FIDELITY BANCORP INC
10KSB/A, 1997-04-24
STATE COMMERCIAL BANKS
Previous: KURZWEIL APPLIED INTELLIGENCE INC /DE/, 8-K, 1997-04-24
Next: ENTOURAGE INTERNATIONAL INC, 8-K/A, 1997-04-24




                                  FORM 10-KSB/A 
                                 Amendment No. 2

                     U.S. SECURITIES AND EXCHANGE COMMISSION
                                Washington, D.C.
                                      ---
[ X ] ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
      OF 1934 (NO FEE REQUIRED)

      For the fiscal year ended September 30, 1996

[   ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
      OF 1934 (NO FEE REQUIRED)

      For the transition period from _______ to _______

                         Commission File Number: 0-22288

                             FIDELITY BANCORP, INC.
                 (Name of Small Business Issuer in Its Charter)

         Pennsylvania                                         25-1705405
(State or Other Jurisdiction Of                            (I.R.S. Employer
 Incorporation or Organization                           Identification Number)

         1009 Perry Highway
        Pittsburgh, Pennsylvania                                 15237
(Address of Principal Executive Office)                        (Zip Code)

       Registrant's telephone number, including area code: (412) 367-3300

 Securities registered under Section 12(b) of the Exchange Act: Not applicable

         Securities registered under Section 12(g) of the Exchange Act:

                          Common Stock, $.01 par value
                          ----------------------------
                                 Title of Class

Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  Exchange  Act during the past 12 months (or for such shorter
period that the  registrant  was required to file such reports) and (2) has been
subject to such filing requirements for the past 90 days. Yes [ X ] No [   ]

Check if there is no disclosure of delinquent  filers in response to Item 405 of
Regulation S-B contained in this form, and no disclosure  will be contained,  to
the  best  of  registrant's   knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part III of this Form  10-KSB or any
amendment to this Form 10-KSB. (X)

State the issuer's revenues for its most recent fiscal year:  $21,718,000
<PAGE>
As of December 13, 1996, the aggregate  market value of the 1,212,867  shares of
Common Stock of the Registrant  issued and  outstanding on such date,  excluding
the  168,110  shares  held by all  directors  of the  Registrant  and  executive
officers  of the  Registrant  and its  subsidiaries  as a group  (excluding  the
effects of unexercised stock options),  was $23.0 million.  This figure is based
on the last sale price of $19.00 per share of the  Registrant's  Common Stock on
December 13, 1996, as reported in The Wall Street  Journal on December 16, 1996.
Although  directors of the Registrant  and executive  officers of the Registrant
and its  subsidiaries  were assumed to be  "affiliates"  of the  Registrant  for
purposes of this calculation,  the classification is not to be interpreted as an
admission of such status.

Number of shares of Common Stock outstanding as of December 13, 1996: 1,380,977.

Transitional Small Business Disclosure Format (check one):  Yes [   ]  No [ X ]


                       DOCUMENTS INCORPORATED BY REFERENCE

The following documents are incorporated herein by reference:

(1) Portions of the Annual Report to  Stockholders  for the year ended September
30, 1996 are  incorporated  by  reference  into Part II, Items 5-8 and Part III,
Item 13 of this Form 10-KSB.

(2)  Portions  of the  definitive  Proxy  Statement  for the  Annual  Meeting of
Stockholders  to be held on February 4, 1997 are  incorporated by reference into
Part III, Item 9-12 of this Form 10-KSB.
<PAGE>
ITEM 1.  DESCRIPTION OF BUSINESS

On August 19, 1993,  Fidelity  Savings Bank  ("Fidelity  Savings" or the "Bank")
consummated  its  reorganization  into the holding  company form of organization
(the  "Reorganization") and thereby became a wholly owned subsidiary of Fidelity
Bancorp,  Inc.  (the  "Company"),  which  had  previously  been a  wholly  owned
subsidiary of the Bank. The  Reorganization was effected by means of a merger of
Fidelity Interim Savings Bank, a Pennsylvania-chartered stock savings bank which
was wholly owned by the Company ("Interim"),  with and into the Bank pursuant to
an  Agreement  and Plan of  Reorganization  between  the  Company,  the Bank and
Interim, dated November 25, 1992.

As a result of the Reorganization,  (i) all of the issued and outstanding common
stock of the Company, par value $.01 per share ("Company Common Stock"), held by
the Bank was canceled;  (ii) all of the issued and  outstanding  common stock of
Interim held by the Company was, by operation of law, converted into and became,
on a one-for-one basis, fully paid and non-assessable shares of commons stock of
the Bank, par value $1.00 per share ("Bank Common Stock");  and (iii) all of the
issued and outstanding shares of Bank Common Stock were automatically converted,
by operation of law, on a one-for-one  bases, into an equal number of issued and
outstanding shares of Company Common Stock. As a result of the foregoing, former
stockholders of the Bank became  stockholders of the Company and the Bank become
a wholly owned subsidiary of the Company.

The common  stock of the Company has been  registered  with the  Securities  and
Exchange  Commission ("SEC") under Section 12(g) of the Securities  Exchange Act
1934 and has been  substituted  for the common stock of the Bank on the National
Association of Securities  Dealers  Automated  Quotation  National Market System
under the symbol "FSBI".

