     0       $   122,331        8.66%
    0.97               None         NOW accounts                             100           108,900        7.71
    3.01               None         Passbooks and statement savings          100           145,773       10.32
    5.35               None         Money market accounts                  2,500           150,983       10.69


                                      Certificates of Deposit
                                      -----------------------
    4.08%          0 - 3 months     Fixed term, fixed-rate                $1,000       $    21,890        1.55%
    5.83           3 - 6 months     Fixed term, fixed-rate                 1,000            47,007        3.33
    6.28           6 - 12 months    Fixed term, fixed-rate                 1,000           495,549       35.08
    5.83          12 - 36 months    Fixed term, fixed-rate                 1,000           260,682       18.46
    5.95          36 - 60 months    Fixed term, fixed-rate                 1,000            59,318        4.20
                                                                                       -----------      ------
                                    Total                                              $ 1,412,433      100.00%
                                                                                       ===========      ======
</TABLE>


                                       60

<PAGE>


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

                                     At December 31,
                              ----------------------------     At September 30,
                             1997        1998        1999           2000
                             ----        ----        ----           ----
Rate                                        (In Thousands)
----
  1.01 - 2.00%..........   $    895    $  1,018    $    663       $    484
  2.01 - 3.00%..........        301          --          --             --
  3.01 - 4.00%..........          6           6          --             --
  4.01 - 5.00%..........     11,225     125,019     199,817         63,353
  5.01 - 6.00%..........    441,810     564,002     573,903        251,530
  6.01 - 7.00%..........    152,453     106,719     114,007        568,874
  7.01 - 8.00%..........        353         157         152            205
  8.01 - 9.00%..........         40          --          --             --
                           --------    --------    --------       --------
                           $607,083    $796,921    $888,542       $884,446
                           ========    ========    ========       ========


         The   following   table  sets  forth  the  amount  and   maturities  of
certificates of deposit at September 30, 2000.


<TABLE>
<CAPTION>
                                                                        Amount Due
                                    ----------------------------------------------------------------------------
                                     Less Than       1-2         2-3        3-4        4-5      After 5
                                     One Year       Years       Years      Years      Years      Years      Total
                                     --------       -----       -----      -----      -----      -----      -----
                                                                       (In Thousands)
Rate
----
<S>                                <C>          <C>        <C>        <C>        <C>        <C>        <C>
   1.01 - 2.00%................     $    484     $      --  $      --  $      --  $     --   $     --   $    484
   2.01 - 3.00%................           --            --         --         --        --         --         --
   3.01 - 4.00%................           --            --         --         --        --         --         --
   4.01 - 5.00%................       60,820         1,170         37      1,326        --         --     63,353
   5.01 - 6.00%................      209,299        26,669      8,824      4,462     2,276         --    251,530
   6.01 - 7.00%................      478,799        74,117     14,309        147     1,502         --    568,874
   7.01 - 8.00%................           90           103         12         --        --         --        205
                                    --------     ---------  ---------  ---------  --------   --------   --------
                                    $749,492     $ 102,059  $  23,182  $   5,935  $  3,778   $     --   $884,446
                                    ========     =========  =========  =========  ========   ========   ========
</TABLE>


         The following table indicates the amount of our negotiable certificates
of deposit of $100,000 or more by time remaining  until maturity as of September
30, 2000.

                    Remaining Maturity                  Amounts
                    ------------------                  -------
                                                     (In Thousands)
         Three months or less...............        $     74,678
         Three through six months...........              42,932
         Six through twelve months..........              59,528
         Over twelve months.................              27,484
                                                    ------------
             Total..........................        $    204,622
                                                    ============


                                       61

<PAGE>


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

Deposit Flow

<TABLE>
<CAPTION>
                                                                                        Nine Months Ended
                                                   Year Ended December 31,                September 30,
                                            ------------------------------------    ------------------------
                                               1997           1998         1999         1999       2000
                                               ----           ----         ----         ----       ----
                                                          (In Thousands)
<S>                                         <C>           <C>          <C>          <C>          <C>
  Deposits..............................    $ 3,353,672   $ 4,359,705  $ 6,273,994  $ 4,397,590  $ 6,531,747
  Acquired as part of BankBoynton
    acquisition.........................         41,730            --           --           --           --
  Withdrawals...........................      3,250,906     4,145,444    6,116,775    4,271,584    6,478,021
                                            -----------   -----------  -----------  -----------  -----------
  Net increase before interest credited.        144,496       214,261      157,219      126,006       53,726
  Interest credited.....................         33,126        34,145       37,803       27,501       37,486
                                            -----------   -----------  -----------  -----------  -----------
  Net increase in deposits..............    $   177,622   $   248,406  $   195,022  $   153,507  $    91,212
                                            ===========   ===========  ===========  ===========  ===========
</TABLE>

Borrowings

         Savings  deposits  are the primary  source of funds for our lending and
investment  activities and for general business purposes. If the need arises, we
may rely upon  advances  from the FHLB and the  Federal  Reserve  Bank  discount
window to supplement our supply of lendable funds and to meet deposit withdrawal
requirements.  Advances from the FHLB are typically  collateralized  by our FHLB
stock and a portion of our first mortgage  loans.  At September 30, 2000, we had
$326.3  million in FHLB  advances  outstanding.  Our  borrowings  include  $28.8
million of junior subordinated debentures issued in connection with the issuance
of 8.375% Cumulative Trust Preferred Securities by Fidelity Capital Trust I.

         The FHLB functions as a central reserve bank providing  credit to us as
well as other member  savings  institutions  and  financial  institutions.  As a
member,  we are required to own capital stock in the FHLB and are  authorized to
apply  for  advances  on the  security  of such  stock and  certain  of our 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 3 months  and 10  years,  except  for $25.0
million in such advances,  bearing interest at 6.94%, which matures in the third
quarter, 2000.

<TABLE>
<CAPTION>
                                                                                        For the Nine Months
                                                   Year Ended December 31,           Ended September 30, 2000
                                          -----------------------------------       ----------------------------
                                               1997         1998         1999         1999              2000
                                               ----         ----         ----         ----              ----
                                                                  (Dollars in thousands)
FHLB advances:
<S>                                       <C>           <C>            <C>          <C>              <C>
   Maximum month-end balance...........   $   239,091   $     318,527  $   310,976  $   310,976      $   329,743
   Balance at end of period............       239,091         303,140      247,073      302,352          326,289
   Average balance.....................       119,759         286,094      294,675      306,134          286,568

Weighted average interest rate on:
   Balance at end of period............          6.41%           5.94%        5.81%        5.90%            6.31%
   Average balance for period..........          6.27%           6.06%        6.01%        5.95%            6.16%
</TABLE>



                                       62

<PAGE>


Subsidiary Activities

         We have two  active  wholly  owned  subsidiaries.  Fidelity  Realty and
Appraisal  Service,  Inc., a Florida  corporation  ("FRAS") primarily engaged in
providing appraisal services for Fidelity Federal Bank and Trust and selling our
real estate  owned.  At December  31,  1999,  FRAS had a  cumulative  deficit of
$104,000.  For the year ended  December 31, 1999,  FRAS had a net loss of $8,000
and a net loss of $48,000 for the nine months ended September 30, 2000.

         Our other  subsidiary,  Florida  Consolidated  Agency,  Inc., a Florida
corporation  doing business as Fidelity  Insurance,  was established in 1999. On
July 16, 1999,  Fidelity Insurance acquired Dunn and Noel, Inc., a full- service
insurance agency based in Juno Beach,  Florida. Dunn & Noel was founded in 1947,
originally as Burns & Company.  Fidelity  Insurance  operates as an  independent
insurance agency and licensed agents make insurance  products  available through
Fidelity Federal Bank and Trust's branch offices.  Licensed representatives also
sell a variety of investment  products.  Fidelity  Insurance incurred a net loss
for the period from July 16 through  December 31, 1999 of $62,000 and net income
of $75,000 for the nine months ended September 30, 2000.

         In  addition  to our two active  subsidiaries,  in  December  1997,  we
incorporated  Fidelity Capital Trust I, a Delaware chartered  statutory business
trust.  Fidelity  Capital  Trust I was formed for the purpose of issuing  8.375%
Cumulative  Trust  Preferred  Securities  (the  "Preferred   Securities")  which
represent beneficial interests in Fidelity Capital Trust I. On January 21, 1998,
Fidelity  Capital  Trust I  completed  the offer and sale of $28.75  million  in
Preferred  Securities.  In  connection  with the offer and sale of the Preferred
Securities,  Fidelity Bankshares, Inc., issued an equivalent principal amount of
8.375% Junior  Subordinated  Deferrable  Interest  Debentures which were sold to
Fidelity Capital Trust I for the equivalent of the net proceeds of $27.3 million
from the sale of the Preferred  Securities.  The Junior Subordinated  Deferrable
Interest  Debentures  are scheduled to mature on January 31, 2028, at which time
the Preferred  Securities will be redeemed.  The annual interest expense paid on
the Junior  Subordinated  Deferrable  Interest  Debentures is approximately $2.4
million.

         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  September  30,  2000,  we had  527  full-time  and 51  part-time
employees.  None of our  employees is  represented  by a  collective  bargaining
group. We believe our relationship with our employees is good.

Property

         We conduct our  business  through our main office  located in West Palm
Beach, Florida, and 34 full service branch offices located in Palm Beach, Martin
and St. Lucie Counties and two loan production offices located in Palm Beach and
Indian  River  Counties.  The  aggregate  net  book  value of our  premises  and
equipment  was $50.2  million at September  30, 2000. In January 2001, we opened
our main administrative office at 205 Datura Street, West Palm Beach, Florida.


                                       63

<PAGE>


Legal Proceedings

         There are  various  claims and  lawsuits  in which we are  periodically
involved  incident  to  our  business.  We  believe  that  these  routine  legal
proceedings,  in the aggregate,  are not material to our financial condition and
results of operations.

                                   REGULATION

         Fidelity Federal Bank and Trust is examined and supervised  extensively
by  the  Office  of  Thrift   Supervision  and  the  Federal  Deposit  Insurance
Corporation.  Fidelity Federal Bank and Trust is a member of, and owns stock in,
the Federal Home Loan Bank of Atlanta, which is one of the twelve regional banks
in the Federal Home Loan Bank System. This regulation and supervision limits the
activities in which Fidelity Federal Bank and Trust may engage. Fidelity Federal
Bank and Trust is also regulated to a lesser extent by the Board of Governors of
the Federal Reserve System, governing reserves to be maintained against deposits
and other matters.  The Office of Thrift  Supervision  examines Fidelity Federal
Bank and  Trust  and  prepares  reports  for the  consideration  of its board of
directors  on any  operating  deficiencies.  Fidelity  Federal  Bank and Trust's
relationship  with its  depositors  and  borrowers is also  regulated to a great
extent by both  federal and state laws,  especially  in matters  concerning  the
ownership of savings  accounts and the form and content of Fidelity Federal Bank
and Trust's mortgage  documents.  Any change in this regulation,  whether by the
Federal  Deposit  Insurance  Corporation,   Office  of  Thrift  Supervision,  or
Congress, could have a material adverse impact on Fidelity Bankshares,  Inc. and
Fidelity Federal Bank and Trust and their operations.

Federal Regulation of Savings Institutions

         Business  Activities.  The  activities  of  federal  savings  banks are
subject to extensive  regulation,  including  restrictions or requirements  with
respect  to loans to one  borrower,  the  percentage  of  non-mortgage  loans or
investments to total assets, capital distributions,  permissible investments and
lending  activities,  liquidity,  transactions  with  affiliates  and  community
reinvestment.  In  particular,  many  types of loans,  such as  commercial  real
estate,  commercial  business  and  consumer  loans,  are  limited to a specific
percentage of our capital or assets. The description of statutory provisions and
regulations applicable to savings associations set forth herein does not purport
to be a complete  description of these statutes and regulations and their effect
on Fidelity Federal Bank and Trust.

         Capital   Requirements.   The  Office  of  Thrift  Supervision  capital
regulations   require  savings   institutions  to  meet  three  minimum  capital
standards:  a  1.5%  tangible  capital  ratio,  a  4%  leverage  ratio  (3%  for
institutions receiving the highest rating on the CAMELS rating system) and an 8%
risk-based  capital ratio. In addition,  the prompt  corrective action standards
discussed  below also  establish,  in  effect,  a minimum  2%  tangible  capital
standard, a 4% leverage ratio (3% for institutions  receiving the highest rating
on the  CAMELS  financial  institution  rating  system),and  together  with  the
risk-based  capital standard itself, a 4% Tier 1 risk-based  capital  standards,
institutions  must generally  deduct  investments  in and loans to  subsidiaries
engaged in activities as principal that are not permissible for a national bank.

         The risk-based capital standards for savings institutions  requires the
maintenance of Tier 1 (core) and total capital (which is defined as core capital
and  supplementary  capital)  to  risk-weighted  assets  of at  least 4% and 8%,
respectively.  In determining the amount of  risk-weighted  assets,  all assets,
including certain  off-balance  sheet assets,  are multiplied by a risk-weighted
factor of 0% to 100%,  assigned  by the  Office of  Thrift  Supervision  capital
regulation based on the risks believed inherent in the type of asset. Core (tier
1)  capital  is  defined  as common  stockholders'  equity  (including  retained
earnings),  certain noncumulative  perpetual preferred stock and related surplus
and minority  interests in equity  accounts of  consolidated  subsidiaries  less
tangibles  other  than  certain  mortgage   servicing  rights  and  credit  card
relationships.   The  components  of  supplementary  capital  currently  include
cumulative  preferred stock,  long-term  perpetual  preferred  stock,  mandatory
convertible securities,  subordinated debt and intermediate preferred stock, the
allowance  for loan and lease  losses  limited  to a  maximum  of 1.25% of risk-
weighted assets and up to 45% of unrealized gains on  available-for-sale  equity
securities with readily determinable fair market values.  Overall, the amount of
supplementary  capital  included  as part of total  capital  exceed 100% of core
capital.


                                       64

<PAGE>


         The  capital   regulations  also  incorporate  an  interest  rate  risk
component.  Savings institutions with "above normal" interest rate risk exposure
are subject to a deduction from total capital for purposes of calculating  their
risk- based capital  requirements.  For the present  time,  the Office of Thrift
Supervision  has  deferred  implementation  of the  interest  rate risk  capital
charge.  At September 30, 2000,  Fidelity  Federal Bank and Trust met each of it
capital requirements.

         Loans to One Borrower.  Federal savings associations  generally may not
make a loan or extend credit to a single or related group of borrowers in excess
of 15% of unimpaired  capital and surplus on an unsecured  basis.  An additional
amount may be loaned,  equal to 10% of  unimpaired  capital and surplus,  if the
loan is secured by readily  marketable  collateral,  which is defined to include
certain  securities and bullion,  but generally does not include real estate. As
of September 30, 2000,  Fidelity  Federal Bank and Trust was in compliance  with
its loans-to-one- borrower limitations.

         Qualified  Thrift  Lender  Test.  As  a  federal  savings  association,
Fidelity Federal Bank and Trust is required to satisfy a qualified thrift lender
test  whereby  it must  maintain  at  least  65% of its  "portfolio  assets"  in
"qualified thrift investments," which consist primarily of residential mortgages
and related  investments,  including  mortgage-  backed and related  securities.
"Portfolio  assets" generally means total assets less specified liquid assets up
to 20% of total assets,  goodwill and other intangible  assets, and the value of
property  used to  conduct  business.  A  savings  association  that  fails  the
qualified  thrift  lender test must either  convert to a bank charter or operate
under specified  restrictions.  As of September 30, 2000,  Fidelity Federal Bank
and  Trust  maintained  78.91%  of its  portfolio  assets  in  qualified  thrift
investments and, therefore, met the qualified thrift lender test.

         Capital Distributions.  OTS regulations govern capital distributions by
savings institutions,  which include cash dividends, stock repurchases and other
transactions charged to the capital account of a savings institution.  A savings
institution must file an application for OTS approval of a capital  distribution
if either (1) the total capital  distributions for the applicable  calendar year
exceed  the sum of the  institution's  net income for that year to date plus the
institution's  retained  net  income  for  the  preceding  two  years,  (2)  the
institution  would  not  be  at  least  adequately   capitalized  following  the
distribution,  (3)  the  distribution  would  violate  any  applicable  statute,
regulation,  agreement or OTS-imposed  condition,  or (4) the institution is not
eligible  for  expedited  treatment  of its filings.  If an  application  is not
required to be filed,  savings  institutions which are a subsidiary of a holding
company,  as well as certain other  institutions,  must still file a notice with
the OTS at least 30 days  before the board of  directors  declares a dividend or
approves a capital distribution.

         Any additional capital  distributions would require prior OTS approval.
If Fidelity  Federal Bank and Trust's capital falls below its required levels or
the  Office of Thrift  Supervision  notifies  it that it is in need of more than
normal  supervision,  Fidelity  Federal Bank and Trust's ability to make capital
distributions could be restricted. In addition, the Office of Thrift Supervision
may prohibit a proposed  capital  distribution by any  institution,  which would
otherwise  be  permitted  by  regulation,  if the  Office of Thrift  Supervision
determines that the distribution would constitute an unsafe or unsound practice.

         Liquidity.  Fidelity  Federal Bank and Trust is required to maintain an
average daily balance of specified liquid assets equal to a quarterly average of
not less than a specified  percentage of its net  withdrawable  deposit accounts
plus  borrowings  payable in one year or less.  The current  requirement  is 4%.
Fidelity Federal Bank and Trust's average  liquidity ratio for the quarter ended
September 30, 2000 was 28.06%, which exceeded the applicable requirements.


                                       65

<PAGE>



         Community Reinvestment Act and Fair Lending Laws. Federal savings banks
have  a  responsibility  under  the  Community   Reinvestment  Act  and  related
regulations of the Office of Thrift Supervision to help meet the credit needs of
their  communities,   including  low-  and  moderate-income  neighborhoods.   In
addition,  the Equal  Credit  Opportunity  Act and the Fair Housing Act prohibit
lenders  from  discriminating  in  their  lending  practices  on  the  basis  of
characteristics  specified in those statutes. An institution's failure to comply
with the  provisions  of the  Community  Reinvestment  Act could,  at a minimum,
result in regulatory restrictions on its activities,  and failure to comply with
the Equal  Credit  Opportunity  Act and the Fair  Housing  Act  could  result in
enforcement  actions  by the  Office  of  Thrift  Supervision,  as well as other
federal regulatory agencies and the Department of Justice. Fidelity Federal Bank
and Trust received a satisfactory  Community  Reinvestment  Act rating under the
current  Community  Reinvestment  Act  regulations  in its most  recent  federal
examination by the Office of Thrift Supervision.

         Transactions  with Related  Parties.  Fidelity Federal Bank and Trust's
authority to engage in  transactions  with related parties or "affiliates" or to
make loans to  specified  insiders,  is limited by  Sections  23A and 23B of the
Federal Reserve Act. The term  "affiliates"  for these purposes  generally means
any  company  that  controls or is under  common  control  with an  institution,
including   Fidelity   Bankshares,   Inc.   and  its   non-savings   institution
subsidiaries.  Section  23A limits  the  aggregate  amount of certain  "covered"
transactions with any individual  affiliate to 10% of the capital and surplus of
the  savings  institution  and also  limits  the  aggregate  amount  of  covered
transactions with all affiliates to 20% of the savings institution's capital and
surplus.  Covered  transactions  with  affiliates  are required to be secured by
collateral in an amount and of a type  described in Section 23A and the purchase
of low quality  assets from  affiliates  is  generally  prohibited.  Section 23B
provides that covered  transactions  with affiliates,  including loans and asset
purchases, must be on terms and under circumstances, including credit standards,
that are  substantially  the same or at least as favorable to the institution as
those  prevailing at the time for comparable  transactions  with non- affiliated
companies. In addition,  savings institutions are prohibited from lending to any
affiliate  that is  engaged  in  activities  that are not  permissible  for bank
holding companies and no savings  institution may purchase the securities of any
affiliate other than a subsidiary.

         Fidelity  Federal  Bank and  Trust's  authority  to  extend  credit  to
executive  officers,  directors  and  10%  stockholders,  as  well  as  entities
controlled by these persons,  is currently  governed by Sections 22(g) and 22(h)
of the Federal Reserve Act, and also by Regulation O. Among other things,  these
regulations  generally require these loans to be made on terms substantially the
same as those offered to  unaffiliated  individuals and do not involve more than
the normal risk of repayment.  However,  recent regulations now permit executive
officers and directors to receive the same terms through benefit or compensation
plans that are widely available to other  employees,  as long as the director or
executive  officer  is  not  given  preferential  treatment  compared  to  other
participating  employees.  Regulation  O also places  individual  and  aggregate
limits on the amount of loans Fidelity  Federal Bank and Trust may make to these
persons based, in part, on Fidelity  Federal Bank and Trust's capital  position,
and requires approval procedures to be followed. At September 30, 2000, Fidelity
Federal Bank and Trust was in compliance with these regulations.

         Enforcement.  The Office of Thrift Supervision has primary  enforcement
responsibility  over  savings  institutions  and  has  the  authority  to  bring
enforcement  action  against  all   "institution-related   parties,"   including
stockholders,  and  attorneys,  appraisers  and  accountants  who  knowingly  or
recklessly participate in wrongful action likely to have an adverse effect on an
insured institution.  Formal enforcement action may range from the issuance of a
capital  directive  or cease and  desist  order to removal  of  officers  and/or
directors of the institutions, receivership,  conservatorship or the termination
of deposit  insurance.  Civil  penalties  cover a wide range of  violations  and
actions, and range up to $25,000 per day, unless a finding of reckless disregard
is made,  in which  case  penalties  may be as high as $1 million  per day.  The
Federal Deposit Insurance Corporation also has the authority to recommend to the
Director of the Office of Thrift  Supervision that  enforcement  action be taken
with respect to a particular savings institution.  If action is not taken by the
Director,  the Federal Deposit Insurance  Corporation has authority to take such
action under specified circumstances.

         Standards for Safety and  Soundness.  Federal law requires each federal
banking agency to prescribe for all insured  depository  institutions  standards
relating to, among other  things,  internal  controls,  information  systems and
audit  systems,  loan  documentation,  credit  underwriting,  interest rate risk
exposure, asset growth, compensation,  and such other operational and managerial
standards as the agency deems appropriate.  The federal banking agencies adopted
Interagency  Guidelines  Prescribing  Standards  for  Safety  and  Soundness  to
implement the safety and

                                       66

<PAGE>



soundness standards required under the Federal law. The guidelines set forth the
safety and soundness standards that the federal banking agencies use to identify
and address problems at insured depository  institutions  before capital becomes
impaired.  The guidelines  address  internal  controls and information  systems;
internal audit systems; credit underwriting;  loan documentation;  interest rate
risk  exposure;  asset  growth;  and  compensation,  fees and  benefits.  If the
appropriate  federal banking agency determines that an institution fails to meet
any  standard  prescribed  by  the  guidelines,   the  agency  may  require  the
institution  to submit to the agency an  acceptable  plan to achieve  compliance
with  the  standard.  If an  institution  fails  to meet  these  standards,  the
appropriate  federal  banking  agency may  require the  institution  to submit a
compliance plan.

Prompt Corrective Regulatory Action

         Under  the  Office  of  Thrift  Supervision  Prompt  Corrective  Action
regulations,  the Office of Thrift  Supervision is required to take  supervisory
actions  against  undercapitalized  institutions,  the severity of which depends
upon the institution's level of capital.  Generally,  a savings institution that
has total  risk-based  capital of less than 8.0% or a leverage ratio or a Tier 1
core capital ratio that is less than 4.0% is considered to be  undercapitalized.
A savings  institution that has the total  risk-based  capital less than 6.0%, a
Tier 1 core 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"  and a
savings institution that has a tangible capital to assets ratio equal to or less
than  2.0%  is  deemed  to  be  "critically  undercapitalized."  Generally,  the
applicable  Banking  regulator is required to appoint a receiver or  conservator
for an institution  that is "critically  undercapitalized."  The regulation also
provides that a capital restoration plan must be filed with the Office of Thrift
Supervision within 45 days of the date an institution receives notice that it is
"undercapitalized,"     "significantly    undercapitalized"    or    "critically
undercapitalized."  In addition,  numerous mandatory  supervisory actions become
immediately  applicable  to the  institution,  including,  but not  limited  to,
restrictions  on  growth,  investment  activities,  capital  distributions,  and
affiliate transactions. The Office of Thrift Supervision could also take any one
of a  number  of  discretionary  supervisory  actions  against  undercapitalized
institutions,  including the issuance of a capital directive and the replacement
of senior executive officers and directors.

Insurance of Deposit Accounts

         The Federal  Deposit  Insurance  Corporation  has adopted a  risk-based
deposit insurance  assessment system. The Federal Deposit Insurance  Corporation
assigns  an  institution  to one  of  three  capital  categories,  based  on the
institution's  financial  information,  as of the reporting  period ending seven
months before the assessment period, and one of three supervisory  subcategories
within each capital group.  The three capital  categories are well  capitalized,
adequately  capitalized and undercapitalized.  The supervisory subgroup to which
an institution is assigned is based on a supervisory  evaluation provided to the
Federal  Deposit  Insurance  Corporation by the  institution's  primary  federal
regulator  and  information  which the  Federal  Deposit  Insurance  Corporation
determines to be relevant to the institution's  financial condition and the risk
posed to the deposit  insurance funds. An institution's  assessment rate depends
on the capital  category and supervisory  category to which it is assigned.  The
Federal  Deposit  Insurance  Corporation  is authorized to raise the  assessment
rates.  The Federal Deposit  Insurance  Corporation has exercised this authority
several  times in the past and may raise  insurance  premiums in the future.  If
this type of action is taken by the Federal Deposit  Insurance  Corporation,  it
could have an adverse effect on the earnings of Fidelity Federal Bank and Trust.

Federal Home Loan Bank System

         The Federal Home Loan Bank System  provides a central  credit  facility
primarily for member institutions.  Fidelity Federal Bank and Trust, as a member
of the Federal Home Loan Bank of Atlanta, is required to acquire and hold shares
of capital  stock in that  Federal Home Loan Bank in an amount at least equal to
1% of the aggregate  principal amount of its unpaid  residential  mortgage loans
and similar obligations at the beginning of each year, or 1/20 of its borrowings
from the Federal Home Loan Bank, whichever is greater. As of September 30, 2000,
Fidelity  Federal Bank and Trust was in compliance  with this  requirement.  The
Federal  Home Loan Banks are  required to provide  funds for the  resolution  of
insolvent thrifts and to contribute funds for affordable housing programs. These
requirements  could  reduce the amount of  dividends  that the Federal Home Loan
Banks pay to their  members and could also result in the Federal Home Loan Banks
imposing a higher rate of interest on advances to their members.

                                       67

<PAGE>



Federal Reserve System

         The Federal Reserve Board regulations  require savings  institutions to
maintain  noninterest-earning  reserves against their transaction accounts, such
as negotiable  order of withdrawal and regular checking  accounts.  At September
30, 2000,  Fidelity  Federal Bank and Trust 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
imposed by the Office of Thrift Supervision.

Holding Company Regulation

         Upon completion of the conversion,  Fidelity Bankshares, Inc. will be a
non-diversified  unitary  savings and loan holding  company,  as those terms are
defined under federal law, subject to regulation and supervision by that agency.
In addition,  the Office of Thrift  Supervision has  enforcement  authority over
Fidelity Bankshares,  Inc. and its non-savings institution  subsidiaries.  Among
other  things,  this  authority  permits  the  Office of Thrift  Supervision  to
restrict  or  prohibit  activities  that  are  determined  to be a  risk  to the
subsidiary savings institution.

         Under  prior law, a unitary  savings and loan  holding  company was not
generally  restricted  as to the types of  business  activities  in which it may
engage,  provided that its  subsidiary  savings bank continued to be a qualified
thrift lender. See "--Federal  Regulatory Savings  Institutions--QTL  Test." The
Gramm-Leach-Bliley  Act of 1999,  however,  restricts  unitary  savings and loan
holding  companies  not existing or applied for before May 4, 1999 to activities
permissible  for  financial  holding  companies  under  the law or for  multiple
savings and loan holding companies.  Fidelity Bankshares,  Inc. will not qualify
to be  grandfathered  and will be  limited  to the  activities  permissible  for
financial holding companies or for multiple savings and loan holding  companies.
A financial  holding  company may engage in  activities  that are  financial  in
nature,  incidental  to financial  activities  or  complementary  to a financial
activity.  A multiple  savings and loan holding company is generally  limited to
activities  permissible for bank holding  companies under Section 4(c)(8) of the
Bank Holding Company Act,  subject to the prior approval of the Office of Thrift
Supervision,  and certain additional  activities  authorized by Office of Thrift
Supervision regulation.

         Federal law prohibits a savings and loan holding  company,  directly or
indirectly, or through one or more subsidiaries,  from acquiring another savings
institution or holding company  thereof,  without prior written  approval of the
Office of Thrift Supervision. It also prohibits the acquisition or retention of,
with specified exceptions, more than 5% of a non-subsidiary savings institution,
a  non-subsidiary  holding  company,  or a  non-subsidiary  company  engaged  in
activities  other than those permitted by Federal law; or acquiring or retaining
control  of  an  institution  that  is  not  federally  insured.  In  evaluating
applications by holding companies to acquire savings institutions, the Office of
Thrift Supervision must consider the financial and managerial resources,  future
prospects  of Fidelity  Federal  Bank and Trust and  institution  involved,  the
effect of the acquisition on the risk to the insurance fund, the convenience and
needs of the community and competitive factors.

Prospective Regulation and Legislation

         Regulations  that affect  Fidelity  Federal Bank and Trust and Fidelity
Bankshares,  Inc.  on a  daily  basis,  may be  changed  at any  time,  and  the
interpretation  of the relevant law and  regulations  may also change because of
new   interpretations   by  the  authorities  who  administer   those  laws  and
regulations. Any change in the regulatory structure or the applicable statues or
regulations,  whether by the Office of Thrift  Supervision,  the Federal Deposit
Insurance Corporation or the U.S. Congress,  could have a material impact of the
business  and  operations  of  Fidelity  Federal  Bank and  Trust  and  Fidelity
Bankshares, Inc.

         Legislation  enacted several years ago provided that the Bank Insurance
Fund and the Savings Association  Insurance Fund would have merged on January 1,
1999 if there were no savings  associations  as of that date.  Congress  did not
enact legislation  eliminating the savings  association charter by that date and
accordingly,  the Bank Insurance Fund and the Savings Association Insurance Fund
have not been  merged,  and we are  unable to  predict  whether  such funds will
eventually be merged and what effect, if any, that may have on our business.


                                       68

<PAGE>



Federal Securities Laws

         Fidelity  Bankshares,  Inc. has filed with the  Securities and Exchange
Commission  a  registration  statement  under  the  Securities  Act of 1933,  as
amended,  for the  registration of the common stock to be issued pursuant to the
conversion. Upon completion of the conversion,  Fidelity Bankshares, Inc. common
stock will be registered with the Securities and Exchange  Commission  under the
Securities Exchange Act of 1934. Fidelity Bankshares,  Inc. will then be subject
to the information,  proxy solicitation,  insider trading restrictions and other
requirements under the Securities Exchange Act of 1934.

         The  registration  under  the  Securities  Act of 1933 of shares of the
common  stock to be issued in the  conversion  does not cover the  resale of the
shares.  Shares of the common stock  purchased by persons who are not affiliates
of  Fidelity  Bankshares,  Inc.  may  be  resold  without  registration.  Shares
purchased by an affiliate of Fidelity  Bankshares,  Inc.  will be subject to the
resale  restrictions  of Rule 144 under the  Securities Act of 1933. If Fidelity
Bankshares,  Inc. meets the current public information  requirements of Rule 144
under the Securities Act of 1933,  each affiliate of Fidelity  Bankshares,  Inc.
who complies with the other conditions of Rule 144, including those that require
the affiliate's sale to be aggregated with those of other persons, would be able
to sell in the public market,  without  registration,  a number of shares not to
exceed, in any three-month  period,  the greater of 1% of the outstanding shares
of Fidelity  Bankshares,  Inc.,  or the average  weekly volume of trading in the
shares during the preceding  four calendar  weeks.  Provision may be made in the
future by Fidelity  Bankshares,  Inc. to permit  affiliates to have their shares
registered for sale under the Securities Act of 1933.

                                    TAXATION

Federal Taxation

         For federal  income tax  purposes,  Fidelity  Bankshares,  Inc. and its
subsidiary  file a  consolidated  federal  income tax return on a calendar  year
basis, using the accrual method of accounting.

         As a result of the enactment of the Small  Business Job  Protection Act
of 1996, all savings banks and savings  associations may convert to a commercial
bank  charter,  diversify  their  lending,  or be merged into a commercial  bank
without  having  to  recapture  any of  their  pre-1988  tax  bad  debt  reserve
accumulations.  However,  transactions  that  would  require  recapture  of  the
pre-1988 tax bad debt reserve  include  redemption of Fidelity  Federal Bank and
Trust's stock,  payment of dividends or  distributions in excess of earnings and
profits,  or failure by the  institution to qualify as a bank for federal income
tax  purposes.  At  September  30, 2000,  Fidelity  Federal Bank and Trust had a
balance of approximately $7.4 million of pre-1988 bad debt reserves.  A deferred
tax liability has not been provided on this amount as management does not intend
to make distributions, redeem stock or fail certain bank tests that would result
in recapture of the reserve.

         Deferred income taxes arise from the recognition of items of income and
expense  for tax  purposes  in years  different  from  those  in which  they are
recognized in the consolidated financial statements.  Fidelity Bankshares,  Inc.
accounts for deferred income taxes by the asset and liability  method,  applying
the enacted  statutory  rates in effect at the balance sheet date to differences
between  the  book  basis  and the tax  basis of  assets  and  liabilities.  The
resulting deferred-tax liabilities and assets are adjusted to reflect changes in
the tax laws.

         Fidelity  Bankshares,  Inc.  is  subject to the  corporate  alternative
minimum tax to the extent it exceeds Fidelity Bankshares,  Inc.'s regular income
tax for the year. The alternative minimum tax will be imposed at the rate of 20%
of a  specially  computed  tax  base.  Included  in this  base are a  number  of
preference items,  including  interest on certain  tax-exempt bonds issued after
August 7, 1986, and an "adjusted current earnings"  computation which is similar
to a tax earnings  and profits  computation.  In  addition,  for purposes of the
alternative  minimum tax, the amount of alternative  minimum taxable income that
may be offset by net operating  losses is limited to 90% of alternative  minimum
taxable income.


                                       69

<PAGE>


State Taxation

         Florida Taxation. Foreign corporations, like Fidelity Bankshares, Inc.,
pay a 5 1/2% tax on the portion of their net taxable  income  which is allocable
to the State of Florida.


         Delaware Taxation.  As a Delaware holding company not earning income in
Delaware, Fidelity Bankshares, Inc. is exempt from Delaware corporate income tax
but is required to file an annual report with and pay an annual franchise tax to
the State of Delaware.

         Fidelity Bankshares,  Inc. 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 12 to the Financial Statements.

                     MANAGEMENT OF FIDELITY BANKSHARES, INC.

Directors

         The Board of  Directors  of Fidelity  Bankshares,  Inc. is divided into
three classes and is elected by  stockholders of Fidelity  Bankshares,  Inc. for
staggered three-year terms, or until their successors are elected and qualified.
One class of directors,  consisting of directors  Paul C. Bremer,  F. Ted Brown,
Jr. and Karl H. Watson,  have terms of office  expiring in 2001; a second class,
consisting of directors Keith D. Beaty and Joseph B. Shearouse,  Jr., have terms
of office expiring in 2002; and a third class,  consisting of directors Vince A.
Elhilow and Donald E. Warren,  M.D., have a term of office expiring in 2003. The
following table sets forth certain information  regarding the composition of the
Board of Directors as of September 30, 2000, including their terms of office:

<TABLE>
<CAPTION>

                                      Position Held at           Director       Current Term
       Name               Age    Fidelity Bankshares, Inc.        Since(1)        to Expire
       ----               ---    -------------------------        --------        ---------
<S>                       <C>       <C>                           <C>            <C>
Vince A. Elhilow          60        President and
                                    Chief Executive Officer          1984          2003
Joseph B. Shearouse, Jr.  76        Chairman of the Board            1961          2002
Keith D. Beaty            50        Director                         1992          2002
Paul C.  Bremer           57        Director                         2000          2001
F. Ted Brown, Jr.         71        Director                         1990          2001
Donald E. Warren, M.D.    72        Director                         1979          2003
Karl H. Watson            58        Director                         1999          2001
</TABLE>

----------
(1)  Reflects initial  appointment to Fidelity  Bankshares,  Inc.'s predecessor,
     Fidelity Federal Savings Bank of Florida.

         The principal  occupations  of each  director and executive  officer of
Fidelity  Bankshares,  Inc.  during at least  the past  five  years is set forth
below.

         Vince A. Elhilow has been President of Fidelity  Federal Bank and Trust
since 1987 and Chief Executive  Officer of Fidelity Federal Bank and Trust since
1992.  Prior to his appointment as President of Fidelity Federal Bank and Trust,
Mr.  Elhilow was manager of the Mortgage Loan  Department  from 1973 to 1992 and
Executive  Vice  President and Chief  Operating  Officer from 1981 to 1987.  Mr.
Elhilow  joined  Fidelity  Federal Bank and Trust in January 1963 and has been a
Director since 1984.

         Joseph B.  Shearouse,  Jr. is Chairman of the Board of  Directors.  Mr.
Shearouse  joined  Fidelity  Federal Bank and Trust in 1954 and has held various
positions in Fidelity  Federal Bank and Trust.  Mr. Shearouse became Chairman of
the  Board of  Fidelity  Federal  Bank and  Trust in 1987 and was  President  of
Fidelity  Federal  Bank and Trust from 1974 to 1987.  Mr.  Shearouse  has been a
director of Fidelity Federal Bank and Trust since 1961. Mr. Shearouse retired as
an active  officer of Fidelity  Federal Bank and Trust on January 31, 1995,  but
has continued as Chairman of the Board.


                                       70

<PAGE>



         Keith D. Beaty is the President and Chief Executive  Officer of Implant
Innovations,  Inc. a distributor of dental implants, located in West Palm Beach.
Mr. Beaty has been a director of Fidelity Federal Bank and Trust since 1992.

         Paul C.  Bremer is a retired  certified  public  accountant.  From 1979
until his retirement in 2000, Mr. Bremer was a partner with the accounting  firm
of Ernst & Young.  Mr.  Bremer was appointed to the Board of Directors in August
2000.

         F. Ted Brown,  Jr. is the  President  of Ted Brown Real  Estate,  Inc.,
located in North Palm Beach.  Mr. Brown has been a director of Fidelity  Federal
Bank and Trust since 1990.

         Donald E. Warren,  M.D. is a retired  physician  who  practiced in West
Palm Beach for over 36 years. He was associated with Intracoastal Health Systems
until his  retirement  in  November  1996.  Dr.  Warren has been a  director  of
Fidelity Federal Bank and Trust since 1979.