The Company's direct  subsidiary,  the Bank, is a  Pennsylvania-chartered  stock
savings bank which is headquartered in Pittsburgh, Pennsylvania. Deposits in the
Bank are  insured by the  Savings  Association  Insurance  Fund  ("SAIF") of the
Federal Deposit Insurance Corporation ("FDIC"). The Bank,  incorporated in 1927,
conducts  business  from eight  full-service  offices  located in Allegheny  and
Butler  counties,   two  of  five  Pennsylvania   counties  which  comprise  the
metropolitan and suburban areas of greater Pittsburgh.

At September  30,  1996,  Fidelity  Savings had total assets of $317.9  million,
savings  deposits of $234.3 million and  stockholders'  equity of $21.8 million.
The Bank's principal  business consists of attracting  deposits from the general
public  through its home office and branch  offices and investing  such deposits
primarily   in   single-family    (one-to-four    family)   residential   loans,
mortgage-backed securities and, to a lesser extent, commercial real estate loans
in the Bank's  primary  market area. In recent years,  the Bank has also been an
active  originator of home equity and consumer  loans and, to a limited  extent,
has originated loans to small businesses in its immediate market area.

Fidelity Savings' earnings have historically  depended primarily on its level of
net interest  income,  which is determined by the  difference  between the yield
earned  on its  loans,  investment  and  mortgage-backed  securities  and  other
interest-earning  assets and the rate paid on its  deposits and  borrowings.  In
recent  years,  Fidelity  Savings  has  sought to improve  profitability  by (i)
emphasizing the origination and purchase of  interest-rate  sensitive assets and
assets with  short-term  maturities;  (ii)  developing  a  long-range  asset and
liability  management  strategy  to reduce  the  imbalance  between  the  Bank's
interest-earning  assets and its  interest-bearing  liabilities  with short-term
maturities;  and (iii)  strengthening  its senior  management team to aid in the
<PAGE>
implementation  of this  strategy.  The Bank has in recent years  emphasized the
origination of adjustable-rate  mortgage loans and home equity, consumer and, to
a limited extent,  commercial  business loans,  because such loans traditionally
have shorter  terms to maturity.  The Bank's Board of Directors has also adopted
written management and investment  policies,  formulated with the cooperation of
its senior  officers,  to implement  portions of the Bank's assets and liability
management strategy.

As  a  result  of  the   Bank's   actions,   the  amount  by  which  the  Bank's
interest-bearing  liabilities  that mature or reprice within one year exceed its
interest-earning  assets with similar  characteristics  equaled $54.0 million or
17.0% of total assets at September 30, 1996.  This gap position has increased on
a percentage  basis from  September 30, 1995,  when the Bank's  interest-bearing
liabilities   that   matured  or   repriced   within  one  year   exceeded   its
interest-earning  assets with similar  characteristics by $31.6 million or 11.2%
of total  assets,  and the  Bank  believes  that its  current  gap  position  is
appropriate for the current interest rate environment.  Adjustable-rate mortgage
loans amounted to 20.7%, 68.2% and 38.5% of the Bank's  originations of mortgage
loans  in  fiscal  1996,  1995,  and  1994  respectively.   The  origination  of
adjustable-rate  mortgage  loans has been  emphasized in recent years.  The Bank
also is emphasizing  the  origination of home equity loans (loans secured by the
equity in the  borrower's  residence  but not  necessarily  for the  purpose  of
property improvement). In recent years, Fidelity Savings has also been an active
originator of consumer loans and has increased its commercial  business lending.
These home equity, consumer and commercial business loans generally have shorter
maturities and higher interest rates than  residential  mortgage loans. The Bank
continues  to  offer  long-term,  fixed-rate  residential  mortgage  loans,  but
generally only under terms, conditions,  and documentation which permit the sale
of a portion of such loans in the  secondary  market.  In fiscal 1992,  the Bank
began  selling  a  portion  of these  loans  to the  Federal  National  Mortgage
Association ("FNMA").

Customer  savings  deposits with Fidelity Savings are insured by the SAIF to the
maximum  extent  provided  by law and the  Bank is now,  following  its  charter
conversion,  subject to examination and comprehensive regulation by the FDIC and
the Pennsylvania Department of Banking ("Department").  Fidelity Savings is also
a member of the Federal Home Loan Bank of Pittsburgh  ("FHLB of  Pittsburgh"  or
"FHLB"),  which is one of the 12 regional banks comprising the FHLB System.  The
Bank is further  subject to regulations of the Board of Governors of the Federal
Reserve System  ("Federal  Reserve  Board")  governing  reserves  required to be
maintained against deposits and certain other matters.