         Karl H. Watson is President of the  Quarries,  Cement and  Construction
Division,  CSR Rinker, a concrete and building  materials  company based in West
Palm Beach.  Mr.  Watson has been with CSR Rinker for over 35 years.  Mr. Watson
was appointed to the Board of Directors on January 19, 1999.

         Richard D. Aldred is Executive Vice President,  Chief Financial Officer
and Treasurer.

         Joseph C. Bova is  Executive  Vice  President  and  Lending  Operations
Manager.

         Robert L. Fugate is Executive  Vice  President  and Banking  Operations
Manager.

         Christopher  H. Cook became  Executive  Vice  President  and  corporate
counsel in 1996. Prior to that time, Mr. Cook was a partner with the law firm of
Brackett, Cook, Sned, Welch, D'Angio, Tucker & Farach, P.A.

         The  business of Fidelity  Bankshares,  Inc.'s  Board of  Directors  is
conducted  through  meetings  and  activities  of the Board and its  committees.
During the year ended  December  31,  1999,  the Board of  Directors of Fidelity
Bankshares,  Inc.  held 12 regular and special  meetings.  During the year ended
December  31,  1999,  no  director  attended  fewer than 75 percent of the total
meetings of the Board of Directors of Fidelity  Bankshares,  Inc. and committees
on which such director served.

         Fidelity Bankshares,  Inc. does not have a compensation committee.  The
Executive  Compensation  Committee  of  Fidelity  Federal  Bank and Trust  meets
periodically  to review the  performance of officers and employees and determine
compensation  programs and  adjustments.  It is  comprised  of Directors  Beaty,
Bremer,  Brown,  Shearouse,   Warren  and  Watson.  The  Executive  Compensation
Committee met one time during the year ended December 31, 1999.

         The Audit and Examination  Committee of Fidelity Federal Bank and Trust
consists of Directors Beaty, Bremer, Brown,  Shearouse,  Warren and Watson. This
committee  meets on a quarterly  basis with the  internal  auditor and  Fidelity
Federal Bank and Trust's  compliance  officer to review  audit  programs and the
results  of  audits of  specific  areas as well as other  regulatory  compliance
issues.  The Audit  Committee also meets twice a year with Fidelity  Bankshares,
Inc.'s independent auditors.  The Audit Committee met four times during the year
ended December 31, 1999.

         The Board of Directors serves as the Nominating  Committee.  During the
year ended December 31, 1999, one meeting was held.

         The following table sets forth the cash  compensation paid for services
during the years ended December 31, 1999, 1998 and 1997 to Fidelity  Bankshares,
Inc.'s Chief Executive Officer and Fidelity Bankshares,  Inc.'s five most highly
compensated executive officers other than the Chief Executive Officer.


                                       71

<PAGE>


<TABLE>
<CAPTION>

                                                            Summary Compensation Table
====================================================================================================================================
                                                                                          Long-Term
                                  Annual Compensation                                 Compensation Awards
------------------------------------------------------------------------------   ----------------------------------
                           Year                                       Other      Restricted
                           Ended                                      Annual       Stock        Options                 All Other
        Name and         December          Salary       Bonus      Compensation    Award(s)      /SARs                  mpensation
   Principal Position       31,            ($)(1)       ($)(2)       ($)(3)(4)      ($)           (#)        Payouts     ($)(5)
------------------------------------------------------------------------------------------------------------------------------------
<S>                        <C>            <C>          <C>             <C>          <C>          <C>         <C>        <C>
Vince A. Elhilow           1999           $292,000     $26,922         $39,362       --            --           --      $134,994
President and Chief        1998            270,000      22,441          39,699       --            --           --       103,639
Executive Officer          1997            250,000      21,179          38,882       --            --           --        80,976
------------------------------------------------------------------------------------------------------------------------------------
J. Robert McDonald         1999           $143,500     $13,230         $14,717       --            --           --      $ 44,229
Executive Vice             1998            133,500      11,096          14,148       --            --           --        60,970
President--Appraisal;      1997            126,000      10,674           9,918       --            --           --        50,227
President of FRAS
------------------------------------------------------------------------------------------------------------------------------------
Richard D. Aldred          1999           $157,000     $14,475        $  2,770       --            --           --      $ 41,374
Executive Vice             1998            145,000      12,052           2,676       --            --           --        48,441
President--Finance         1997            137,000      11,606           1,908       --            --           --        35,480
------------------------------------------------------------------------------------------------------------------------------------
Joseph C. Bova             1999           $150,000     $13,830         $11,878       --            --           --      $ 46,390
Executive Vice             1998            133,000      11,054          10,732       --            --           --        50,953
President--Lending         1997            125,000      10,590           9,137       --            --           --        37,441
Operations
------------------------------------------------------------------------------------------------------------------------------------
Robert L. Fugate           1999           $147,000     $13,553        $  6,039       --            --           --      $ 36,406
Executive Vice             1998            129,500      10,763           6,838       --            --           --        45,978
President--Banking         1997            121,500      10,293           6,660       --            --           --        34,251
Operations Manager
------------------------------------------------------------------------------------------------------------------------------------
Christopher C. Cook        1999           $157,000     $14,475        $  7,625       --            --           --      $ 21,515
Executive Vice             1998            145,000      12,052          15,481       --            --           --        15,075
President                  1997            137,000      11,606          33,385       --            --           --         5,196
Corporate Counsel
====================================================================================================================================
</TABLE>

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

(1)  Includes  compensation  deferred at the  election  of the named  individual
     under  Fidelity  Federal  Bank and  Trust's  savings  plan  for  employees,
     Fidelity  Federal  Bank and  Trust's  flexible  benefit  plan and  Fidelity
     Federal Bank and Trust's long-term deferred compensation plan.

(2)  Includes  amounts  deferred at the election of the executive under Fidelity
     Federal Bank and Trust's management performance plan.

(3)  Includes $26,400, $2,400 and $2,400 in Directors' fees for Fidelity Federal
     Bank and Trust and its subsidiaries,  payable to Messrs. Elhilow,  McDonald
     and Bova, respectively, in 1999.

(4)  Consists of automobile lease payments or automobile  reimbursement stipends
     and club  dues for the  named  individual.  The  aggregate  amount  of such
     benefits  did not exceed the lesser of $50,000 or 10% of cash  compensation
     for the named individual.

(5)  Includes amount allocated to executive officers under Fidelity Federal Bank
     and Trust employee stock ownership plan,  long-term  deferred  compensation
     plan and matching  contributions  allocated under Fidelity Federal Bank and
     Trust's savings plan for employees.

                                       72

<PAGE>


Employment and Severance Arrangements

         Employment Agreement.  Fidelity Federal Bank and Trust has entered into
an employment  agreement  with Vince A. Elhilow,  President and Chief  Executive
Officer of Fidelity Federal Bank and Trust. The employment agreement is intended
to ensure that  Fidelity  Federal Bank and Trust and Fidelity  Bankshares,  Inc.
will be able to  maintain  a stable  and  competent  management.  The  continued
success of Fidelity Federal Bank and Trust and Fidelity Bankshares, Inc. depends
to a significant  degree on the skill and  competence of the President and Chief
Executive Officer.

         The  employment  agreement  provides  for a  three-year  term  for  Mr.
Elhilow.   Commencing  on  the  first   anniversary  date  and  continuing  each
anniversary  date  thereafter,  the Board of Directors may extend the employment
agreement  for an additional  year such that the  remaining  term shall be three
years unless  written  notice of  nonrenewal  is given by the Board of Directors
after  conducting a  performance  evaluation  of the  executive.  The  agreement
provides  that  the  base  salary  of Mr.  Elhilow  will be  reviewed  annually.
Effective  January 1, 2000,  the current base salary of Mr. Elhilow is $316,800.
In addition to the base  salary,  the  employment  agreement  provides  that Mr.
Elhilow is to receive all benefits provided to permanent  full-time employees of
Fidelity Federal Bank and Trust, including among other things,  participation in
stock benefit plans and other fringe benefits applicable to executive personnel.
The employment  agreement  provides for termination by Fidelity Federal Bank and
Trust for  cause at any  time.  In the  event  Fidelity  Federal  Bank and Trust
chooses to terminate his  employment  for reasons other than for cause,  or upon
the termination of his employment for reasons other than a change in control, as
defined in the employment  agreement,  or in the event of his  resignation  from
Fidelity Federal Bank and Trust upon: (i) failure to re-elect him to his current
office;  (ii) a material  change in his  functions,  duties or  responsibilities
which change  would cause his  position to become one of lesser  responsibility,
importance or scope;  (iii)  relocation of his principal  place of employment by
more than 30 miles; (iv) the liquidation or dissolution of Fidelity Federal Bank
and Trust; or (v) a breach of the agreement by Fidelity  Federal Bank and Trust,
the executive,  or in the event of death, his beneficiary,  would be entitled to
receive an amount equal to the greater of the remaining payments, including base
salary,  bonuses  and  other  payments  due  under  the  remaining  term  of the
employment  agreement or three times the average of the executive's base salary,
including  bonuses  and other  cash  compensation  paid,  and the  amount of any
benefits  received pursuant to any employee benefit plans maintained by Fidelity
Federal Bank and Trust.

         If termination,  whether voluntary or involuntary,  follows a change in
control of Fidelity  Federal  Bank and Trust or Fidelity  Bankshares,  Inc.,  as
defined in the  employment  agreement,  the executive or, in the event of death,
his beneficiary,  would be entitled to a payment equal to the greater of (i) the
payments due under the remaining term of the  employment  agreement or (ii) 2.99
times his average annual compensation over the five years preceding termination.
Fidelity  Federal  Bank and Trust  would also  continue  the  executive's  life,
health,  and  disability  coverage  for  the  remaining  unexpired  term  of the
employment agreement to the extent allowed by the plan or policies maintained by
Fidelity Federal Bank and Trust from time to time.

         The  employment  agreement  provides  that  for a  period  of one  year
following  termination (other than in connection with a change in control),  the
executive  agrees not to compete  with  Fidelity  Federal  Bank and Trust in any
city,  town or county in which  Fidelity  Federal  Bank and Trust  maintains  an
office or has filed an application to establish an office.

         Severance  Plan.  Fidelity  Federal  Bank and  Trust has  entered  into
severance  agreements  (the  "Severance  Agreements")  with  Richard D.  Aldred,
Executive Vice President,  Joseph C. Bova,  Executive Vice President,  Robert L.
Fugate,  Executive Vice President,  and Christopher H. Cook, Esquire,  Executive
Vice President/Corporate Counsel, providing for certain benefits in the event of
a change of control of Fidelity  Federal Bank and Trust or Fidelity  Bankshares,
Inc.  Following  a change of control of  Fidelity  Bankshares,  Inc. or Fidelity
Federal  Bank and Trust,  as defined in the  Severance  Agreements,  the officer
shall be  entitled  to a payment  under a  severance  agreement  if the  officer
terminates  employment  following  any  demotion,   loss  of  title,  office  or
significant  authority,  reduction in his annual  compensation  or benefits,  or
relocation of his principal place of employment by more than 30 miles.


                                       73

<PAGE>


         In the event that an officer is entitled to receive  payments  pursuant
to a severance  agreement,  he shall  receive a cash  payment up to a maximum of
three  times  such  officer's  annual   compensation  prior  to  termination  of
employment,  plus life and medical coverage for a period of up to 36 months from
the date of termination.

Directors' Compensation

         The  Chairman  of the Board  receives a monthly  fee of $3,000 and each
director  receives a monthly meeting fee of $2,000.  Committee  chairmen receive
fees of $425 for each meeting  attended and committee  members  receive $300 for
each meeting attended.  Fidelity Federal Bank and Trust paid a total of $193,300
in director and committee fees during the fiscal year ending  December 31, 1999.
In addition,  Fidelity  Federal  Bank and Trust has one e chairman  emeritus who
receives  $1,200  monthly.  One  director  emeritus  does not  receive  any fee;
however,  he e receives  $1,341 monthly under Fidelity  Federal Bank and Trust's
Retirement  Plan for  directors.  The directors e emeriti meet  informally  with
members of Fidelity Federal Bank and Trust to discuss general matters  affecting
e Fidelity  Federal  Bank and  Trust.  Directors  emeriti  do not  attend  board
meetings and they have no authority  to affect  Board or  management  decisions.
There are currently three directors emeriti.

         Retirement  Plan  for  Directors.   Fidelity  Federal  Bank  and  Trust
maintains  a non-tax  qualified  Retirement  Plan for  Directors  that  provides
directors  who  serve  on the  Board  for at least  five  years  with an  annual
retirement benefit equal to 80% of such directors'  director fees for his or her
last full year of service on the Board.  Eligible  directors must have served on
the Board on or after January 1, 1990.  Retirement  benefits are payable monthly
over a period equal to the number of months  (including  partial  months) that a
director has served on the Board.  The directors'  retirement  plan provides for
survivor benefits payable to a designated  beneficiary in an amount equal to the
director's  regular  benefit  for a period of up to 180  months or the number of
months the director served on the Board,  whichever is less.  Survivor  benefits
begin the day a deceased  director  would have  reached  age 65.  Survivors  are
entitled  to  receive  the  remaining  payments  due a  director  who dies after
retirement  from  the  Board  but  before  payment  of all  benefits  under  the
directors' retirement plan. During the year ended December 31, 1999, the cost to
Fidelity Federal Bank and Trust of the Director's Plan was $110,852.

Benefits

         Defined  Benefit  Plan.  Fidelity  Federal  Bank and Trust  maintains a
noncontributory  defined  benefit  plan.  All employees age 21 or older who have
worked  at  Fidelity  Federal  Bank and  Trust for a period of one year and been
credited with 1,000 or more hours of employment  with Fidelity  Federal Bank and
Trust during the year are eligible to accrue benefits under the retirement plan.
Fidelity Federal Bank and Trust annually contributes an amount to the retirement
plan  necessary  to  satisfy  the   actuarially   determined   minimum   funding
requirements in accordance with the Employee  Retirement  Income Security Act of
1974, as amended ("ERISA").

         At the normal  retirement  age of 65 (or the fifth  anniversary of plan
participation,  if  later),  the plan is  designed  to  provide  a life  annuity
guaranteed for ten years. The retirement  benefit provided is an amount equal to
the sum of (1) and (2), where (1) is 1.46% of a  participant's  average  monthly
compensation multiplied by the o participant's credited service; and (2) is .44%
of  average  monthly  compensation  in  excess  of  $1,417  multiplied  by o the
participant's credited service (not to exceed 35 years). Retirement benefits are
also payable upon  retirement  due to early and late  retirement,  disability or
death. A reduced benefit is payable upon early retirement at or after age 55 and
the completion of 15 years of service with Fidelity Federal Bank and Trust. Upon
termination of employment  other than as specified  above, a participant who was
employed  by  Fidelity  Federal  Bank and Trust for a minimum  of five  years is
eligible to receive his or her accrued benefit reduced for early retirement or a
deferred  retirement benefit commencing on such participant's  normal retirement
date.  Benefits are payable in various  annuity forms as well as inthe form of a
single  lump  sum  payment.  At  December  31,  1999,  the  market  value of the
retirement  plan trust fund equaled  approximately  $12.5 million.  For the plan
year  ended  December  31,  1999,   Fidelity  Federal  Bank  and  Trust  made  a
contribution to the retirement plan of $1,440,853.


                                       74

<PAGE>


         The following table indicates the annual retirement  benefit that would
be payable under the retirement  plan upon retirement at age 65 in calendar year
1999,  expressed  in the form of a single  life  annuity  for the final  average
salary and benefit service classification specified below.

<TABLE>
<CAPTION>
                               Years of Service and Benefits Payable at Retirement
                  --------------------------------------------------------------------------------------
Final Average
 Compensation        15            20              25              30              35              40
 ------------        --            --              --              --              --              --
<S>               <C>           <C>            <C>             <C>             <C>             <C>
$ 25,000          $ 6,003       $ 8,004        $ 10,005        $ 12,006        $ 14,007        $ 15,832
$ 50,000           13,128        17,504          21,880          26,256          30,632          34,282
$ 75,000           20,253        27,004          33,755          40,506          47,257          52,732
$100,000           27,378        36,504          45,630          54,756          63,882          71,182
$150,000           41,628        55,504          69,380          83,256          97,132         104,596
</TABLE>


         The  following  table sets forth the years of credited  service  (i.e.,
benefit  service) as of December 31, 1999, for each of the individuals  named in
the cash compensation table.


                                                               Years of
                         Name                              Credited Service
                         ----                              ----------------
              Vince A. Elhilow............................          36.9
              J. Robert McDonald..........................          43.3
              Richard D. Aldred...........................          15.0
              Joseph C. Bova..............................          28.2
              Robert L. Fugate............................          26.6
              Christopher C. Cook.........................           4.0

         Savings Plan for Employees. Fidelity Federal Bank and Trust maintains a
savings plan for employees which is a qualified,  tax-exempt profit sharing plan
with a  cash-or-deferred  feature under Section  401(k) of the Internal  Revenue
Code.  All  employees  who have  attained age 21 and have  completed one year of
employment  during  which  they  worked at least  1,000  hours are  eligible  to
participate.  Funds  included in the 401(k)  plan are managed by an  independent
trustee  who is  appointed  by  Fidelity  Federal  Bank  and  Trust's  Board  of
Directors.

         Under the  401(k)  plan,  participants  are  permitted  to make  salary
reduction contributions to the 401(k) plan equal to a percentage of up to 15% of
compensation.  For these purposes,  "compensation"  includes total  compensation
(including  salary  reduction  contributions  made under the 401(k)  plan or the
flexible  benefits plan sponsored by Fidelity Federal Bank and Trust),  but does
not include  compensation in excess of the Code section  401(a)(17)  limits. The
participants'  salary reduction  contribution may be matched by Fidelity Federal
Bank and Trust,  in its  discretion,  in the  amount of $.50 per $1.00,  up to a
maximum  of 6% of the  participants'  salary.  All  employee  contributions  and
earnings  thereon  are fully  and  immediately  vested.  All  employer  matching
contributions  vest at the  rate of 20% per  year  until a  participant  is 100%
vested  after five years of  service.  Participants  will also vest in  employer
matching contributions upon the attainment of the normal retirement age of 65 or
later, death or disability,  regardless of their years of service. A participant
may also withdraw salary  reduction  contributions  in the event the participant
suffers a financial hardship.

         The 401(k) plan permits employees to direct the investment of their own
accounts  into  various  investment  options,  including  our common  stock.  In
connection with the stock offering  participants will be permitted to direct the
investment  of all  or a  portion  of  their  account  in  the  stock  offering.
Participants  will  direct the  trustee  how to vote their  allocable  shares of
common stock.

         Plan benefits will be paid to each  participant in either a lump sum or
installments  over a period of up to 20 years,  at the  participant's  election.
Upon  distribution of a  participant's  account,  the participant  will have the
choice

                                       75

<PAGE>


of having  his  account  paid to him in common  stock  (to the  extent  invested
therein) or in cash.  At December 31, 1999,  the market value of the 401(k) plan
trust fund equaled  approximately  $7.8 million.  The contribution to the 401(k)
plan for the plan year ended  December 31, 1999,  was $291,254.  During the year
ended December 31, 1999,  Fidelity  Federal Bank and Trust  contributed  $4,800,
$4,080,  $4,800,  $4,294, $3,056 and $4,800 to the accounts of Messrs.  Elhilow,
McDonald, Aldred, Bova, Fugate and Cook, respectively.

         Supplemental Executive Retirement Plan. Fidelity Federal Bank and Trust
maintains a  non-qualified  supplemental  executive  retirement plan for certain
executives  of Fidelity  Federal Bank and Trust to  compensate  those  executive
participants in Fidelity Federal Bank and Trust's retirement plan whose benefits
are limited by Section 415 or Section  401(a)(17) of the Internal  Revenue Code.
As of December 31, 1999, there were 15 executive employees  participating in the
supplemental  executive  retirement plan. The supplemental  executive retirement
plan  provides the  designated  executive  employees  with  retirement  benefits
generally equal to 80% of compensation (the "target  percentage") reduced by the
employee's  accrued benefit under Fidelity  Federal Bank and Trust's  retirement
plan and 50% of the social security  benefits.  Benefits under the  supplemental
executive  retirement  plan vest over a period ending on normal  retirement  age
which is age 65 or age 60 with 30 years of service.  Participants  may  increase
their target  percentage by 2% of  compensation  for each year of service beyond
normal retirement age; however, a participant's target percentage may not exceed
100%. Participants may elect to have benefits paid as a single life annuity with
guaranteed  10-year  term  or as a joint  and  100% or  joint  and 50%  survivor
annuity.  Benefits for participants who retire before normal  retirement age are
reduced 5% per year for each year under normal retirement age.

         Pre-retirement   survivor   benefits  are   provided   for   designated
beneficiaries  of participants  who do not survive until retirement in an amount
equal to the lump sum actuarial equivalent of the participant's  accrued benefit
under  the Plan.  Pre-retirement  benefits  are  payable  in 120  equal  monthly
installments.

         The  supplemental  executive  retirement plan is considered an unfunded
plan for tax and ERISA purposes.  All obligations arising under the supplemental
executive  retirement  plan are  payable  from the  general  assets of  Fidelity
Federal Bank and Trust;  however,  Fidelity  Federal Bank and Trust has set up a
trust to ensure that  sufficient  assets will be  available  to pay the benefits
under the supplemental executive retirement plan.

         The benefits  paid under the  supplemental  executive  retirement  plan
supplement the benefits paid by the retirement  plan.  Fidelity Federal Bank and
Trust is unable to  project  the actual  amounts to be paid to each  participant
under the supplemental  executive retirement plan. The following table indicates
the expected  aggregate  annual  retirement  benefit payable from the retirement
plan,  supplemental  executive  retirement  plan  and  50% of  estimated  social
security  benefits  to  supplemental  executive  retirement  plan  participants,
expressed in the form of a single life annuity for the final average  salary and
benefit service classification specified below.


                                       76

<PAGE>


                   Years of Service and Benefit Payable at Retirement
                 --------------------------------------------------------
Final Average
 Compensation        25             30              35              40
 ------------        --             --              --              --
   $100,000      $  80,000      $  80,000      $  80,000       $  80,000
   $125,000        100,000        100,000        100,000         100,000
   $150,000        120,000        120,000        120,000         120,000
   $175,000        140,000        140,000        140,000         140,000
   $200,000        160,000        160,000        160,000         160,000
   $225,000        180,000        180,000        180,000         180,000
   $250,000        200,000        200,000        200,000         200,000
   $275,000        220,000        220,000        220,000         220,000
   $300,000        240,000        240,000        240,000         240,000


         Messrs.  Elhilow,  McDonald,  Aldred,  Bova, Fugate and Cook have 36.9,
43.3,  15.0, 28.2, 26.6 and 4.0 years,  respectively,  of credited service under
the supplemental executive retirement plan as of December 31, 2000. Mr. Aldred's
normal  retirement age under the supplemental  executive  retirement plan is 60.
Mr. Cook's normal  retirement age under the  supplemental  executive  retirement
plan  is  62.  Fidelity  Federal  Bank  and  Trust's  cost  attributable  to the
supplemental  executive retirement plan was $807,259 for the year ended December
31, 1999.

         Long-Term Deferred  Compensation Plan.  Fidelity Federal Bank and Trust
maintains  a  long-term   deferred   compensation  plan  for  selected  officers
designated  by the Board of  Directors.  As of December 31, 2000,  the Board has
designated 15 executives to participate in the long-term  deferred  compensation
plan, including Messrs.  Elhilow,  McDonald,  Aldred, Bova, Fugate and Cook. The
long-term deferred compensation plan provides the designated executives with the
option of deferring any percentage of compensation until retirement. In addition
to  participant  deferrals,  Fidelity  Federal  Bank and  Trust  may  contribute
annually an amount equal to 10% of each  participant's  compensation.  For these
purposes,  "compensation"  includes  salary  payable  during the calendar  year,
before  reduction  for  amounts  deferred  under  this Plan or any other  salary
reduction  plan,  but does  not  include  bonuses,  expense  reimbursements,  or
non-cash  compensation.  Participant  and bank  contributions  are credited to a
separate  account  which  earns  "interest"  at an annual  rate equal to Moody's
corporate  bond index  plus 3%.  Participants  are at all times  100%  vested in
participant   deferrals   but  vest  in  Fidelity   Federal   Bank  and  Trust's
contributions  over a  period  of  years  ending  on each  participant's  normal
retirement  age of 65 (or age 60 with 30 years of  service).  Benefits are paid,
beginning  no  later  than 60 days  following  termination  of  employment  with
Fidelity Federal Bank and Trust,  either as a lump sum or, at the  participant's
election  made at the time of deferral,  over a period of 60, 120 or 180 months.
Participants may alternatively elect to withdraw participant  deferrals prior to
their normal  retirement date, but no less than seven years following the end of
the  deferral  period  in which  the  participant  initially  elected  the early
withdrawal  option.  Early withdrawals are available from participant  deferrals
only and may not be made from bank  contributions  or  "interest"  credited to a
participant's   account.   Although   segregated   "accounts"  are  set  up  for
participants,  all amounts credited to a participant's account remain subject to
the claims of Fidelity Federal Bank and Trust's general creditors.  For the year
ended  December  31,  1999,  Fidelity  Federal  Bank and Trust vested and funded
$120,116,  $32,275, $26,627, $32,207, $23,736 and $8,406 to the account balances
of Messrs. Elhilow, McDonald, Aldred, Bova, Fugate and Cook, respectively.

         Senior Management Performance Incentive Award Program. Fidelity Federal
Bank and Trust maintains a senior management performance incentive award program
to reward selected members of senior  management  (i.e.,  senior officers,  vice
presidents and above) for their services which  contributed to Fidelity  Federal
Bank  and  Trust's  success  during  the  year.  Under  the  senior   management
performance incentive award program,

                                       77

<PAGE>


Fidelity Federal Bank and Trust annually sets aside a varying  percentage of net
profits and allocates such sums to key management  employees in accordance  with
criteria annually  determined by the plan committee.  Participants  elect either
immediate receipt of annual awards or deferral of such awards in a non-qualified
deferred   compensation  plan  for  a  designated  period  of  years,  or  until
retirement.  Amounts allocated to participants under the non-qualified  deferred
compensation  plan will be invested  among ten  investment  funds,  including an
Employer  Stock Fund.  Accordingly,  Fidelity  Federal  Bank and Trust no longer
provides funds to increase compensation deferred under the plan. A participant's
benefit  under  the plan  will  equal  the  value of the  benefit  booked to the
participant's  account.  At the time of  distribution,  deferred amounts will be
received in a lump sum or in installments.

         Supplemental  Survivor  Benefit Plan.  Fidelity  Federal Bank and Trust
maintains a  Supplemental  Survivor t Benefit Plan that  provides  selected bank
officers with life insurance in an amount  initially equal to three times such t
officer's  annual  compensation.   For  these  purposes,   "officer"  means  any
individual who has achieved the rank of t corporate secretary, vice president or
higher. Fidelity Federal Bank and Trust is the owner and beneficiary of the life
t insurance  policies;  however,  each  participant  is permitted to designate a
beneficiary  or  beneficiaries  to whom benefits under the plan would be paid by
Fidelity  Federal  Bank and Trust in the  event of such  officer's  death.  If a
participant  does not designate a beneficiary,  Fidelity  Federal Bank and Trust
will pay the participant's  benefits to his or her spouse,  children, or estate.
The  plan  is  intended  to  qualify  as  a  "top-hat"   plan  exempt  from  the
participation, vesting, funding and fiduciary requirements of Title I of ERISA.

         Supplemental  Disability  Income.  Fidelity Federal Bank and Trust also
has purchased long-term  disability income insurance policies for the benefit of
Messrs. Elhilow,  McDonald,  Aldred, Bova, Fugate and Cook to provide disability
income in an amount  equal to the  lesser  of  $10,000  per month or 60% of such
participant's  basic monthly  salary less  disability  income payable from other
sources.  Benefits  are payable for periods of up to 60 months for  participants
who become  disabled prior to age 60 and for  progressively  shorter periods for
participants who become disabled after attaining age 60.

         Employee  Stock  Ownership  Plan and Trust.  Fidelity  Federal Bank and
Trust  maintains an employee stock ownership plan and related trust for eligible
employees.  The employee stock ownership plan is a tax-qualified plan subject to
the  requirements  of ERISA and the Code.  Employees  with a 12-month  period of
employment  with  Fidelity  Federal  Bank and Trust  during which they worked at
least  1,000 hours and who have  attained  age 21 are  eligible  to  participate
(employees who satisfy these  requirements  after 6 months of employment will be
entitled  to  participate  earlier).  The  employee  stock  ownership  plan  was
originally  funded  from  borrowings  from an  unrelated  third-party  lender to
purchase  193,200  shares of common stock,  which shares serve as collateral for
the loan.  On June 30, 1997,  the loan was purchased and is now held by Fidelity
Bankshares, Inc. The loan is being repaid principally from Fidelity Federal Bank
and Trust's contributions to the employee stock ownership plan. Shares purchased
by the  employee  stock  ownership  plan  are  held in a  suspense  account  for
allocation among participants as the loan is repaid.

         Contributions  to the employee stock ownership plan and shares released
from the  suspense  account in an amount  proportional  to the  repayment of the
employee stock ownership plan loan are allocated among participants on the basis
of  compensation  in the year of allocation,  up to an annual  adjusted  maximum
level of compensation. Benefits generally become 100% vested after five years of
credited  service.  Forfeitures  are reallocated  among remaining  participating
employees in the same proportion as contributions.  Benefits may be payable upon
death,  retirement,  early  retirement,  disability or separation  from service.
Fidelity Federal Bank and Trust's  contributions to the employee stock ownership
plan are not fixed, so benefits  payable under the employee stock ownership plan
cannot be estimated.

         The Board of Directors established a committee consisting of all of the
non-employee  directors  of Fidelity  Federal Bank and Trust to  administer  the
employee stock ownership plan, and has appointed an unrelated  corporate trustee
for the employee stock ownership  plan. The Benefits  Committee may instruct the
trustee  regarding  investment  of  funds  contributed  to  the  employee  stock
ownership  plan. The employee  stock  ownership plan trustee will generally vote
all shares of common  stock  held under the  employee  stock  ownership  plan in
accordance  with the written  instructions  of the employee stock ownership plan
committee.  In  certain  circumstances,  however,  the  trustee  must  vote  all
allocated  shares held in the employee stock  ownership plan in accordance  with
the  instructions of the  participating  employees,  and unallocated  shares and
shares held in the suspense account in a manner calculated to

                                       78

<PAGE>



most  accurately  reflect the  instructions  the employee  stock  ownership plan
trustee has received from participants regarding the allocated stock, subject to
and in accordance with the fiduciary  duties under ERISA owed by the trustee for
the plan to the employee stock  ownership plan  participants.  Under ERISA,  the
Secretary of Labor is authorized to bring an action against the plan trustee for
the failure of the trustee to comply with its fiduciary responsibilities. Such a
suit  could  seek  to  enjoin  the  trustee   from   violating   its   fiduciary
responsibilities  and  could  result in the  imposition  of civil  penalties  or
criminal penalties if the breach is found to be willful.

         In connection  with the stock  offering,  the employee stock  ownership
plan  intends  to  obtain a loan  from  Fidelity  Bankshares,  Inc.  in order to
purchase up to 6% of the shares issued in the stock offering.  It is anticipated
that the loan will be repaid over a period of up to 10 years.

         Stock Option Plan.  Options to purchase  227,700 shares of common stock
were granted on January 7, d 1994, pursuant to the Fidelity Federal Savings Bank
of Florida 1994 Incentive Stock Option Plan. The options (with d limited rights)
provide  for an  exercise  price of $9.09  per share  (adjusted  for a 10% stock
dividend  distributed  d November  30,  1995).  Set forth  below is  information
relative  to options  granted  under the 1994  Incentive  Stock d Option Plan to
named executive officers.
<TABLE>
<CAPTION>
               AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR AND
                          FISCAL YEAR-END OPTION VALUES
==================================================================================================================
                                                                Number of Securities
                        Shares Acquired         Value          Underlying Unexercised     Value of Unexercised In-
           Name          Upon Exercise      Realized (1)             Options at             The-Money Options at
                                                                  Fiscal Year-End           Fiscal Year-End (2)
                                                             -----------------------------------------------------
                                                             Exercisable/Unexercisable   Exercisable/Unexercisable
------------------------------------------------------------------------------------------------------------------
<S>                         <C>                <C>                    <C>                        <C>
Vince A. Elhilow            10,000             $76,600                20,000/0                   $100,800/0
------------------------------------------------------------------------------------------------------------------
J. Robert McDonald           6,140             $46,870                  0/0                         0/0
------------------------------------------------------------------------------------------------------------------
Richard D. Aldred            1,500             $12,248                6,724/0                    $ 33,889/0
------------------------------------------------------------------------------------------------------------------
Joseph C. Bova                 0                  0                   9,655/0                    $ 48,661/0
------------------------------------------------------------------------------------------------------------------
Robert L. Fugate               0                  0                   4,862/0                    $ 24,504/0
------------------------------------------------------------------------------------------------------------------
Christopher C. Cook            0                  0                   2,996/0                    $ 15,100/0
==================================================================================================================
</TABLE>

(1)  Equals the difference  between the aggregate  exercise price of the options
     exercised and the aggregate fair market value of the shares of common stock
     received  upon  exercise  computed  using the price of the common  stock as
     quoted on the Nasdaq  National  Market at the time of exercise.

(2)  Equals the difference  between the aggregate exercise price of such options
     and the  aggregate  fair  market  value of the shares of common  stock that
     would be  received  upon  exercise,  assuming  such  exercise  occurred  on
     December 31, 1999,  at which date the closing  price of the common stock as
     quoted on the Nasdaq National Market was at $14.13.

         Stock  Option Plan For Outside  Directors.  Options to purchase  75,900
shares of common  stock were  granted to  outside  directors  on January 7, 1994
under the  Fidelity  Federal  Savings Bank of Florida 1994 Stock Option Plan for
Outside Directors.

         The options  provide for an exercise $9.09 per share which was equal to
the fair  market  value of the common  stock on the date of grant.  All  options
granted  under the  directors'  stock option plan expire upon the earlier of ten
years from the date of grant or one year following the date the optionee  ceases
to be a director. Options for 15,180 shares of common stock have been awarded to
each of Directors  Warren,  Brown,  and Beaty.  The directors' stock option plan
further provides that each new director shall be granted options to purchase 100
shares of common

                                       79

<PAGE>


stock to the  extent  options  remain  available  in, or are  returned  to,  the
directors'  stock  option  plan.  Presently,  there are no options  reserved for
future grant.

Benefits to Be Considered Following Completion of the Conversion

         Stock Option Plan.  We intend to submit for  stockholder  approval,  no
earlier  than six months after the  completion  of the  conversion,  a new stock
option plan for directors and officers of Fidelity Federal Bank and Trust and of
Fidelity Bankshares, Inc. If approved by the stockholders,  the new stock option
plan would  reserve 10% of the shares sold in the  offering  for  issuance  when
options  granted to officers and  directors  are  exercised.  Ten percent of the
shares  issued in the  offering  would  amount to  _________  shares,  _________
shares, _________ shares or _________ shares at the minimum, mid-point,  maximum
and adjusted  maximum of the offering range,  respectively.  No options would be
granted under the new stock option plan until  stockholder  approval of the plan
is received.  In the event that shares  underlying  options come from authorized
but unissued shares,  stockholders  would  experience  dilution of approximately
______%  in  their  ownership  interest  in  Fidelity  Bankshares,  Inc.  at the
mid-point of the offering range

         The exercise  price of the options  granted  under the new stock option
plan will be equal to the fair market value of Fidelity Bankshares,  Inc. common
stock on the date of grant of the stock  options.  If the stock  option  plan is
adopted within one year following the conversion, options will vest at a rate of
20% at the end of each 12 months of service with Fidelity Federal Bank and Trust
after the date of grant.  Options  granted  under the stock option plan would be
adjusted for capital  changes such as stock splits and stock  dividends.  Awards
will be 100% vested upon  termination  of employment due to death or disability,
and if the stock option plan is adopted more than one year after the conversion,
awards  would be 100% vested upon  normal  retirement  or a change in control of
Fidelity  Federal Bank and Trust or Fidelity  Bankshares,  Inc.  Under Office of
Thrift Supervision rules, if the stock option plan is adopted within one year of
the  conversion,  no individual  officer may receive more than 25% of the awards
under the plan,no  non-employee  director may receive more than 5% of the awards
under the plan,  and all  non-employee  directors as a group can receive no more
than 30% of the awards under the plan in the aggregate.

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

         Stock Recognition Plan. We also intend to request stockholder  approval
of a new stock recognition plan, no earlier than six months after the completion
of the conversion.  If approved by stockholders,  the new stock recognition plan
would,  if implemented  within one year of conversion,  reserve 4% of the shares
sold in the offering or ______ shares, ______ shares, ______ or ______ shares at
the  minimum,  mid-point,  maximum and adjusted  maximum of the offering  range,
respectively.  The officers and directors will be awarded common stock under the
stock  recognition  plan  without  having to pay cash for the shares.  No awards
would be made under the stock  recognition  plan until the plan is  approved  by
stockholders.  If the shares awarded under the stock  recognition plan come from
authorized but unissued  shares  totaling 4% of the shares sold in the offering,
stockholders would experience dilution of approximately ____% in their ownership
interest in Fidelity Bankshares, Inc. at the mid-point of the offering range.

         Awards under the stock  recognition plan would be  nontransferable  and
nonassignable.  Under OTS rules, if the stock recognition plan is adopted within
one year  following  the  conversion,  the shares  which are subject to an award
would  vest at a rate of 20% at the end of each full 12 months of  service  with
Fidelity  Federal  Bank and Trust  after the date of grant of the award.  Awards
would be adjusted for capital  changes such as stock dividends and stock splits.
Awards would be 100% vested upon  termination  of  employment  or service due to
death or disability,  and if the stock recognition plan is adopted more than one
year after the conversion, awards would be 100% vested upon normal retirement or
a change in control of Fidelity  Federal Bank and Trust or Fidelity  Bankshares,
Inc. If  employment or service were to terminate  for other  reasons,  the award
recipient  would  forfeit  any  nonvested  award.  If  employment  or service is
terminated  for  cause (as  defined),  shares  not  already  delivered  would be
forfeited. Under

                                       80

<PAGE>


OTS  rules,  if the stock  recognition  plan is  adopted  within one year of the
conversion,  no individual officer may receive more than 25% of the awards under
the plan, no non-employee  director may receive more than 5% of the awards under
the plan, and all non-employee directors as a group may receive no more than 30%
of the awards under the plan in the aggregate.

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

                      BENEFICIAL OWNERSHIP OF COMMON STOCK

         The following  table  provides the  beneficial  ownership of our common
stock held by our directors and executive officers,  individually and as a group
as of September 30, 2000.