The Company's  executive  office is located at 1009 Perry  Highway,  Pittsburgh,
Pennsylvania 15237, and its telephone number is (412) 367-3300.
<PAGE>
LENDING ACTIVITIES

LOAN PORTFOLIO  COMPOSITION.  At September 30, 1996,  Fidelity Savings' net loan
portfolio totaled $151.3 million, representing approximately 47.6% of its $317.9
million of total assets at that date. The Bank's loan portfolio at September 30,
1996 primarily consisted of conventional  residential  mortgage loans, which are
loans that are neither insured by the Federal Housing Administration ("FHA") nor
partially  guaranteed by the Department of Veterans Affairs ("VA"). At September
30, 1996,  $89.6  million or 56.7% and $21.8  million or 13.8% of its total loan
portfolio consisted of conventional  residential  mortgage loans (including $5.0
million in loans for the  construction  of  one-to-four  family  dwellings)  and
commercial  real  estate  loans,  (including  $2.6  million  in  loans  for  the
construction of commercial properties),  respectively. In addition, at September
30,  1996,  the Bank had  $35.8  million  or 22.7% of its total  loan  portfolio
invested  in  installment  loans,  and $10.7  million  or 6.8% of its total loan
portfolio invested in commercial business loans.

The following table sets forth  information  concerning  Fidelity  Savings' loan
portfolio by type at the dates indicated.
<TABLE>
<CAPTION>
                                                                            As of September 30,
                                                  ---------------------------------------------------------------------
                                                         1996                       1995                      1994           
                                                  -----------------          ----------------          ----------------      
                                                  Amount          %          Amount         %          Amount         %      
                                                  ------         --          ------        --          ------        --      
                                                                                             (Dollars in Thousands)
<S>                                              <C>           <C>         <C>           <C>         <C>           <C>       
Real estate loans:
  Residential:
     Single-family (one-to-four units)           $ 80,186      50.8%       $ 60,160      47.4%       $ 61,570      52.7%     
     Multi-family (over four units)                 4,435       2.8           5,156       4.1           5,664       4.9      
  Construction                                      7,645       4.8           6,911       5.4           5,595       4.8      
  Commercial                                       19,112      12.1          20,102      15.8          17,032      14.6      
                                                 --------      ----        --------      ----        --------      ----      
      Total real estate loans                     111,378      70.5          92,329      72.7          89,861      77.0      
Installment loans                                  35,782      22.7          28,421      22.4          22,992      19.7      
Commercial business loans                          10,702       6.8           6,186       4.9           3,918       3.3      
                                                 --------      ----        --------      ----        --------      ----      
  Total loans receivable                          157,862     100.0%        126,936     100.0%        116,771     100.0%     
                                                              ======                    =====                     =====      


Less:
  Loans in process                                 (4,109)                   (3,664)                   (1,843)               
  Unamortized premiums, discounts and
    deferred loan fees                               (960)                     (939)                     (947)               
  Allowance for possible loan losses               (1,530)                   (1,429)                   (1,334)               
                                                  --------                 --------                  --------                
    Net loans receivable                         $151,263                  $120,904                  $112,647                
                                                 ========                  ========                  ========                
<PAGE>
<CAPTION>
                                                              As of September 30,
                                                  ----------------------------------------
                                                          1993                   1992
                                                   ----------------        ---------------
                                                   Amount         %        Amount        %
                                                   ------        --        ------       --
                                                 
<S>                                              <C>          <C>        <C>           <C>  
Real estate loans:
  Residential:
     Single-family (one-to-four units)           $ 66,083     59.2%      $ 66,513      60.3%
     Multi-family (over four units)                 5,295      4.8          5,160       4.7
  Construction                                      4,904      4.4          1,014        .9
  Commercial                                       15,532     13.9         17,449      15.8
                                                  -------     ----       --------      ----
      Total real estate loans                      91,814     82.3         90,136      81.7
Installment loans                                  16,276     14.6         16,598      15.0
Commercial business loans                           3,451      3.1          3,659       3.3
                                                 --------     ----       --------      ----
  Total loans receivable                          111,541    100.0%       110,393     100.0%
                                                             =====                    =====


Less:
  Loans in process                                 (2,772)                 (2,126)
  Unamortized premiums, discounts and
    deferred loan fees                             (1,062)                   (880)
  Allowance for possible loan losses               (1,122)                   (980)
                                                 --------                 -------
    Net loans receivable                         $106,585                $106,407
                                                 ========                ========
</TABLE>
<PAGE>
CONTRACTUAL   MATURITIES.   The  following  table  sets  forth  the  contractual
maturities of the total loans receivable of Fidelity Savings as of September 30,
1996 by categories of loans.
<TABLE>
<CAPTION>
                                                                                           Contractual Maturities Due
                                                                                          in Year(s) Ended September 30,
                                                                                          ------------------------------
                                       Balance Outstanding at                                           1998-               After
                                         September 30, 1996                          1997               2001                2001
                                       ----------------------                      -------             -------            --------
                                                                  (In Thousands)
<S>                                           <C>                                  <C>                 <C>                <C>     
Real estate loans:
  Residential                                 $ 84,621                             $ 1,959             $ 1,997            $ 80,665
  Commercial                                    19,112                               2,637               4,573              11,902
  Construction                                   7,645                               3,304                 744               3,597
Installment loans                               35,782                                 260              15,363              20,159
Commercial business loans                       10,702                                 451               4,257               5,994
                                              --------                             -------             -------            --------
       Total (1)                              $157,862                             $ 8,611             $26,934            $122,317
                                              ========                             =======             =======            ========
</TABLE>
- -------------------
(1) Of the  $149.3  million  of  principal  repayments  contractually  due after
    September  30, 1997,  $115.7  million have fixed rates of interest and $33.6
    million have adjustable or floating rates of interest.
<PAGE>
Contractual  principal repayments of loans do not necessarily reflect the actual
term of the  Bank's  loan  portfolio.  The  average  life of  mortgage  loans is
substantially  less than their average  contractual  maturities  because of loan
payments and  prepayments  and because of enforcement  of  due-on-sale  clauses,
which  generally give the Bank the right to declare a loan  immediately  due and
payable in the event,  among  other  things,  that the  borrower  sells the real
property subject to the mortgage and the loan is not repaid. The average life of
mortgage loans tends to increase,  however, when current mortgage loan rates are
substantially  higher than rates on  existing  mortgage  loans and,  conversely,
decrease when current mortgage loan rates are substantially  lower than rates on
existing mortgage loans.