                              Number of Shares     Percent of All    Percent of
       Name of               of Common Stock     Common Stock     Publicly Held
  Beneficial Owner        Beneficially Owned(1)  Outstanding(1)  Common Stock(2)
  ----------------        ---------------------  --------------  ---------------

Vince A. Elhilow(3)            132,460                   2.04%         4.50%
Joseph B. Shearouse, Jr.        62,320                   0.96          2.73
Keith D. Beaty(4)               32,393                   0.50          1.11
Paul C. Bremer                   2,000                   0.03          0.06
F. Ted Brown, Jr.(5)            32,395                   0.50          1.11
Donald E. Warren, M.D.(6)       28,259                   0.43          0.97
Karl H. Watson                   1,000                   0.01          0.03
Richard D. Aldred(7)            38,624                   0.59          1.33
J. Robert McDonald(8)           50,880                   0.78          1.75
Joseph C. Bova(9)               28,624                   0.43          0.98
Robert L. Fugate(10)            42,808                   0.66          1.47
Christopher C. Cook(11)          7,169                   0.11          0.25
All directors and
 executive Officers as
 a group.(12)                  458,932                   7.06%        15.75%

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

(1)  Based upon 6,503,584 shares outstanding.

(2)  Based upon 2,914,584 shares held by persons other than Fidelity Bankshares,
     Inc.

(3)  Includes  20,000 shares of common stock subject to options  pursuant to the
     stock option plan that may be  exercised  within 60 days of the record date
     and 28,810 shares held by the management  performance plan.  Includes 3,993
     shares allocated under the Fidelity Federal Bank and Trust's employee stock
     ownership  plan.  Includes  11,852  shares held under the savings  plan for
     employees for the benefit of Mr. Elhilow.

(4)  Includes  15,180 shares subject to options that may be exercised  within 60
     days pursuant to the directors' stock option plan.

(5)  Includes  8,000 shares  subject to options that may be exercised  within 60
     days pursuant to the directors' stock option plan.

(6)  Includes  15,180 shares subject to options that may be exercised  within 60
     days pursuant to the directors' stock option plan.

(7)  Includes  6,724 shares of common stock  subject to options  pursuant to the
     stock option plan and 8,654 shares held by the management performance plan.
     Includes 3,780 shares allocated under the Fidelity Federal Bank and Trust's
     employee stock ownership plan. Includes 3,843 shares held under the savings
     plan for employees for the benefit of Mr. Aldred.

                                              (footnotes continued on next page)


                                       81

<PAGE>


(8)  Includes 18,243 shares held by the management  performance  plan.  Includes
     3,283 shares allocated under the Fidelity Federal Bank and Trust's employee
     stock ownership plan. Includes 8,123 shares held under the savings plan for
     employees for the benefit of Mr. McDonald.

(9)  Includes  9,655 shares of common stock  subject to options  pursuant to the
     stock option plan and 5,329 shares held by the management performance plan.
     Includes 3,665 shares allocated under the Fidelity Federal Bank and Trust's
     employee stock ownership plan. Includes 6,996 shares held under the savings
     plan for employees for the benefit of Mr. Bova.

(10) Includes  4,862 shares of common stock  subject to options  pursuant to the
     stock option plan and 7,819 shares held by the management performance plan.
     Includes 3,249 shares allocated under the Fidelity Federal Bank and Trust's
     employee  stock  ownership  plan.  Includes  12,478  shares  held under the
     savings plan for employees for the benefit of Mr. Fugate.

(11) Includes 1,996 shares subject to options that may be exercised  pursuant to
     the  directors'  plan.  Includes  573 shares  allocated  under the Fidelity
     Federal Bank and Trust's employee stock ownership plan.

(12) Unless   otherwise   indicated,   includes  shares  held  directly  by  the
     individuals  as well as by spouses,  in trust,  and other indirect forms of
     ownership over which shares the  individuals  effectively  exercise sole or
     shared voting and investment power.  Includes 38,360 shares of common stock
     which  outside  directors of Fidelity  Bankshares,  Inc.  have the right to
     acquire within 60 days of the record date pursuant to the exercise of stock
     options granted under the Fidelity Federal Bank and Trust stock option plan
     for outside directors.

                SUBSCRIPTIONS BY EXECUTIVE OFFICERS AND DIRECTORS

         The table below sets forth,  for each of  Fidelity  Bankshares,  Inc.'s
directors  and  executive  officers and for all of the  directors  and executive
officers as a group, the following information:

         (1) the number of exchange  shares to be held upon  consummation of the
conversion,  based upon their beneficial ownership of Fidelity Bankshares,  Inc.
common stock as of September 30, 2000;

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

         (3) the total amount of Fidelity  Bankshares,  Inc.  common stock to be
held upon consummation of the conversion.

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

<TABLE>
<CAPTION>
                                                   Proposed Purchases of             Total Common Stock
                                                   Conversion of Stock (1)               to be Held
                                Number of          -----------------------         ------------------------
                             Exchange Shares        Number                          Number       Percentage
Name of Beneficial Owner    to be Held(2)(3)       of Shares        Amount         of Shares      of Total
------------------------    ----------------       ---------        ------         ---------      --------
<S>                        <C>                    <C>              <C>             <C>           <C>
Vince A. Elhilow
Joseph B. Shearouse, Jr.
Keith D. Beaty
Paul C. Bremer
F. Ted Brown, Jr.
Donald E. Warren, M.D.
Karl H. Watson
Richard D. Aldred
J. Robert McDonald
Joseph C. Bova
Robert L. Fugate
Christopher C. Cook
</TABLE>


                                       82

<PAGE>


                                 THE CONVERSION

         The Boards of  Directors  of Fidelity  Bankshares,  Inc.  and  Fidelity
Bankshares,  MHC have  approved the plan of  conversion.  The plan of conversion
must also be  approved  by the  members of  Fidelity  Bankshares,  MHC,  and the
stockholders  of Fidelity  Bankshares,  Inc. A special  meeting of members and a
special meeting of stockholders has been called for this purpose.  The Office of
Thrift Supervision has also approved the plan,  however,  such approval does not
constitute a  recommendation  or  endorsement  of the plan of conversion by that
agency.

General

         The Board of Directors of Fidelity Bankshares,  MHC adopted the plan of
conversion on November 21, 2000.  Pursuant to the plan of  conversion,  Fidelity
Bankshares,  MHC will be  merged  into  Fidelity  Federal  Bank and  Trust,  and
Fidelity  Bankshares,  MHC will no longer exist.  Pursuant to the plan, Fidelity
Bankshares,  Inc. also will be succeeded by a new Delaware  corporation with the
same  name.  The  new  Delaware  corporation  has  been  established  solely  to
facilitate the conversion. As part of the conversion,  shares of common stock of
Fidelity  Bankshares,  Inc.  representing  the  current  ownership  interest  of
Fidelity Bankshares, MHC, will be offered for sale in the subscription offering.
Following the completion of the conversion, all of the capital stock of Fidelity
Federal Bank and Trust will be held by Fidelity Bankshares, Inc.

         Under the plan of conversion,  each share of Fidelity Bankshares,  Inc.
common  stock  held by  persons  other  than  Fidelity  Bankshares,  MHC will be
converted  automatically  into and  become  a right to  receive  new  shares  of
Fidelity  Bankshares,  Inc.  common  stock  determined  pursuant to the exchange
ratio. The exchange ratio will ensure that immediately  after the conversion and
the share exchange, the public stockholders of Fidelity Bankshares,  Inc. common
stock will own the same aggregate percentage of Fidelity Bankshares, Inc. common
stock that they owned immediately prior to the conversion.

         Fidelity  Bankshares,  Inc.  intends to retain $29.6 million of the net
proceeds (at the minimum) of the offering and to  contribute  the balance of the
net proceeds of the offering to Fidelity  Federal Bank and Trust. The conversion
will be effected only upon completion of the sale of all of the shares of common
stock  of  Fidelity  Bankshares,  Inc.  to be  issued  pursuant  to the  plan of
conversion.

         The plan of conversion  provides  generally  that Fidelity  Bankshares,
Inc. will offer shares of common stock for sale in the subscription  offering to
Eligible Account Holders, Fidelity Federal Bank and Trust's tax-qualified plans,
including the employee  stock  ownership  plan,  supplemental  eligible  account
holders  and other  members.  Subject  to the prior  rights of these  holders of
subscription rights, Fidelity Bankshares,  Inc. will offer common stock for sale
in a  community  offering to members of the general  public,  with a  preference
given to the public stockholders of Fidelity Bankshares, Inc. common stock as of
___________,  2001, and then to persons residing in Palm Beach,  Martin,  Indian
River and St. Lucie Counties.  Fidelity Bankshares, Inc. has the right to accept
or  reject,  in whole or in part,  any orders to  purchase  shares of the common
stock  received  in the  community  offering.  The  community  offering  must be
completed  within 45 days  after the  completion  of the  subscription  offering
unless otherwise extended by the Office of Thrift Supervision.  See "--Community
Offering."

         The number of shares of common stock to be issued in the offering  will
be  determined  based upon an  independent  appraisal of the estimated pro forma
market  value of the common  stock of Fidelity  Bankshares,  Inc.  All shares of
common  stock to be  issued  and sold in the  offering  will be sold at the same
price.  The  independent  valuation  will be updated and the final number of the
shares to be issued in the offering will be determined at the  completion of the
offering.  See  "--Stock  Pricing  and Number of Shares to be  Issued"  for more
information as to the  determination  of the estimated pro forma market value of
the common stock.

         The appraisal was prepared pursuant to written  guidelines  promulgated
by the Office of Thrift Supervision. RP Financial made its appraisal in reliance
upon  the  information  contained  in this  document,  including  the  financial
statements. RP Financial also considered the following factors, among others:

          o    the  present  and  projected   operating  results  and  financial
               condition  of Fidelity  Bankshares,  Inc.  and the  economic  and
               demographic  conditions in Fidelity  Bankshares,  Inc.'s existing
               market areas;


                                       83

<PAGE>



          o    certain historical,  financial and other information  relating to
               Fidelity Bankshares, Inc.;

          o    a   comparative   evaluation   of  the  operating  and  financial
               characteristics of Fidelity Bankshares,  Inc. with those of other
               similarly situated publicly traded savings  institutions  located
               in Florida and other regions of the United States;

          o    the aggregate size of the offering of the common stock;

          o    the impact of the conversion on Fidelity  Bankshares,  Inc.'s net
               worth and earnings potential;

          o    the proposed dividend policy of Fidelity Bankshares, Inc.; and

          o    the trading market for securities of comparable  institutions and
               general conditions in the market for such securities.

         The  appraisal  considered  the  pro  forma  impact  of  the  offering.
Consistent  with the  Office of Thrift  Supervision  appraisal  guidelines,  the
appraisal applied three primary methodologies: the pro forma price-to-book value
approach  applied to both reported  book value and tangible book value;  the pro
forma price-to-earnings  approach applied to reported and core earnings; and the
pro forma price-to-asset  approach. The market value ratios applied in the three
methodologies  were based upon the current  market  valuations of the peer group
companies,  subject to  valuation  adjustments  applied by RP  Financial,  LC to
account for differences between Fidelity Bankshares, Inc. and the peer group. RP
Financial,  LC  placed  the  greatest  emphasis  on  the  price-to-earnings  and
price-to-book  approaches in estimating  pro forma market value.  RP Financial's
analysis  provides an  approximation  of the pro forma  market value of Fidelity
Bankshares,  Inc. and Fidelity  Federal Bank and Trust as converted based on the
valuation  approaches  applied  and  the  assumptions  outlined  in its  report.
Included in its report were certain  assumptions as to the pro forma earnings of
Fidelity Bankshares, Inc. after the conversion that were utilized in determining
the  appraised  value.  These  assumptions  included  estimated  expenses and an
assumed  after-tax  rate of return on the net  conversion  proceeds as described
under "Pro Forma Tables,"  purchases by the employee stock  ownership plan of an
amount equal to 6% of the common  stock issued in the offering and  purchases in
the open market by the recognition plan of a number of shares equal to 4% of the
common stock issued in the offering at the $10.00 purchase price. See "Pro Forma
Tables" for additional  information  concerning theses  assumptions.  The use of
different assumptions may yield different results.

         The following is a brief summary of the  conversion and is qualified in
its entirety by reference to the provisions of the plan of conversion. A copy of
the plan of conversion  is available  for  inspection at each branch of Fidelity
Federal  Bank and Trust  and at the  Southeast  Regional  and  Washington,  D.C.
offices  of the Office of Thrift  Supervision.  The plan of  conversion  is also
filed as an exhibit to the  application  to convert from mutual to stock form of
which this prospectus is a part, copies of which may be obtained from the Office
of Thrift Supervision. See "Additional Information."

Purposes of Conversion

         Fidelity  Federal  Bank and  Trust  reorganized  into a mutual  holding
company  in 1994 and sold  only a  minority  interest  in the bank  based on its
capital needs at that time. If Fidelity  Federal Bank and Trust had undertaken a
full  conversion to public  ownership in 1994, it would have offered 100% of its
commons  stock for sale,  and it would have raised more capital than  management
believes  could have been  effectively  reinvested in its market area.  Fidelity
Bankshares,  Inc. now has the need for additional capital,  and it will sell the
portion of its shares now owned by Fidelity Bankshares,  MHC to the public. This
will complete the transition to full public ownership.

         The potential  impact of the conversion upon Fidelity  Federal Bank and
Trust's capital base is significant.  Fidelity Federal Bank and Trust had equity
in accordance with generally accepted  accounting  principles of $114.6 million,
or 6.0% of assets at  September  30,  2000.  Assuming  that $71.7  million,  the
mid-point of the $61.0 million to $82.5 million  offering  range  established by
the board of  directors  based on the  estimated  pro forma  market value of the
common stock, of gross proceeds are realized from the sale of common stock,  and
assuming  that $30.6  million of the net  proceeds are  contributed  to Fidelity
Federal Bank and Trust as additional capital,  Fidelity Federal Bank and Trust's
ratio of  capital  to pro forma  assets,  calculated  under  generally  accepted
accounting principles, will increase to 7.6%. The investment of the net proceeds
from the sale of the common stock will provide Fidelity Federal Bank

                                       84

<PAGE>



and Trust with additional income to further increase its capital  position.  The
additional  capital may also assist Fidelity  Federal Bank and Trust in offering
new programs and expanded services to its customers.

         After completion of the conversion and depending on market  conditions,
the  unissued  common and  preferred  stock  authorized  by the  certificate  of
incorporation  of Fidelity  Bankshares,  Inc. will permit it to raise additional
equity capital through further sales of securities,  and to issue  securities in
connection  with  possible  acquisitions.  At the present time, we have no plans
with respect to additional  offerings of securities,  other than the issuance of
additional  shares upon  exercise of stock  options or the possible  issuance of
authorized but unissued shares to our stock benefit programs.

Approvals Required

         The  affirmative  vote of a majority of the total eligible votes of the
members  of  Fidelity  Bankshares,  MHC at the  special  meeting  of  members is
required to approve  the plan of  conversion.  By their  approval of the plan of
conversion,  the  members  of  Fidelity  Bankshares,  MHC will also be deemed to
approve the merger of Fidelity  Bankshares,  MHC into Fidelity  Federal Bank and
Trust.  The  affirmative  vote of the  holders  of at  least  two-thirds  of the
outstanding  common  stock of Fidelity  Bankshares,  Inc.  and a majority of the
publicly held shares of Fidelity  Bankshares,  Inc.  common stock is required to
approve the plan of conversion.

Share Exchange Ratio

         Office of Thrift Supervision  regulations  provide that in a conversion
of a mutual  holding  company to stock form, the minority  stockholders  will be
entitled to exchange  their shares of  subsidiary  savings bank common stock for
common stock of the converted holding company,  provided that the mutual holding
company  demonstrates to the  satisfaction  of the Office of Thrift  Supervision
that the basis for the exchange is fair and  reasonable.  The board of directors
of Fidelity  Bankshares,  Inc. has  determined  that each publicly held share of
Fidelity  Bankshares,  Inc.  common  stock will,  on the  effective  date of the
conversion,  be converted  automatically  into and become the right to receive a
number of new  shares of  Fidelity  Bankshares,  Inc.  common  stock  determined
pursuant  to the  exchange  ratio.  Consequently,  the  public  stockholders  of
Fidelity  Bankshares,  Inc.  common stock will own the same percentage of common
stock in Fidelity Bankshares, Inc. after the conversion as they held in Fidelity
Bankshares,  Inc.  immediately  prior to the  conversion,  subject to additional
purchases, or the receipt of cash in lieu of fractional shares. At September 30,
2000,  there were 6,503,584  shares of Fidelity  Bankshares,  Inc.  common stock
outstanding,  and 2,914,584  shares,  or 44.81% of the total were publicly held.
Based on the percentage of Fidelity  Bankshares,  Inc.  common stock held by the
public and the  offering  range,  the  exchange  ratio is expected to range from
approximately  1.6991  exchange  shares for each publicly held share of Fidelity
Bankshares,  Inc. at the minimum of the offering range to 2.2987 exchange shares
for each  publicly  held share of  Fidelity  Bankshares,  Inc.  at the  adjusted
maximum of the offering range.


                                       85

<PAGE>



         If you  are  now a  stockholder  of  Fidelity  Bankshares,  Inc.,  your
existing  shares  will be  cancelled  and  exchanged  for new shares in Fidelity
Bankshares,  Inc. The number of shares you will get will be based on an exchange
ratio  determined  as of the  closing of the  conversion.  The actual  number of
shares  you  receive  will  depend  upon the  number  of  shares  we sell in our
offering,  which in turn will depend upon the final  appraised value of Fidelity
Bankshares, Inc. and Fidelity Bankshares, MHC. The following table shows how the
exchange ratio will adjust,  based on the number of shares sold in our offering.
The  table  also  shows  how  many  shares  a  hypothetical  owner  of  Fidelity
Bankshares,  Inc.  common stock would receive in the exchange,  adjusted for the
number of shares sold in the offering.

<TABLE>
<CAPTION>
                                                   Shares to be exchanged for  Total shares              Shares of Fidelity
                           Shares to be sold        Fidelity Bankshares, Inc.       of                    Bankshares, Inc.
                           in this offering             common stock           common stock                 that would be
                      ----------------------------  ------------------------      to be         Exchange    exchanged for
                       Amount     Percent    Amount          Percent           outstanding        ratio       100 shares
                     ---------  ---------  ---------       -----------         --------------   --------  -----------------
<S>                  <C>          <C>      <C>               <C>               <C>               <C>          <C>
Minimum............  6,097,938    55.19%   4,952,062         44.81%            11,050,000        1.6991       169.91
Mid-point..........  7,174,044    55.19    5,825,956         44.81             13,000,000        1.9989       199.89
Maximum............  8,250,151    55.19    6,699,849         44.81             14,950,000        2.2987       229.87
15% above Maximum..  9,487,674    55.19    7,704,826         44.81             17,192,500        2.6435       264.35
</TABLE>

         Options to purchase  shares of Fidelity  Bankshares,  Inc. common stock
will also be converted into and become options to purchase Fidelity  Bankshares,
Inc.  common stock.  At September 30, 2000,  there were  outstanding  options to
purchase __________ shares of Fidelity Bankshares, Inc. common stock. The number
of shares of common stock to be received  upon exercise of these options will be
determined  pursuant  to the  exchange  ratio.  The  aggregate  exercise  price,
duration,  and  vesting  schedule  of these  options  will not be  affected.  At
September 30, 2000, options to purchase __________ shares were vested. If all of
these options to purchase shares of Fidelity  Bankshares,  Inc. common stock are
exercised prior to the effective date, then there will be:

     (1)  an increase in the  percentage  of Fidelity  Bankshares,  Inc.  common
          stock held by the public  stockholders  of Fidelity  Bankshares,  Inc.
          common stock to _____%;

     (2)  an  increase  in the  number of shares of common  stock  issued to the
          public stockholders of Fidelity  Bankshares,  Inc. common stock in the
          share exchange; and

     (3)  a  decrease  in  the  exchange  ratio  to   ___________,   __________,
          __________,  and  __________  at the minimum,  mid-point,  maximum and
          adjusted maximum, respectively, of the offering range.

     Executive officers and directors of Fidelity Bankshares, Inc. do not intend
     to exercise options prior to the effective date.

Effect of the Conversion on Minority Stockholders

         Effect on Stockholders'  Equity per Share of the Shares Exchanged.  The
conversion will increase the stockholders'  equity of the public stockholders of
Fidelity Bankshares, Inc. common stock. At September 30, 2000, the stockholders'
equity per share of Fidelity Bankshares, Inc. common stock including shares held
by  Fidelity  Bankshares,  MHC was  $13.36.  As  adjusted  at that  date for the
exchange ratio, stockholders' equity per share would be $10.17, $9.23, $8.44 and
$7.69 at the minimum, mid-point,  maximum, and adjusted maximum, of the offering
range.  Based on the pro forma  information set forth for September 30, 2000, in
"Pro  Forma  Data,"  pro forma  stockholders'  equity  per share  following  the
conversion will be $12.81, $11.63, $10.75, and $9.99 at the minimum,  mid-point,
maximum and adjusted maximum, respectively, of the offering range.

         Effect on Earnings per Share of the Shares  Exchanged.  The  conversion
will also affect the public  stockholders  of Fidelity  Bankshares,  Inc. common
stock pro forma  earnings  per share.  For the nine months ended  September  30,
2000,  basic earnings per share of Fidelity  Bankshares,  Inc.  common stock was
$1.01,  including shares held by Fidelity  Bankshares,  MHC. As adjusted for the
exchange   ratio,   earnings   per  share  would  range  from  $0.61  to  $0.39,
respectively,  for the minimum to the adjusted  maximum of the  offering  range.
Based on the pro forma information set forth for the nine months ended September
30, 2000, in "Pro Forma Data,"  earnings per share of common stock following the
conversion will range from $0.71 to $0.49, respectively,  for the minimum to the
adjusted maximum of the offering range.


                                       86

<PAGE>



         Effect on the Market and Appraised Value of the Shares  Exchanged.  The
aggregate  subscription price of the shares of common stock received in exchange
for the publicly held shares of Fidelity Bankshares,  Inc. common stock is $49.5
million,  $58.3  million,  $67.0  million,  and $77.0  million  at the  minimum,
mid-point,  maximum and adjusted maximum,  respectively,  of the offering range.
The last trade of Fidelity  Bankshares,  Inc. common stock on November 21, 2000,
the last trading day preceding the  announcement of the  conversion,  was $_____
per share,  and the price at which Fidelity  Bankshares,  Inc. common stock last
traded on __________, 2001 was $_____ per share.

         Dissenters' and Appraisal  Rights.  Under Office of Thrift  Supervision
regulations,  the public stockholders of Fidelity Bankshares,  Inc. common stock
will not have  dissenters'  rights or appraisal  rights in  connection  with the
exchange of publicly held shares of Fidelity  Bankshares,  Inc.  common stock as
part of the conversion.

Effects of Conversion on Depositors, Borrowers and Members

         General.  Each depositor in Fidelity  Federal Bank and Trust has both a
deposit  account in  Fidelity  Federal  Bank and Trust and a pro rata  ownership
interest in the net worth of Fidelity Bankshares,  MHC based upon the balance in
his or her  account.  This  interest  may  only be  realized  in the  event of a
complete liquidation of Fidelity  Bankshares,  MHC and Fidelity Federal Bank and
Trust.  However,  this ownership interest is tied to the depositor's account and
has no tangible  market value separate from the deposit  account.  Any depositor
who opens a deposit  account  obtains a pro rata ownership  interest in Fidelity
Bankshares, MHC without any additional payment beyond the amount of the deposit.
A depositor  who reduces or closes his account  receives a portion or all of the
balance in the account but nothing for his  ownership  interest in the net worth
of Fidelity Bankshares, MHC, which is lost to the extent that the balance in the
account is reduced or closed.

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

         Continuity.  While the  conversion  is being  accomplished,  the normal
business of Fidelity  Federal  Bank and Trust of  accepting  deposits and making
loans will continue without  interruption.  Fidelity Federal Bank and Trust will
continue to be  regulated  by the Office of Thrift  Supervision  and the Federal
Deposit Insurance Corporation.  After the conversion,  Fidelity Federal Bank and
Trust will  continue to provide  services for  depositors  and  borrowers  under
current  policies by its present  management  and staff.  The directors  serving
Fidelity Bankshares,  Inc. at the time of the conversion will serve as directors
of Fidelity Bankshares, Inc. after the conversion.

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

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

         Effect on Voting  Rights of Members.  At  present,  all  depositors  of
Fidelity  Federal  Bank and Trust are  members  of, and have  voting  rights in,
Fidelity  Bankshares,  MHC as to all matters requiring  membership action.  Upon
completion of the conversion,  depositors and borrowers will cease to be members
of Fidelity  Bankshares,  MHC and will no longer be entitled to vote at meetings
of Fidelity  Bankshares,  MHC.  Upon  completion of the  conversion,  all voting
rights in Fidelity Federal Bank and Trust will be vested in Fidelity Bankshares,
Inc. as the sole  stockholder  of  Fidelity  Federal  Bank and Trust.  Exclusive
voting  rights with respect to Fidelity  Bankshares,  Inc. will be vested in the
holders of common stock.  Depositors of Fidelity Federal Bank and Trust will not
have voting rights after the  conversion,  except to the extent that they become
stockholders of Fidelity Bankshares, Inc. through the purchase of common stock.


                                       87

<PAGE>



         Tax  Effects.  Fidelity  Bankshares,  Inc.  will  receive an opinion of
counsel or tax advisor with regard to federal and state  income  taxation to the
effect that the adoption and  implementation  of the plan of conversion will not
be taxable for federal or state income tax purposes to Fidelity Bankshares, MHC,
Fidelity  Bankshares,  Inc., the minority  stockholders of Fidelity  Bankshares,
Inc., members of Fidelity Bankshares,  MHC, eligible account holders or Fidelity
Federal Bank and Trust. See "--Tax Aspects."

         Effect on Liquidation  Rights.  If Fidelity Federal Bank and Trust were
to  liquidate  prior to the  conversion,  all claims of  creditors  of  Fidelity
Federal Bank and Trust,  including  those of  depositors  to the extent of their
deposit balances, would be paid first.  Thereafter,  if there were any assets of
Fidelity Federal Bank and Trust remaining,  these assets would be distributed to
Fidelity  Bankshares,  MHC,  to the extent of its stock  ownership  interest  in
Fidelity Bankshares, Inc. Were Fidelity Bankshares, MHC to liquidate, all claims
of  creditors  would be paid  first.  Thereafter,  if there  were any  assets of
Fidelity Bankshares,  MHC remaining,  members of Fidelity Bankshares,  MHC would
receive the remaining assets, pro rata, based upon the balances in their deposit
accounts in Fidelity Federal Bank and Trust immediately prior to liquidation. In
the unlikely event that Fidelity  Federal Bank and Trust were to liquidate after
the conversion,  all claims of creditors,  including those of depositors,  would
also be paid first,  followed by  distribution of the  "liquidation  account" to
depositors as of October 31, 1999, and _____________,  with any assets remaining
thereafter  distributed to Fidelity  Bankshares,  Inc. as the holder of Fidelity
Federal Bank and Trust's capital stock. Pursuant to the rules and regulations of
the Office of Thrift Supervision, a post-conversion merger, consolidation,  sale
of bulk  assets or similar  combination  or  transaction  with  another  insured
savings  institution  would  not be  considered  a  liquidation  and,  in such a
transaction,   the  liquidation  account  would  be  assumed  by  the  surviving
institution.

Stock Pricing and Number of Shares to be Issued

         The  plan of  conversion  and  federal  regulations  require  that  the
aggregate  purchase  price of the common stock in the offering  must be based on
the appraised  pro forma market value of the common stock,  as determined by the
independent valuation.  Fidelity Federal Bank and Trust and Fidelity Bankshares,
Inc. have retained RP Financial,  LC to make the valuation.  For its services in
preparing the initial valuation, RP Financial, LC will receive a fee of $72,500.
In  addition  RP  Financial,  LC will  receive a fee of $5,000 for each time the
appraisal  is updated.  This amount does not include a fee of $12,500 to be paid
to RP Financial,  LC for assistance in preparation of a business plan.  Fidelity
Federal Bank and Trust and Fidelity Bankshares, Inc. have agreed to indemnify RP
Financial,  LC and  its  employees  and  affiliates  against  specified  losses,
including  any losses in  connection  with claims  under the federal  securities
laws, arising out of its services as appraiser,  except where RP Financial, LC's
liability results from its negligence or bad faith.

         The independent valuation was prepared by RP Financial,  LC in reliance
upon the information  contained in this  prospectus,  including the consolidated
financial  statements.  RP Financial,  LC also considered the following factors,
among  others:  the  present  and  projected  operating  results  and  financial
condition of Fidelity Bankshares,  Inc. and Fidelity Federal Bank and Trust; the
economic  and  demographic  conditions  in  Fidelity  Federal  Bank and  Trust's
existing  marketing area;  certain  historical,  financial and other information
relating to Fidelity  Federal Bank and Trust;  a  comparative  evaluation of the
operating and financial statistics of Fidelity Federal Bank and Trust with those
of other publicly traded savings  institutions  located in Fidelity Federal Bank
and Trust's region and on a national  basis;  the aggregate size of the offering
of the common stock;  the impact of the conversion on Fidelity  Federal Bank and
Trust's  stockholders'  equity and earnings  potential;  the  proposed  dividend
policy of Fidelity Bankshares, Inc. and Fidelity Federal Bank and Trust; and the
trading market for securities of comparable  institutions and general conditions
in the market for the securities.


                                       88

<PAGE>



         The following  table presents a summary of selected  pricing ratios for
comparable public thrift institutions used by RP Financial, LC to help establish
the market value of Fidelity  Bankshares,  Inc. and the resulting pricing ratios
for Fidelity Bankshares, Inc.

<TABLE>
<CAPTION>
                                            Pro Forma        Pro Forma        Pro Forma         Pro Forma
                                         price to core     price to book  price to tangible  price to assets
                                        earnings multiple   value ratio       book value          ratio
                                        -----------------  -------------  -----------------  ---------------
<S>                                         <C>              <C>              <C>                 <C>
Fidelity Bankshares, Inc.:
  15% above maximum....................     20.18x           100.10%          101.62%             8.64%
  Maximum..............................     18.20             93.01            94.52              7.56
  Mid-point............................     16.34             86.01            87.50              6.60
  Minimum..............................     14.37             78.06            79.50              5.64

All fully converted thrifts publicly
traded on the NYSE, NASDAQ
and AMEX Exchanges as of 12/22/00:
  Averages.............................     13.25x            99.47%          106.43%            10.32%
  Medians..............................     12.20             89.59            94.16              9.44

Valuation of peer group institutions
as of 12/22/00
  Averages.............................     11.27x           107.39%          124.87%             9.96%
  Medians..............................      9.80             98.69           104.76              9.54
</TABLE>

         The independent valuation was prepared based on the assumption that the
aggregate  amount of common  stock  sold in the  offering  would be equal to the
estimated pro forma market value of Fidelity Bankshares,  Inc. multiplied by the
percentage  of  Fidelity  Bankshares,   Inc.  common  stock  owned  by  Fidelity
Bankshares,  MHC. The independent valuation states that as of December 22, 2000,
the  estimated  pro  forma  market  value,  or  valuation   range,  of  Fidelity
Bankshares,  Inc. ranged from a minimum of $110.5 million to a maximum of $149.5
million,  with a mid- point of $130.0 million. The Board of Directors determined
to offer the subscription  shares for a price of $10.00 per share. The aggregate
offering price of the  subscription  shares will be equal to the valuation range
multiplied by the percentage of Fidelity Bankshares,  Inc. common stock owned by
Fidelity  Bankshares,  MHC. The number of  subscription  shares  offered will be
equal to the aggregate offering price of the subscription  shares divided by the
subscription  price per share.  Based on the valuation  range, the percentage of
Fidelity Bankshares,  Inc. common stock owned by Fidelity  Bankshares,  MHC, and
the  subscription  price per share,  the minimum of the  offering  range will be
6,097,938  subscription  shares,  the  mid-point of the  offering  range will be
7,174,044  subscription  shares,  and the maximum of the offering  range will be
8,250,151 subscription shares.

         The Board of  Directors  reviewed  the  independent  valuation  and, in
particular, considered the following:

     (1)  Fidelity  Bankshares,   Inc.'s  financial  condition  and  results  of
          operations;
     (2)  financial  comparisons  of  Fidelity  Bankshares,  Inc. in relation to
          institutions of similar size and asset quality;
     (3)  stock market  conditions  generally  and in  particular  for financial
          institutions; and
     (4)  the  historical  trading price of the publicly held shares of Fidelity
          Bankshares, Inc. common stock.

         All of these factors are set forth in the  independent  valuation.  The
Board also reviewed the methodology and the assumptions used by RP Financial, LC
in  preparing  the  independent  valuation  and the  Board  believes  that  such
assumptions were reasonable. The offering range may be amended with the approval
of the Office of Thrift Supervision,  if required, by subsequent developments in
the financial  condition of Fidelity  Bankshares,  Inc. or Fidelity Federal Bank
and Trust or market conditions generally. In the event the independent valuation
is updated to amend the pro forma market value of Fidelity  Bankshares,  Inc. to
less than $110,500,000 or more than

                                       89

<PAGE>



$171,925,000,  the  appraisal  will be filed with the  Securities  and  Exchange
Commission by post-effective amendment.

         The independent  valuation,  however, is not intended,  and must not be
construed,  as a recommendation of any kind as to the advisability of purchasing
shares. RP Financial, LC did not independently verify the consolidated financial
statements and other information provided by Fidelity Bankshares,  Inc., nor did
RP  Financial,  LC value  independently  the assets or  liabilities  of Fidelity
Federal Bank and Trust.  The independent  valuation  considers  Fidelity Federal
Bank and Trust as a going  concern and should not be considered as an indication
of the liquidation value of Fidelity Federal Bank and Trust.  Moreover,  because
the valuation is necessarily based upon estimates and projections of a number of
matters,  all of which may change from time to time,  no assurance  can be given
that persons  purchasing  shares in the offering will thereafter be able to sell
their shares at prices at or above the subscription price.

         Following commencement of the subscription offering, the maximum of the
valuation range may be increased by up to 15% to up to $171,925,000,  which will
result in a  corresponding  increase of up to 15% in the maximum of the offering
range to up to 9,487,674  shares, to reflect changes in the market and financial
conditions,  without  a  resolicitation  of  subscribers.  The  minimum  of  the
valuation  range  and of the  offering  range  may not be  decreased  without  a
resolicitation of subscribers.  The subscription  price of $10.00 per share will
remain fixed. See  "--Limitations on Common Stock Purchases" as to the method of
distribution and allocation of additional shares that may be issued in the event
of an increase in the offering range to fill unfilled orders in the subscription
and community offerings.

         If the update to the  independent  valuation at the  conclusion  of the
offering  results in an increase in the maximum of the  valuation  range to more
than  $171,925,000  and a  corresponding  increase in the offering range to more
than 9,487,674  shares,  or a decrease in the minimum of the valuation  range to
less than  $110,500,000  and a  corresponding  decrease in the offering range to
fewer than 6,097,938 shares,  then Fidelity  Bankshares,  Inc., after consulting
with the Office of Thrift Supervision,  may terminate the plan of conversion and
return by check all funds  promptly with  interest at Fidelity  Federal Bank and
Trust's  passbook  rate of  interest  on payments  made by check,  certified  or
teller's check, bank draft or money order.  Alternatively,  Fidelity Bankshares,
Inc. may extend or hold a new  subscription  offering,  community  offering,  or
both,  establish a new offering range,  commence a resolicitation of subscribers
or take other actions as permitted by the Office of Thrift  Supervision in order
to complete the  conversion.  In the event that a  resolicitation  is commenced,
unless an affirmative  response is received within a reasonable  period of time,
all  funds  will be  promptly  returned  to  investors  as  described  above.  A
resolicitation,  if  any,  following  the  conclusion  of the  subscription  and
community  offerings  would not exceed 45 days  unless  further  extended by the
Office of Thrift  Supervision for periods of up to 90 days, not to extend beyond
____________,  2003,  which is two years after the special meeting of members of
Fidelity Bankshares, MHC to approve the conversion.

         An increase in the number of shares to be issued in the offering  would
decrease both a subscriber's ownership interest and Fidelity Bankshares,  Inc.'s
pro  forma  earnings  and  stockholders'  equity  on a  per  share  basis  while
increasing pro forma earnings and stockholders'  equity on an aggregate basis. A
decrease  in the number of shares to be issued in the  offering  would  increase
both a subscriber's ownership interest and Fidelity Bankshares, Inc.'s pro forma
earnings  and  stockholders'  equity on a per share basis while  decreasing  pro
forma  earnings  and   stockholders'   equity  on  an  aggregate  basis.  For  a
presentation of the effects of these changes, see "Pro Forma Data."

         Copies of the  appraisal  report of RP  Financial,  LC and the detailed
memorandum of the appraiser  setting  forth the method and  assumptions  for the
appraisal are available  for  inspection at the main office of Fidelity  Federal
Bank and Trust and the other locations specified under "Additional Information."

Exchange of Stock Certificates

         Publicly  held shares of Fidelity  Bankshares,  Inc.  common stock will
continue  to be  available  for  trading  on the  Nasdaq  National  Market.  The
conversion of existing  outstanding shares of Fidelity  Bankshares,  Inc. common
stock into new  shares of  Fidelity  Bankshares,  Inc.  common  stock will occur
automatically on the effective date of the conversion.

                                       90

<PAGE>



         As soon as  practicable  after the  effective  date of the  conversion,
Fidelity   Bankshares  or  a  bank  or  trust  company  designated  by  Fidelity
Bankshares, Inc. in the capacity of exchange agent, will send a transmittal form
to each public  stockholder of Fidelity  Bankshares,  Inc. The transmittal forms
are expected to be mailed within five business days after the effective  date of
the  conversion and will contain  instructions  with respect to the surrender of
certificates representing Fidelity Bankshares, Inc. common stock to be exchanged
into Fidelity  Bankshares,  Inc. common stock. It is expected that  certificates
for shares of Fidelity Bankshares,  Inc. common stock will be distributed within
five business days after the receipt of properly executed  transmittal forms and
other required documents.

         Fidelity Bankshares,  Inc.  stockholders should not forward their stock
certificates to Fidelity Bankshares,  Inc., the stock information center, or the
exchange agent until they have received transmittal forms.

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

         All new shares of Fidelity  Bankshares,  Inc.  common stock issued upon
exchange of shares of Fidelity Bankshares,  Inc. common stock shall be deemed to
have been issued in full satisfaction of all rights pertaining to such shares of
Fidelity  Bankshares,   Inc.  common  stock,   subject,   however,  to  Fidelity
Bankshares,   Inc.'s   obligation  to  pay  any  dividends  or  make  any  other
distributions with a record date prior to the effective date which may have been
declared or made by Fidelity Bankshares, Inc. on its common stock on or prior to
the  effective  date and which remain  unpaid at the  effective  date.  Fidelity
Bankshares,  Inc.  intends to continue to pay a quarterly cash dividend of $0.25
per share through the fiscal quarter ending _________ 2001.