ORIGINATION,  PURCHASE AND SALE OF LOANS.  As a  Pennsylvania-chartered  savings
institution,  Fidelity  Savings  Bank has general  authority  to  originate  and
purchase  loans secured by real estate  located  throughout  the United  States.
Notwithstanding  this  nationwide  authority,  it has been the Bank's  policy to
concentrate  its lending  activities in its immediate  market area. As a result,
over 95% of the mortgage loans originated by the Bank are secured by real estate
located in Allegheny County and adjacent Pennsylvania counties.  Generally,  the
Bank has  departed  from  this  policy  only when  overall  demand is low in its
immediate  market area or when it has needed to supplement  its  adjustable-rate
mortgage  ("ARM") loan  portfolio.  During fiscal 1994,  the Bank purchased $2.2
million of single family co-op loans within Allegheny  County.  The Bank reviews
all such  loans to  ensure  each  meets  the same  underwriting  standards  that
Fidelity  Savings applies to loans it originates.  The Bank did not purchase any
loans during fiscal 1996 or fiscal 1995.

Applications  for all types of loans are taken at the  Bank's  home  office  and
branch offices by branch managers and forwarded to the administrative office for
processing.  In most cases,  an interview with the applicant is conducted at the
branch office by a branch  manager.  Residential and commercial real estate loan
originations are primarily  attributable to walk-in and existing  customers and,
to a lesser  extent,  real  estate  brokers.  Installment  loans  are  primarily
obtained  through  existing and walk-in  customers.  The Board of Directors  has
delegated  authority  to  the  Loan  Committee,  consisting  of  the  President,
Executive  Vice  President  and  Chief  Financial  Officer  and  Executive  Vice
President and Chief Lending  Officer,  to approve first  mortgage,  home equity,
secured  consumer,  unsecured  consumer  and  commercial  loans up to  $500,000,
$200,000,  $75,000, $50,000, and $400,000,  respectively.  Any loan in excess of
those amounts must be approved by the Board of Directors. The Board of Directors
has  further  delegated  authority  to the Bank's  President  to  approve  first
mortgage, home equity, secured consumer, unsecured consumer and commercial loans
up to $175,000,  $100,000,  $75,000,  $50,000, and $125,000,  respectively.  The
terms of the delegation  also permit the President to delegate  authority to any
other  Bank  officer  under the same or more  limited  terms.  Pursuant  to this
authority,  the  President  of the  Bank has  delegated  to the  Executive  Vice
President  and  Chief  Lending  Officer,  subject  to  certain  conditions,  the
authority to approve motor vehicle loans,  secured  personal loans and unsecured
personal loans up to $50,000,  $50,000,  and $15,000,  respectively;  to approve
first mortgage one-to-four family loans up to $175,000,  with a loan-to-value of
65% or less;  to approve  home equity  loans up to $100,000 if the amount of the
loan is not in excess of 80% of the equity;  to approve  commercial  loans up to
$100,000;  to approve  education loans up to levels approved by the Pennsylvania
Higher  Education  Assistance  Agency;  and to approve credit cards and checking
account  overdraft  protection  loans  that  conform  to the  parameters  of the
program.
<PAGE>
Historically,  Fidelity Savings  originated  mortgage loans for inclusion in its
loan  portfolio and not for sale in the secondary  market.  In fiscal 1992,  the
Bank began  selling  some  fixed-rate  mortgage  loans to FNMA.  Mortgage  loans
generally are originated under terms,  conditions and documentation which permit
such sale.

The following  table shows total loans  originated,  purchased,  sold and repaid
during the periods indicated.
<TABLE>
<CAPTION>
                                               Fiscal Year Ended September 30,
                                             ----------------------------------
                                               1996         1995         1994
                                             --------     --------     --------
                                                    (In Thousands)
<S>                                          <C>          <C>          <C>     
Real estate loan originations
    Residential:
       Single-family ....................    $ 31,411     $ 12,195     $ 11,978
       Multi-family .....................         134          454        1,441
       Commercial .......................       2,893        4,613        2,910
                                             --------     --------     --------
         Total real estate
           loan originations ............      34,438       17,262       16,329
Installment loan originations ...........      20,411       14,116       16,173
Commercial business loan
   originations .........................       9,402        5,582        1,606
                                             --------     --------     --------
         Total loan originations ........      64,251       36,960       34,108
Purchases of loans ......................         -0-          -0-        2,174
                                             --------     --------     --------
         Total loan originations
           and purchases ................      64,251       36,960       36,282
                                             --------     --------     --------