         No fractional shares of Fidelity Bankshares,  Inc. common stock will be
issued to any public stockholder of Fidelity Bankshares,  Inc. upon consummation
of the  conversion.  For each  fractional  share that would otherwise be issued,
Fidelity  Bankshares,  Inc.  will pay by check an  amount  equal to the  product
obtained by multiplying the fractional  share interest to which the holder would
otherwise be entitled by the subscription  price.  Payment for fractional shares
will be made as soon as  practicable  after the receipt by the exchange agent of
surrendered Fidelity Bankshares, Inc. stock certificates.

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

Subscription Offering and Subscription Rights

         In accordance with the plan of conversion,  rights to subscribe for the
purchase of common stock in the  subscription  offering  have been granted under
the plan of  conversion  in the  following  order of  descending  priority.  All
subscriptions  received  will depend on the  availability  of common stock after
satisfaction  of all  subscriptions  of all persons  having  prior rights in the
subscription  offering  and  to  the  maximum,  minimum,  and  overall  purchase
limitations  set forth in the plan of  conversion  and as described  below under
"--Limitations on Common Stock Purchases."

         Priority 1: Eligible  Account  Holders.  Each  depositor with aggregate
deposit account balances,  including demand deposit accounts,  of $50 or more (a
"Qualifying  Deposit") at October 31, 1999,  ("Eligible  Account  Holders") will
receive,  without  payment  therefor,  nontransferable  subscription  rights  to
purchase up to 82,500  shares of common stock,  subject to the overall  purchase
limitations and exclusive of shares purchased by the employee

                                       91

<PAGE>



stock  ownership  plan from any  increase in the shares  offered  pursuant to an
increase in the maximum of the  offering  range.  See  "--Limitations  on Common
Stock  Purchases." If there are not sufficient  shares  available to satisfy all
subscriptions,  shares will first be allocated so as to permit each  subscribing
Eligible  Account  Holder to purchase a number of shares  sufficient to make his
total  allocation  equal to the lesser of 100 shares or the number of shares for
which he  subscribed.  Thereafter,  unallocated  shares,  except for  additional
shares  issued to the  Employee  Stock  Ownership  Plan upon an  increase in the
maximum of the offering range,  will be allocated to each  subscribing  Eligible
Account Holder whose  subscription  remains  unfilled in the proportion that the
amount  of his  aggregate  Qualifying  Deposit  bears  to the  total  amount  of
Qualifying   Deposits  of  all  subscribing   Eligible   Account  Holders  whose
subscriptions  remain  unfilled.  If an amount so  allocated  exceeds the amount
subscribed for by any one or more Eligible Account Holders,  the excess shall be
reallocated  among those Eligible  Account Holders whose  subscriptions  are not
fully satisfied until all available shares have been allocated.

         To ensure proper allocation of stock, each Eligible Account Holder must
list on his subscription  order form and certification form all deposit accounts
in which he has an ownership  interest on October 31,  1999.  Failure to list an
account  could result in fewer shares being  allocated  than if all accounts had
been disclosed. The subscription rights of Eligible Account Holders who are also
directors or officers of Fidelity  Bankshares,  Inc. or their associates will be
subordinated to the subscription rights of other Eligible Account Holders to the
extent attributable to increased deposits in the twelve months preceding October
31, 1999.

         Priority  2:  Tax-qualified   Plans.  To  the  extent  that  there  are
sufficient  shares  remaining after  satisfaction of  subscriptions  by Eligible
Account  Holders,  the  tax-qualified  employee  stock benefit plans of Fidelity
Bankshares,  Inc. and Fidelity  Federal Bank and Trust,  including  the employee
stock ownership plan, will receive,  without payment  therefor,  nontransferable
subscription  rights to purchase in the  aggregate  up to 6% of the common stock
offered in the subscription  offering,  including any shares to be issued in the
subscription  offering as a result of an increase in the  valuation  range after
commencement  of the  subscription  offering  and  prior  to  completion  of the
conversion.

         Priority 3: Supplemental  Eligible Account Holders.  To the extent that
there are sufficient  shares  remaining after  satisfaction of  subscriptions by
Eligible  Account  Holders and the  tax-qualified  employee stock benefit plans,
each  depositor  with  a  Qualifying  Deposit  on  _____________,  who is not an
Eligible Account Holder  ("Supplemental  Eligible Account Holder") will receive,
without payment therefor,  nontransferable subscription rights to purchase up to
82,500 shares of common stock, subject to the overall purchase limitations.  See
"--Limitations  on Common Stock  Purchases." If there are not sufficient  shares
available to satisfy all subscriptions, shares will be allocated so as to permit
each  subscribing  Supplemental  Eligible Account Holder to purchase a number of
shares sufficient to make his total allocation equal to the lesser of 100 shares
or the number of shares for which he subscribed.  Thereafter, unallocated shares
will be allocated to each subscribing Supplemental Eligible Account Holder whose
subscription  remains  unfilled  in  the  proportion  that  the  amount  of  his
Qualifying  Deposit  bears to the total  amount of  Qualifying  Deposits  of all
subscribing  Supplemental  Eligible Account Holders whose  subscriptions  remain
unfilled.

         To ensure  proper  allocation  of  stock,  each  Supplemental  Eligible
Account Holder must list on his subscription  order form and certification  form
all deposit  accounts  in which he has an  ownership  interest at  ____________.
Failure to list an account could result in less shares being  allocated  than if
all accounts had been disclosed.

         Priority  4:  Other  Members.  To the  extent  that  there  are  shares
remaining after  satisfaction of subscriptions by Eligible Account Holders,  the
tax-qualified  employee stock benefit plans, and  Supplemental  Eligible Account
Holders,  each member of Fidelity Bankshares,  MHC on the voting record date who
is not an  Eligible  Account  Holder or  Supplemental  Eligible  Account  Holder
("Other  Members")  will  receive,  without  payment  therefor,  nontransferable
subscription rights to purchase up to 82,500 shares of common stock,  subject to
the overall purchase limitations. See "--Limitations on Common Stock Purchases."
If there are not  sufficient  shares  available  to satisfy  all  subscriptions,
available  shares will be allocated on a pro rata basis based on the size of the
order of each Other Member.


                                       92

<PAGE>



         Expiration  Date  for  the  Subscription   Offering.  The  Subscription
Offering will expire on __________,  2001,  unless extended for up to 45 days or
such additional  periods by Fidelity Federal Bank and Trust with the approval of
the Office of Thrift Supervision, if necessary.  Fidelity Federal Bank and Trust
and Fidelity Bankshares,  Inc. may determine to extend the subscription offering
and/or the community offering for any reason,  whether or not subscriptions have
been received for shares at the minimum,  mid-point,  or maximum of the offering
range,  and are not required to give  subscribers  notice of any such extension.
Subscription  rights which have not been exercised  prior to the expiration date
will become void.

         Fidelity  Bankshares,  Inc. will not execute orders until all shares of
common stock have been  subscribed  for or otherwise  sold. If 6,097,938  shares
have not been  subscribed for or sold within 45-days after the expiration  date,
unless  the  period  is  extended  with the  consent  of the  Office  of  Thrift
Supervision,  all funds delivered to Fidelity Federal Bank and Trust pursuant to
the  subscription  offering will be returned  promptly to the  subscribers  with
interest and all withdrawal  authorizations  will be cancelled.  If an extension
beyond the 45 day period  following  the  expiration  date is granted,  Fidelity
Bankshares,  Inc.  will notify  subscribers  of the extension of time and of any
rights of subscribers to modify or rescind their  subscriptions.  Extensions may
not go beyond _____________,  2003, which is two years after the special meeting
of members of Fidelity Bankshares, MHC to approve the conversion.

         Persons  in  Nonqualified   States  or  Foreign   Countries.   Fidelity
Bankshares, Inc. will make reasonable efforts to comply with the securities laws
of all states in the United  States in which  persons  entitled to subscribe for
stock pursuant to the plan of conversion reside.  However,  Fidelity Bankshares,
Inc. is not required to offer stock in the offering to any person who resides in
a foreign  country or resides in a state of the United  States  with  respect to
which:

         (1) a small  number of persons  otherwise  eligible  to  subscribe  for
shares of common stock reside; or

         (2) Fidelity  Bankshares,  Inc.  determines  that  compliance  with the
securities  laws  of a state  would  be  impracticable  for  reasons  of cost or
otherwise, including but not limited to a request that Fidelity Bankshares, Inc.
or its officers or directors,  under the securities laws of a state, register as
a broker, dealer, salesman or selling agent or register or otherwise qualify the
subscription  rights or common  stock for sale in a state.  Where the  number of
persons  eligible  to  subscribe  for  shares in one  state is  small,  Fidelity
Bankshares, Inc. will base its decision as to whether or not to offer the common
stock in a state on a number of factors,  including  the size of accounts  being
held by account holders in the state,  the cost of registering or qualifying the
shares  or the  need  to  register  Fidelity  Bankshares,  Inc.,  its  officers,
directors or employees as brokers, dealers or salesmen.

Community Offering

         To  the  extent  that  shares  remain   available  for  purchase  after
satisfaction  of  all  subscriptions  of  the  Eligible  Account  Holders,   the
tax-qualified  employee  stock  benefit  plans,  Supplemental  Eligible  Account
Holders, and Other Members,  Fidelity  Bankshares,  Inc. has determined to offer
shares  pursuant  to the plan of  conversion  to certain  members of the general
public in a direct community offering, with preference given first to the public
stockholders  of Fidelity  Bankshares,  Inc.  common stock as of  _____________,
2001, and then to natural persons  residing in Fidelity Federal Bank and Trust's
community.  Fidelity  Federal  Bank and  Trust's  community  means  the  Florida
counties of Palm Beach,  Martin,  St. Lucie and Indian River.  These persons may
purchase  for up to 82,500  shares  of  common  stock,  subject  to the  overall
purchase limitations. See "--Limitations on Common Stock Purchases." The minimum
purchase is 25 shares. The opportunity to purchase for shares of common stock in
the community offering category is subject to the right of Fidelity  Bankshares,
Inc., in its sole discretion, to accept or reject any such orders in whole or in
part  either  at the  time of  receipt  of an  order  or as soon as  practicable
following the expiration date. If Fidelity  Bankshares,  Inc., with the approval
of the Office of Thrift Supervision,  increases the maximum purchase limitation,
Fidelity  Bankshares,  Inc. is only required to resolicit persons who subscribed
for the  maximum  purchase  amount and may, in the sole  discretion  of Fidelity
Bankshares,  Inc., resolicit certain other large subscribers. The limitation may
be increased to 9.99%, provided that orders for common stock exceeding 5% of the
subscription shares issued in the offering shall not exceed in the aggregate 10%
of the total  subscription  shares issued in the offering.  Requests to purchase
additional shares of the common stock in the event that the purchase  limitation
is so  increased  will be  determined  by the  Board of  Directors  of  Fidelity
Bankshares, Inc. in its sole discretion.

                                       93

<PAGE>



         If the amount of common  stock  remaining is  insufficient  to fill the
orders of common stockholders of Fidelity Bankshares, Inc. as of ______________,
2001,  the remaining  stock will be allocated  among those persons in the manner
that  permits each of these  persons,  to the extent  possible,  to purchase the
number of shares necessary to make his total allocation of common stock equal to
the  lesser of 100 shares or the  number of shares  subscribed  for by each such
person. However, if there are insufficient shares available for this allocation,
then shares will be allocated among such persons whose orders remain unsatisfied
in the  proportion  that the  unfilled  subscription  of each bears to the total
unfilled   subscriptions  of  all  those  persons  whose  subscriptions   remain
unsatisfied.  Similar  allocation  procedures will be used for orders of natural
persons residing in Fidelity Federal Bank and Trust's  community.  If all orders
of natural persons residing in Fidelity  Federal Bank and Trust's  community are
filled,  any shares remaining will be allocated to other persons who purchase in
the community offering applying the same allocation  described above for natural
persons residing in the community.

         The term  "resided" or  "residing" as used herein shall mean any person
who occupies a dwelling within Fidelity Federal Bank and Trust's community,  has
a present  intent to  remain  within  the  community  for a period of time,  and
manifests the  genuineness of that intent by  establishing  an ongoing  physical
presence  within the community,  together with an indication  that this presence
within  Fidelity  Federal Bank and Trust's  community  is  something  other than
merely  transitory in nature. To the extent the person is a corporation or other
business  entity,  the principal place of business or  headquarters  shall be in
Fidelity  Federal  Bank and  Trust's  community.  To the  extent  a person  is a
personal  benefit plan, the  circumstances  of the beneficiary  shall apply with
respect  to  this   definition.   In  the  case  of  all  other  benefit  plans,
circumstances  of the trustee shall be examined for purposes of this definition.
Fidelity  Federal  Bank and Trust may utilize  deposit or loan  records or other
evidence  provided  to it to make a  determination  as to  whether a person is a
resident.  In all  cases,  however,  the  determination  shall  be in  the  sole
discretion of Fidelity Federal Bank and Trust.

         The community  offering will  terminate no more than 45 days  following
the  expiration  date,  unless  extended by Fidelity  Bankshares,  Inc. with the
approval of the Office of Thrift Supervision, if necessary. Fidelity Bankshares,
Inc. may determine to extend the community  offering for any reason,  and is not
required to give purchasers notice of any such extension.  Fidelity  Bankshares,
Inc.  will not  execute  orders  until  all  shares of  common  stock  have been
subscribed for or otherwise  sold. If 6,097,938  shares have not been subscribed
for or sold  within 45 days after the  expiration  date,  unless  this period is
extended  with the  consent  of the  Office  of  Thrift  Supervision,  all funds
delivered  to  Fidelity  Bankshares,  Inc.  will  be  returned  promptly  to the
purchasers with interest and all withdrawal authorizations will be cancelled. If
an extension  beyond the 45 day period following the expiration date is granted,
Fidelity Bankshares, Inc. will notify purchasers of the extension of time and of
any rights of purchasers to modify or rescind their orders. These extensions may
not go beyond  ____________,  2003, which is two years after the special meeting
of members of Fidelity Bankshares, MHC to approve the conversion.

         The Board of Directors  has the right to reject any order  submitted in
the offering by a person whose  representations  the Board of Directors believes
to be false or who it otherwise believes, either alone or acting in concert with
others, is violating,  evading,  circumventing,  or intends to violate, evade or
circumvent the terms and conditions of the plan of conversion.

Syndicated Community Offering

         If feasible, the Board of Directors may determine to offer for sale all
shares of common stock not subscribed for or purchased in the  subscription  and
community offerings in a syndicated  community offering,  subject to such terms,
conditions and procedures as may be determined by Fidelity Bankshares,  Inc., in
a manner that will achieve the widest distribution of the common stock. However,
Fidelity  Bankshares,  Inc. retains the right to accept or reject in whole or in
part any subscriptions in the syndicated  community offering.  In the syndicated
community  offering,  any person,  may  purchase  up to 82,500  shares of common
stock, subject to the overall maximum purchase limitations. The shares purchased
by any person, together with an associate or group of persons acting in concert,
in the community  offering shall be counted toward meeting the overall  purchase
limitations.  Provided that the  subscription  offering has commenced,  Fidelity
Bankshares,  Inc.  may commence the  syndicated  community  offering at any time
after the mailing to the members of the proxy statement to be used in connection
with the special meeting of members of Fidelity Bankshares,  MHC. The completion
of the offer and sale of the  subscription  shares shall be conditioned upon the
approval of the plan of conversion by the members. If the

                                       94

<PAGE>



syndicated community offering is not sooner commenced pursuant to the provisions
of the preceding sentence,  the syndicated  community offering will be commenced
as soon as  practicable  following  the date  upon  which the  subscription  and
community offerings terminate.

         If for  any  reason  a  syndicated  community  offering  of  shares  of
subscription  shares not sold in the subscription and community offerings cannot
be  effected,  or in the  event  that any  insignificant  residue  of  shares of
subscription  shares is not sold in the subscription and community  offerings or
in the syndicated  community  offering,  other arrangements will be made for the
disposition of unsubscribed  shares by Fidelity  Bankshares,  Inc., if possible.
The Office of Thrift Supervision must approve these other purchase arrangements.

Plan of Distribution; Selling Agent Compensation

         Offering  materials  have  been  distributed  initially  by mail,  with
additional  copies made available at Fidelity  Federal Bank and Trust's  offices
and by Ryan Beck and Co., Inc. All  prospective  purchasers  are to send payment
along with a completed  order form and  certification  form directly to Fidelity
Federal Bank and Trust,  where funds will be held in a segregated special escrow
account and not released until the offering is completed or terminated.

         To assist in the  marketing of the common stock,  Fidelity  Bankshares,
Inc. has retained Ryan Beck and Co., Inc.,  which is a broker/dealer  registered
with the National Association of Securities Dealers,  Inc. Ryan Beck & Co., Inc.
will assist Fidelity Federal Bank and Trust in the offering by:

     (1)  acting as the financial advisor to Fidelity Bankshares, Inc.;

     (2)  providing  administrative  services and stock sales center management;
          and

     (3)  providing securities marketing services.

         For these services, Ryan Beck & Co., Inc., will receive an advisory and
management  fee of $100,000 and a marketing fee equal to 1% of the dollar amount
of common  stock sold in the  subscription  and  community  offering  other than
shares  purchased  by  officers,  directors  and  employees  or their  immediate
families and common stock purchased by tax-qualified and non-qualified  employee
benefit  plans for which no fee need be paid. In the event that Ryan Beck & Co.,
Inc.  sells  common  stock  through a group of  broker-dealers  in a  syndicated
community  offering,  it will be paid a fee of 1% of the dollar amount of shares
sold in the syndicated  community  offering for managing such offering,  and the
fees payable directly to the selected  broker-dealers  will not exceed 7% of the
value of the common stock sold in the syndicated community offering. Ryan Beck &
Co., Inc. may  participate as one of the selected  broker-dealers  in which case
the total fees it receives for the shares it sells in the  syndicated  community
offering will not exceed 7% of the dollar amount of such shares sold.  Ryan Beck
& Co., Inc. will also be reimbursed  for allocable  expenses in an amount not to
exceed $65,000 and for attorney's fees in an amount not to exceed $60,000

         Fidelity  Federal  Bank and Trust has made an  advance  payment to Ryan
Beck & Co., Inc. in the amount of $50,000.  Fidelity Federal Bank and Trust will
indemnify  Ryan Beck & Co., Inc.  against  liabilities  and expenses,  including
legal fees, incurred in connection with certain claims or litigation arising out
of or based upon  untrue  statements  or  omissions  contained  in the  offering
material for the common stock, including liabilities under the Securities Act of
1933.

         Some directors and executive officers of Fidelity Bankshares,  Inc. and
Fidelity Federal Bank and Trust may participate in the solicitation of offers to
purchase  common stock.  These persons will be reimbursed  for their  reasonable
out-of-pocket expenses,  including, but not limited to, de minimis telephone and
postage expenses,  incurred in connection with the solicitation.  Other regular,
full-time  employees of Fidelity  Federal Bank and Trust may  participate in the
offering  but  only  in  ministerial  capacities,  providing  clerical  work  in
effecting a sales transaction or answering  questions of a potential  purchaser,
provided that the content of the employee's  responses is limited to information
contained in the prospectus or other offering documents,  and no offers or sales
may be made by tellers  or at the teller  counter.  All sales  activity  will be
conducted in a segregated or separately  identifiable  area of Fidelity  Federal
Bank and Trust's  offices,  apart from the area accessible to the general public
for the purpose of

                                       95

<PAGE>



making deposits or withdrawals.  Other questions of prospective  purchasers will
be directed to executive  officers or  registered  representatives.  These other
employees have been instructed not to solicit offers to purchase common stock or
provide advice regarding the purchase of common stock. Fidelity Bankshares, Inc.
will rely on Rule 3a4-1 under the Securities  Exchange Act of 1934, and sales of
common stock will be conducted  within the  requirements of Rule 3a4-1, so as to
permit  officers,  directors and employees to  participate in the sale of common
stock. No officer, director or employee of Fidelity Bankshares, Inc. or Fidelity
Federal Bank and Trust will be compensated in connection with his  participation
by the payment of commissions or other  remuneration,  based either  directly or
indirectly on the transactions in the common stock.

Procedure for Purchasing Shares

         Expiration  Date. The offering will  terminate at  __________,  eastern
time, on _________, 2001, unless extended by Fidelity Federal Bank and Trust and
Fidelity   Bankshares,   Inc.,  with  the  approval  of  the  Office  of  Thrift
Supervision,  if required.  This  extension may be approved by Fidelity  Federal
Bank and Trust and Fidelity Bankshares, Inc., in their sole discretion,  without
further  approval  or  additional  notice to  purchasers  in the  offering.  Any
extension  of the  offering  beyond  45 days  after the  expiration  date of the
offering would require the Office of Thrift Supervision's approval and potential
purchasers  would be given the right to  increase,  decrease,  or rescind  their
orders for common stock. If the minimum number of shares offered in the offering
is not sold by the expiration date, Fidelity Bankshares,  Inc. may terminate the
offering and  promptly  refund all orders for common  stock.  A reduction in the
number of shares  below the minimum of the  offering  range will not require the
approval of Fidelity Bankshares,  MHC's members or Fidelity  Bankshares,  Inc.'s
stockholders,  or an amendment to the  independent  valuation.  If the number of
shares is reduced below the minimum of the offering  range,  purchasers  will be
given an opportunity to increase, decrease, or rescind their orders.

         To ensure that each  purchaser  receives a prospectus at least 48 hours
before the expiration date of the offering in accordance with Rule 15c2-8 of the
Securities  Exchange Act of 1934,  no  prospectus  will be mailed any later than
five days prior to this date or hand  delivered any later than two days prior to
this date.  Execution  of an order form will  confirm  receipt  of  delivery  in
accordance  with  Rule  15c2-8.  Order  forms  will be  distributed  only with a
prospectus. Subscription funds will be maintained in a special escrow account at
Fidelity Federal Bank and Trust.

         Fidelity Bankshares,  Inc. reserves the right in its sole discretion to
terminate  the offering at any time and for any reason,  in which case  Fidelity
Bankshares,  Inc.  will cancel any  withdrawal  orders,  and return all purchase
orders,  plus  interest  at ____%,  which is Fidelity  Federal  Bank and Trust's
current passbook rate from the date of receipt.

         Use of Order and  Certification  Forms.  In order to purchase shares of
the common stock, each purchaser must complete an order form and a certification
form.  Incomplete  order  forms,  or order forms that are not  accompanied  by a
signed certification form, will not be accepted.  Fidelity Bankshares, Inc. will
not be required to accept orders  submitted on photocopied or facsimilied  stock
order forms.  Any person  receiving an order form who desires to purchase shares
of common  stock must do so by  delivering,  by mail or in person,  to  Fidelity
Bankshares,   Inc.  a  properly   executed  and  completed   order  form  and  a
certification  form,  together with full payment for the shares  purchased.  All
order forms with properly executed  certification  forms must be received at the
stock information center or a branch of Fidelity Federal Bank and Trust prior to
_________, eastern time on __________, 2001. Once tendered, an order form cannot
be modified or revoked without the consent of Fidelity Bankshares, Inc. Fidelity
Bankshares,  Inc. reserves the absolute right, in its sole discretion, to reject
orders received in the community  offering,  in whole or in part, at the time of
receipt or at any time prior to completion of the offering. Each person ordering
shares is required to represent that he is purchasing shares for his own account
and that he has no  agreement or  understanding  with any person for the sale or
transfer of the shares. The interpretation by Fidelity  Bankshares,  Inc. of the
terms and conditions of the plan of conversion and of the  acceptability  of the
order forms and certification forms will be final.

         The  order  form  includes  a   certification   in  which   subscribers
acknowledge  that the common  stock is not a deposit or savings  account that is
federally insured or otherwise  guaranteed by Fidelity Federal Bank and Trust or
the  Federal  Government  and  that  the  subscribers  received  a copy  of this
prospectus describing the nature of the

                                       96

<PAGE>



common  stock and the risks  involved  in an  investment  in the  common  stock,
including the "Risk Factors" described in this prospectus.  The certification is
required by federal  regulation and is intended to ensure that  subscribers  are
aware of the Risk Factors before making an investment decision. However, signing
the order form and  certification  will not result in  investors  waiving  their
rights under the Securities Act of 1933.

         Payment  for  Shares.  Payment  for  all  shares  will be  required  to
accompany  all completed  order forms for the purchase to be valid.  Payment for
shares may be made by:

     (1)  cash, if delivered in person to a branch of Fidelity  Federal Bank and
          Trust;

     (2)  check,  money order,  certified  or teller's  check or bank draft made
          payable to Fidelity Federal Bank and Trust; or

     (3)  authorization   of  withdrawal   from  savings   accounts,   including
          certificates  of deposit,  maintained  with Fidelity  Federal Bank and
          Trust.

         Appropriate  means by which  withdrawals may be authorized are provided
in the order forms. Once a withdrawal amount has been authorized, a hold will be
placed on these  funds,  making  them  unavailable  to the  depositor  until the
offering has been completed or terminated. In the case of payments authorized to
be made through  withdrawal  from deposit  accounts,  all funds  authorized  for
withdrawal  will  continue  to earn  interest  at the  contract  rate  until the
offering is completed or  terminated.  Interest  penalties for early  withdrawal
applicable to certificate accounts will not apply to withdrawals  authorized for
the purchase of shares of common stock;  however,  if a withdrawal  results in a
certificate  account with a balance  less than the  applicable  minimum  balance
requirement,  the  certificate  shall be  cancelled  at the  time of  withdrawal
without  penalty,  and the remaining  balance will earn interest at the passbook
rate subsequent to the withdrawal.  In the case of payments made by cash,  check
or money order,  these funds will be placed in a segregated  savings account and
interest will be paid by Fidelity Federal Bank and Trust at the current passbook
rate per annum from the date payment is received until the offering is completed
or terminated.  An executed order form,  once received by Fidelity  Federal Bank
and Trust,  may not be  modified,  amended or  rescinded  without the consent of
Fidelity  Federal Bank and Trust,  unless the  offering is not  completed by the
expiration  date,  in which event  purchasers  may be given the  opportunity  to
increase, decrease, or rescind their orders for a specified period of time.

         A  depositor  interested  in  using  his or her  individual  retirement
account  funds to  purchase  common  stock  must do so  through a  self-directed
individual  retirement  account.  There will be no early  withdrawal or Internal
Revenue Service interest penalties for these transfers. Depositors interested in
using funds in a Fidelity Federal Bank and Trust individual  retirement  account
to purchase common stock should contact the stock information center at Fidelity
Federal  Bank and Trust as soon as possible  but no later than one week prior to
the  subscription  deadline so that the  necessary  forms may be  forwarded  for
execution and returned prior to the expiration date.

         The  employee  stock  ownership  plan will not be  required  to pay for
shares purchased until  consummation of the offering,  provided that there is in
force from the time the order is received a loan  commitment  from an  unrelated
financial institution or Fidelity Bankshares, Inc. to lend to the employee stock
ownership plan the necessary amount to fund the purchase.

         Delivery of Stock Certificates.  Certificates representing common stock
issued in the offering and Fidelity  Federal Bank and Trust checks  representing
interest  paid on  subscriptions  made by cash,  check,  or money  order will be
mailed by Fidelity Federal Bank and Trust to the persons entitled thereto at the
address noted on the order form, as soon as practicable  following  consummation
of  the  offering  and  receipt  of  all  necessary  regulatory  approvals.  Any
certificates returned as undeliverable will be held by Fidelity Federal Bank and
Trust until claimed by persons legally entitled thereto or otherwise disposed of
in accordance with applicable law. Until  certificates  for the common stock are
available and delivered to  purchasers,  purchasers  may not be able to sell the
shares of stock which they ordered.  Regulations  prohibit Fidelity Federal Bank
and Trust from  lending  funds or  extending  credit to any  persons to purchase
common stock in the offering.


                                       97

<PAGE>



         Other Restrictions.  Notwithstanding any other provision of the plan of
conversion, no person is entitled to purchase any common stock to the extent the
purchase  would  be  illegal  under  any  federal  or state  law or  regulation,
including  state  "blue sky"  registrations,  or would  violate  regulations  or
policies of the National Association of Securities Dealers,  Inc.,  particularly
those  regarding free riding and  withholding.  Fidelity  Federal Bank and Trust
and/or its agents may ask for an acceptable  legal opinion from any purchaser as
to the legality of their  purchase and may refuse to honor any purchase order if
an opinion is not timely furnished.

Restrictions on Transfer of Subscription Rights and Shares

         Office of Thrift Supervision conversion regulations prohibit any person
with subscription rights,  including the Eligible Account Holders,  Supplemental
Eligible  Account Holders and Other Members of Fidelity  Federal Bank and Trust,
from  transferring or entering into any agreement or  understanding  to transfer
the legal or beneficial  ownership of the  subscription  rights issued under the
plan of  conversion  or the  shares of  common  stock to be  issued  upon  their
exercise.  These  rights  may be  exercised  only by the person to whom they are
granted and only for his account.  Each person  exercising  subscription  rights
will be  required to certify  that he is  purchasing  shares  solely for his own
account and that he has no  agreement  or  understanding  regarding  the sale or
transfer of such shares.  The regulations also prohibit any person from offering
or making  an  announcement  of an offer or intent to make an offer to  purchase
subscription  rights or shares of common  stock prior to the  completion  of the
conversion.

         Fidelity  Federal Bank and Trust and  Fidelity  Bankshares,  Inc.  will
pursue any and all legal and  equitable  remedies in the event they become aware
of the transfer of  subscription  rights and will not honor orders known by them
to involve the transfer of subscription rights.

Limitations on Common Stock Purchases

         The plan of conversion includes the following limitations on the number
of shares of common stock which may be purchased during the conversion:

         (1) No person may purchase less than 25 shares of common stock;

         (2) The  tax-qualified  employee  stock  benefit  plans,  including the
employee  stock  ownership  plan,  may purchase in the aggregate up to 6% of the
subscription shares issued in the offering, including shares issued in the event
of an increase in the offering range of up to 15%. The employee stock  ownership
plan expects to subscribe  for 6% of the shares sold,  or 365,876  shares at the
minimum of the offering  range and 495,009 shares at the maximum of the offering
range;

         (3) Except for the employee stock ownership  plan, as described  above,
no person or entity,  together with associates or persons acting in concert with
such person or entity, may purchase more than 165,000 shares in the offering.

         (4) Current stockholders of Fidelity Bankshares, Inc. are subject to an
additional  limitation  upon the number of shares that may be  purchased  in the
offering. As previously described,  current stockholders of Fidelity Bankshares,
Inc.  will  receive  new shares of Fidelity  Bankshares,  Inc.  common  stock in
exchange for their existing shares of Fidelity Bankshares, Inc common stock. The
number of shares that may be purchased in the  offering,  when combined with the
shares that a stockholder receives in exchange for existing Fidelity Bankshares,
Inc. common stock, may not exceed 5% of the shares outstanding at the completion
of the offering; and

         (5) The maximum number of shares of common stock which may be purchased
in all categories of the offering by officers and directors of Fidelity  Federal
Bank and Trust and their associates, in the aggregate, may not exceed 25% of the
shares offered in the offering.

         Depending upon market or financial  conditions,  the Board of Directors
of  Fidelity  Bankshares,  Inc.,  with the  approval  of the  Office  of  Thrift
Supervision and without further approval of members of Fidelity Bankshares, MHC,
may decrease or further increase the purchase limitations. Fidelity Federal Bank
and Trust may need regulatory approval to increase the purchase limitations.  If
this amount is increased, subscribers for the maximum

                                       98

<PAGE>



amount will be, and some other large subscribers who through their subscriptions
evidence a desire to purchase the maximum allowable number of shares in the sole
discretion of Fidelity  Federal Bank and Trust may be, given the  opportunity to
increase their subscriptions up to the then applicable limit. The effect of this
type of  resolicitation  will be an  increase  in the number of shares  owned by
subscribers who choose to increase their subscriptions.  In addition,  the Board
of Directors of Fidelity Bankshares, Inc. may, in its sole discretion,  increase
the maximum  purchase  limitation  referred to above up to 9.99%,  provided that
orders for shares exceeding 5% of the shares being offered shall not exceed,  in
the aggregate, 10% of the total offering. Requests to purchase additional shares
under this provision will be determined by the respective Boards of Directors in
their sole discretion.

         In the event of an  increase in the total  number of shares  offered in
the offering due to an increase in the offering  range of up to 15%, the maximum
number of shares that may be purchased as restricted by the purchase limitations
shall not be increased proportionately,  except for the employee stock ownership
plan, and the additional shares sold will be allocated in the following order of
priority in accordance with the plan of conversion:

     (1)  to fill the employee stock ownership plan's subscription for 6% of the
          total number of shares sold;

     (2)  in the event that there is an oversubscription at the Eligible Account
          Holder,  Supplemental  Eligible Account Holder or Other Member levels,
          to fill unfulfilled  subscriptions of these  subscribers  according to
          their respective priorities; and

     (3)  to fill  unfulfilled  subscriptions  in the community  offering,  with
          preference given first to Fidelity Bankshares, Inc. stockholders as of
          _____________,  2001,and then to natural persons  residing in Fidelity
          Federal Bank and Trust's community.

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

     (1)  any corporation or organization, other than Fidelity Bankshares, Inc.,
          Fidelity  Federal Bank and Trust,  or a  majority-owned  subsidiary of
          Fidelity  Federal  Bank and Trust,  of which the person is an officer,
          partner or 10% stockholder;

     (2)  any  trust or other  estate  in which  the  person  has a  substantial
          beneficial  interest or serves as a director or in a similar fiduciary
          capacity;  provided,  however,  that this term shall not  include  any
          employee  stock  benefit  plan in which the person  has a  substantial
          beneficial  interest or serves as  director or in a similar  fiduciary
          capacity; and

     (3)  any relative or spouse of the persons,  or any relative of the spouse,
          who either  has the same home as the  person or who is a  director  or
          officer of Fidelity  Bankshares,  Inc.,  or Fidelity  Federal Bank and
          Trust.

         Directors are not treated as associates of each other solely because of
their Board membership.  For a further discussion of limitations on purchases of
a converting  institution's  stock at the time of conversion  and  subsequent to
conversion,  see "Certain  Restrictions  on Purchase or Transfer of Shares after
Conversion" and "Restrictions on Acquisition of Fidelity Bankshares, Inc."

Liquidation Rights

         In the unlikely event of a complete liquidation of Fidelity Bankshares,
Inc. prior to the  conversion,  all claims of creditors of Fidelity  Bankshares,
Inc.,  including  those of depositors  to the extent of their deposit  balances,
would  be  paid  first.  Thereafter,  if  there  were  any  assets  of  Fidelity
Bankshares,  Inc. remaining,  these assets would be distributed to stockholders,
including Fidelity Bankshares,  MHC. Were Fidelity Bankshares,  MHC and Fidelity
Bankshares,  Inc. to liquidate prior to the conversion,  all claims of creditors
would be paid first. Then, if there were any assets of Fidelity Bankshares,  MHC
remaining,  members of Fidelity  Bankshares,  MHC would receive these  remaining
assets,  pro rata,  based upon the deposit  balances in their deposit account in
Fidelity  Federal  Bank  and  Trust  immediately  prior to  liquidation.  In the
unlikely  event that  Fidelity  Federal Bank and Trust were to  liquidate  after
conversion, all claims of creditors,  including those of depositors,  also would
be paid first,  followed by distribution of the "liquidation account" to certain
depositors, with any assets remaining thereafter distributed to

                                       99

<PAGE>



Fidelity  Bankshares,  Inc.  as the holder of  Fidelity  Federal  Bank and Trust
capital  stock.  Pursuant to the rules and  regulations  of the Office of Thrift
Supervision,  a  postconversion  merger,  consolidation,  sale of bulk assets or
similar  combination or transaction  with another  insured  savings  institution
would not be considered a liquidation and, in these types of  transactions,  the
liquidation account would be assumed by the surviving institution.

         The  plan of  conversion  provides  for  the  establishment,  upon  the
completion of the conversion, of a special "liquidation account" for the benefit
of Eligible  Account  Holders and  Supplemental  Eligible  Account Holders in an
amount equal to the greater of:

     (1)  Fidelity  Bankshares,  MHC's  ownership  interest  in the  surplus and
          reserves  of  Fidelity  Bankshares,  Inc. as of the date of its latest
          balance sheet contained in this prospectus; or

     (2)  the retained  earnings of Fidelity  Federal Bank and Trust at the time
          that  Fidelity  Federal  Bank  and  Trust  reorganized  into  Fidelity
          Bankshares, MHC in 1994.

         The purpose of the liquidation  account is to provide  Eligible Account
Holders and  Supplemental  Eligible  Account  Holders who maintain their deposit
accounts  with  Fidelity  Federal  Bank and Trust  after the  conversion  with a
distribution upon complete  liquidation of Fidelity Federal Bank and Trust after
the conversion.  Each Eligible Account Holder and Supplemental  Eligible Account
Holder,  if he were to  continue to  maintain  his  deposit  account at Fidelity
Federal Bank and Trust, would be entitled, on a complete liquidation of Fidelity
Federal Bank and Trust after the  conversion,  to an interest in the liquidation
account prior to any payment to the  stockholders of Fidelity  Bankshares,  Inc.
Each Eligible Account Holder and each Supplemental Eligible Account Holder would
have an initial  interest in the liquidation  account for each deposit  account,
including  regular  accounts,  transaction  accounts such as negotiable order of
withdrawal accounts, money market deposit accounts, and certificates of deposit,
with a balance of $50 or more held in Fidelity Federal Bank and Trust on October
31, 1999,  or  ____________,  respectively.  Each  Eligible  Account  Holder and
Supplemental  Eligible Account Holder will have a pro rata interest in the total
liquidation account for each such deposit account,  based on the proportion that
the balance of each such deposit  account on October 31, 1999, or  ____________,
respectively,   bore  to  the  balance  of  all  deposit  accounts  in  Fidelity
Bankshares, Inc. on such dates.

         If, however,  on any December 31 annual closing date  commencing  after
December  31,  2001,  the  amount in any such  deposit  account is less than the
amount  in  the  deposit   account  on  October  31,  1999,   or   ____________,
respectively,  or any  other  annual  closing  date,  then the  interest  in the
liquidation  account relating to such deposit account would be reduced from time
to time by the proportion of any such reduction, and such interest will cease to
exist if such  deposit  account is  closed.  In  addition,  no  interest  in the
liquidation  account would ever be increased despite any subsequent  increase in
the related deposit account.  Payment pursuant to liquidation rights of Eligible
Account Holders and Supplemental  Eligible Account Holders would be separate and
apart from any insured deposit accounts to such depositor.  Any assets remaining
after the above liquidation  rights of Eligible Account Holders and Supplemental
Eligible  Account  Holders  are  satisfied  would  be  distributed  to  Fidelity
Bankshares, Inc. as the sole stockholder of Fidelity Federal Bank and Trust.