Principal repayments on loans ...........      32,142       24,284       28,260
Sales of residential loans ..............         134          361        2,183
Sales of education loans ................       1,042        1,649          609
                                             --------     --------     --------
         Total principal repayments
         and sales of loans .............      33,318       26,294       31,052
                                             --------     --------     --------
Change in loans in process ..............        (445)      (1,821)         929
Change in deferred loan fees ............         (21)           8          115
Change in allowance for possible
   loan losses ..........................        (101)         (95)        (212)
Other changes, net ......................          (7)        (501)         -0-
                                             --------     --------     --------
Net increase (decrease) in loans ........    $ 30,359     $  8,257     $  6,062
                                             ========     ========     ========
</TABLE>

REAL  ESTATE  LENDING.  The Bank  concentrates  its  lending  activities  on the
origination of loans and purchase of loan  participations  secured  primarily by
first  mortgage  liens on existing  single-family  residences.  At September 30,
1996,  $85.2  million or 54.0% of the Bank's total loan  portfolio  consisted of
such loans (including $5.0 million of residential construction loans).
<PAGE>
In response to a concern for more effective asset and liability  management,  in
recent years the Bank has been emphasizing single-family residential loans which
provide for annual interest rate adjustments.  The  adjustable-rate  residential
mortgage  loans  offered  by  Fidelity  Savings  in recent  years have 10, 15 or
30-year terms and interest rates which adjust every year generally in accordance
with the  index of  average  yield on U.S.  Treasury  Securities  adjusted  to a
constant  maturity  of one  year.  There is  generally  a 2% cap or limit on any
increase or decrease in the interest  rate per year with a 5% or 6% limit on the
amount by which the interest can  increase  over the life of the loan.  The Bank
has not engaged in the practice of using a cap on the payments  that could allow
the loan  balance to  increase  rather  than  decrease,  resulting  in  negative
amortization.

Adjustable-rate mortgage loans comprised approximately 20.7%, 68.2% and 38.5% of
the total  originations of mortgage loans by the Bank in fiscal 1996,  1995, and
1994, respectively,  and amounted to approximately $34.2 million or 30.7% of the
Bank's portfolio of mortgage loans at September 30, 1996.

The Bank continues to originate  fixed-rate loans with terms of 10, 15, 20 or 30
years  in order to  provide  a full  range of  products  to its  customers,  but
generally only under terms,  conditions and documentation  which permit the sale
of a portion of these  loans in the  secondary  market.  The Bank also  offers a
10-year balloon loan with payments based on 30-year  amortization.  At September
30, 1996,  approximately  $77.1  million or 69.3% of the  mortgage  loans in the
Bank's  loan  portfolio  consisted  of loans  which  provide  for fixed rates of
interest.  Although these loans provide for repayments of principal over a fixed
period of up to 30 years,  it is the  Bank's  experience  that such  loans  have
remained  outstanding  for a  substantially  shorter  period of time. The Bank's
policy  is to  enforce  the  "due-on-sale"  clauses  contained  in  most  of its
fixed-rate,  conventional  mortgage loans,  which  generally  permit the Bank to
require  payment of the  outstanding  loan balance if the mortgaged  property is
sold or  transferred  and,  thus,  contributes to shortening the average life of
such loans.

The Savings  Bank will lend  generally up to 80% of the  appraised  value of the
property  securing  the loan  (referred to as the  loan-to-value  ratio) up to a
maximum amount of $207,000 but will lend up to 95% of the appraised  value up to
the same  amount if the  borrower  obtains  private  mortgage  insurance  on the
portion of the principal amount of the loan that exceeds 80% of the value of the
property securing the loan. While the Bank also originates  residential mortgage
loans in amounts  over  $207,000,  such loans  generally  have terms of 10 or 15
years or are 10-year  balloon  loans with  payments  based on 15-year to 30-year
amortization.  Generally,  such loans will not exceed a maximum  loan  amount of
$1.0  million,  although  the Bank may  consider  loans  above  that  limit on a
case-by-case basis.

The Savings Bank also, in recent years, has developed single-family  residential
mortgage loan programs targeted to the economically disadvantaged and minorities
in the Bank's primary lending area. Under the programs, the Bank will lend up to
97% of the appraised value of the property securing the loan as well as reducing
the closing  costs the  borrower is normally  required to pay. The Bank does not
believe that these loans pose a  significantly  greater risk of  non-performance
than similar  single-family  residential  mortgage loans  underwritten using the
Bank's normal criteria.
<PAGE>
The Bank requires the  properties  securing  mortgage  loans it  originates  and
purchases to be appraised by  independent  appraisers who are approved by or who
meet certain  prescribed  standards  established by the Board of Directors.  The
Bank also requires title, hazard and (where applicable) flood insurance in order
to protect the properties  securing its  residential  and other mortgage  loans.
Borrowers are subject to employment  verification and credit evaluation reports,
and must meet established underwriting criteria with respect to their ability to
make monthly mortgage payments.

In addition to loans secured by single-family  residential real estate, Fidelity
Savings also  originates,  to a lesser extent,  loans secured by commercial real
estate  and  multi-family  residential  real  estate.  Over 95% of this  type of
lending is done within the Bank's  primary  market area.  At September 30, 1996,
$26.2  million  or  16.6%  of the  Bank's  total  loan  portfolio  consisted  of
commercial real estate and multi-family residential real estate loans (including
$2.6 million of commercial construction loans).