Tax Aspects

         Consummation of the conversion is expressly  conditioned upon the prior
receipt of an opinion of counsel  or tax  advisor  with  respect to federal  and
state income  taxation that indicates that the conversion  will not be a taxable
transaction to Fidelity  Bankshares,  MHC, Fidelity  Bankshares,  Inc., Fidelity
Federal Bank and Trust, Eligible Account Holders,  Supplemental Eligible Account
Holders, and/or other members of Fidelity Bankshares, MHC. Unlike private letter
rulings,  opinions of counsel or tax  advisors are not binding on the IRS or any
state taxing authority,  and such authorities could disagree with such opinions.
In the event of such  disagreement,  there  can be no  assurance  that  Fidelity
Bankshares,  Inc. or Fidelity Federal Bank and Trust would prevail in a judicial
proceeding.

         Fidelity Bankshares, MHC and Fidelity Bankshares, Inc. have received an
opinion  of  counsel,  Luse  Lehman  Gorman  Pomerenk & Schick,  A  Professional
Corporation,  regarding the federal  income tax  consequences  of the conversion
which includes, but is not limited to, the following opinions:

     1.   The merger of Fidelity Bankshares, Inc. with and into Fidelity Federal
          Bank and Trust qualifies as

                                       100

<PAGE>



          a tax-free  reorganization  within the meaning of Section 368(a)(1)(A)
          of the Code.

     2.   No gain or loss will be recognized by Fidelity  Federal Bank and Trust
          upon the  receipt of the assets of  Fidelity  Bankshares,  Inc. in the
          Mid-Tier Merger.

     3.   The merger of Fidelity Bankshares,  MHC with and into Fidelity Federal
          Bank and Trust  qualifies  as a  tax-free  reorganization  within  the
          meaning of Section 368(a)(1)(A) of the Code.

     4.   The exchange of the members' equity interests in Fidelity  Bankshares,
          MHC for interests in a  liquidation  account  established  in Fidelity
          Federal  Bank and  Trust  will  satisfy  the  continuity  of  interest
          requirement of Section 1.368-1(b) of the Income Tax Regulations.

     5.   Fidelity  Bankshares,  MHC will not  recognize any gain or loss on the
          transfer of its assets to Fidelity  Federal Bank and Trust in exchange
          for an  interest  in a  liquidation  account  established  in Fidelity
          Federal  Bank and Trust for the  benefit of Fidelity  Bankshares,  MHC
          members who remain depositors of Fidelity Federal Bank and Trust.

     6.   No gain or loss will be recognized by Fidelity  Federal Bank and Trust
          upon the receipt of the assets of Fidelity Bankshares, MHC in exchange
          for the  transfer  to the members of  Fidelity  Bankshares,  MHC of an
          interest  in the  liquidation  account in  Fidelity  Federal  Bank and
          Trust.

     7.   Members of Fidelity  Bankshares,  MHC will  recognize  no gain or loss
          upon the receipt of an interest in the liquidation account in Fidelity
          Federal  Bank and Trust in exchange  for their  interests  in Fidelity
          Bankshares, MHC.

     8.   Current stockholders of Fidelity  Bankshares,  Inc. will not recognize
          any gain or loss upon their  exchange  of  Fidelity  Bankshares,  Inc.
          common stock solely for new shares of Fidelity Bankshares, Inc. common
          stock.

     9.   Cash received by any current stockholder of Fidelity Bankshares,  Inc.
          in lieu of a  fractional  share  interest  in new  shares of  Fidelity
          Bankshares,  Inc. common stock will be treated as having been received
          as a distribution  in full payment in exchange for a fractional  share
          interest of new Fidelity  Bankshares,  Inc.  common stock,  which such
          stockholder  would otherwise be entitled to receive,  and will qualify
          as capital gain or loss, assuming common stock of Fidelity Bankshares,
          Inc.  surrendered in exchange  therefor was held as a capital asset by
          such stockholder at the Effective Time.


                                       101

<PAGE>




     10.  Each   stockholder's   aggregate  basis  in  new  shares  of  Fidelity
          Bankshares,  Inc.  common stock  received in the exchange  will be the
          same as the aggregate basis of Fidelity Bankshares,  Inc. common stock
          surrendered in exchange therefor.

     11.  Each stockholder's  holding period in his or her Fidelity  Bankshares,
          Inc.  common stock  received in the  exchange  will include the period
          during which Fidelity  Bankshares,  Inc. common stock  surrendered was
          held,  provided  that  the  Fidelity  Bankshares,  Inc.  common  stock
          surrendered is a capital asset in the hands of the  stockholder on the
          date of the exchange.

     12.  No gain or  loss  will be  recognized  by  Eligible  Account  Holders,
          Supplemental   Eligible   Account   Holders  or  other   members  upon
          distribution  to them of  subscription  rights to  purchase  shares of
          Fidelity Bankshares, Inc. common stock, provided that the amount to be
          paid for Fidelity  Bankshares,  Inc. common stock is equal to the fair
          market value of Fidelity Bankshares, Inc. common stock.

     13.  No gain or loss will be recognized by Fidelity Bankshares, Inc. on the
          receipt of money in exchange  for  Fidelity  Bankshares,  Inc.  common
          stock sold in the offering.

         In the view of RP  Financial,  LC,  which  view is not  binding  on the
Internal Revenue Service,  the subscription  rights do not have any value, based
on the fact that these rights are acquired by the  recipients  without cost, are
nontransferable and of short duration,  and afford the recipients the right only
to  purchase  the common  stock at a price  equal to its  estimated  fair market
value,  which  will  be  the  same  price  as the  subscription  price  for  the
unsubscribed  shares of common  stock.  If the  subscription  rights  granted to
Eligible Account Holders and Supplemental Eligible Account Holders are deemed to
have an  ascertainable  value,  receipt of these  rights could result in taxable
gain to those Eligible Account Holders and Supplemental Eligible Account Holders
who  exercise  the  subscription  rights  in an  amount  equal to the  value and
Fidelity  Bankshares,  Inc.  could  recognize gain on a  distribution.  Eligible
Account  Holders and  Supplemental  Eligible  Account  Holders are encouraged to
consult with their own tax advisors as to the tax consequences in the event that
subscription  rights are deemed to have an ascertainable  value.  Unlike private
rulings,  an opinion of RP Financial,  LC is not binding on the Internal Revenue
Service and the Internal  Revenue  Service could  disagree with the  conclusions
reached therein.

         The form of federal tax opinion has been filed with the  Securities and
Exchange  Commission as an exhibit to Fidelity  Bankshares,  Inc.'s registration
statement. An opinion on the Florida state income tax consequences which will be
consistent  with the federal  tax  opinion  will be issued by Deloitte & Touche,
LLP, tax advisors to Fidelity Bankshares, MHC and Fidelity Bankshares, Inc.

Certain Restrictions on Purchase or Transfer of Shares after Conversion

         All shares  purchased  in the  offering by a director  or an  executive
officer  of  Fidelity  Federal  Bank and Trust  generally  may not be sold for a
period of one year following the conversion, except in the event of the death of
the director or executive  officer.  Each certificate for restricted shares will
bear a legend giving notice of this  restriction on transfer,  and  instructions
will be issued to the effect  that any  transfer  within this time period of any
certificate or record  ownership of the shares other than as provided above is a
violation of the restriction.  Any shares of common stock issued at a later date
as a stock dividend,  stock split, or otherwise,  with respect to the restricted
stock will be similarly  restricted.  The directors  and  executive  officers of
Fidelity  Federal Bank and Trust also will be restricted by the insider  trading
rules promulgated pursuant to the Securities Exchange Act of 1934.

         Purchases  of shares of common  stock of Fidelity  Bankshares,  Inc. by
directors,  executive officers, or any person who was an executive officer after
adoption of the plan of conversion, and their associates, during the three- year
period  following  the  conversion  may be made only  through a broker or dealer
registered  with the Securities and Exchange  Commission,  except with the prior
written approval of the Office of Thrift Supervision.  This restriction does not
apply,  however, to negotiated  transactions  involving more than 1% of Fidelity
Bankshares, Inc.'s outstanding common stock or to the purchase of stock pursuant
to a stock  option plan or any  tax-qualified  employee  stock  benefit  plan or
nontax-qualified  employee stock benefit plan of Fidelity Federal Bank and Trust
or Fidelity Bankshares, Inc., including any employee plans, recognition plans or
restricted stock plans.


                                       102

<PAGE>



         Office  of  Thrift  Supervision   regulations  applicable  to  Fidelity
Bankshares,  Inc. as a result of the conversion  prohibit  Fidelity  Bankshares,
Inc.  from  repurchasing  more than 5% of its  outstanding  shares of its common
stock during the first year  following  conversion.  After one year the OTS does
not impose any repurchase restriction.

                              STOCKHOLDERS' RIGHTS

         General. Both before and after the conversion, stockholders rights will
be governed by Delaware  General  Corporation  Law, since  Fidelity  Bankshares,
Inc.,is and will remain a Delaware chartered corporation.

         The following  discussion  summarizes  the material  rights of Fidelity
Bankshares,  Inc.  stockholders  both  before  and  after  the  conversion.  The
discussion  is qualified in its  entirety by  reference  to the  certificate  of
incorporation and bylaws of Fidelity  Bankshares,  Inc. and the Delaware General
Corporation  Law. See  "Additional  Information"  for procedures for obtaining a
copy of Fidelity Bankshares, Inc.'s certificate of incorporation and bylaws.

         Authorized  Capital  Stock.  The  authorized  capital stock of Fidelity
Bankshares,  Inc.  currently consists of 8.2 million shares of common stock, par
value $0.10 per share, and $2 million shares of preferred stock, par value $0.10
per share.  Following the completion of the conversion,  the authorized  capital
stock of Fidelity  Bankshares,  Inc. will consist of 30 million shares of common
stock par value of $0.10 per share and 2 million shares of preferred  stock, par
value $0.10 per share. The authorized shares of common stock and preferred stock
exceed  that to be issued in the  conversion  to  provide  Fidelity  Bankshares,
Inc.'s  with  flexibility  to  effect,  among  other  transactions,  financings,
acquisitions, stock dividends, stock splits and employee stock options. However,
the  additional  authorized  shares may also be used by the Board of  Directors,
consistent  with its fiduciary duty, to deter future attempts to gain control of
Fidelity Bankshares,  Inc. The Board of Directors of Fidelity  Bankshares,  Inc.
also has sole  authority  to  determine  the terms of any one or more  series of
preferred  stock,  including  voting rights,  conversion  rates, and liquidation
preferences.  As a result of the  ability to fix  voting  rights for a series of
preferred  stock,  the Board has the power,  to the extent  consistent  with its
fiduciary  duty,  to issue a series of  preferred  stock to persons  friendly to
management  in order to attempt  to block a post  tender  offer  merger or other
transaction  by which a third party seeks  control.  The Board of  Directors  of
Fidelity  Bankshares,  Inc.  currently has no plans to issue additional  shares,
other than to issue additional shares to fund stock benefit plans.

         Issuance  of  Capital  Stock.  While  in  the  mutual  holding  company
structure,  Fidelity Bankshares,  MHC was required to own at least a majority of
the outstanding Fidelity Bankshares, Inc. common stock. This requirement will no
longer apply following completion of the conversion.

         The certificate of incorporation of Fidelity Bankshares,  Inc. does not
contain  restrictions  on the issuance of shares of capital  stock to directors,
officers or controlling persons of Fidelity Bankshares,  Inc. Thus,  stock-based
compensation  plans,  such as stock option  plans,  could be adopted by Fidelity
Bankshares, Inc. without stockholder approval and shares of Fidelity Bankshares,
Inc.  capital  stock could be issued  directly to directors or officers  without
stockholder  approval.  However,  corporations  such as of Fidelity  Bankshares,
Inc.,  that have their  securities  quoted on the Nasdaq  National Market System
generally must obtain stockholder  approval of most stock compensation plans for
directors,  officers  and  key  employees.   Moreover,  although  generally  not
required, stockholder approval of stock-related compensation plans may be sought
in certain instances in order to qualify such plans for favorable federal income
tax and securities law treatment under current laws and regulations.

         Voting Rights.  The certificate of incorporation and bylaws of Fidelity
Bankshares,  Inc. do not  provide  for  cumulative  voting in the  elections  of
directors.   For   additional   information   regarding   voting   rights,   see
"--Limitations on Acquisitions of Voting Stock and Voting Rights" below.

         Payment of Dividends.  The ability of Fidelity Bankshares,  Inc. to pay
dividends  on its capital  stock is  restricted  indirectly  by Office of Thrift
Supervision  regulations  and by federal  income tax  considerations  related to
savings institutions because dividends from Fidelity Federal Bank and Trust will
be a primary  source of funds of Fidelity  Bankshares,  Inc.  for the payment of
dividends to stockholders of Fidelity Bankshares, Inc..

         Certain  restrictions  generally  imposed on Delaware  corporations may
also have an impact on Fidelity  Bankshares,  Inc.'s  ability to pay  dividends.
Delaware law generally provides that a Delaware chartered corporation

                                       103

<PAGE>



is  limited  to paying  dividends  in an amount  equal to the  excess of its net
assets (total assets minus total  liabilities) over its statutory capital or, if
no such excess exists,  equal to its net profits for the current year and/or the
immediately preceding fiscal year.

         Board  of  Directors.   Fidelity  Bankshares,   Inc.'s  certificate  of
incorporation  and  bylaws  each  require  the Board of  Directors  of  Fidelity
Bankshares,  Inc., to be divided into three classes as nearly equal in number as
possible and that the members of each class shall be elected for a term of three
years and until their successors are elected and qualified, with one class being
elected annually.

         Under each of Fidelity Bankshares, Inc.'s certificate of incorporation,
any vacancy  occurring in the Board of Directors  of Fidelity  Bankshares,  Inc.
including  any  vacancy  created  by  reason  of an  increase  in the  number of
directors,  may be filled by the remaining directors, and any director so chosen
shall hold office for the  remainder  of the term to which the director has been
elected and until his or her successor is elected and qualified.

         Fidelity Bankshares, Inc.'s and Fidelity Bankshares, Inc.'s certificate
of incorporation  both provide that any director may be removed for cause by the
holders  of at least 80% of the  outstanding  voting  shares  of the  respective
corporation.

         Limitations on Liability.  Fidelity  Bankshares,  Inc's  certificate of
incorporation  each provides that their directors shall not be personally liable
for  monetary  damages to  Fidelity  Bankshares,  Inc.  for  certain  actions as
directors,  except for  liabilities  that involve  intentional  misconduct  or a
knowing  violation  of  law  by  the  director,  the  authorization  or  illegal
distributions or receipt of an improper personal benefit from their positions as
directors.  This  provision  might,  in certain  instances,  discourage or deter
stockholders  or  management  from  bringing a lawsuit  against  directors for a
breach of their  duties even though such an action,  if  successful,  might have
benefited Fidelity Bankshares, Inc.

         Indemnification  of  Directors,  Officers,  Employees  and Agents.  The
officers,  directors,  agents and  employees  of Fidelity  Bankshares,  Inc. are
indemnified  with  respect  to  certain  actions  pursuant  to their  respective
certificates  of  incorporation,  which  complies  with  Delaware law  regarding
indemnification.  Delaware law allows Fidelity Bankshares, Inc. to indemnify the
aforementioned persons for expenses,  settlements,  judgments and fines in suits
in which such  person has been made a party by reason of the fact that he or she
is or was an agent of Fidelity  Bankshares,  Inc. No such indemnification may be
given if the acts or  omissions of the person are adjudged to be in violation of
law, if such person is liable to the corporation  for an unlawful  distribution,
or if such  person  personally  received  a  benefit  to which he or she was not
entitled.

         Special Meetings of Stockholders.  Each of Fidelity Bankshares,  Inc.'s
certificate of incorporation  provides that special meetings of the stockholders
of Fidelity Bankshares, Inc. may be called only by the board of directors.

         Stockholder  Nominations  and Proposals.  Fidelity  Bankshares,  Inc.'s
bylaws generally provide that any stockholder  desiring to make a nomination for
the  election  of  directors  or a  proposal  for new  business  at a meeting of
stockholders  must  submit  written  notice at least 90 days in  advance  of the
meeting,  together with certain  information  relating to the  nomination or new
business.  However, if less than 100 days notice or prior disclosure of the date
of the meeting is given,  stockholders  must submit such written notice no later
than the tenth day  following  the date on which notice of the meeting is mailed
to stockholders or such public disclosure was made. Failure to comply with these
advance notice  requirements will preclude such nominations or new business from
being considered at the meeting. The advance notice requirement gives management
time to  disclose  to  stockholders  information  about  a  dissident  slate  of
nominations for directors and to solicit its own proxies in an attempt to defeat
any dissident slate of nominations, should management determine that doing so is
in the best interest of  stockholders  generally.  Similarly,  adequate  advance
notice  of  stockholder  proposals  will  give  management  time to  study  such
proposals and to determine  whether to recommend to the  stockholders  that such
proposals be adopted.  In certain instances,  such provisions could make it more
difficult to oppose  management's  nominees or proposals,  even if  stockholders
believe such nominees or proposals are in their best interests.

         Stockholder  Action  Without a  Meeting.  Fidelity  Bankshares,  Inc.'s
certificate  of  incorporation   each  specifically   denies  the  authority  of
stockholders to act without a meeting.


                                       104

<PAGE>



         Stockholder's Right to Examine Books and Records. Delaware law provides
that a stockholder may inspect books and records upon written demand stating the
purpose  of the  inspection,  if such  purpose  is  reasonably  related  to such
person's interest as a stockholder.

         Limitations on Acquisitions of Voting Stock and Voting Rights. Fidelity
Bankshares,  Inc.'s  certificate of incorporation each provides that in no event
shall any record owner of any  outstanding  common  stock which is  beneficially
owned,  directly or indirectly,  by a person who beneficially  owns in excess of
10% of the then  outstanding  shares of common stock be entitled or permitted to
any vote in respect of the shares held in excess of such limit.

         Mergers,  Consolidations  and  Sales of  Assets.  Fidelity  Bankshares,
Inc.'s certificate of incorporation each requires the approval of the holders of
at least  80% of the  outstanding  shares  of voting  stock to  approve  certain
"Business  Combinations"  involving an "Interested  Stockholder" except in cases
where the proposed  transaction  has been  approved in advance by  two-thirds of
those members of the Board of Directors who are unaffiliated with the Interested
Stockholder and were directors prior to the time when the Interested Stockholder
became an Interested Stockholder.  The term "Interested  Stockholder" is defined
to include any individual, corporation,  partnership or other entity, other than
Fidelity  Bankshares,  Inc., or their  subsidiary,  which owns  beneficially  or
controls,  directly  or  indirectly,  10% or more of the  outstanding  shares of
voting  stock of Fidelity  Bankshares,  Inc.,  or an affiliate of such person or
entity.  This  provision  of the  certificate  of  incorporation  applies to any
"Business Combination," which is defined to include, among other things:

     (1)  any merger or consolidation of Fidelity Bankshares,  Inc. with or into
          any Interested Stockholder;

     (2)  any sale, lease, exchange, mortgage, transfer, or other disposition of
          25% or  more of the  assets  of  Fidelity  Bankshares,  Inc.,  and its
          subsidiaries to an Interested Stockholder;

     (3)  the  issuance or transfer of any  securities  of Fidelity  Bankshares,
          Inc.,  or a subsidiary of Fidelity  Bankshares,  Inc. to an Interested
          Stockholder  having a value  exceeding 25% of the combined fair market
          value of the outstanding sections of Fidelity Bankshares, Inc.; or

     (4)  any reclassification of common stock of Fidelity Bankshares,  Inc., or
          any   recapitalization   involving   the  common   stock  of  Fidelity
          Bankshares, Inc.

         Under  Delaware  law,  absent this  provision,  business  combinations,
including  mergers,  consolidations and sales of substantially all of the assets
of a corporation must, subject to certain exceptions, be approved by the vote of
the holders of a majority of the outstanding  shares of common stock of Fidelity
Bankshares,  Inc., and any other affected  class of stock.  One exception  under
Delaware law to the majority approval requirement applies to stockholders owning
15% or more of the common stock of a corporation for a period of less than three
years.  Such  15%  stockholder,  in  order  to  obtain  approval  of a  business
combination,  must obtain the approval of two-thirds of the  outstanding  stock,
excluding the stock owned by such 15% stockholder, or satisfy other requirements
under  Delaware  law  relating  to  board  of  director  approval  of his or her
acquisition of the shares of Fidelity Bankshares, Inc. The increased stockholder
vote  required  to  approve  a  business  combination  may  have the  effect  of
foreclosing  mergers  and  other  business  combinations  which  a  majority  of
stockholders  deem  desirable  and placing the power to prevent such a merger or
combination in the hands of a minority of stockholders.

         Fidelity Bankshares,  Inc.'s certificate of incorporation each requires
the Board of Directors to consider  certain factors in addition to the amount of
consideration  to be paid when  evaluating  certain  business  combinations or a
tender or  exchange  offer.  These  additional  factors  include  the social and
economic  effects of the  transaction  on its  customers  and  employees and the
communities served by Fidelity Bank and Trust.

         Dissenters'  Rights of Appraisal.  Under Delaware law,  stockholders of
Fidelity Bankshares,  Inc. generally do not have dissenters' appraisal rights in
connection  with a plan of  merger or  consolidation  to which  either  Fidelity
Bankshares, Inc. is a party because the common stock is expected to be listed on
the Nasdaq National System.

         Amendment  of  Governing  Instruments.   Fidelity  Bankshares,   Inc.'s
certificate  of  incorporation  may be amended  by the vote of the  holders of a
majority of the outstanding shares of common stock, except that the

                                       105

<PAGE>



provisions of the certificate of incorporation  governing the calling of meeting
of stockholders,  stockholders'  nominations and proposals,  authorized  capital
stock, denial of preemptive rights, the number and staggered terms of directors,
removal of directors, approval of certain business combinations,  the evaluation
of  certain  business   combinations,   elimination  of  directors'   liability,
indemnification  of  officers  and  directors,  and the manner of  amending  the
certificate  of  incorporation  and bylaws,  each may not be repealed,  altered,
amended or  rescinded  except by the vote of the  holders of at least 80% of the
outstanding  shares of Fidelity  Bankshares,  Inc. This provision is intended to
prevent the holders of a lesser percentage of the outstanding  common stock from
circumventing  any of the foregoing  provisions by amending the  certificate  of
incorporation to delete or modify one of such provisions.

         The  bylaws of  Fidelity  Bankshares,  Inc.  may only be  amended  by a
two-thirds  vote of the Board of  Directors or by the holders of at least 80% of
the outstanding stock of Fidelity Bankshares, Inc.

         Purpose and Takeover Defensive Effects of Fidelity  Bankshares,  Inc.'s
Certificate  of  Incorporation  and Bylaws.  The Board of  Directors of Fidelity
Bankshares,  Inc.  believes that the provisions  described above are prudent and
will reduce Fidelity  Bankshares,  Inc.  vulnerability to takeover  attempts and
certain other  transactions  that have not been  negotiated with and approved by
its Board of Directors.  These provisions will also assist Fidelity  Bankshares,
Inc. in the orderly deployment of the conversion proceeds into productive assets
during the initial period after the conversion.  The Board of Directors believes
these provisions are in the best interest of Fidelity  Bankshares,  Inc. and its
stockholders.  In the judgment of the Board of Directors,  Fidelity  Bankshares,
Inc.'s  Board  will be in the best  position  to  determine  the  true  value of
Fidelity  Bankshares,  Inc. and to negotiate more effectively for what may be in
the best  interests  of its  stockholders.  Accordingly,  the Board of Directors
believes  that it is in the best interest of Fidelity  Bankshares,  Inc. and its
stockholders  to encourage  potential  acquirer to negotiate  directly  with the
Board of Directors of Fidelity  Bankshares,  Inc. and that these provisions will
encourage such negotiations and discourage hostile takeover attempts. It is also
the view of the Board of Directors that these  provisions  should not discourage
persons from proposing a merger or other  transaction  at a price  reflective of
the true value of Fidelity Bankshares, Inc. and that is in the best interests of
all stockholders.

         Attempts to acquire control of financial institutions and their holding
companies have recently become increasingly common.  Takeover attempts that have
not been  negotiated  with and  approved  by the Board of  Directors  present to
stockholders  the risk of a takeover  on terms that may be less  favorable  than
might otherwise be available.  A transaction  that is negotiated and approved by
the  Board of  Directors,  on the  other  hand,  can be  carefully  planned  and
undertaken  at an opportune  time in order to obtain  maximum  value of Fidelity
Bankshares,  Inc. for its stockholders,  with due consideration given to matters
such as the  management  and business of the acquiring  corporation  and maximum
strategic development of Fidelity Bankshares, Inc.'s assets.

         An unsolicited takeover proposal can seriously disrupt the business and
management of a corporation and cause it great expense.  Although a tender offer
or other takeover attempt may be made at a price substantially above the current
market  price,  such  offers  are  sometimes  made  for  less  than  all  of the
outstanding  shares  of a  target  company.  As a  result,  stockholders  may be
presented with the alternative of partially  liquidating  their  investment at a
time that may be disadvantageous, or retaining their investment in an enterprise
that is under  different  management and whose  objectives may not be similar to
those of the remaining  stockholders.  The concentration of control, which could
result  from a tender  offer or  other  takeover  attempt,  could  also  deprive
Fidelity  Bankshares,  Inc.'s  remaining  stockholders  of  benefits  of certain
protective  provisions of the Securities  Exchange Act of 1934, if the number of
beneficial  owners  became less than 300,  thereby  allowing for  deregistration
under the Securities Exchange Act of 1934.

         Despite the belief of Fidelity  Bankshares,  Inc. as to the benefits to
stockholders of these provisions of Fidelity  Bankshares,  Inc.'s certificate of
incorporation  and  bylaws,  these  provisions  may  also  have  the  effect  of
discouraging  a future  takeover  attempt that would not be approved by Fidelity
Bankshares,  Inc.'s  Board,  but  pursuant to which  stockholders  may receive a
substantial  premium for their  shares over then  current  market  prices.  As a
result,  stockholders  who might desire to participate in such a transaction may
not have any  opportunity to do so. Such provisions will also render the removal
of  Fidelity  Bankshares,  Inc.'s  Board of  Directors  and of  management  more
difficult.  The Board of Directors of Fidelity  Bankshares,  Inc., however,  has
concluded that the potential benefits outweigh the possible disadvantages.


                                       106

<PAGE>



         Following the conversion,  pursuant to applicable law and, if required,
following  the approval by  stockholders,  Fidelity  Bankshares,  Inc. may adopt
additional  anti-takeover  charter  provisions  or other  devices  regarding the
acquisition  of its equity  securities  that would be  permitted  for a Delaware
business corporation.

         The  cumulative  effect of the  restriction  on acquisition of Fidelity
Bankshares,  Inc.  contained in the certificate of  incorporation  and bylaws of
Fidelity  Bankshares,  Inc. and in federal and Delaware law may be to discourage
potential  takeover attempts and perpetuate  incumbent  management,  even though
certain  stockholders  of  Fidelity  Bankshares,   Inc.  may  deem  a  potential
acquisition to be in their best interests, or deem existing management not to be
acting in their best interests.

            RESTRICTIONS ON ACQUISITION OF FIDELITY BANKSHARES, INC.

         The following  discussion is a summary of certain provisions of federal
law and regulations  and Delaware  corporate law relating to stock ownership and
transfers, the Board of Directors and business combinations, all of which may be
deemed to have  "anti-takeover"  effects. The description of these provisions is
necessarily  general  and  reference  should  be  made  to the  actual  law  and
regulations.

Conversion Regulations

         Office of Thrift  Supervision  regulations  prohibit  any  person  from
making an offer,  announcing an intent to make an offer or  participating in any
other arrangement to purchase stock or acquiring stock or subscription rights in
a converting  institution  or its holding  company from another  person prior to
completion of its conversion. Further, without the prior written approval of the
Office of Thrift  Supervision,  no person may make such an offer or announcement
of an offer to purchase  shares or  actually  acquire  shares in the  converting
institution or its holding company, for a period of three years from the date of
the  completion  of the  conversion  if,  upon  the  completion  of such  offer,
announcement  or acquisition,  that person would become the beneficial  owner of
more  than  10% of the  outstanding  stock  of the  institution  or its  holding
company.  The Office of Thrift  Supervision has defined  "person" to include any
individual,  group  acting in concert,  corporation,  partnership,  association,
joint stock company,  trust,  unincorporated  organization or similar company, a
syndicate  or any other group  formed for the purpose of  acquiring,  holding or
disposing  of  securities  of  an  insured  institution.  However,  offers  made
exclusively  to an  association  or its holding  company,  or an  underwriter or
member of a selling group acting on the converting  institution's or its holding
company's  behalf for resale to the general public are excepted.  The regulation
also provides  civil  penalties for willful  violation or assistance in any such
violation of the  regulation by any person  connected with the management of the
converting  institution or its holding company or who controls more than 9.9% of
the outstanding shares or voting rights of a converting or converted institution
or its holding company.

Change of Control Regulations

         Under the Change in Bank Control Act, no person may acquire  control of
an insured federal savings  association or its parent holding company unless the
Office of Thrift  Supervision  has been given 60 days' prior written  notice and
has not issued a notice  disapproving  the  proposed  acquisition.  In addition,
Office of Thrift  Supervision  regulations  provide  that no company may acquire
control of a savings  association  without  the prior  approval of the Office of
Thrift  Supervision.  Any company that acquires such control  becomes a "savings
and loan holding company" subject to registration, examination and regulation by
the Office of Thrift Supervision.

         Control,  as defined under federal law, means ownership,  control of or
holding irrevocable  proxies  representing more than 9.9% of any class of voting
stock,  control  in any manner of the  election  of a  majority  of the  savings
association's  directors, or a determination by the Office of Thrift Supervision
that the acquiror has the power to direct, or directly or indirectly to exercise
a controlling  influence  over, the  management or policies of the  institution.
Acquisition  of more than 9.9% of any  class of a savings  association's  voting
stock,  if the acquiror is also subject to any one of eight  "control  factors,"
constitutes a rebuttable  determination of control under the  regulations.  Such
control factors include the acquiror being one of the two largest  stockholders.
The  determination  of control may be rebutted  by  submission  to the Office of
Thrift  Supervision,  prior to the acquisition of stock or the occurrence of any
other circumstances  giving rise to such  determination,  of a statement setting
forth  facts and  circumstances  which would  support a finding  that no control
relationship will exist and containing certain undertakings. The

                                       107

<PAGE>



regulations provide that persons or companies which acquire beneficial ownership
exceeding 9.9% or more of any class of a savings  association's  stock must file
with the Office of Thrift  Supervision a  certification  form that the holder is
not in control of such institution, is not subject to a rebuttable determination
of control and will take no action  which  would  result in a  determination  or
rebuttable  determination  of control without prior notice to or approval of the
Office  of  Thrift  Supervision,  as  applicable.   There  are  also  rebuttable
presumptions  in the regulations  concerning  whether a group"acting in concert"
exists,  including  presumed  action in concert  among  members of an "immediate
family."

         The Office of Thrift Supervision may prohibit an acquisition of control
if it finds, among other things, that:

     (1)  the  acquisition  would result in a monopoly or  substantially  lessen
          competition;

     (2)  the financial  condition of the acquiring  person might jeopardize the
          financial stability of the institution; or

     (3)  the  competence,  experience  or  integrity  of the  acquiring  person
          indicates  that it would not be in the interest of the  depositors  or
          the public to permit the acquisition of control by such person.

            DESCRIPTION OF CAPITAL STOCK OF FIDELITY BANKSHARES, INC.
                            FOLLOWING THE CONVERSION

General

         At the effective date, Fidelity Bankshares,  Inc. will be authorized to
issue 30 million  shares of common  stock  having a par value of $0.10 per share
and 2 million shares of preferred stock.  Fidelity  Bankshares,  Inc.  currently
expects to issue in the  conversion  up to  8,250,151,  subject  to  adjustment,
shares of common stock in the offering,  and up to 6,699,849 shares,  subject to
adjustment,  in exchange  for the publicly  held shares of Fidelity  Bankshares,
Inc. does not intend to issue shares of preferred stock in the conversion.  Each
share of Fidelity  Bankshares,  Inc.  common  stock will have the same  relative
rights as, and will be  identical  in all  respects  with,  each other  share of
common stock.  Upon payment of the  subscription  price for the common stock, in
accordance  with the plan of  conversion,  all of the common  stock will be duly
authorized, fully paid and nonassessable.

         The  common  stock  of  Fidelity   Bankshares,   Inc.  will   represent
nonwithdrawable  capital,  will not be an account of an insurable type, and will
not be  insured  by the  Federal  Deposit  Insurance  Corporation  or any  other
government agency.

Common Stock

         Dividends. Fidelity Bankshares, Inc. can pay dividends out of statutory
surplus or from net profits if, as and when  declared by its Board of Directors.
The payment of dividends by Fidelity Bankshares,  Inc. is subject to limitations
that are imposed by law and applicable  regulation.  The holders of common stock
of Fidelity  Bankshares,  Inc.  will be entitled to receive and share equally in
dividends as may be declared by the Board of  Directors of Fidelity  Bankshares,
Inc. out of funds  legally  available  therefor.  If Fidelity  Bankshares,  Inc.
issues preferred stock, the holders thereof may have a priority over the holders
of the common stock with respect to dividends.

         Voting  Rights.  Upon the  conversion,  the holders of common  stock of
Fidelity  Bankshares,  Inc.  will possess  exclusive  voting  rights in Fidelity
Bankshares, Inc. They will elect Fidelity Bankshares,  Inc.'s Board of Directors
and act on other matters as are required to be presented to them under  Delaware
law or as are otherwise presented to them by the Board of Directors.  Generally,
each holder of common  stock will be entitled to one vote per share and will not
have any right to  cumulate  votes in the  election  of  directors.  If Fidelity
Bankshares, Inc. issues preferred stock, holders of the preferred stock may also
possess voting rights. Certain matters require an 80% stockholder vote.

         As a federal stock savings association, corporate powers and control of
Fidelity Federal Bank and Trust are vested in its Board of Directors,  who elect
the officers of Fidelity Federal Bank and Trust and who fill any vacancies

                                       108

<PAGE>



on the Board of Directors  as it exists upon the  conversion.  Voting  rights of
Fidelity  Federal  Bank and Trust are  vested  exclusively  in the owners of the
shares of  capital  stock of  Fidelity  Federal  Bank and  Trust,  which will be
Fidelity  Bankshares,  Inc., and voted at the direction of Fidelity  Bankshares,
Inc.'s Board of  Directors.  Consequently,  the holders of the common stock will
not have direct control of Fidelity Federal Bank and Trust.

         Liquidation. In the event of any liquidation, dissolution or winding up
of Fidelity  Bankshares,  Inc.,  as holder of Fidelity  Federal Bank and Trust's
capital  stock,  would be entitled to receive,  after  payment or provision  for
payment  of all  debts and  liabilities  of  Fidelity  Federal  Bank and  Trust,
including  all  deposit  accounts  and  accrued  interest  thereon,   and  after
distribution  of the  balance in the  special  liquidation  account to  Eligible
Account  Holders  and  Supplemental  Eligible  Account  Holders,  all  assets of
Fidelity  Federal Bank and Trust  available  for  distribution.  In the event of
liquidation, dissolution or winding up of Fidelity Bankshares, Inc., the holders
of its common stock would be entitled to receive, after payment or provision for
payment  of all  its  debts  and  liabilities,  all of the  assets  of  Fidelity
Bankshares,  Inc. available for distribution.  If preferred stock is issued, the
holders  thereof may have a priority over the holders of the common stock in the
event of liquidation or dissolution.

         Preemptive Rights.  Holders of the common stock of Fidelity Bankshares,
Inc. will not be entitled to preemptive  rights with respect to any shares which
may be issued. The common stock is not subject to redemption.

Preferred Stock

         None of the shares of Fidelity Bankshares,  Inc.'s authorized preferred
stock  will be  issued in the  conversion.  Preferred  stock may be issued  with
preferences  and  designations  as the Board of Directors  may from time to time
determine.  The Board of Directors  can,  without  stockholder  approval,  issue
preferred stock with voting,  dividend,  liquidation and conversion  rights that
could  dilute the voting  strength  of the  holders of the common  stock and may
assist  management  in impeding an  unfriendly  takeover or attempted  change in
control.

                                 TRANSFER AGENT

         The transfer agent and registrar for Fidelity  Bankshares,  Inc. common
stock is __________________________.


                                       109

<PAGE>




                                     EXPERTS

         The  consolidated  financial  statements  as of December 31, 1998,  and
1999,  and for each of the three years in the period  ended  December  31, 1999,
included in this  prospectus  and elsewhere in the  registration  statement have
been audited by Deloitte & Touche LLP, independent  auditors, as stated in their
report  appearing herein and elsewhere in the  registration  statement,  and has
been so included in reliance upon the report of such firm given their  authority
as experts in accounting and auditing.

         RP Financial, LC has consented to the publication herein of the summary
of its report to Fidelity  Bankshares,  Inc. setting forth its opinion as to the
estimated pro forma market value of the common stock upon stock offering and its
letter with respect to subscription rights.

                                  LEGAL MATTERS

         The  legality  of the  common  stock will be passed  upon for  Fidelity
Bankshares,  Inc. by Luse Lehman  Gorman  Pomerenk & Schick,  P.C.,  Washington,
D.C., special counsel to Fidelity Bankshares, Inc. Certain legal matters will be
passed upon for Ryan Beck & Co., Inc. by Nixon Peabody, LLP, Washington, D.C.

                             ADDITIONAL INFORMATION

         Fidelity  Bankshares,  Inc. has filed with the  Securities and Exchange
Commission  a  registration  statement  under  the  Securities  Act of 1933 with
respect  to the common  stock  offered  hereby.  As  permitted  by the rules and
regulations of the Securities and Exchange Commission,  this prospectus does not
contain  all the  information  set  forth in the  registration  statement.  Such
information,  including  the  appraisal  report  which  is  an  exhibit  to  the
registration  statement,  can be examined without charge at the public reference
facilities  of the  Securities  and  Exchange  Commission  located  at 450 Fifth
Street,  N.W.,  Washington,  D.C.  20549,  and  copies of such  material  can be
obtained from the SEC at prescribed rates. In addition,  the SEC maintains a web
site   (http://www.sec.gov)   that  contains  reports,   proxy  and  information
statements and other information  regarding registrants that file electronically
with the SEC, including Fidelity  Bankshares,  Inc. The statements  contained in
this prospectus as to the contents of any contract or other document filed as an
exhibit to the Registration  Statement are, of necessity,  brief descriptions of
the material terms of, and should be read in conjunction  with, such contract or
document.

         Fidelity  Bankshares,  MHC has  filed  an  Application  on Form AC with
respect to the conversion.  This prospectus omits certain information  contained
in the  Application.  The Application may be examined at the principal office of
the Office of Thrift Supervision,  1700 G Street, N.W., Washington,  D.C. 20552,
and at the Southeast Regional Office of the Office of Thrift  Supervision,  1475
Peachtree Street, N.E., Atlanta, Georgia 30309.