Although terms vary,  commercial and multi-family  residential real estate loans
are  generally  made  for  terms  of up to 10 years  with a  longer  period  for
amortization  and in amounts of up to 80% of the  lesser of  appraised  value or
sales price. These loans are usually made with adjustable rates of interest, but
the Bank  occasionally  will make  fixed-rate  commercial or  multi-family  real
estate loans on a 10 or 7 year payment  basis,  with the period of  amortization
negotiated on a case-by-case basis.

The Bank, to a limited extent, also engages in loans to finance the construction
of  one-to-four  family  dwellings.   This  activity  is  generally  limited  to
individual units and may, to a limited degree, include speculative  construction
by developers. The inspections,  for approval of payment vouchers, are performed
by Bank  personnel  and are  based on  stages of  completion.  Applications  for
construction loans primarily are received from former borrowers and builders who
have worked with Fidelity  Savings in the past. At September 30, 1996,  the Bank
had 29 construction projects of this type in process. In addition, the Bank also
engages  in loans to finance  the  construction  of  commercial  properties.  At
September  30, 1996,  the Bank had three  construction  projects of this type in
process.

Loans to finance commercial and multi-family residential real estate and for the
financing  of  construction  generally  provide a greater rate of return but are
considered  to have a greater risk of loss than loans to finance the purchase of
single-family,   owner-occupied   dwellings.   However,  the  Bank  has  adopted
underwriting  guidelines to ensure that the loans involve only a minimal  amount
of additional risk.

The  Financial  Institutions  Reform,  Recovery,  and  Enforcement  Act of  1989
("FIRREA") applied the loans-to-one  borrower limit applicable to national banks
to all loans made by  savings  associations,  and a  subsequently  adopted  FDIC
regulation applied this limit to state-chartered  savings banks such as Fidelity
Savings.  The  regulation  generally  does not permit  loans-to-one  borrower to
exceed 15% of  unimpaired  capital and  surplus.  Loans in an amount equal to an
additional 10% of unimpaired  capital and surplus also may be made to a borrower
if the loans are fully secured by readily  marketable  securities.  At September
30, 1996, the Bank's limit on  loans-to-one  borrower was $3.4 million,  and the
Bank's  largest  loan or  group  of  loans-to-one  borrower,  including  related
entities,  aggregated  $2.4  million.  This  represents a  commercial  mortgage,
secured by five  mobile  home  parks  located  in  Allegheny,  Beaver and Butler
counties  with an appraised  value of $3.3 million in 1994.  The loan is current
and performing at September 30, 1996.
<PAGE>
INSTALLMENT  LENDING.  The Bank  offers a wide  variety  of  installment  loans,
including home equity loans and consumer loans.

Home  equity  loans  amounted  to $30.1  million  or 84.0% of the  Bank's  total
installment  loan  portfolio at September 30, 1996.  These loans are made on the
security of the  unencumbered  equity in the borrower's  residence.  Home equity
loans are made at fixed rates for terms of up to 15 years, and home equity lines
of credit are made at variable rates. Home equity loans generally may not exceed
80% of the value of the security  property when aggregated with all other liens,
although  a limited  number of loans up to 100%  value may be made at  increased
rates.

Consumer loans consist of motor vehicle loans,  other types of secured  consumer
loans and unsecured  personal loans. At September 30, 1996, these loans amounted
to $2.5 million,  which  represented  6.9% of the Bank's total  installment loan
portfolio.  At September 30, 1996,  motor vehicle loans amounted to $1.5 million
and  unsecured  loans and loans  secured  by  property  other  than real  estate
amounted to $1.0 million.

The Bank also makes other  types of  installment  loans such as savings  account
loans,  education loans, credit card loans and overdraft loans. At September 30,
1996, these loans amounted to $3.1 million or 8.6% of the total installment loan
portfolio.  That total consisted of $1.0 million of education loans, $957,000 of
savings  account loans,  $797,000 of credit card loans and $310,000 of overdraft
loans.

Consumer,  credit card and overdraft loans and, to a lesser extent,  home equity
loans may involve a greater risk of nonpayment than  traditional  first mortgage
loans on  single-family  residential  dwellings.  However,  such loans generally
provide a greater rate of return, and Fidelity Savings  underwrites the loans in
conformity to standards adopted by its Board of Directors.

COMMERCIAL  BUSINESS  LOANS:  Commercial  business  loans of both a secured  and
unsecured  nature  are  made  by the  Savings  Bank  for  business  purposes  to
incorporated and unincorporated businesses.  Typically, these are loans made for
the  purchase  of  equipment,  to  finance  accounts  receivable  and to finance
inventory,  as well as other  business  purposes.  At September 30, 1996,  these
loans amounted to $10.7 million or 6.8% of the total loan portfolio.

LOAN FEE AND SERVICING INCOME. In addition to interest earned on loans, the Bank
receives  income  through  the  servicing  of loans  and loan  fees  charged  in
connection with loan originations and modifications,  late payments,  changes of
property ownership and for miscellaneous  services related to its loans.  Income
from these  activities  varies from period to period with the volume and type of
loans made.

The Bank charges loan  origination  fees which are calculated as a percentage of
the amount  loaned.  The fees received in  connection  with the  origination  of
conventional,  single-family,  residential  real  estate  loans  have  generally
amounted  to two to  three  points  (one  point  being  equivalent  to 1% of the
principal amount of the loan). In addition,  the Bank typically receives fees of
two or  three  points  in  connection  with  the  origination  of  conventional,
multi-family  residential  loans and commercial real estate loans. Loan fees and
certain  direct costs are  deferred,  and the net fee or cost is amortized  into
income using the interest  method over the expected life of the loan. See Note 1
to the Consolidated  Financial Statements contained in the 1996 Annual Report to
Stockholders, which is included as Exhibit 13 hereto ("Annual Report").
<PAGE>
The Bank also receives  income from  servicing  loans which are owned by others.
The amount of loans  serviced  by the Bank for others  has  decreased  from $8.3
million at September 30, 1994 to $6.5 million at September 30, 1996.

NON-PERFORMING  LOANS AND REAL  ESTATE  OWNED.  When a borrower  fails to make a
required payment on a loan, Fidelity Savings attempts to cause the default to be
cured by contacting the borrower. In general,  contacts are made after a payment
is more than 15 days past due,  and a late charge is  assessed at that time.  In
most cases,  defaults are cured promptly.  If the delinquency on a mortgage loan
exceeds 90 days and is not cured through  Fidelity  Savings'  normal  collection
procedures  or an  acceptable  arrangement  is not worked out with the borrower,
Fidelity  Savings  will  normally  institute  measures  to remedy  the  default,
including  commencing  a  foreclosure  action  or,  in  special   circumstances,
accepting from the mortgagor a voluntary deed of the secured property in lieu of
foreclosure.

The remedies available to a lender in the event of a default or delinquency with
respect to residential mortgage loans, and the procedures by which such remedies
may be  exercised,  are  subject to  Pennsylvania  laws and  regulations.  Under
Pennsylvania  law, a lender is prohibited  from  accelerating  the maturity of a
residential  mortgage loan,  commencing any legal action (including  foreclosure
proceedings)  to  collect  on  such  loan,  or  taking  possession  of any  loan
collateral  until the lender has first provided the delinquent  borrower with at
least 30 days' prior written notice specifying the nature of the delinquency and
the borrower's right to correct such delinquency.  In addition,  the Homeowner's
Emergency  Assistance  Act of 1983 further  restricts the ability of a lender to
exercise any remedies it may have with respect to loans for one- and  two-family
principal  residences  located in Pennsylvania  (including the lender's right to
foreclose  on such  property)  until the  lender  has  provided  the  delinquent
borrower with written notice  detailing the borrower's  rights under such Act to
seek consumer  credit  counseling and state  financial  assistance and until the
borrower has exhausted or failed to pursue such rights.

If  foreclosure  is effected,  the property is sold at a public auction in which
Fidelity  Savings  may  participate  as a bidder.  If  Fidelity  Savings  is the
successful  bidder,  the  acquired  real  estate is then  included  in  Fidelity
Savings' "real estate owned" account until it is sold. Although Fidelity Savings
is  permitted to finance  sales of real estate  owned by "loans to  facilitate,"
which may involve more favorable  interest rates and terms than generally  would
be  granted  under  the  Bank's  underwriting  guidelines,  it is the  policy of
Fidelity Savings to provide such loans only in rare circumstances.

Loans are placed on non-accrual status when, in the judgment of management,  the
probability  of collection of interest is deemed to be  insufficient  to warrant
further accrual, generally when a loan is ninety days or more delinquent. When a
loan is placed on non-accrual status,  previously accrued but unpaid interest is
deducted from interest income.

Real estate owned consists of properties  acquired  through  foreclosure and are
recorded at the lower of cost  (principal  balance of the former  mortgage  loan
plus costs of obtaining  title and possession) or fair value less estimated cost
to sell.  Costs  relating to  development  and  improvement  of the property are
capitalized, whereas costs of holding such real estate are expensed as incurred.
Additional  write downs are  charged to income,  and the  carrying  value of the
property reduced, when the carrying value exceeds fair value less estimated cost
to sell.  Management believes that the current reserve for losses on real estate
owned is adequate.
<PAGE>
The following tables sets forth information  regarding nonaccrual loans and real
estate  owned  by the  Bank at the  dates  indicated.  The Bank did not have any
accruing  loans  which  were 90 days or more  overdue  or any loans  which  were
classified as troubled debt restructurings at the dates presented.
<TABLE>
<CAPTION>
                                                                              September 30,
                                              ----------------------------------------------------------------------
                                              1996           1995             1994              1993            1992
                                              ----           ----             ----              ----            ----
                                                                      (Dollars in Thousands)
<S>                                          <C>           <C>              <C>               <C>             <C>   
Nonaccrual residential real estate
  loans (one-to-four family)                 $  567        $  227           $  574            $  550          $  243
Nonaccrual construction, multi-family
  residential and commercial real
  estate loans                                  134            --              621               562             989
Nonaccrual installment and commercial
  business loans                                457            85               87               178             475
                                             ------        ------           ------            ------          ------
Total non-performing loans                   $1,158        $  312           $1,282            $1,290          $1,707
                                             ======        ======           ======            ======          ======
Total nonperforming loans as a percent
  of total loans receivable                    .73%          .25%            1.10%             1.16%           1.55%
                                             ======        ======           ======            ======          ======
Total real estate owned, net of
  related reserves                           $  370        $1,062           $  455            $  339             219
                                             ======        ======           ======            ======          ======
Total nonperforming loans and real
  estate owned as a percent of total
  assets                                       .48%          .49%             .63%              .63%            .76%
                                             ======        ======           ======            ======          ======
</TABLE>
    