         In connection with the stock offering,  Fidelity Bankshares,  Inc. will
register  its  common  stock  with the SEC under  Section  12 of the  Securities
Exchange Act of 1934, and, upon such registration, Fidelity Bankshares, Inc. and
the holders of its stock will become  subject to the proxy  solicitation  rules,
reporting  requirements  and  restrictions  on  stock  purchases  and  sales  by
directors,  officers and greater than 10% stockholders,  the annual and periodic
reporting and certain other requirements of the Securities Exchange Act of 1934.
Under the stock issuance plan, Fidelity Bankshares,  Inc. has undertaken that it
will not  terminate  such  registration  for a period  of at least  three  years
following the stock offering.


                                       110

<PAGE>




                            Fidelity Bankshares, Inc.
                                 and Subsidiary
                        Consolidated Financial Statements

                                    Contents

Independent Auditors' Report                                                F-2

Consolidated Statements of Financial Position                               F-3
as of December 31, 1998 and 1999 (audited ) and September 30, 2000
(unaudited)

Consolidated Statements of Operations                                       27
for the years ended December 31, 1997, 1998 and 1999 (audited) and
for the nine months ended September 30, 1999 and 2000 (unaudited)

Consolidated Statements of Comprehensive Operations                         F-4
for the years ended December 31, 1997, 1998 and 1999 (audited)
and for the nine months ended September 30, 1999 and 2000 (unaudited)

Consolidated Statements of Changes in Stockholders' Equity                  F-5
for the years ended December 31, 1997, 1998 and 1999 (audited)
and for the nine months ended September 30, 2000 (unaudited)

Consolidated Statements of Cash Flows                                       F-6
for the years ended December 31, 1997, 1998 and 1999 (audited)
and for the nine months ended September 30, 1999 and 2000 (unaudited)

Notes to Consolidated Financial Statements                                  F-7


         All  schedules  are omitted  because the  required  information  is not
applicable or is included in the Consolidated  Financial  Statements and Related
Notes.


                                       F-1

<PAGE>


Independent Auditors' Report





Board of Directors of
Fidelity Bankshares, Inc.:




We have audited the accompanying  consolidated  statements of financial position
of Fidelity Bankshares,  Inc. and its wholly-owned subsidiary,  Fidelity Federal
Bank & Trust (collectively the "Company"), as of December 31, 1998 and 1999, and
the related  consolidated  statements of operations (included elsewhere herein),
comprehensive  operations,  changes in  stockholders'  equity and cash flows for
each  of  the  three  years  in  the  period  ended  December  31,  1999.  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 auditing standards generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion,  such consolidated  financial  statements present fairly, in all
material  respects,  the  financial  position of Fidelity  Bankshares,  Inc. and
subsidiary as of December 31, 1998 and 1999 and the results of their  operations
and their cash flows for each of the three  years in the period  ended  December
31, 1999, in conformity with  accounting  principles  generally  accepted in the
United States of America.




DELOITTE & TOUCHE LLP
Certified Public Accountants

West Palm Beach, FL
February 14, 2000

                                      F-2

<PAGE>


CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                                             At December 31,        At September 30,
                                                                                    ------------------------------  ----------------
                                                                                         1998              1999            2000
                                                                                         ----              ----            ----
                                                                                                                        (Unaudited)
ASSETS (In Thousands, except share data) CASH AND CASH EQUIVALENTS:
<S>                                                                                 <C>               <C>               <C>
     Cash and amounts due from depository institutions .......................      $    27,951       $    41,736       $    47,027
     Interest-bearing deposits ...............................................           32,075            19,065             3,917
                                                                                    -----------       -----------       -----------
         Total cash and cash equivalents .....................................           60,026            60,801            50,944
ASSETS AVAILABLE FOR SALE (At Fair Value):
     Municipal bonds and government and agency securities ....................           18,824            29,059            81,533
     Mortgage-backed securities ..............................................          389,263           336,212           304,201
     Corporate debt securities ...............................................           44,488            38,959            38,431
     Equity securities .......................................................               --                --             1,344
                                                                                    -----------       -----------       -----------
         Total assets available for sale .....................................          452,575           404,230           425,509
LOANS RECEIVABLE, Net of allowance for loan losses - December 31, 1998
  $3,226, December 31, 1999 $3,609 and September 30,
  2000 $4,466 (unaudited) ....................................................          977,166         1,164,421         1,328,192
OFFICE PROPERTIES AND EQUIPMENT ..............................................           37,708            44,982            50,181
FEDERAL HOME LOAN BANK STOCK, At cost ........................................           15,658            13,354            16,492
REAL ESTATE OWNED, Net .......................................................              907               775                --
ACCRUED INTEREST RECEIVABLE ..................................................            7,549             8,330             9,853
DEFERRED INCOME TAX ASSET ....................................................            1,443             4,924             4,542
OTHER ASSETS .................................................................           13,895            17,116            19,137
                                                                                    -----------       -----------       -----------
TOTAL ASSETS .................................................................      $ 1,566,927       $ 1,718,933       $ 1,904,850
                                                                                    ===========       ===========       ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
DEPOSITS .....................................................................      $ 1,120,746       $ 1,321,510       $ 1,412,433
OTHER BORROWED FUNDS .........................................................            6,981            14,656            16,763
ADVANCES FROM FEDERAL HOME LOAN BANK .........................................          303,140           247,073           326,289
ADVANCES BY BORROWERS FOR TAXES AND INSURANCE ................................            3,081             4,010            18,037
DRAFTS PAYABLE ...............................................................            9,605             6,533             5,450
GUARANTEED PREFERRED BENEFICIAL INTERESTS IN COMPANY'S
     DEBENTURES ..............................................................           28,750            28,750            28,750
OTHER LIABILITIES ............................................................            9,625            13,097            10,257
                                                                                    -----------       -----------       -----------
     TOTAL LIABILITIES .......................................................        1,481,928         1,635,629         1,817,979
                                                                                    -----------       -----------       -----------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
PREFERRED STOCK, 2,000,000 shares authorized, none issued ....................               --                --                --
COMMON STOCK ($.10 par value) 8,200,000 authorized shares:
     outstanding 6,803,042, 6,834,463 and 6,843,584 (unaudited)  at
     December 31, 1998 and 1999 and September 30, 2000, respectively .........              680               683               684
ADDITIONAL PAID IN CAPITAL ...................................................           40,535            40,937            41,054
RETAINED EARNINGS - substantially restricted .................................           52,018            57,343            61,702
TREASURY STOCK - at cost
     394,029, 488,806 and 478,586 shares at December 31, 1998
     and 1999 and September 30, 2000, respectively ...........................           (7,258)           (9,232)           (9,146)
COMMON STOCK PURCHASED BY:
     Employee stock ownership plan ...........................................             (658)             (329)              (82)
ACCUMULATED OTHER COMPREHENSIVE LOSS
     (Net of applicable income taxes) ........................................             (318)           (6,098)           (7,341)
                                                                                    -----------       -----------       -----------
     TOTAL STOCKHOLDERS' EQUITY ..............................................           84,999            83,304            86,871
                                                                                    -----------       -----------       -----------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY ...................................      $ 1,566,927       $ 1,718,933       $ 1,904,850
                                                                                    ===========       ===========       ===========
</TABLE>


See Notes to Consolidated Financial Statements.

                                      F-3
<PAGE>



CONSOLIDATED STATEMENTS OF COMPREHENSIVE OPERATIONS
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                                                                   Nine Months Ended
                                                                                 Years Ended December 31,             September 30,
                                                                             -----------------------------      --------------------
                                                                               1997      1998        1999        1999        2000
                                                                               ----      ----        ----        ----        ----
                                                                                                                    (Unaudited)
                                                                                        (In Thousands)
<S>                                                                          <C>        <C>         <C>         <C>         <C>
Net income ..............................................................    $ 6,418    $ 7,412     $ 9,114     $ 4,394     $ 6,555
Other comprehensive income, net of tax:
     Unrealized gains (losses) on assets available for sale:
         Unrealized holding gains (losses) arising during period ........        623       (910)     (5,689)     (3,698)       (842)
         Less: reclassification adjustment for gains realized
               in net income ............................................         --       (813)        (91)        (43)       (401)
                                                                             -------    -------     -------     -------     -------

Comprehensive income ....................................................    $ 7,041    $ 5,689     $ 3,334     $   653     $ 5,312
                                                                             =======    =======     -------     =======     -------
</TABLE>




See Notes to Consolidated Financial Statements.





                                      F-4

<PAGE>

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
FOR THE YEARS ENDED DECEMBER 31, 1997, 1998, 1999 AND FOR THE
NINE MONTHS ENDED SEPTEMBER 30, 2000
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                                               Accumulated
                                                             Additional    Retained                 Employee      Other
                                                                Paid       Earnings-                  Stock     Comprehen-
                                                    Common       In      Substantially   Treasury   Ownership  sive Income
                                                     Stock     Capital    Restricted       Stock       Plan       (Loss)     Total
                                                     -----     -------    ----------       -----       ----       ------     -----
                                                                                        (In Thousands)
<S>                                               <C>         <C>         <C>         <C>         <C>         <C>         <C>
Balance - December 31, 1996 ....................   $    675    $ 37,397    $ 44,184    $     --    $ (1,315)   $    782    $ 81,723

Net income for the year ended
     December 31, 1997 .........................         --          --       6,418          --          --          --       6,418
Stock Options exercised ........................          4         525          --          --          --          --         529
Common Stock retired ...........................         (1)       (142)         --          --          --          --        (143)
Recognition of unrealized increase in fair
     value of assets available for sale, net
     of income taxes ...........................         --          --          --          --          --         623         623
Amortization of deferred compensation-
     Employee Stock Ownership Plan and
     Recognition and Retention Plan ............         --         567          --          --         329          --         896
Cash dividends declared ($ 0.85 per share) .....         --          --      (2,659)         --          --          --      (2,659)
                                                   --------    --------    --------    --------    --------    --------    --------

Balance - December 31, 1997 ....................        678      38,347      47,943          --        (986)      1,405      87,387

Net income for the year ended
     December 31, 1998 .........................         --          --       7,412          --          --          --       7,412
Stock Options exercised ........................          2         323          --          --          --          --         325
Common Stock retired ...........................         --        (115)         --          --          --          --        (115)
Purchase of treasury stock .....................         --          --          --      (5,752)         --          --      (5,752)
Reclassification of common stock held
     by SMPIAP and related obligation ..........         --       1,506          --      (1,506)         --          --          --
Recognition of unrealized decrease in fair
     value of assets available for sale, net
     of income taxes ...........................         --          --          --          --          --      (1,723)     (1,723)
Amortization of deferred compensation-
     Employee Stock Ownership Plan .............         --         474          --          --         328          --         802
Cash dividends declared ($ 0.95 per share) .....         --          --      (3,337)         --          --          --      (3,337)
                                                   --------    --------    --------    --------    --------    --------    --------

Balance - December 31, 1998 ....................        680      40,535      52,018      (7,258)       (658)       (318)     84,999

Net Income for the year ended
     December 31, 1999 .........................         --          --       9,114          --          --          --       9,114
Stock Options exercised ........................          3         190          --          --          --          --         193
Common Stock retired ...........................         --         (22)         --          --          --          --         (22)
Purchase of treasury stock .....................         --          --          --      (1,906)         --          --      (1,906)
Reclassification of common stock held
     by SMPIAP and related obligation ..........         --          68          --         (68)         --          --          --
Recognition of unrealized decrease in fair
     value of assets available for sale, net
of income taxes ................................         --          --          --          --          --      (5,780)     (5,780)
Amortization of deferred compensation-
     Employee Stock Ownership Plan .............         --         166          --          --         329          --         495
Cash dividends declared ($ 1.00 per share) .....         --          --      (3,789)         --          --          --      (3,789)
                                                   --------    --------    --------    --------    --------    --------    --------

Balance - December 31, 1999 ....................   $    683    $ 40,937    $ 57,343    $ (9,232)   $   (329)   $ (6,098)   $ 83,304

Net income for the nine months ended
     September 30, 2000 ........................         --          --       6,555          --          --          --       6,555
Stock Options exercised ........................          1          82          --          --          --          --          83
Reclassification of common stock held
     by SMPIAP and related obligation ..........         --         (86)         --          86          --          --          --
Recognition of unrealized decrease in fair
     value of assets available for sale, net
of income taxes ................................         --          --          --          --          --      (1,243)     (1,243)
Amortization of deferred compensation-
     Employee Stock Ownership Plan .............         --         121          --          --         247          --         368
Cash dividends declared ($ 0.75 per share) .....         --          --      (2,196)         --          --          --      (2,196)
                                                   --------    --------    --------    --------    --------    --------    --------
Balance - September 30, 2000 ...................   $    684    $ 41,054    $ 61,702    $ (9,146)   $    (82)   $ (7,341)   $ 86,871
                                                   ========    ========    ========    ========    ========    ========    ========
</TABLE>


See Notes to Consolidated Financial Statements.

                                      F-5
<PAGE>
 CONSOLIDATED STATEMENTS OF CASH FLOWS
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                                                   Nine Months
                                                                                                                      Ended
                                                                             Years Ended December 31,             September 30,
                                                                       ----------------------------------    ----------------------
                                                                          1997        1998        1999          1999          2000
                                                                          ----        ----        ----          ----          ----
                                                                                              (In Thousands)        (Unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                   <C>          <C>          <C>          <C>          <C>
Net income ........................................................   $   6,418    $   7,412    $   9,114    $   4,394    $   6,555
Adjustments to reconcile net income to net cash provided
 by (used for) operating activities:
   Depreciation ...................................................       1,258        1,796        2,301        1,689        2,181
   ESOP compensation expense ......................................         765          803          487          380          377
   Accretion of discounts, amortization of premiums and
    goodwill, and other deferred yield items ......................        (414)       1,405        1,558        1,352         (989)
   Provision for loan losses ......................................         170           77          463          268          928
   Provisions for losses and net (gains) losses on sales of real
    estate owned ..................................................        (189)         (48)        (230)        (214)        (151)
   Gain on securities received from insurance carriers
    demutualization ...............................................          --           --           --           --       (2,503)
   Net (gain) loss on sale of:
         Loans ....................................................        (190)      (1,147)        (273)        (273)          --
         Corporate debt securities ................................          --         (109)          (5)          (5)          --
         Mortgage-backed securities ...............................          --       (1,246)        (140)         (65)          --
         Equity securities ........................................          --           --           --           --         (658)
         Office properties and equipment ..........................          --           43       (5,053)          66           77
         Other assets .............................................        (702)          --           --           --           --
Increase in accrued interest receivable ...........................      (1,507)      (1,145)        (780)        (810)      (1,523)
Increase in other assets ..........................................      (3,409)      (1,654)      (2,942)      (2,805)         (36)
Increase (decrease) in drafts payable .............................       2,392        4,256       (3,072)      (5,121)      (1,083)
Increase (decrease) in deferred income taxes ......................        (387)         673          (41)         653        2,745
Increase (decrease) in other liabilities ..........................         661          566        2,918           65       (2,821)
                                                                      ---------    ---------    ---------    ---------    ---------
         Net cash provided by (used in) operating activities ......       4,866       11,682        4,305         (426)       3,099
                                                                      ---------    ---------    ---------    ---------    ---------
CASH FLOW PROVIDED FROM INVESTING ACTIVITIES:
Loan originations and principal payments on loans .................    (125,911)    (125,997)    (175,275)    (137,069)    (142,316)
Principal payments received on mortgage-backed
 securities .......................................................      22,325      125,105       89,810       77,718       29,294
Purchases of:
   Loans ..........................................................     (35,647)     (45,157)     (28,401)     (21,005)     (21,101)
   Mortgage-backed securities .....................................    (131,956)    (310,581)     (57,286)     (57,286)          --
   Corporate debt securities ......................................          --      (55,343)          --           --           --
   Federal Home Loan Bank stock ...................................     (13,566)      (5,347)        (687)          --       (4,638)
   Investment securities ..........................................      (5,283)      (4,974)     (40,839)     (40,839)     (65,112)
   Office properties and equipment ................................      (4,724)     (18,277)     (11,335)      (8,162)      (8,034)
Proceeds from sales of:
   Loans ..........................................................      11,824       54,850       16,006       14,548           --
   Federal Home Loan Bank stock ...................................          --        1,271        2,991          540        1,500
   Corporate debt securities ......................................          --        9,843        4,958        4,958           --
   Real estate acquired in settlement of loans and held
    for investment ................................................       1,647        1,470        2,127        1,833          894
   Mortgage-backed securities available for sale ..................          --       27,290       10,054          696           --
   Office properties and equipment ................................          --           --        6,675           --          500
   Other assets ...................................................         798           --           --           --           --
Proceeds from maturities of investment securities .................       7,000        2,660       29,890        8,455       12,240
Cash used to purchase BankBoynton, a Federal Savings Bank
         Net of cash received relating to purchase ................      (4,367)          --           --           --           --
Other .............................................................       2,004        1,465         (114)         228         (346)
                                                                      ---------    ---------    ---------    ---------    ---------
         Net cash used in investing activities ....................    (275,856)     341,722)    (151,426)    (155,385)    (197,119)
                                                                      ---------    ---------    ---------    ---------    ---------
CASH FLOW FROM FINANCING ACTIVITIES:
Gross proceeds from the sale of common stock ......................         308           79          274          274           84
Purchase of treasury stock ........................................          --       (5,752)      (1,906)      (1,906)          --
Sale of subordinated debentures, net ..............................          --       27,277           --           --           --
Cash dividends paid ...............................................      (2,566)      (3,316)      (3,773)      (3,050)      (2,194)
Net increase (decrease) in:
   NOW accounts, demand deposits and savings accounts .............      27,858       58,568      109,143       68,826       95,019
   Certificates of deposit ........................................     108,033      189,838       91,621       89,041       (4,096)
   Advances from Federal Home Loan Bank ...........................     147,874       64,049      (56,067)        (788)      79,216
   Other borrowed funds ...........................................       3,780        3,201        7,675        4,744        2,107
   ESOP Loan ......................................................      (1,104)          --           --           --           --
   Advances by borrowers for taxes and insurance ..................         211          298          929       13,389       14,027
                                                                      ---------    ---------    ---------    ---------    ---------
         Net cash provided by financing activities ................     284,394      334,242      147,896      170,530      184,163
                                                                      ---------    ---------    ---------    ---------    ---------
NET INCREASE (DECREASE)  IN CASH AND CASH EQUIVALENTS .............      13,404        4,202          775       14,719       (9,857)
CASH AND CASH EQUIVALENTS, Beginning of year ......................      42,420       55,824       60,026       60,026       60,801
                                                                      ---------    ---------    ---------    ---------    ---------
CASH AND CASH EQUIVALENTS, End of year ............................   $  55,824    $  60,026    $  60,801    $  74,745    $  50,944
                                                                      =========    =========    =========    =========    =========
</TABLE>
See Notes to Consolidated Financial Statements.

                                      F-6
<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

(INFORMATION  RELATED TO THE NINE MONTHS  ENDED  SEPTEMBER  30, 1999 AND 2000 IS
UNAUDITED)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Fidelity Bankshares,  Inc. (the "Company") became the parent of Fidelity Federal
Bank & Trust  (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. Consequently, the Bank is now a wholly-owned subsidiary of the Company.

The Bank's lending markets are primarily  concentrated in Palm Beach, Martin and
St. Lucie counties in Southeast Florida.

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  subsidiaries,
Fidelity Realty and Appraisal Services,  Inc. ("FRAS") and Florida  Consolidated
Agency, Inc. ("Fidelity Insurance").  All significant  intercompany balances and
transactions have been eliminated.  Neither the Bank nor its subsidiaries 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.  Fidelity Insurance,  an insurance agency,  sells a full line of insurance
products.

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 Company
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 and equity  securities are classified as either  available for sale or held
to maturity  based on  management's  intent.  There are no  investments  held to
maturity at December 31, 1998, 1999 and September 30, 2000.

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 5 for the composition of the mortgage loan  portfolio).  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.

                                      F-7

<PAGE>


Allowance  for Loan Losses - The Company  maintains an allowance for loan losses
to absorb  losses  inherent in the loan  portfolio.  The  allowance  is based on
ongoing,  quarterly assessments of the probable estimated losses inherent in the
loan portfolio, and to a lesser extent, unused commitments to provide financing.
The allowance is increased by the  provision  for loan losses,  which is charged
against  current  period  operating  results  and  decreased  by the  amount  of
charge-offs,  net of  recoveries.  The Company's  methodology  for assessing the
appropriateness of the allowance consists of several key elements, which include
a formula allowance and specific allowances.

The formula  allowance is  calculated  by applying  loss factors to  outstanding
loans based on an internal  risk grade of such loans or pools of loans.  Changes
in risk grades of both performing and  nonperforming  loans affect the amount of
the formula  allowance.  Loss factors are based primarily on our historical loss
experience  and  may  be  adjusted  for  other  significant   factors  that,  in
management's  judgement,  affect the  collectibility  of the portfolio as of the
evaluation date.

Pooled loan loss  factors  (not  individually  graded  loans) are derived from a
model that tracks five years of  historical  loss  experience.  Pooled loans are
loans  that  are  homogeneous  in  nature,  such  as  consumer  installment  and
residential mortgage loans.

Specific  allowances are  established  in cases where  management has identified
significant  conditions  or  circumstances  related  to a loan  that  management
believes indicate the probability that a loss has been incurred in excess of the
amount determined by the application of the formula allowance.

The  allowance  also  incorporates  the results of measuring  impaired  loans as
provided  in  Statement  of  Financial  Accounting  Standards  (SFAS)  No.  114,
"Accounting by Creditors for Impairment of a Loan" and SFAS No. 118, "Accounting
by Creditors for  Impairment of a  Loan--Income  Recognition  and  Disclosures."
These accounting standards prescribe the measurement methods, income recognition
and disclosures  related to impaired  loans. A loan is considered  impaired when
management  determines  that it is probable  that the Company  will be unable to
collect all amounts due according to the original  contractual terms of the loan
agreement.  Impairment  is  measured  by the  difference  between  the  recorded
investment in the loan (including  accrued  interest,  net deferred loan fees or
costs and  unamortized  premium or discount) and the estimated  present value of
total expected  future cash flows,  discounted at the loan's  effective rate, or
the  fair  value  of  the  collateral,  if the  loan  is  collateral  dependent.
Impairment is  recognized  by adjusting an allocation of the existing  allowance
for loan losses.

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.

                                      F-8

<PAGE>


Goodwill and Core Deposit Intangibles - Core deposit intangibles  resulting from
the  acquisition of deposits from the Resolution  Trust  Corporation  ("RTC") is
being amortized on a  straight-line  basis over five years.  Goodwill  resulting
from  the   acquisition  of  BankBoynton  in  1997  is  being   amortized  on  a
straight-line   basis  over  fifteen  years,  while  goodwill  arising  for  the
acquisition of Dunn & Noel in 1999,  which became Fidelity  Insurance,  is being
amortized on a straight-line  basis over ten years.  The balance of goodwill and
core deposit  intangibles,  included in other assets at December 31, 1998,  1999
and  September  30,  2000  was  $  2,394,000,   $  2,758,000  and  $  2,567,000,
respectively.

Long-Lived  Assets -  Long-lived  assets to be held and used by the  Company are
reviewed to determine  whether any events or changes in  circumstances  indicate
that the carrying  amount of the asset may not be  recoverable.  For  long-lived
assets to be held and used, the Company bases its evaluation on such  impairment
indicators  as the  nature of the  assets,  the future  economic  benefit of the
assets, any historical or future  profitability  measurements,  as well as other
external  market  conditions or factors that may be present.  If such impairment
indicators  are present or other  factors  exist that indicate that the carrying
amount of the asset may not be recoverable,  the Company  determines  whether an
impairment has occurred  through the use of an undiscounted  cash flows analysis
of assets at the lowest level for which  identifiable  cash flows  exist.  If an
impairment  has  occurred,  the  Company  recognizes  a loss for the  difference
between the carrying amount and the estimated value of the asset. The fair value
of the asset is measured using quoted market prices or, in the absence of quoted
market  prices,  fair  value is based on an  estimate  of  discounted  cash flow
analysis.

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
SFAS No. 87, entitled "Employers' Accounting for Pensions." Net periodic pension
costs (income) are actuarially determined.

Income  Taxes - The Company and its  subsidiary  file  consolidated  federal and
state income tax returns (See Note 12).

Deferred income taxes are provided on items  recognized for financial  reporting
purposes  in periods  different  than such items are  recognized  for income tax
purposes.

Earnings  Per Common  Share - Basic  earnings  per common  share is  computed by
dividing income available to common  stockholders by the weighted average number
of common  shares  outstanding  during  the  period  less the  weighted  average
unallocated ESOP shares of common stock.

The  computation of diluted  earnings per share is similar to the computation of
basic earnings per share except that the denominator is increased to include the
number of  additional  common  shares  that would have been  outstanding  if the
dilutive potential common shares had been issued.

                                      F-9

<PAGE>


Impact of New  Accounting  Issues - In June 1998,  the FASB  issued SFAS No. 133
"Accounting for Derivative Instruments and Hedging Activities, (as, subsequently
amended by SFAS No. 138,  "Accounting  for Certain  Derivative  Instruments  and
Certain  Hedging  Activities),"  which  establishes   accounting  and  reporting
standards for derivative  instruments and for hedging activities.  The Statement
requires that an entity recognize all derivatives  (including certain derivative
instruments  embedded in other contracts) as either assets or liabilities in the
balance sheet at fair value. If certain  conditions are met, a derivative may be
specifically  designated as a fair value hedge, a cash flow hedge,  or a foreign
currency hedge.  Entities may reclassify  securities  from the  held-to-maturity
category to the  available-for-sale  category at the time adopting SFAS No. 133.
In June of 1999,  FASB issued SFAS No. 137  "Deferral of the  Effective  Date of
FASB Statement No. 133," which makes SFAS 133 effective for all fiscal  quarters
of fiscal years beginning after June 15, 2000 and,  accordingly,  would apply to
the Company  beginning on April 1, 2001. The Company plans to adopt the standard
at that time and does not  presently  intend to  reclassify  securities  between
categories.  Management  does not  believe  that the  Company  is a party to any
transactions involving derivatives as defined by SFAS No. 133.

In September  2000, the FASB issued SFAS No. 140  "Accounting  for Transfers and
Servicing  of  Financial  Assets  and  Extinguishments  of  Liabilities,"  which
replaces the accounting and reporting  standards of SFAS No. 125 "Accounting for
Transfers and Servicing of Financial Assets and Extinguishments of Liabilities."
SFAS No. 140 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.  The  statement  also
requires  reclassification  of financial  assets  pledged as  collateral  in the
statement of financial  position  separately from other assets not so encumbered
or disclosure of such assets in footnotes to the financial  statements  based on
certain  criteria.  This  statement is effective  for transfers and servicing of
financial assets and  extinguishments  of liabilities  occurring after March 31,
2001.  This  statement is effective  for  recognition  and  reclassification  of
collateral  and for  disclosures  relating to  securitization  transactions  and
collateral for fiscal years ending after December 15, 2000. The Company does not
expect  adoption  of this  standard to have a material  effect on the  Company's
consolidated financial statements.

Reclassifications  - Certain amounts in the  consolidated  financial  statements
have been reclassified to be consistent with the current year's presentation.




                                      F-10

<PAGE>


2. MUNICIPAL BONDS AND 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
                                            ----       -----     ------    -----
                                                   (Dollars in Thousands)
December 31, 1998:
<S>                                       <C>        <C>       <C>       <C>
     Municipal Bonds ..................   $ 2,883    $    25   $     8   $ 2,900
     United States Government
      and agency securities ...........    15,795        129        --    15,924
                                          -------    -------   -------   -------
     Total ............................   $18,678    $   154   $     8   $18,824
                                          =======    =======   =======   =======
     Weighted average interest rate ...      6.02%
                                          =======

December 31, 1999:
     Municipal Bonds ..................   $ 2,786    $    --   $    44   $ 2,742
     United States Government
      and agency securities ...........    26,832         --       515    26,317
                                          -------    -------   -------   -------
     Total ............................   $29,618    $    --   $   559   $29,059
                                          =======    =======   =======   =======
     Weighted average interest rate ...      5.94%
                                          =======

September 30, 2000:
     Municipal Bonds ..................   $ 2,544    $    --   $    29   $ 2,515
     United States Government
      and agency securities ...........    79,563         --       545    79,018
                                          -------    -------   -------   -------
     Total ............................   $82,107    $    --   $   574   $81,533
                                          =======    =======   =======   =======
     Weighted average interest rate ...      4.75%
                                          =======
</TABLE>

The following table sets forth the contractual maturity of the Bank's securities
availabe for sale at December 31, 1998 and 1999 and September 30, 2000.

<TABLE>
<CAPTION>
                                                                                                      September 30, 2000
                                             December 31, 1998           December 31, 1999                (Unaudited)
                                         -------------------------    -----------------------      -------------------------
                                           Amortized    Estimated      Amortized    Estimated       Amortized     Estimated
                                             Cost      Fair Value        Cost       Fair Value         Cost       Fair Value
                                             ----      ----------        ----       ----------         ----       ----------
                                                                           (In Thousands)
<S>                                      <C>            <C>            <C>          <C>             <C>          <C>
Due in one year or less................  $   12,897     $   13,006     $   2,666    $    2,665      $   40,413   $   40,316
Due in one year to five years..........       5,781          5,818        26,952        26,394          41,694       41,217
                                         ----------     ----------     ---------    ----------      ----------   ----------
     Total.............................  $   18,678     $   18,824     $  29,618    $   29,059      $   82,107   $   81,533
                                         ==========     ==========     =========    ==========      ==========   ==========
</TABLE>


The Bank had total Government and Agency  securities  available for sale pledged
at December 31, 1998 and 1999, and September 30, 2000 of $ 15.4 million,  $ 19.0
million and $ 48.1  million,  respectively.  Of the $ 19.0 million of securities
pledged at December 31,  1999,  $ 2.0 million was pledged for customer  accounts
that exceeded $ 100,000,  $ 2.0 million was pledged as  collateral  for Treasury
Tax and Loan ("TT&L")  accounts held for the benefit of the federal  government,
and the remaining $ 15.0 million was pledged as collateral to secure  borrowings
from the Federal Reserve Bank for year 2000  contingency  purposes,  although no
borrowings  were drawn by the Bank for such  purposes.  Of the $ 48.1 million of
securities  pledged at  September  30,  2000,  $ 11.3  million  was  pledged for
customer  accounts  that  exceeded  $  100,000,  $ 2.8  million  was  pledged as
collateral  for Treasury Tax and Loan ("TT&L")  accounts held for the benefit of
the  federal  government,  $ 1.0 million  was  pledged as  collateral  for trust
accounts and $ 33.0 million was pledged as collateral for other borrowed funds.


There were no sales of government and agency  securities  during the years ended
December 31, 1998 and 1999, and the nine months ended September 30, 2000.


                                      F-11
<PAGE>


3. MORTGAGE-BACKED SECURITIES AVAILABE FOR SALE

Mortgage-backed  securities available for sale at December 31, 1998 and 1999 and
September 30, 2000 are summarized as follows:


                                                   Gross      Gross    Estimated
                                    Amortized   Unrealized  Unrealized    Fair
                                       Cost       Gains       Losses     Value
                                       ----       -----       ------     -----
                                                   (In Thousands)
December 31, 1998:
   FHLMC-fixed rate ............    $ 64,255    $    378    $    412    $ 64,221
   FNMA-fixed rate .............      64,115         577         141      64,551
   GNMA-fixed rate .............      20,311         112          29      20,394
   FHLMC CMO-fixed rate ........      58,243          29          29      58,243
   FHLMC-adjustable rate .......      11,213         151          57      11,307
   FNMA-adjustable rate ........      11,485         157          13      11,629
   GNMA-adjustable rate ........         996          --           1         995
   FNMA CMO-adjustable
    rate .......................      44,867         246         253      44,860
   FHLMC CMO-adjustable
    rate .......................      91,630         387         569      91,448
   FHLMC CMO-fixed rate ........      21,642          38          65      21,615
                                    --------    --------    --------    --------
      Total ....................    $388,757    $  2,075    $  1,569    $389,263
                                    ========    ========    ========    ========

December 31, 1999:
   FHLMC-fixed rate ............    $ 44,540    $     15    $  1,252    $ 43,303
   FNMA-fixed rate .............      52,312           8       1,542      50,778
   GNMA-fixed rate .............      14,371          --         486      13,885
   FHLMC CMO-fixed rate ........      70,522          --       3,081      67,441
   FHLMC-adjustable rate .......       4,147           2          35       4,114
   FNMA-adjustable rate ........       4,565          --         105       4,460
   GNMA-adjustable rate ........      11,187          --         104      11,083
   FNMA CMO-fixed rate .........      35,083          --       1,261      33,822
   FHLMC CMO-adjustable
    rate .......................      69,167         776         340      69,603
   FNMA CMO-adjustable
    rate .......................      37,636         319         232      37,723
                                    --------    --------    --------    --------
      Total ....................    $343,530    $  1,120    $  8,438    $336,212
                                    ========    ========    ========    ========

September 30, 2000
 (Unaudited):
   FHLMC-fixed rate ............    $ 39,092    $      9    $  1,007    $ 38,094
   FNMA-fixed rate .............      47,417           9       1,147      46,279
   GNMA-fixed rate .............      12,503          --         333      12,170
   FHLMC CMO-fixed rate ........      63,750          --       4,412      59,338
   FHLMC-adjustable rate .......       3,611           9          21       3,599
   FNMA-adjustable rate ........       4,197          --          55       4,142
   FNMA CMO-fixed rate .........      26,356          --       1,575      24,781
   FHLMC CMO-adjustable
    rate .......................      82,320         265       1,097      81,488
   FNMA CMO-adjustable
    rate .......................      34,599          73         362      34,310
                                    --------    --------    --------    --------
      Total ....................    $313,845    $    365    $ 10,009    $304,201
                                    ========    ========    ========    ========


There were no sales of  mortgage-backed  securities  classified as available for
sale  during  1997.  There  were  $26.0  million  in  sales  of  mortgage-backed
securities  classified as available for sale during the year ended  December 31,
1998  resulting  in  proceeds of $27.3  million,  gross  realized  gains of $1.2
million  and no gross  realized  losses.  There  were $ 9.9  million in sales of
mortgage-backed  securities  classified  as  available  for sale during the year
ended December 31, 1999  resulting in proceeds of $10.0 million,  gross realized
gains of $142,000 and gross  realized  losses of $2,000.  There were no sales of
mortgage-backed securities during the nine months ended September 30, 2000.


At December  31,  1999 and  September  30, 2000 the Bank had $108.3  million and
$40.5 million,  respectively, of mortgage-backed securities pledged to the State
of Florida as collateral for certificates of deposit.


                                      F-12

<PAGE>

4. CORPORATE DEBT SECURITIES AVAILABLE FOR SALE

Investment  grade,  adjustable  rate and  trust  preferred  securities  of other
financial  institutions at December 31, 1998 and 1999 and September 30, 2000 are
summarized as follows:

                                                    Gross      Gross   Estimated
                                   Amortized    Unrealized  Unrealized   Fair
                                      Cost         Gains      Losses     Value
                                      ----         -----      ------     -----
                                                (Dollars in Thousands)
December 31, 1998:
  Total .........................   $   45,653    $       --   $ 1,165   $44,488
                                    ==========    ==========   =======   =======
  Weighted average interest
   rate .........................         6.34%
                                       =======

December 31, 1999:
  Total .........................   $   40,741    $       --   $ 1,782   $38,959
                                    ==========    ==========   =======   =======
  Weighted average interest
   rate .........................         6.83%
                                       =======

September 30, 2000
 (Unaudited):
  Total .........................   $   40,741    $       --   $ 2,310   $38,431
                                    ==========    ==========   =======   =======
  Weighted average interest
   rate .........................         7.36%
                                       =======


All of the corporate debt securities  available for sale contractually mature in
the years 2027 or 2028.

During 1997 there were no sales of corporate debt securities.


During  1998  there  were $9.7  million in sales of  corporate  debt  securities
classified  as available for sale  resulting in gross  proceeds of $9.8 million,
gross realized gains of $109,000 and no gross realized losses.


During  1999  there  were $5.0  million in sales of  corporate  debt  securities
classified  as available for sale  resulting in gross  proceeds of $5.0 million,
gross realized gains of $5,000 and no gross realized losses.


During  the  nine  months  ended  September  30,  2000,  there  were no sales of
corporate debt securities.


During 1998,  the Bank began to diversify  its  investments  in  mortgage-backed
securities by purchasing  investment grade rated,  floating rate trust preferred
securities of other financial institutions. In doing so, the Bank was relying on
regulations which permit an investment of up to 35% of its assets in "commercial
paper and corporate debt  securities." In November of 1998, the Office of Thrift
Supervision ("OTS") issued TB-73, which among other matters stated concerns over
institutions'  investment  in  trust  preferred  securities,   citing  increased
interest  rate risks as a result of the  predominant  fixed rate  nature of such
securities  and that  some of  these  securities  could  have  their  maturities
extended at the issuer's option. As a result, the OTS adopted limitations on the
investment of such securities to 15% of a regulated  institution's  equity,  but
adopted  a method  by which an  institution  could  appeal  the  limitation.  At
December 31, 1999, the Bank's investment in trust preferred  securities was 2.3%
of its assets and 35.1% of its  regulatory  capital.  At September 30, 2000, the
Banks investment in trust preferred  securities was 2.0% of its assets and 33.5%
of its regulatory capital. The Bank appealed to the OTS to permit it to continue
its investment at current levels.  The OTS has approved the Bank maintaining its
current investment in these securities but not to increase its investment.

                                      F-13


<PAGE>


5. LOANS RECEIVABLE

Loans receivable at December 31, 1998 and 1999 and September 30, 2000 consist of
the following:

                                            At December 31,    At September 30,
                                      ------------------------ -----------------
                                         1998           1999            2000
                                         ----           ----            ----
                                                                    (Unaudited)
                                                   (In Thousands)
One-to-four single family,
 residential real estate mortgages   $   828,929    $   925,384    $ 1,012,364
Commercial and multi-family real
 estate mortgages .................       74,671        118,262        129,429
Real estate construction-primarily
 residential ......................       53,515         63,589         78,844
Land loans-primarily residential ..        8,583          9,763         14,061
                                     -----------    -----------    -----------
Total first mortgage loans ........      965,698      1,116,998      1,234,698
Consumer Loans ....................       48,270         60,281         78,821
Commercial business loans .........       46,958         94,157        133,522
                                     -----------    -----------    -----------
Total gross loans .................    1,060,926      1,271,436      1,447,041
Less:
     Undisbursed portion of loans
      in process ..................       84,155        106,232        117,431
     Unearned discounts, premiums
      and deferred loan fees
      (costs), net ................       (3,621)        (2,826)        (3,048)
     Allowance for loan losses ....        3,226          3,609          4,466
                                     -----------    -----------    -----------
Loans receivable-net ..............  $   977,166    $ 1,164,421    $ 1,328,192
                                     ===========    ===========    ===========


The amount of loans on which the Bank has ceased  accruing  interest or does not
charge interest aggregated approximately $3,859,000,  $4,243,000 and $5,080,000,
net of specific  valuation  allowances  of $ 49,000,  $ 101,000 and  $112,000 at
December 31, 1998 and 1999 and September 30, 2000,  respectively.  The amount of
interest not accrued relating to non accrual loans was  approximately  $168,000,
$203,000,  $123,000,  $145,000 and $141,000 at December 31, 1997,  1998 and 1999
and September 30, 1999 and 2000, respectively. Management believes the allowance
for possible loan losses is adequate.

An analysis of the changes in the allowance for loan losses is as follows. There
were no recoveries during the years presented.

<TABLE>
<CAPTION>
                                          Years Ended              Nine Months Ended
                                          December 31,               September 30,
                                 -----------------------------    --------------------
                                  1997        1998       1999       1999      2000
                                  ----        ----       ----       ----      ----
                                                                           (Unaudited)
                                                    (In Thousands)
<S>                              <C>        <C>        <C>        <C>        <C>
Balance at beginning of period   $ 2,263    $ 3,294    $ 3,226    $ 3,226    $ 3,609
Increase in allowance due to
 purchase of Bank Boynton ....     1,167         --         --         --         --
Current provision ............       170         77        463        268        928
Charge-offs ..................      (306)      (145)       (80)       (76)       (71)
                                 -------    -------    -------    -------    -------
Ending balance ...............   $ 3,294    $ 3,226    $ 3,609    $ 3,418    $ 4,466
                                 =======    =======    =======    =======    =======
</TABLE>


The Bank originates  both  adjustable and fixed rate mortgage loans.  Loans held
for sale at December 31, 1998  amounted to $ 5.5 million.  The Bank had no loans
held for sale at December 31, 1999 or September  30, 2000.  These loans held for
sale are recorded at the lower of cost or market.

                                      F-14

<PAGE>


A loan is considered  impaired when, based on current information and events, it
is probable that the Bank will be unable to collect all amounts due according to
the  contractual  terms of the  loan  agreement.  An  analysis  of the  recorded
investment  in impaired  loans owned by the Bank at December 31, 1998,  1999 and
September 30, 2000 and the related allowance for those loans is as follows:

<TABLE>
<CAPTION>
                                                     At December 31,         At December 31,           At September 30,
                                                          1998                     1999                      2000
                                                  ---------------------   ----------------------     ---------------------
                                                                               (In Thousands)            (Unaudited)
                                                    Loan       Related       Loan       Related        Loan       Related
                                                   Balance    Allowance    Balance     Allowance      Balance    Allowance
                                                   -------    ---------    -------     ---------      -------    ---------
<S>                                              <C>         <C>         <C>          <C>          <C>          <C>
 Impaired loan balances and related allowances:
 Loans with related allowance for loan losses..   $     324   $     162   $    569     $    101      $    369    $    209
 Loans without related allowance for loan losses      3,685          --      3,726           --         4,991          --
                                                  ---------   ---------   --------     --------      --------    --------
                                                  $   4,009   $     162   $  4,295     $    101      $  5,360    $    209
                                                  =========   =========   ========     ========      ========    ========
 Average balance of impaired loans.............   $   3,620               $  4,152                   $  4,271
                                                  =========               ========                   ========
</TABLE>


No interest income was recorded on impaired loans during the impairment  periods
shown.


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.  Any interest  ultimately  collected is
credited to income in the period of recovery.


At December  31,  1999,  the  composition  and maturity or repricing of the loan
portfolio,  net of the  undisbursed  portion of loans in  process  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                                     $     6,669      1 year or less                               $  387,242
1 year-3 years                                          21,275      1 year-3 years                                   92,035
3 years-5 years                                         26,844      3 years-5 years                                  64,162
5 years-10 years                                        64,999      5 years-10 years                                 63,112
10 years-20 years                                      199,596      10 years-20 years                                     -
Over 20 years                                          239,270      Over 20 years                                         -
                                                   -----------                                                   ----------

Total                                              $   558,653      Total                                        $  606,551
                                                   ===========                                                   ==========
</TABLE>

At September  30, 2000,  the  composition  and maturity or repricing of the loan
portfolio,  net of the  undisbursed  portion of loans in  process  is  presented
below:

<TABLE>
<CAPTION>

 ..........................Fixed Rate........................      ........................Adjustable Rate..................
Term of Maturity                                    Book Value      Term to Rate Adjustment                      Book Value
                                                (In Thousands)                                               (In Thousands)
                                                   (Unaudited)                                                  (Unaudited)
<S>                                                <C>              <C>                                          <C>
1 year or less                                     $     9,510      1 year or less                               $  408,329
1 year-3 years                                          24,808      1 year-3 years                                   63,148
3 years-5 years                                         43,372      3 years-5 years                                  88,385
5 years-10 years                                        63,857      5 years-10 years                                179,234
10 years-20 years                                      194,903      10 years-20 years                                     -
Over 20 years                                          254,063      Over 20 years                                         -
                                                   -----------                                                   ----------

Total                                              $   590,513      Total                                        $  739,096
                                                   ===========                                                   ==========
</TABLE>

                                      F-15

<PAGE>


Commercial  Real Estate Lending - The Bank  originates and purchases  commercial
real estate loans,  which 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 are approximately as follows:

                                       At December 31,
                                  ----------------------  At September 30,
                                    1998          1999           2000
                                    ----          ----           ----
                                             (In Thousands)    (Unaudited)
Office buildings ...............  $  8,756      $ 15,477      $ 23,436
Retail buildings ...............     8,749         7,898         8,322
Warehouses .....................    10,043         7,338        10,848
Multi family ...................    15,653        23,772        20,976
Hotels and motels ..............       404         2,077         1,273
Land ...........................    16,261        17,713        12,199
Other property improvements ....    14,805        43,987        52,375
                                  --------      --------      --------
Total ..........................  $ 74,671      $118,262      $129,429
                                  ========      ========      ========


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,  1999 and
September  30,  2000,  the  Bank  estimates  that,  while  complying  with  this
limitation,  it could  originate an  additional $ 326 million and $ 330 million,
respectively,  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.  This 15%
limitation  results in a dollar limitation of approximately $ 16.6 million and $
17.2  million at December 31, 1999 and  September  30,  2000,  respectively.  At
December 31, 1999 and  September 30, 2000,  the Bank was in compliance  with the
loans to one borrower limitation under currently 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, 1998 and 1999 and  September 30, 2000 were $ 72.1 million,
$ 74.1  million and $ 66.8  million,  respectively.  Custodial  escrow  balances
maintained in connection  with the foregoing loan  servicing  were $ 339,800,  $
395,600 and $ 1,316,000  at December 31, 1998 and 1999 and  September  30, 2000,
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 $ 2,525,000,  $ 3,064,000 and $ 2,490,000 at December 31, 1998, 1999
and September 30, 2000,  respectively,  which did not exceed 5% of stockholders'
equity.

Collateral  for  Advances  from the  Federal  Home  Loan  Bank - The  terms of a
security  agreement with the FHLB include a blanket  floating lien that requires
the Bank to maintain qualifying first mortgage loans as pledged collateral in an
amount equal to the advances,  when  discounted  at 75% of the unpaid  principal
balances (See Note 10).

                                      F-16

<PAGE>


6. OFFICE PROPERTIES AND EQUIPMENT

Office properties and equipment are summarized as follows:

                                         At December 31,
                                      -------------------  At September 30,
                                        1998       1999        2000
                                        ----       ----        ----
                                                            (Unaudited)
                                               (In Thousands)
Land ................................ $ 8,534     $ 9,624     $12,317
Buildings and improvements ..........  29,386      34,043      36,696
Furniture and equipment .............  10,963      13,371      15,051
                                      -------     -------     -------
Total ...............................  48,883      57,038      64,064
Less accumulated depreciation .......  11,175      12,056      13,883
                                      -------     -------     -------
Office properties and equipment-net . $37,708     $44,982     $50,181
                                      =======     =======     =======


During the year ended  December  31, 1999 the Bank sold its  downtown  West Palm
Beach property with a carrying value of $ 1.6 million,  for a sale price, net of
selling cost, of $ 6.7 million resulting in a gain of $ 5.1 million.


7. REAL ESTATE OWNED

Real estate owned consists of the following:


                                             At December 31,
                                            -----------------  At September 30,
                                            1998        1999          2000
                                            ----        ----          ----
                                                                  (Unaudited)
                                                   (In Thousands)
Real estate owned ..................        $907        $775        $    --
Valuation allowance ................          --          --             --
                                            ----        ----        -------
Real estate owned - net ............        $907        $775        $    --
                                            ====        ====        =======


8. ACCRUED INTEREST RECEIVABLE

Accrued interest receivable consists of the following:


                                        At December 31,
                                      -------------------   At September 30,
                                       1998         1999         2000
                                       ----         ----         ----
                                                             (Unaudited)
                                              (In Thousands)
Loans ............................... $4,649       $5,444       $7,130
Investments .........................    584          804          776
Mortgage-backed securities ..........  2,316        2,082        1,947
                                      ------       ------       ------
Accrued interest receivable ......... $7,549       $8,330       $9,853
                                      ======       ======       ======


                                      F-17


<PAGE>


9. DEPOSITS

The  weighted-average  interest rates on deposits at December 31, 1998, 1999 and
September 30, 2000 were 4.42%, 4.30% and 4.75%, respectively.  Deposit accounts,
by type and range of rates consist of the following:


                                             At December 31,
                                           -------------------  At September 30,
                                            1998        1999          2000
                                            ----        ----          ----
                                                                 (Unaudited)
                                                   (In Thousands)
Non-interest-bearing NOW
 accounts ............................. $   57,002   $   65,203   $   93,790
NOW, Super NOW and funds
 transfer accounts December 31,
 1998 and 1999 and September 30,
 2000, 1.07 %, 0.87% and 0.95%,
 respectively .........................     94,848      129,468      137,425
Passbook and statement accounts
 December 31, 1998 and 1999 and
 September 30, 2000, 2.75 %, 3.27%
 and 3.01%, respectively ..............    127,494      144,430      145,773
Variable-rate money market accounts
 December 31, 1998 and 1999 and
 September 30, 2000, 3.09 %, 2.87%
 and 3.75%, respectively ..............     44,481       93,867      150,999
                                        ----------   ----------   ----------
Total non-certificate accounts ........    323,825      432,968      527,987
                                        ----------   ----------   ----------

Certificates:
     1.01%-2.00% ......................      1,018          663          484
     2.01%-3.00% ......................         --           --           --
     3.01%-4.00% ......................          6           --           --
     4.01%-5.00% ......................    125,019      199,817       63,353
     5.01%-6.00% ......................    564,002      573,903      251,530
     6.01%-7.00% ......................    106,719      114,007      568,874
     7.01%-8.00% ......................        157          152          205
                                        ----------   ----------   ----------
Total certificates ....................    796,921      888,542      884,446
                                        ----------   ----------   ----------
Total ................................. $1,120,746   $1,321,510   $1,412,433
                                        ==========   ==========   ==========


Individual  deposits  greater  than  $100,000 at  December  31,  1998,  1999 and
September 30, 2000 aggregated  approximately $237.3 million,  $255.5 million and
$349.7 million, 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 $128,000, $160,000, $133,000, $102,000 and
$116,000 for the years ended December 31, 1997,  1998,  1999 and the nine months
ended September 30, 1999 and 2000, respectively.


Scheduled maturities of certificate accounts are as follows:

<TABLE>
<CAPTION>
                                       At December 31,
                            --------------------------------------            At September 30,
                               1998                       1999                      2000
                         -----------------          -----------------       -------------------
                        Amount      Percent       Amount      Percent       Amount      Percent
                        ------      -------       ------      -------       ------      -------
                                                                                 (Unaudited)
Maturity                                        (Dollars in Thousands)
<S>                  <C>            <C>        <C>             <C>       <C>            <C>
Less than 1 year..    $254,281       31.91%     $698,415        78.60%    $749,492       84.74%
1 year-2 years....     257,954       32.37       115,848        13.04      102,059       11.54
2 years-3 years...     175,171       21.98        52,333         5.89       23,182        2.62
3 years-4 years...      18,207        2.28        15,500         1.74        5,935         .67
4 years-5 years...      90,120       11.31         5,321          .60        3,778         .43
Thereafter........       1,188         .15         1,125          .13           --          --
                      --------      ------      --------       ------     --------      ------
Total.............    $796,921      100.00%     $888,542       100.00%    $884,446      100.00%
                      ========      ======      ========       ======     ========      ======
</TABLE>


                                      F-18

<PAGE>


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,
1998 and 1999 and September 30, 2000, the Bank had no brokered deposits.


Interest expense on deposits consists of the following:



                                        At December 31,         At September 30,
                                 --------------------------    -----------------
                                    1997     1998     1999       1999     2000
                                    ----     ----     ----       ----     ----
                                                                   (Unaudited)
                                                 (In Thousands)
Passbook accounts ............   $ 1,892   $ 2,184   $ 1,149   $   780   $   766
NOW accounts .................       730     3,194     4,929     3,521     7,142
Money market accounts ........       901       877       734       561       582
Certificate accounts .........    30,333    38,873    44,766    32,875    38,199
                                 -------   -------   -------   -------   -------
Total ........................   $33,856   $45,128   $51,578   $37,737   $46,689
                                 =======   =======   =======   =======   =======


10. ADVANCES FROM FEDERAL HOME LOAN BANK

The Bank had outstanding  advances from the FHLB of $ 303,140,000  with interest
rates  ranging from 4.78% to 8.21%,  $ 247,073,000  with interest  rates ranging
from 4.55% to 7.37% and $ 326,289,000  with rates ranging from 4.55% to 6.94% at
December 31, 1998 and 1999 and September 30, 2000 respectively.  The advances at
the dates specified are repayable as follows:


 Years Ending       At December 31,      At December 31,     At September 30,
 December 31,            1998                 1999                 2000
 ------------            ----                 ----                 ----
                                                                (Unaudited)
                                     (In Thousands)
     1999           $      28,349        $          --        $          --
     2000                  25,024               65,008               25,000
     2001                   4,354                3,368                2,629
     2002                 122,500              112,500              108,750
     2003                   6,586                5,111                4,004
     2004                   1,327               11,086               10,906
  Thereafter              115,400               50,000              175,000
                    -------------        -------------        -------------

    Total           $     303,140        $     247,073        $     326,289
                    =============        =============        =============


11. GUARANTEED PREFERRED BENEFICIAL INTEREST IN COMPANY DEBENTURES

On January 21, 1998 the Company issued $28.75 million of mandatorily redeemable,
Preferred  Securities  out of a grantor  trust,  Fidelity  Federal  Bank & Trust
Capital Trust I, a Delaware  statutory  trust,  which was created by the Company
for this sole  purpose.  As its only  asset,  the trust owns  $28.75  million of
Guaranteed  Preferred  Beneficial  Interests  in the  Company's  Debentures  due
January  31,  2028,  purchased  with the  proceeds of the  preferred  securities
issuance.  Interest from the Company's debentures is payable quarterly at a rate
of 8.375%, annually.  Interest expense is recorded as advances from Federal Home
Loan Bank and other borrowings on the

                                      F-19

<PAGE>


Consolidated  Statements  of  Operations.  The  interest  will  be  used to fund
distributions  on the  preferred  securities.  As a  result  of the  above,  the
Preferred  Securities  of the trust  are  considered  fully and  unconditionally
guaranteed by the Company.

Distributions on the preferred  securities are cumulative and are payable at the
same rate as the Company's  debentures described above. The Company's debentures
are redeemable in whole at the Company's discretion,  in the event the Company's
mutual holding company parent converts to stock form beginning  January 31, 2000
at 107% of principal  amount and in any event the  debentures  are redeemable at
100% of principal amount in whole or in part,  commencing  January 31, 2003. The
preferred securities are subject to mandatory redemption, in whole or in part as
applicable,  upon  the  repayment  of the  debentures.  The  proceeds  from  the
securities,  to the extent  invested in common stock of the Bank, are considered
to be Tier 1 capital  for  regulatory  purposes.  Of the net  proceeds of $ 27.3
million from the sale of the  preferred  securities,  the Company  invested $ 25
million in common stock of the Bank. The preferred  securities are traded on the
Nasdaq National Market system under the symbol "FFFLP."

12. INCOME TAXES

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 are as follows:


                                       Years Ended             Nine Months Ended
                                       December 31,              September 30,
                               ----------------------------   ------------------
                                1997      1998        1999     1999       2000
                                ----      ----        ----     ----       ----
                                                                  (Unaudited)
                                                (In Thousands)
Current - federal .........   $ 4,872    $ 4,902    $ 5,103   $ 2,988    $ 2,368
Current - state ...........       701        677        501       181        392
                              -------    -------    -------   -------    -------
Total current .............     5,573      5,579      5,604     3,169      2,760

Deferred - federal
 and state ................      (820)      (737)        62      (423)     1,337
                              -------    -------    -------   -------    -------
Total .....................   $ 4,753    $ 4,842    $ 5,666   $ 2,746    $ 4,097
                              =======    =======    =======   =======    =======


The Company'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,
                                         ------------------------------------------------------------------------
                                                1997                      1998                       1999
                                         --------------------     ---------------------       -------------------
                                          Amount         %         Amount          %         Amount          %
                                          ------        ---        ------         ---        ------         ---
                                                                 (Dollars in Thousands)
<S>                                     <C>             <C>       <C>             <C>       <C>             <C>
Tax at federal tax rate..........       $   3,910       35.0%     $   4,289       35.0%     $   5,173       35.0%
State income taxes, net of federal
     income tax benefits.........             375        3.3            350        2.9            331        2.2
Benefit of graduated rates.......            (101)      (0.9)           (92)      (0.8)           (87)      (0.6)
Employee stock ownership plan....             190        1.7            184        1.5             74        0.5
Other............................             379        3.4            111        0.9            175        1.2
                                        ---------    -------      ---------    -------      ---------    -------
Total provision and effective tax
 rate............................       $   4,753       42.5%     $   4,842       39.5%     $   5,666       38.3%
                                        =========    =======      =========    =======      =========    =======
</TABLE>

                                      F-20
<PAGE>
<TABLE>
<CAPTION>
                                                Nine Months Ended September 30,
                                         ----------------------------------------------
                                                 1999                      2000
                                         --------------------     ---------------------
                                          Amount        %          Amount         %
                                          ------       ---         ------        ---
                                                          (Unaudited)
                                                    (Dollars in Thousands)
<S>                                     <C>             <C>       <C>             <C>
Tax at federal tax rate..........       $   2,499       35.0%     $   3,728       35.0%
State income taxes, net of federal
 income tax benefits.............             118        1.6            378        3.6
Benefit of graduated rates.......              (4)       (.1)          (100)      (1.0)
Employee stock ownership plan....              60         .9             59         .6
Other............................              73        1.1             32         .3
                                        ---------    -------      ---------    -------
Total provision and effective
 tax rate........................       $   2,746       38.5%     $   4,097       38.5%
                                        =========    =======      =========    =======
</TABLE>

The tax effect of temporary  differences  which give rise to deferred tax assets
and deferred tax liabilities are presented below:

                                            At December 31,
                                         -------------------   At September 30,
                                          1998          1999           2000
                                          ----          ----           ----
                                                                 (Unaudited)
                                                  (In Thousands)
Deferred tax liabilities:
Depreciation .......................    $   878       $ 1,007       $ 1,068
Loan fee income ....................      1,515         1,565         1,755
FHLB stock dividends ...............      1,160           952           874
Excess of tax bad debt reserve
 over book reserve .................        227            --            --
Other ..............................         --            --           426
Deferred state taxes ...............         62            84            --
                                        -------       -------       -------
Gross deferred tax liabilities .....      3,842         3,608         4,123
                                        -------       -------       -------

Deferred tax assets:
Excess of tax bad debt reserve
 over book reserve .................         --           184           744
Executive death benefit ............        461           430           137
Amortization .......................        368           388           358
Retirement plan ....................      3,131         2,368         1,450
Deferred compensation ..............        939         1,178         1,275
Unrealized depreciation in
 securities ........................        195         3,738         4,693
Deferred state taxes ...............         --            --             8
Other ..............................        191           246            --
                                        -------       -------       -------
Gross deferred tax assets ..........      5,285         8,532         8,665
Less valuation allowances for
 deferred tax assets ...............         --            --            --
                                        -------       -------       -------
Gross deferred tax assets ..........      5,285         8,532         8,665
                                        -------       -------       -------
Net deferred tax liabilities
 (assets) ..........................    $(1,443)      $(4,924)      $(4,542)
                                        =======       =======       =======

During 1996, a law was enacted 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 No. 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 than the average originations in the past
six  years.  The Bank met the  origination  requirement  for 1996 and 1997  and,
therefore,  delayed the recapture  until the six year period  beginning in 1998.
The recapture amount of $3.7 million will result in payments to the IRS totaling
$1.4 million which has been  previously  accrued.  As of September 30, 2000, the
Company had a remaining  recapture amount of $2.0 million,  which will result in
payments to the IRS  totaling  $791,000.  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

                                      F-21
<PAGE>


because  the tax would have become due and  payable.  The  unrecorded  potential
liability that was forgiven approximated $2.9 million.


13. 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.  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.


Components of the Bank's Pension Plan are as follows:


                                                        Years Ended December 31,
                                                        ------------------------
                                                          1998          1999
                                                          ----          ----
                                                             (In Thousands)
CHANGE IN BENEFIT OBLIGATIONS
     Benefit obligation, beginning of period .........   $  7,967    $ 10,140
     Service cost ....................................        552         795
     Interest cost ...................................        582         720
     Actuarial loss ..................................      1,132         564
     Benefit paid ....................................        (93)       (559)
                                                         --------    --------
     Benefit obligation, end of period ...............   $ 10,140    $ 11,660
                                                         ========    ========

CHANGE IN PLAN ASSETS
     Fair value of plan assets, beginning of period ..   $  7,804    $  9,672
     Actual return on plan assets ....................        978         590
     Employer's contribution .........................        983       1,441
     Benefits paid ...................................        (93)       (559)
                                                         --------    --------
     Fair value of plan assets, end of period ........   $  9,672    $ 11,144
                                                         ========    ========

FUNDED STATUS
     Funded status ...................................   $   (468)   $   (516)
     Unrecognized net actuarial loss .................        737       1,568
     Unrecognized prior service cost .................       (184)       (154)
                                                         --------    --------
     Net amount recognized ...........................   $     85    $    898
                                                         ========    ========


Components of net periodic benefit cost are as follows:

                                                    Years Ended December 31,
                                            ------------------------------------
                                               1997         1998          1999
                                               ----         ----          ----
                                                      (In Thousands)
Service cost .........................      $   498       $   552       $   795
Interest cost ........................          575           582           720
Return on assets .....................       (1,154)         (978)         (590)
Amortization of prior
 service cost ........................          (30)          (30)          (30)
Recognition of net actuarial
 loss/(gain) .........................          681           345          (267)
                                            -------       -------       -------
Net periodic benefit cost ............      $   570       $   471       $   628
                                            =======       =======       =======


                                      F-22

<PAGE>


For the years ended December 31, 1997,  1998 and 1999,  pension  expense amounts
were based upon actuarial computations.

The  assumptions  used in computing the present  value of the projected  benefit
obligation and the net periodic pension expense are as follows:

                                                     1997      1998       1999
                                                     ----      ----       ----
Discount rate in determining benefit
 obligation .....................................    7.25%     6.75%     7.75%
Rate of increase in future compensation
 levels for determining benefit obligations .....    5.00%     4.50%     5.50%
Expected return on plan assets ..................    8.00%     8.00%     9.00%


The Bank funded $ 405,000,  $ 983,000 and $ 1,441,000  as required for the 1997,
1998 and 1999 plan years. For the nine months ended September 30, 2000, the Bank
accrued $ 628,000 for pension expense.

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 15% 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 $ 183,000,  $ 210,000,  $ 291,000  and $ 220,000  and $ 282,000  for the
years ended December 31, 1997, 1998 and 1999 and the nine months ended September
30, 1999 and 2000, 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, 1997,  1998 and
1999, the net periodic pension expense for the Supplemental Executive Retirement
Plan for Officers totaled $ 951,000, $ 1,090,000 and $ 1,104,000,  respectively.
The projected benefit obligation as of December 31, 1998 and 1999, was estimated
at $  6,560,000  and  $  7,113,000,  respectively.  For  1997,  1998  and  1999,
respectively,   the  discount  rates  used  to  measure  the  projected  benefit
obligation  were  7.25%,  6.75%  and  7.75%.  The  rate of  increase  in  future
compensation levels in 1997 was 5.00%, in 1998 was 4.50% and 1999 was 5.50%.


For the years ended December 31, 1997,  1998 and 1999, the net periodic  pension
expense for the Retirement Plan for the Directors  totaled $ 227,000,  $ 171,000
and $ 106,000, respectively. The projected benefit obligation for the Retirement
Plan for Directors as of December 31, 1998 and 1999 was estimated at $ 1,503,000
and $ 1,525,000,  respectively. For 1997, 1998 and 1999, the discount rates used
to measure  that  projected  benefit  obligation  were  7.25%,  6.75% and 7.75%,
respectively.  For the years ended December 31, 1997, 1998 and 1999, the rate of
increase in future compensation levels for the Retirement Plan for Directors was
5.00%,  4.50% and 5.50%,  respectively.  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, 1998 and 1999,  of an  additional  liability  and an  intangible  asset of $
25,000 and $ 0,  respectively.  There was no material effect on earnings or cash
requirements  to fund the  retirement  plans.  These  additional  liability  and
intangible  asset  amounts as of December  31, 1998 and 1999 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  ("SMPIAP") 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.

                                      F-23

<PAGE>


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 $ 229,000,  $ 252,000 and $ 310,000
were made during the years 1997, 1998 and 1999 respectively, for distribution in
subsequent  years.  The assets of the  SMPIAP are held in a Rabbi  trust for the
benefit of senior management.  The SMPIAP participants may elect to invest their
awards in either Company stock or other third party investment options. Pursuant
to the  provisions of Emerging  Issues Task Force Issue No. 97-14 ("EITF 97-14")
which became  effective  during 1998, the assets of the Rabbi trust are included
in the  accompanying  financial  statements  and are  accounted as follows:  (1)
Assets, other than Company stock, (primarily trading securities) are included in
other  assets  at  fair  value  ($  885,000  at  December  31,  1999)  with  the
corresponding  obligation  to the  employees of a like amount  included in other
liabilities.  Changes in the fair value of the assets and  changes in the amount
of the liability are included in earnings; and (2) Company stock (148,806 shares
at December  31,  1999) is carried at cost ($ 1.6 million at December  31, 1999)
and  included  in  treasury  stock  with  the  corresponding  obligation  to the
employees  (which can only be settled through  delivery of the shares) of a like
amount  included in additional  paid-in  capital.  Prior to the adoption of EITF
97-14,  the assets of the Rabbi  trust and the  corresponding  obligations  were
carried  at  cost  and   included  in  other   assets  and  other   liabilities,
respectively.  The  changes in  accounting  as a result of the  adoption of EITF
97-14 had no effect on net income or earnings per share.

Employee  Stock  Ownership  Plan - On January 7, 1994,  in  connection  with the
Bank's Plan of Reorganization into a Mutual Holding Company,  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. Effective June 30, 1997, the loan was purchased and is now held by
Fidelity Federal Bank & Trust Bankshares, Inc. and therefore has been eliminated
in  consolidation at December 31, 1998 and 1999. 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 $
765,000, $ 802,000,  $ 487,000 and $ 380,000 and $ 376,000,  by a charge against
income in 1997,  1998,  1999 and during the nine months ended September 30, 1999
and 2000, respectively, under this plan.


                                      F-24

<PAGE>


14. 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 the Bank  reserved  303,600
shares of authorized but unissued common stock for future issuance.  All options
were  exercisable  at December 31, 1999 and  September  30,  2000.  The weighted
average remaining  contractual life of the outstanding  options was 4.0 years at
December 31, 1999 and 3.25 years at  September  30, 2000.  The  following  table
shows a summary of transactions.


                                                  Options Price
                                      ------------------------------------------
                                                      Average
                                       Number of      Exercise
                                        Options       Price Per     Aggregate
                                      Outstanding       Share         Price
                                      -----------       -----         -----
Options Outstanding
-------------------
Balance - December 31, 1996 ......       222,533      $9.09     $ 2,022,824
                                     -----------      -----     -----------
     Granted .....................            --         --              --
     Exercised ...................       (47,101)      9.09        (428,148)
     Canceled ....................        (1,595)      9.09         (14,499)
                                     -----------      -----     -----------
Balance - December 31, 1997 ......       173,837       9.09       1,580,177
                                     -----------      -----     -----------
     Granted .....................            --         --              --
     Exercised ...................       (21,414)      9.09        (194,653)
     Canceled ....................          (440)      9.09          (4,000)
                                     -----------      -----     -----------
Balance - December 31, 1998 ......       151,983       9.09       1,381,524
                                     -----------      -----     -----------
     Granted .....................            --         --              --
     Exercised ...................       (32,576)      9.09        (296,116)
     Canceled ....................            --         --              --
                                     -----------      -----     -----------
Balance - December 31, 1999 ......       119,407       9.09       1,085,408
                                     -----------      -----     -----------
     Granted (unaudited) .........            --         --              --
     Exercised (unaudited) .......        (9,121)      9.09         (82,910)
     Canceled (unaudited) ........            --         --              --
                                     -----------      -----     -----------
Balance - September 30, 2000
 (unaudited) .....................       110,286      $9.09     $ 1,002,498
                                     ===========      =====     ===========


15. 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).  At December 31, 1998,  1999 and September 30, 2000, the Bank
met all capital adequacy requirements to which it was subject.

                                      F-25

<PAGE>

As of September 11, 2000, the most recent  notification from the OTS categorized
the Bank 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 1  risk-based,  and Tier 1 leverage
ratios as set forth in the  following  table.  There are no conditions or events
since  that  notification  that  management  believes  have  changed  the Bank's
categorization.

As reported in the  Company's  1998 Annual  Report,  in November of 1988 the OTS
issued TB-73,  which among other  matters,  stated  concerns over  institution's
investment in trust preferred  securities,  citing increased interest rate risks
due to the  fixed  rate  nature  of such  securities  and  that  some  of  these
securities could have their maturities extended at the option of the issuer. The
OTS  adopted  limitations  on the  investment  of  such  securities  to 15% of a
regulated  institution's  equity,  but adopted a method by which an  institution
could  appeal  the  limitation.  The Bank  appealed  to the OTS to  permit it to
continue  its  investment  at current  levels  and noted in its appeal  that its
investments  had floating rates and the issuer did not have the option to extend
the maturities. The OTS has approved the Bank maintaining its current investment
in these  securities but not to increase its  investment.  These  securities are
shown  on  the  Company's  Consolidated  Statements  of  Financial  Position  as
Corporate Debt Securities.

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)
As of December 31, 1998:
<S>                                                        <C>    <C>                <C>      <C>             <C>       <C>
Tangible capital to tangible assets .........              6.7%   $  104,115         1.5%     $   23,472
                                                          ====    ==========        ====      ==========
Tier I capital to adjusted tangible assets ..              6.7%   $  104,115         3.0%     $   46,943         5.0%   $   78,239
                                                          ====    ==========        ====      ==========        ====    ==========
Total capital to risk-weighted total assets .             12.0%   $  104,115         4.0%     $   34,814         6.0%   $   52,221
                                                          ====    ==========        ====      ==========        ====
Total risk-based capital to
 risk-weighted total assets .................             12.2%   $  106,467         8.0%     $   69,628        10.0%   $   87,036
                                                          ====    ==========        ====      ==========        ====    ==========
Total assets ................................                     $1,566,900
                                                                  ==========
Adjusted total assets .......................                     $1,564,771
                                                                  ==========
Risk-weighted assets ........................                     $  870,355
                                                                  ==========
As of December 31, 1999:
Tangible capital to tangible assets .........              6.6%   $  114,260         1.5%     $   25,867
                                                          ====    ==========        ====      ==========
Tier I capital to adjusted tangible assets ..              6.6%   $  114,260         3.0%     $   51,734         5.0%   $   86,224
                                                          ====    ==========        ====      ==========        ====    ==========
Total capital to risk-weighted total assets .             11.9%   $  114,260         4.0%     $   38,397         6.0%   $   57,595
                                                          ====    ===========       ====      ==========        ====    ==========
Total risk-based capital to
     risk-weighted total assets .............             12.2%   $  117,057         8.0%     $   76,794        10.0%   $   95,992
                                                          ====    ==========        ====      ==========        ====    ==========
Total assets ................................                     $1,717,452
                                                                  ==========
Adjusted total assets .......................                     $1,724,478
                                                                  ==========
Risk-weighted assets ........................                     $  959,923
                                                                  ==========
As of September 30, 2000 (unaudited):
Tangible capital to tangible assets .........              6.2%   $  119,338         1.5%     $   28,695
                                                          ====    ==========        ====      ==========
Tier I capital to adjusted tangible assets ..              6.2%   $  119,338         3.0%     $   57,391         5.0%   $   95,651
                                                          ====    ==========        ====      ==========        ====    ==========
Total capital to risk-weighted total asets ..             10.9%   $  119,338         4.0%     $   43,994         6.0%   $   65,991
                                                          ====    ==========        ====      ==========        ====    ==========
Total risk-based capital to
     risk-weighted total assets .............             11.2%   $  122,671         8.0%     $   87,988        10.0%   $  109,984
                                                          ====    ==========        ====      ==========        ====    ==========
Total assets ................................                     $1,903,599
                                                                  ==========
Adjusted total assets .......................                     $1,913,025
                                                                  ==========
Risk-weighted assets ........................                     $1,099,844
                                                                  ==========
</TABLE>

                                      F-26
<PAGE>


At periodic intervals, both the OTS and the FDIC routinely examine the Company's
and  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  financial  statements be adjusted in accordance
with their findings.


During the nine months ended September 30, 2000, an OTS examination  resulted in
no significant adjustments to the consolidated financial statements.


16. 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, 1999, the Bank had commitments to
extend  credit for or purchase  loans of $ 73.0  million ($ 8.0 million in fixed
rate  commitments  and the balance of commitments in either variable rate or for
which  rates  had not yet  been  set).  At  September  30,  2000,  the  Bank had
commitments  to extend  credit for or purchase  loans of $ 97.8  million ($ 13.2
million in fixed rate  commitments  and the  balance  of  commitments  in either
variable  rate or for which rates had not yet been set).  At September 30, 2000,
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.

At December 31, 1999, future minimum lease payments under these operating leases
are as follows:


         Years Ending December 31,                               Amount
         -------------------------                               ------
                                                            (In Thousands)
                    2000                                   $     1,126
                    2001                                            939
                    2002                                            911
                    2003                                            939
                    2004                                            555
                 Thereafter                                       2,284
                                                            -----------
                    Total                                   $     6,754
                                                            ===========


                                      F-27

<PAGE>


The Bank leases  various  property  for  original  periods  ranging  from one to
fifty-one  years.  Rent expense for the years ended December 31, 1997,  1998 and
1999,  and  for  the  nine  months  ended   September  30,  1999  and  2000  was
approximately  $  638,000,  $  658,000,  $  830,000,  $ 589,000  and $  839,000,
respectively.  At September 30, 2000,  future minimum lease payments under these
operating leases are as follows:


         Years Ending December 31,                               Amount
         -------------------------                               ------
                                                             (In Thousands)
                                                               (Unaudited)
                    2001                                   $        911
                    2002                                            816
                    2003                                            838
                    2004                                            595
                    2005                                            523
                 Thereafter                                       1,727
                                                           ------------
                    Total                                  $      5,410
                                                           ============


The Bank has  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.


17. SUPPLEMENTAL DISCLOSURE OF CASH FLOWS

                                     For the Years Ended     For the Nine Months
                                          December 31,       Ended September 30,
                                 -------------------------   -------------------
                                   1997      1998     1999      1999      2000
                                   ----      ----     ----      ----      ----
                                                                  (Unaudited)
                                            (In Thousands)
Supplemental Disclosure of
 Cash Flow Information:
Cash paid for income
 taxes .......................   $ 5,016   $ 5,916   $ 3,508   $ 2,508   $ 5,316
                                 =======   =======   =======   =======   =======
Cash paid for interest on
 deposits and other
 borrowings ..................   $41,782   $63,196   $72,686   $53,380   $61,476
                                 =======   =======   =======   =======   =======

Supplemental Schedule of
 Noncash Investing and
  Financing Activities:
Real estate acquired in
 settlement of loans .........   $ 2,403   $ 1,542   $ 1,678   $ 1,283   $   253
                                 =======   =======   =======   =======   =======


                                      F-28


<PAGE>



18. EARNINGS PER SHARE

The  weighted-average  number  of shares  used to  calculate  basic and  diluted
earnings  per share,  including  the  adjustments  for the Bank's ESOP and stock
options for the years ended December 31, 1997, 1998 and 1999 and the nine months
ended September 30, 1999 and 2000, are as follows:

<TABLE>
<CAPTION>

                                  For the Year Ended December       For the Year Ended December       For the Year Ended December
                                           31, 1997                          31, 1998                          31, 1999
                                 -------------------------------  -------------------------------   --------------------------------
                                 Income       Shares   Per-Share  Income       Shares   Per-Share   Income       Shares    Per-Share
                                   (1)         (2)      Amount      (1)         (2)      Amount      (1)           (2)      Amount
                                 -------------------------------  -------------------------------   --------------------------------
                                                             (In Thousands, except per share data)
<S>                             <C>          <C>       <C>       <C>           <C>         <C>      <C>          <C>            <C>
 Net income.................    $6,418,000                        $7,412,000                        $9,114,000
 Basic EPS:
 Income available to
  common stockholders.......    $6,418,000   6,661,401   $0.96    $7,412,000   6,644,096   $1.12    $9,114,000    6,435,357    $1.42
                                                         =====                             =====                               =====
 Effect of diluted shares:
  Common stock options......                   104,760                            91,881                             56,451
                                             ---------                         ---------                          ---------
 Diluted EPS:
 Income available to
  common stockholders.......    $6,418,000   6,766,161   $0.95    $7,412,000   6,735,977   $1.10    $9,114,000    6,491,808    $1.40
                                ==========   =========   =====    ==========   =========   =====    ==========    =========    =====
</TABLE>
---------------
(1)   Numerator
(2)   Denominator


<TABLE>
<CAPTION>
                                  For the Nine Months Ended             For the Nine Months Ended
                                      September 30, 1999                    September 30, 2000
                               -----------------------------------   -------------------------------
                               Income         Shares     Per-Share   Income     Shares     Per-Share
                                 (1)           (2)         Amount      (1)        (2)        Amount
                               -----------------------------------   -------------------------------
                                                          (Unaudited)
                                              (In Thousands, except per share data)
<S>                             <C>          <C>        <C>        <C>            <C>      <C>
Net income.................     $4,394,000                          $6,555,000
Basic EPS:
Income available to
 common stockholders......      $4,394,000   6,428,200     $0.68    $6,555,000    6,476,715    $1.01
                                                           =====                               =====
Effect of diluted shares:
 Common stock options.....                      58,208                               46,921
                                             ---------                            ---------
Diluted EPS:
Income available to
 common stockholders......      $4,394,000   6,486,408     $0.68    $6,555,000    6,523,636    $1.00
                                ==========   =========     =====    ==========    =========    =====
</TABLE>
-------------

(1)   Numerator
(2)   Denominator


                                      F-29

<PAGE>



Weighted  average shares  outstanding  for the year ended December 31, 1999 were
reduced for  treasury  shares held by the Bank's  SMPIAP and  increased  for the
corresponding liability for settlement to the Bank's employees. (See Note 13).