At  September  30,  1996,  non-accrual  loans  consisted  of fifteen  1-4 family
residential real estate loans totaling $567,000,  one single family construction
loan totaling $134,000,  twenty-three installment loans totaling $125,000, three
commercial  loans totaling  $189,000,  three commercial lines of credit totaling
$129,000,  three personal lines of credit totaling $1,000 and eleven credit card
accounts totaling $13,000.

Real  estate  owned  at  September  30,  1996  consisted  of  two  single-family
properties in Pittsburgh, Pennsylvania totaling $370,000. One of the properties,
recorded at $350,000 at September 30, 1996, is under agreement of sale. The Bank
expects  the  net  proceeds  from  the  sale,  including  selling  expenses,  to
approximate the recorded value.
<PAGE>
The  following  table set forth an  analysis  of the Bank's  allowance  for loan
losses.
<TABLE>
<CAPTION>
                                                                       Year Ended September 30,
                                            ------------------------------------------------------------------------
                                            1996             1995             1994              1993            1992
                                            ----             ----             ----              ----            ----
                                                                   (Dollars in Thousands)
<S>                                        <C>              <C>              <C>               <C>             <C>   
Balance at beginning of period             $1,429           $1,334           $1,122            $  980          $  621

Provision charged to operations               270              230              360               655             483
                                           ------           ------           ------            ------          ------

Charge-offs:
  Residential real estate                     149              230              116               157              --
  Installment                                  44               29               40                27              43
  Commercial                                   78              116                3               340              88
Recoveries:
  Residential real estate                      55              120               --                --              --
  Installment                                  10               11                6                 7               4
  Commercial                                   37              109                5                 4               3
                                           ------           ------           ------            ------          ------

Net charge-off                                169              135              148               513             124
                                           ------           ------           ------            ------          ------

Balance at end of period                   $1,530           $1,429           $1,334            $1,122          $  980
                                           ======           ======           ======            ======          ======
Ratio of net charge-offs during
  the period to average loans
  outstanding during the period              .12%             .11%             .14%              .46%            .11%
                                           ======           ======           ======            ======          ======
</TABLE>
<PAGE>
The  following  table shows the amount of the Bank's  allowance  for loan losses
attributable to each category of loan indicated and the percent of loans in each
category to total loans, at each of the dates indicated.
<TABLE>
<CAPTION>
                                                            At September 30,
                              ------------------------------------------------------------------------------
                                     1996                         1995                           1994       
                              -------------------          -------------------            ------------------

                              Amount           %            Amount          %             Amount         %  
                              ------           -            ------         --             ------        --  
                                                          (Dollars in Thousands)
<S>                           <C>          <C>            <C>          <C>              <C>          <C>   
Residential real estate
  loans                      $  443         53.6%          $  385       51.5%            $  354       57.6% 

Commercial real estate
  loans                         225         12.1              256       15.8                245       14.6  

Construction loans               60          4.8               61        5.4                 58        4.8  

Installment loans               358         22.7              332       22.4                340       19.7  

Commercial business loans       444          6.8              395        4.9                337        3.3  
                             ------        -----           ------      -----             ------      -----  

         Total               $1,530        100.0%          $1,429      100.0%            $1,334      100.0% 
                             ======        ======          ======      ======            ======      ====== 
<CAPTION>
                                             At September 30,
                              ----------------------------------------------
                                     1993                          1992
                              ------------------           -----------------

                              Amount          %             Amount         %
                              ------         --             ------        --
                              
<S>                           <C>           <C>             <C>        <C>  
Residential real estate
  loans                       $  269        64.0%           $ 262      64.9%

Commercial real estate
  loans                          214        13.9              238      15.8

Construction loans                50         4.4               10        .9

Installment loans                364        14.6              209      15.1

Commercial business loans        225         3.1              261       3.3
                              ------       -----            -----     -----

         Total                $1,122       100.0%           $ 980     100.0%
                              ======       ======           =====     ======
</TABLE>
<PAGE>
Management  establishes both allowances for estimated losses on delinquent loans
when it determines  that losses are  anticipated to be incurred and general loan
loss  allowances for potential  future  delinquent  loans.  In  determining  the
appropriate  level of allowances for possible losses,  consideration is given to
general economic conditions, diversification of loan portfolios, historical loss
experience,  identified  credit  problems,  delinquency  levels and  adequacy of
collateral.  For the year ended September 30, 1996, the Bank recorded provisions
for loan losses of $270,000.  At September  30, 1996,  the Bank had an allowance
for possible loan losses of $1.5 million or 1.01% of net loans  receivable.  The
allowance for possible loan losses was 132.1% of total  non-performing  loans at
that date.

Management also  establishes  specific  allowances for estimated  losses on real
estate owned when it determines  