19. other comprehensive income

An analysis of the changes in  Accumulated  Other  Comprehensive  Income for the
years ended December 31, 1997, 1998 and 1999 and the nine months ended September
30, 1999 and 2000 is as follows:

                                      December 31,              September 30,
                             ----------------------------     ------------------
                                1997     1998        1999      1999      2000
                                ----     ----        ----      ----      ----
                                                                 (Unaudited)
                                               (In Thousands)
Beginning Balance ........   $   782   $ 1,405    $  (318)   $  (318)   $(6,098)
Current-period change ....       623    (1,723)    (5,780)    (3,741)    (1,243)
                             -------   -------    -------    -------    -------
Ending balance ...........   $ 1,405   $  (318)   $(6,098)   $(4,059)   $(7,341)
                             =======   =======    =======    =======    =======


An analysis of the related tax effects allocated to Other  Comprehensive  Income
is as follows:

<TABLE>
<CAPTION>
                                       For the Year Ended                For the Year Ended                For the Year
                                        December 31, 1997                 December 31, 1998               December 31, 1999
                                   -----------------------------  ------------------------------   -----------------------------
                                   Before-    Tax                 Before-      Tax                 Before-     Tax
                                    tax    (Expense)  Net-of-Tax    tax    (Expense)  Net-of-Tax     tax    (Expense) Net-of-Tax
                                   Amount   Benefit     Amount     Amount    Benefit    Amount      Amount    Benefit   Amount
                                   ------   -------     ------     ------    -------    ------      ------    -------   ------
                                                                    (In Thousands)
<S>                               <C>      <C>        <C>        <C>        <C>       <C>          <C>       <C>        <C>
Unrealized gain
 (loss) on assets
 available for sale:
 Unrealized holding gains
  (losses) arising during
  period ........................ $ 1,055   $  (432)   $   623   $(1,539)   $   629   $  (910)   $(9,176)   $ 3,487   $(5,689)
 Less: reclassification
  adjustment for gains
  realized in net income ........      --        --         --    (1,355)       542      (813)      (147)        56       (91)
                                  -------   -------    -------   -------    -------   -------    -------    -------   -------
Other comprehensive income ...... $ 1,055   $  (432)   $   623   $(2,894)   $ 1,171   $(1,723)   $(9,323)   $ 3,543   $(5,780)
                                  =======   =======    =======   =======    =======   =======    =======    =======   =======
</TABLE>


<TABLE>
<CAPTION>
                                                         For the Nine Months Ended                 For the Nine Months Ended
                                                            September 30, 1999                        September 30, 2000
                                                ------------------------------------------    --------------------------------------
                                                                  Tax                                         Tax
                                                Before-tax     (Expense)        Net-of-Tax    Before-tax   (Expense)      Net-of-Tax
                                                   Amount        Benefit          Amount        Amount       Benefit        Amount
                                                   ------        -------          ------        ------       -------        ------
                                                                                      (Unaudited)
                                                                                     (In Thousands)
<S>                                            <C>             <C>             <C>            <C>            <C>          <C>
Unrealized gain (loss)
 on assets available for sale:
 Unrealized holding gains
  (losses) arising .........................       $(5,964)       $ 2,266       $(3,698)       $(1,541)       $   699       $  (842)
  during period
 Less: reclassification
  adjustment for gains
  realized in net income ...................           (70)            27           (43)          (658)           257          (401)
                                                   -------        -------       -------        -------        -------       -------
 Other comprehensive income ................       $(6,034)       $ 2,293       $(3,741)       $(2,199)       $   956       $(1,243)
                                                   =======        =======       =======        =======        =======       =======
</TABLE>


                                      F-30

<PAGE>


20. DISCLOSURES ABOUT THE FAIR VALUE OF FINANCIAL INSTRUMENTS

Fair Value of Financial  Instruments - The fair value of the Company's financial
instruments at December 31, 1998 and 1999 and September 30, 2000 is as follows:

<TABLE>
<CAPTION>
                                                   December 31, 1998             December 31, 1999             September 30, 2000
                                                -----------------------      ------------------------        -----------------------
                                                Carrying         Fair           Carrying        Fair         Carrying        Fair
                                                 Amount          Value           Amount         Value          Amount        Value
                                                 ------          -----           ------         -----          ------        -----
                                                                                                                    (Unaudited)
                                                                            (In Thousands)
<S>                                            <C>            <C>            <C>            <C>            <C>            <C>
Assets:
  Cash and amounts due from
   depository institutions ...............     $   27,951     $   27,951     $   41,736     $   41,736     $   47,027     $   47,027
  Interest-bearing deposits ..............         32,075         32,075         19,065         19,065          3,917          3,917
  Assets available for sale ..............        452,575        452,575        404,230        404,230        425,509        425,509
  Loans receivable (net) .................        977,166      1,152,248      1,164,421      1,128,620      1,328,192      1,285,145
Liabilities:
  Deposits ...............................      1,120,746      1,130,266      1,321,510      1,315,118      1,412,433      1,408,944
  Other borrowed funds ...................          6,981          6,977         14,656         14,647         16,763         16,760
  Advances from the Federal
   Home Loan Bank ........................        303,140        306,989        247,073        243,315        326,289        324,014
  Guaranteed Preferred
   Beneficial Interests
   in Company's Debentures ...............         28,750         31,268         28,750         26,995         28,750         28,735
</TABLE>

The following  methods and assumptions  were used to estimate fair value of each
major class of financial  instrument at December 31, 1998 and 1999 and September
30, 2000.

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.

Other Borrowed Funds - Fair value is estimated using rates currently offered 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.

Guaranteed  Preferred  Beneficial  Interests in Company's  Debentures - The fair
value is  estimated  by  discounting  the future cash flows of these  debentures
using the yield for 30 year Treasury Bond plus 250 basis points.

Commitments  to Extend Credit and Standby  Letters of Credit - The fair value of
these commitments is insignificant.


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.

                                      F-31

<PAGE>


21. CONDENSED PARENT COMPANY ONLY FINANCIAL STATEMENTS

The  following  condensed  statements  of financial  position as of December 31,
1998, and 1999 and September 30, 2000 and the condensed  statement of operations
and  statement  of cash  flows  for the  periods  then  ended  should be read in
conjunction with the consolidated  financial statements and related notes. Since
the  organization of the parent company was accounted for in a manner similar to
a pooling of interests,  these  statements  have been presented as if the parent
company was in existence for all periods covered by the  consolidated  financial
statements.

<TABLE>
<CAPTION>
                                                                               December 31,               September 30,
                                                                            1998           1999               2000
                                                                          --------       --------          ----------
                                                                                                           (Unaudited)
STATEMENT OF FINANCIAL CONDITION                                                           (In Thousands)
   Assets:
<S>                                                                    <C>              <C>                <C>
      Cash and cash equivalents........................                $     6,122      $      141         $      495
      ESOP loan receivable.............................                        509             276                 69
      Investment in and advances to Bank...............                    106,482         110,972            114,605
      Other assets.....................................                      1,437           1,884              1,708
                                                                       -----------      ----------         ----------
   Total assets                                                        $   114,550      $  113,273         $  116,877
                                                                       ===========      ==========         ==========

   Liabilities.........................................                $    29,551      $   29,969         $   30,006
   Stockholders' equity................................                     84,999          83,304             86,871
                                                                       -----------      ----------         ----------
   Total liabilities and stockholders' equity..........                $   114,550      $  113,273         $  116,877
                                                                       ===========      ==========         ==========
</TABLE>


<TABLE>
<CAPTION>
                                                                             Years Ended                     Nine Months Ended
                                                                            December 31,                       September 30,
                                                                 1997         1998         1999              1999         2000
                                                               --------     --------     --------          --------     --------
                                                                                                                 (Unaudited)
STATEMENT OF OPERATIONS                                                                (In Thousands)
   Income:
<S>                                                            <C>          <C>          <C>               <C>          <C>
      Income...........................................        $     42     $    173     $     85          $     72     $     35
      Expenses.........................................             541        2,753        2,896             2,181        2,181
                                                               --------     --------     --------          --------     --------
      Loss before income taxes and equity in earnings
        of Bank........................................            (499)      (2,580)      (2,811)           (2,109)      (2,146)
      Income tax benefit...............................             204          983        1,068               802          825
                                                               --------     --------     --------          --------     --------
      Loss before equity in earnings of Bank...........            (295)      (1,597)      (1,743)           (1,307)      (1,321)
      Equity in earnings of Bank.......................           6,713        9,009       10,857             5,701        7,876
                                                               --------     --------     --------          --------     --------
      Net income.......................................        $  6,418     $  7,412     $  9,114          $  4,394     $  6,555
                                                               ========     ========     ========          ========     ========

STATEMENT OF CASH FLOWS
   Cash flow from (for) operating activities:
   Net income..........................................        $  6,418     $  7,412     $  9,114          $  4,394     $  6,555
   Adjustments to reconcile net income to net cash used for
      operating activities Equity in earnings of Bank..          (6,713)      (9,009)     (10,857)           (5,701)      (7,876)
   Other...............................................            (148)       1,024          301                46          177
                                                               --------     --------     --------          --------     --------
   Net cash used for operating activities..............            (443)        (573)      (1,442)           (1,261)      (1,144)
                                                               --------     --------     --------          --------     --------

   Cash flow from (for) investing activities:
   Dividends received from Bank........................           3,554       11,600          350               350        3,000
   Purchase of ESOP loan...............................            (966)          --           --                --           --
   Principal payments on ESOP loan.....................             138          319          233               207          207
   Investment in subsidiary............................              --      (25,000)          --                --           --
   Other...............................................             386        1,077          283               809          401
                                                               --------     --------     --------          --------     --------
   Net cash from (used for) investing activities.......           3,112      (12,004)         866             1,366        3,608
                                                               --------     --------     --------          --------     --------

   Cash flow from (for) financing activities:
   Proceeds from the sale of stock.....................             308           79          274               274           84
   Purchase of treasury stock..........................              --       (5,752)      (1,906)           (1,906)          --
   Sale of Guaranteed Preferred Beneficial
      Interests in Company's Debentures (net)..........              --       27,277           --                --           --
   Cash dividends paid.................................          (2,566)      (3,316)      (3,773)           (3,050)      (2,194)
                                                                -------     --------     --------          --------     --------
   Net cash (used for) from financing activities.......          (2,258)      18,288       (5,405)           (4,682)      (2,110)
                                                                -------     --------     --------          --------     --------

   Net increase (decrease) in cash and cash equivalents             411        5,711       (5,981)           (4,577)         354
   Cash and cash equivalents, Beginning of year........              --          411        6,122             6,122          141
                                                                -------     --------     --------          --------     --------
   Cash and cash equivalents, End of year..............         $   411     $  6,122     $    141          $  1,545     $    495
                                                                =======     ========     ========          ========     ========
</TABLE>

                                      F-32

<PAGE>
22. QUARTERLY FINANCIAL DATA (UNAUDITED)

<TABLE>
<CAPTION>
                                                              First        Second         Third        Fourth
                                                             Quarter       Quarter       Quarter       Quarter
                                                            =========     =========     =========     =========
                                                                                (In Thousands)
Year ended December 31, 1998:
<S>                                                         <C>           <C>           <C>           <C>
     Interest income...............................         $  22,820     $  24,461     $  25,502     $  25,537
     Interest expense..............................            14,280        16,110        17,055        17,547
                                                            ---------     ---------     ---------     ---------
         Net interest income.......................             8,540         8,351         8,447         7,990
                                                            ---------     ---------     ---------     ---------
     Provision for loan losses.....................               (69)           20             6           120
     Non-interest income...........................             1,914         2,287         2,426         2,063
     Non-interest expense..........................             7,013         7,333         7,369         7,972
     Income taxes..................................             1,417         1,292         1,358           775
                                                            ---------     ---------     ---------     ---------
         Net income................................         $   2,093     $   1,993     $   2,140     $   1,186
                                                            =========     =========     =========     =========
     Earnings per share
         Basic.....................................         $    0.31     $    0.30     $    0.32     $    0.18
                                                            =========     =========     =========     =========
         Diluted...................................         $    0.31     $    0.29     $    0.31     $    0.18
                                                            =========     =========     =========     =========

Year ended December 31, 1999:
     Interest income...............................         $  26,054     $  26,970     $  28,622     $  29,279
     Interest expense..............................            17,426        17,597        18,515        18,717
                                                            ---------     ---------     ---------     ---------
         Net interest income.......................             8,628         9,373        10,107        10,562
                                                            ---------     ---------     ---------     ---------
     Provision for loan losses.....................                34            73           161           195
     Non-interest income...........................             1,811         1,900         1,912         7,304
     Non-interest expense..........................             8,418         8,706         9,199        10,031
     Income taxes..................................               770           957         1,019         2,920
                                                            ---------     ---------     ---------     ---------
         Net income................................         $   1,217     $   1,537     $   1,640     $   4,720
                                                            =========     =========     =========     =========
     Earnings per share
         Basic.....................................         $    0.19     $    0.24     $    0.25     $    0.73
                                                            =========     =========     =========     =========
         Diluted...................................         $    0.19     $    0.24     $    0.25     $    0.73
                                                            =========     =========     =========     =========

Nine months ended September 30, 1999 (Unaudited):
     Interest income...............................         $  26,054     $  26,970     $  28,622
     Interest expense..............................            17,426        17,597        18,515
                                                            ---------     ---------     ---------
         Net interest income.......................             8,628         9,373        10,107
                                                            ---------     ---------     ---------
     Provision for loan losses.....................                34            73           161
     Non-interest income...........................             1,811         1,900         1,912
     Non-interest expense..........................             8,418         8,706         9,199
     Income taxes..................................               770           957         1,019
                                                            ---------     ---------     ---------
         Net income................................         $   1,217     $   1,537     $   1,640
                                                            =========     =========     =========
     Earnings per share
         Basic.....................................         $    0.19     $    0.24     $    0.25
                                                            =========     =========     =========
         Diluted...................................         $    0.19     $    0.24     $    0.25
                                                            =========     =========     =========

Nine months ended September 30, 2000 (Unaudited):
     Interest income...............................         $  30,476     $  32,601     $  34,446
     Interest expense..............................            19,089        20,768        22,639
                                                            ---------     ---------     ---------
         Net interest income.......................            11,387        11,833        11,807
                                                            ---------     ---------     ---------
     Provision for loan losses.....................               201           364           363
     Non-interest income...........................             4,312         2,346         2,983
     Non-interest expense..........................            10,681        10,943        11,464
     Income taxes..................................             1,842         1,139         1,116
                                                            ---------     ---------     ---------
         Net income................................         $   2,975     $   1,733     $   1,847
                                                            =========     =========     =========
     Earnings per share
         Basic.....................................         $    0.46     $    0.27     $    0.28
                                                            =========     =========     =========
         Diluted...................................         $    0.46     $    0.27     $    0.28
                                                            =========     =========     =========
</TABLE>

                                      F-33



<PAGE>

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

No  person  has  been  authorized  to  give  any  information  or  to  make  any
representation  other than as  contained  in this  prospectus,  and, if given or
made, such other information or representation must not be relied upon as having
been  authorized  by Fidelity  Bankshares,  Inc.,  or Fidelity  Federal Bank and
Trust. This prospectus does not constitute an offer to sell or a solicitation of
an  offer to buy any of the  securities  offered  hereby  to any  person  in any
jurisdiction  in which such offer or  solicitation is not authorized or in which
the person  making such offer or  solicitation  is not qualified to do so, or to
any  person  whom it is  unlawful  to make such  offer or  solicitation  in such
jurisdiction.  Neither the delivery of this  prospectus  nor any sale  hereunder
shall  under any  circumstances  create any  implication  that there has been no
change in the affairs of Fidelity Bankshares,  Inc. or Fidelity Federal Bank and
Trust  since any of the dates as of which  information  is  furnished  herein or
since the date hereof.


                             Up to _________ Shares
                              (Anticipated Maximum)


                            Fidelity Bankshares, Inc.

                              (Holding Company for
                        Fidelity Federal Bank and Trust)


                                  COMMON STOCK
                            Par Value $0.10 per share

                               ------------------
                                   PROSPECTUS
                               ------------------


                                 Ryan Beck & Co.


                               ____________, 2001

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

            These  securities are not deposits or accounts and are not federally
insured or guaranteed.
                                ----------------

Until , 2001 or 25 days after commencement of the Syndicated Community Offering,
if any, whichever is later, all dealers effecting transactions in the registered
securities,  whether or not participating in this distribution,  may be required
to deliver a prospectus  when acting as  underwriters  and with respect to their
unsold allotments of subscriptions.
--------------------------------------------------------------------------------

<PAGE>
<TABLE>
<CAPTION>

PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13. Other Expenses of Issuance and Distribution
                                                                                                        Amount
                                                                                                        ------
      <S>        <C>                                                                            <C>
         *        Legal Fees and Expenses............................................             $      250,000
         *        Printing, Postage and Mailing......................................                    400,000
         *        Appraisal and Business Plan Fees and Expenses......................                     87,500
         *        Accounting Fees and Expenses.......................................                    200,000
         *        Conversion Data Processing.........................................                     15,000
         **       Marketing Fees and Expenses........................................                    925,000
         *        Filing Fees (NASD, OTS and SEC)....................................                     75,000
         *        Other Expenses.....................................................                     30,000
                                                                                                  --------------
         *        Total .............................................................             $    1,982,500
                                                                                                  ==============
</TABLE>

-------------
*    Estimated
**   Fidelity Federal Bank & Trust and Fidelity  Bankshares,  Inc. have retained
     Ryan Beck &  Co.("Ryan  Beck")  to assist in the sale of common  stock on a
     best  efforts  basis  in the  Subscription  and  Community  Offerings.  For
     purposes of  computing  estimated  expenses,  it has been assumed that Ryan
     Beck will receive fees of approximately  $800,000,  exclusive of attorneys'
     fees of $60,000.  Ryan Beck  estimates  that its other  expenses  shall not
     exceed $65,000.

Item 14. Indemnification of Directors and Officers

Indemnification  of Directors  and Officers of Fidelity  Bankshares,  Inc.,  and
Fidelity Bankshares II, Inc.

         Article  TENTH  of  the  Certificate  of   Incorporation   of  Fidelity
Bankshares,   Inc.  and  Fidelity   Bankshares   II,  Inc.   (collectively   the
"Corporation")  sets  forth  circumstances  under  which  directors,   officers,
employees and agents of the  Corporation  may be insured or indemnified  against
liability which they incur in their capacities as such:

         TENTH:

         A. Each person who was or is made a party or is threatened to be made a
party to or is otherwise  involved in any action,  suit or  proceeding,  whether
civil, criminal,  administrative or investigative  (hereinafter a "proceeding"),
by reason of the fact that he or she is or was a  Director  or an Officer of the
Corporation  or is or  was  serving  at the  request  of  the  Corporation  as a
Director, Officer, employee or agent of another corporation or of a partnership,
joint venture,  trust or other enterprise,  including service with respect to an
employee benefit plan (hereinafter an  "indemnitee"),  whether the basis of such
proceeding  is alleged  action in an official  capacity as a Director,  Officer,
employee or agent or in any other capacity while serving as a Director, Officer,
employee or agent,  shall be indemnified and held harmless by the Corporation to
the fullest extent  authorized by the Delaware  General  Corporation Law, as the
same exists or may hereafter be amended (but, in the case of any such amendment,
only to the  extent  that such  amendment  permits  the  Corporation  to provide
broader  indemnification  rights  than such law  permitted  the  Corporation  to
provide  prior to such  amendment),  against  all  expense,  liability  and loss
(including  attorneys' fees,  judgments,  fines, ERISA excise taxes or penalties
and  amounts  paid  in  settlement)  reasonably  incurred  or  suffered  by such
indemnitee in connection therewith;  provided, however, that, except as provided
in  Section  C  hereof  with  respect  to   proceedings  to  enforce  rights  to
indemnification,   the  Corporation  shall  indemnify  any  such  indemnitee  in
connection with a proceeding (or part thereof) initiated by such indemnitee only
if such proceeding (or part thereof) was authorized by the Board of Directors of
the Corporation.

         B. The right to indemnification  conferred in Section A of this Article
TENTH  shall  include  the  right  to be paid by the  Corporation  the  expenses
incurred in defending any such  proceeding  in advance of its final  disposition
(hereinafter  an  "advancement of expenses");  provided,  however,  that, if the
Delaware General Corporation


<PAGE>



Law requires, an advancement of expenses incurred by an indemnitee in his or her
capacity  as a  Director  or  Officer  (and not in any other  capacity  in which
service was or is rendered by such indemnitee,  including,  without  limitation,
service to an employee  benefit  plan)  shall be made only upon  delivery to the
Corporation of an undertaking (hereinafter an "undertaking"), by or on behalf of
such  indemnitee,  to repay all amounts so advanced  if it shall  ultimately  be
determined  by final  judicial  decision from which there is no further right to
appeal (hereinafter a "final adjudication") that such indemnitee is not entitled
to be indemnified for such expenses under this Section or otherwise.  The rights
to  indemnification  and to the advancement of expenses  conferred in Sections A
and B of this  Article  TENTH  shall be contract  rights and such  rights  shall
continue as to an indemnitee who has ceased to be a Director,  Officer, employee
or agent and shall inure to the benefit of the indemnitee's heirs, executors and
administrators.

         C. If a claim under Section A or B of this Article TENTH is not paid in
full by the  Corporation  within  sixty  days  after a  written  claim  has been
received by the Corporation, except in the case of a claim for an advancement of
expenses,  in which  case  the  applicable  period  shall be  twenty  days,  the
indemnitee  may at any time  thereafter  bring suit against the  Corporation  to
recover the unpaid amount of the claim. If successful in whole or in part in any
such suit, or in a suit brought by the  Corporation to recover an advancement of
expenses  pursuant  to the  terms of an  undertaking,  the  indemnitee  shall be
entitled to be paid also the expense of  prosecuting  or defending such suit. In
(i) any suit  brought by the  indemnitee  to enforce a right to  indemnification
hereunder  (but not in a suit brought by the indemnitee to enforce a right to an
advancement of expenses) it shall be a defense that, and (ii) in any suit by the
Corporation to recover an  advancement  of expenses  pursuant to the terms of an
undertaking  the  Corporation  shall be entitled to recover such expenses upon a
final adjudication that, the indemnitee has not met any applicable  standard for
indemnification  set forth in the Delaware General  Corporation Law. Neither the
failure of the Corporation (including its Board of Directors,  independent legal
counsel,  or its  stockholders)  to  have  made  a  determination  prior  to the
commencement  of such suit that  indemnification  of the indemnitee is proper in
the  circumstances  because the indemnitee  has met the  applicable  standard of
conduct  set  forth in the  Delaware  General  Corporation  Law,  nor an  actual
determination by the Corporation (including its Board of Directors,  independent
legal  counsel,  or its  stockholders)  that  the  indemnitee  has not met  such
applicable  standard of conduct,  shall create a presumption that the indemnitee
has not met the  applicable  standard  of conduct or, in the case of such a suit
brought by the indemnitee, be a defense to such suit. In any suit brought by the
indemnitee  to  enforce  a right  to  indemnification  or to an  advancement  of
expenses hereunder,  or by the Corporation to recover an advancement of expenses
pursuant  to the  terms  of an  undertaking,  the  burden  of  proving  that the
indemnitee  is  not  entitled  to be  indemnified,  or to  such  advancement  of
expenses, under this Article TENTH or otherwise shall be on the Corporation.

         D. The rights to  indemnification  and to the  advancement  of expenses
conferred in this Article  TENTH shall not be exclusive of any other right which
any person may have or hereafter  acquire under any statute,  the  Corporation's
Certificate  of  Incorporation,  Bylaws,  agreement,  vote  of  stockholders  or
disinterested Directors or otherwise.

         E. The Corporation may maintain  insurance,  at its expense, to protect
itself  and any  Director,  Officer,  employee  or agent of the  Corporation  or
another  corporation,  partnership,  joint  venture,  trust or other  enterprise
against any expense,  liability or loss,  whether or not the  Corporation  would
have the power to indemnify such person against such expense,  liability or loss
under the Delaware General Corporation Law.

         F. The Corporation  may, to the extent  authorized from time to time by
the Board of Directors,  grant rights to indemnification  and to the advancement
of expenses to any employee or agent of the Corporation to the fullest extent of
the  provisions  of this Article TENTH with respect to the  indemnification  and
advancement of expenses of Directors and Officers of the Corporation.

Item 15. Recent Sales of Unregistered Securities.

                  Not Applicable.



<PAGE>


Item 16. Exhibits and Financial Statement Schedules:

         The exhibits and financial  statement  schedules  filed as part of this
registration statement are as follows:

         (a) List of Exhibits

1.1    Engagement Letter between Fidelity Bankshares, Inc. and Ryan, Beck & Co.,
       Inc.

1.2    Form of  Agency  Agreement  among  Fidelity  Bankshares,  Inc.,  Fidelity
       Federal Bank & Trust and Ryan, Beck & Co., Inc

2      Plan of Conversion and Reorganization

3.1    Certificate of Incorporation of Fidelity Bankshares, Inc.***

3.2    Bylaws of Fidelity Bankshares, Inc.***

3.3    Certificate of Incorporation of Fidelity Bankshares II, Inc.

3.4    Bylaws of Fidelity Bankshares II, Inc.

4      Form of Common Stock Certificate of Fidelity Bankshares, Inc.

5      Opinion of Luse Lehman Gorman Pomerenk & Schick,  P.C. regarding legality
       of securities being registered

8.1    Form of Federal Tax Opinion of Luse Lehman Gorman Pomerenk & Schick, P.C.

8.2    Letter from RP Financial, LC with respect to Subscription Rights

10.1   Employment Agreement with Vince A. Elhilow***

10.2   Severance Agreement with Richard D. Alfred***

10.3   Severance Agreement with Robert Fugate ***

10.4   Severance Agreement with Joseph Bova***

10.5   1994 Stock Option Plan for Outside Directors***

10.6   1994 Incentive Stock Option Plan***

10.7   Recognition and Retention Plan for Employees***

10.8   Recognition Plan for Outside Directors***

21     Subsidiaries of the Registrant

23.1   Consent of Luse  Lehman  Gorman  Pomerenk & Schick,  P.C.  (contained  in
       opinion filed as Exhibit 5)

23.2   Consent of Deloitte & Touche, LLP

23.3   Consent of RP Financial, LC

24     Power of Attorney (set forth on Signature Page)


<PAGE>


27     EDGAR Financial Data Schedule****

99.1   Appraisal Agreement between Fidelity  Bankshares,  Inc. and RP Financial,
       LC

99.2   Appraisal Report of RP Financial, LC**

99.3   Marketing Materials*

99.4   Order and Acknowledgment Form*

99.5   Proxy Statement

---------

*      To be filed supplementally or by amendment.

**     Filed pursuant to Rule 202 of Regulation S-T

***    Filed as exhibits to the  Company's  Registration  Statement  on Form S-4
       under the Securities Act of 1933,  filed with the Securities and Exchange
       Commission on December 12, 1996 (Registration No. 333-17737). All of such
       previously filed documents are hereby incorporated herein by reference in
       accordance with Item 601 of Regulation S-K.

****   Filed as an exhibit to Fidelity Bankshares,  Inc.'s Form 10-Q filed under
       the Securities and Exchange Act of 1934, as filed with the Securities and
       Exchange  Commission on November 11, 2000. Such  previously  incorporated
       document is  incorporated  herein by reference  with Rule 12(b)-32 of the
       Securities and Exchange Act of 1934 and Item 601 of Regulation S-K.

         (b) 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.

Item 17. Undertakings

         The undersigned Registrant hereby undertakes:

         (1) To file, during any period in which offers or sales are being made,
a post-effective amendment to this registration statement:

              (i)    To include any prospectus  required by Section  10(a)(3) of
                     the Securities Act of 1933;

              (ii)   To reflect in the  prospectus  any facts or events  arising
                     after the effective date of the registration  statement (or
                     the most recent  post-effective  amendment  thereof) which,
                     individually  or in the aggregate,  represent a fundamental
                     change in the  information  set  forth in the  registration
                     statement;

              (iii)  To include any  material  information  with  respect to the
                     plan  of  distribution  not  previously  disclosed  in  the
                     registration  statement  or any  material  change  to  such
                     information in the registration statement.

         (2) That,  for the  purpose  of  determining  any  liability  under the
Securities Act of 1933, each such post-  effective  amendment shall be deemed to
be a new registration  statement relating to the securities offered therein, and
the offering of such  securities  at that time shall be deemed to be the initial
bona fide offering thereof.



<PAGE>


         (3) To remove from  registration by means of  post-effective  amendment
any of the securities being registered which remain unsold at the termination of
the offering.

         (4) To provide  to the  underwriter  at the  closing  specified  in the
underwriting  agreements,  certificates in such  denominations and registered in
such names as  required by the  underwriter  to permit  prompt  delivery to each
purchaser.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the  Registrant  pursuant  to  the  foregoing  provisions,   or  otherwise,  the
Registrant  has been advised that in the opinion of the  Securities and Exchange
Commission  such  indemnification  is against  public policy as expressed in the
Act,  and  is,  therefore,   unenforceable.  In  the  event  that  a  claim  for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
Registrant of expenses  incurred or paid by a director,  officer or  controlling
person of the  Registrant  in the  successful  defense  of any  action,  suit or
proceeding)  is  asserted by such  director,  officer or  controlling  person in
connection with the securities being registered,  the Registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a court  of  appropriate  jurisdiction  the  questions  whether  such
indemnification  by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.



<PAGE>


                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
registrant  has duly  caused  this  registration  statement  to be signed on its
behalf by the undersigned,  thereunto duly authorized,  in the city of West Palm
Beach, State of Florida on January 3, 2001.

                                      FIDELITY BANKSHARES, INC.


                                      By:  /s/ Vince A. Elhilow
                                           -------------------------------------
                                           Vince A. Elhilow
                                           President and Chief Executive Officer
                                           (Duly Authorized Representative)

                                POWER OF ATTORNEY

         We, the undersigned directors and officers of Fidelity Bankshares, Inc.
(the "Company") hereby severally  constitute and appoint Vince A. Elhilow as our
true and lawful attorney and agent, to do any and all things in our names in the
capacities  indicated  below which said Vince A.  Elhilow may deem  necessary or
advisable to enable the Company to comply with the  Securities  Act of 1933, and
any  rules,   regulations  and  requirements  of  the  Securities  and  Exchange
Commission,  in connection with the registration  statement on Form S-1 relating
to the offering of the Company's Common Stock, including  specifically,  but not
limited to, power and  authority  to sign for us in our names in the  capacities
indicated below the registration statement and any and all amendments (including
post-effective  amendments) thereto;  and we hereby approve,  ratify and confirm
all that said Vince A. Elhilow shall do or cause to be done by virtue thereof.

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
registration  statement  has been signed below by the  following  persons in the
capacities and as of the dates indicated.

<TABLE>
<CAPTION>

Signatures                        Title                                   Date
----------                        -----                                   ----
<S>                              <C>                                     <C>

/s/ Vince A. Elhilow              President, Chief Executive Officer      January 3, 2001
---------------------------------
Vince A. Elhilow                  and Director (Principal Executive
                                  Officer)

/s/ Richard D. Aldred             Executive Vice President and            January 3, 2001
---------------------------------
Richard D. Aldred                 Chief Financial Officer (Principal
                                  Financial and Accounting Officer)

/s/ Joseph B. Shearhouse, Jr.     Chairman of the Board                   January 3, 2001
---------------------------------
Joseph B. Shearhouse, Jr.

/s/ Keith D. Beaty                Director                                January 3, 2001
---------------------------------
Keith D. Beaty

/s/ Paul C. Bremer                Director                                January 3, 2001
---------------------------------
Paul C. Bremer
/s/ F. Ted Brown, Jr.             Director                                January 3, 2001
---------------------------------
F. Ted Brown, Jr.

/s/ Donald E. Warren, M.D.        Director                                January 3, 2001
---------------------------------
Donald E. Warren, M.D.

/s/ Karl H. Watson                Director                                January 3, 2001
---------------------------------
Karl H. Watson
</TABLE>

<PAGE>


                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
registrant  has duly  caused  this  registration  statement  to be signed on its
behalf by the undersigned,  thereunto duly authorized,  in the city of West Palm
Beach, State of Florida on January 3 2001.

                                      FIDELITY BANKSHARES II, INC.


                                      By:  /s/ Vince A. Elhilow
                                           -------------------------------------
                                           Vince A. Elhilow
                                           President and Chief Executive Officer
                                           (Duly Authorized Representative)

                                POWER OF ATTORNEY

         We, the undersigned  directors and officers of Fidelity  Bankshares II,
Inc. (the "Company") hereby severally constitute and appoint Vince A. Elhilow as
our true and lawful attorney and agent, to do any and all things in our names in
the capacities indicated below which said Vince A. Elhilow may deem necessary or
advisable to enable the Company to comply with the  Securities  Act of 1933, and
any  rules,   regulations  and  requirements  of  the  Securities  and  Exchange
Commission,  in connection with the registration  statement on Form S-1 relating
to the offering of the Company's Common Stock, including  specifically,  but not
limited to, power and  authority  to sign for us in our names in the  capacities
indicated below the registration statement and any and all amendments (including
post-effective  amendments) thereto;  and we hereby approve,  ratify and confirm
all that said Vince A. Elhilow shall do or cause to be done by virtue thereof.

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
registration  statement  has been signed below by the  following  persons in the
capacities and as of the dates indicated.

<TABLE>
<CAPTION>

Signatures                         Title                                   Date
----------                         -----                                   ----
<S>                               <C>                                     <C>

/s/ Vince A. Elhilow               President, Chief Executive Officer      January 3, 2001
-----------------------------------
Vince A. Elhilow                   and Director (Principal Executive
                                   Officer)

/s/ Richard D. Aldred              Executive Vice President and            January 3, 2001
-----------------------------------
Richard D. Aldred                  Chief Financial Officer (Principal
                                   Financial and Accounting Officer)

/s/ Joseph B. Shearhouse, Jr.      Chairman of the Board                   January 3, 2001
-----------------------------------
Joseph B. Shearhouse, Jr.

/s/ Keith D. Beaty                 Director                                January 3, 2001
-----------------------------------
Keith D. Beaty

/s/ Paul C. Bremer                 Director                                January 3, 2001
-----------------------------------
Paul C. Bremer

/s/ F. Ted Brown, Jr.              Director                                January 3, 2001
-----------------------------------
F. Ted Brown, Jr.

/s/ Donald E. Warren, M.D.         Director                                January 3, 2001
-----------------------------------
Donald E. Warren, M.D.

/s/ Karl H. Watson                 Director                                January 3, 2001
-----------------------------------
Karl H. Watson
</TABLE>

<PAGE>


As filed with the Securities and Exchange Commission on January 5, 2001
                                                           Registration No. 333-
================================================================================



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549














                                   ----------




                                    EXHIBITS
                                       TO
                             REGISTRATION STATEMENT
                                       ON
                                    FORM S-1




                                   ----------












                            FIDELITY BANKSHARES, INC.

                          FIDELITY BANKSHARES II, INC.







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


<PAGE>


                                  EXHIBIT INDEX


1.1    Engagement Letter between Fidelity Bankshares, Inc. and Ryan, Beck & Co.,
       Inc.

1.2    Form of  Agency  Agreement  among  Fidelity  Bankshares,  Inc.,  Fidelity
       Federal Bank & Trust and Ryan, Beck & Co., Inc.

2      Plan of Conversion and Reorganization

3.1    Certificate of Incorporation of Fidelity Bankshares, Inc.***

3.2    Bylaws of Fidelity Bankshares, Inc.***

3.3    Certificate of Incorporation of Fidelity Bankshares II, Inc.

3.4    Bylaws of Fidelity Bankshares II, Inc.

4      Form of Common Stock Certificate of Fidelity Bankshares, Inc.

5      Opinion of Luse Lehman Gorman Pomerenk & Schick,  P.C. regarding legality
       of securities being registered

8.1    Form of Federal Tax Opinion of Luse Lehman Gorman Pomerenk & Schick, P.C.

8.2    Letter from RP Financial, LC with respect to Subscription Rights

10.1   Employment Agreement with Vince A. Elhilow***

10.2   Severance Agreement with Richard D. Alfred***

10.3   Severance Agreement with Robert Fugate ***

10.4   Severance Agreement with Joseph Bova***

10.5   1994 Stock Option Plan for Outside Directors***

10.6   1994 Incentive Stock Option Plan***

10.7   Recognition and Retention Plan for Employees***

10.8   Recognition Plan for Outside Directors***

21     Subsidiaries of the Registrant

23.1   Consent of Luse  Lehman  Gorman  Pomerenk & Schick,  P.C.  (contained  in
       opinion filed as Exhibit 5)

23.2   Consent of Deloitte & Touche, LLP

23.3   Consent of RP Financial, LC

24     Power of Attorney (set forth on Signature Page)

27     EDGAR Financial Data Schedule****

99.1   Appraisal Agreement between Fidelity  Bankshares,  Inc. and RP Financial,
       LC

99.2   Appraisal Report of RP Financial, LC**

99.3   Marketing Materials*


<PAGE>


99.4   Order and Acknowledgment Form*

99.5   Proxy Statement

-----------

*      To be filed supplementally or by amendment.

**     Filed pursuant to Rule 202 of Regulation S-T

***    Filed as exhibits to the  Company's  Registration  Statement  on Form S-4
       under the Securities Act of 1933,  filed with the Securities and Exchange
       Commission on December 12, 1996 (Registration No. 333-17737). All of such
       previously filed documents are hereby incorporated herein by reference in
       accordance with Item 601 of Regulation S-K.

****   Filed as an exhibit to Fidelity Bankshares,  Inc.'s Form 10-Q filed under
       the Securities and Exchange Act of 1934, as filed with the Securities and
       Exchange  Commission on November 11, 2000. Such  previously  incorporated
       document is  incorporated  herein by reference  with Rule 12(b)-32 of the
       Securities and Exchange Act of 1934 and Item 601 of Regulation S-K.




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission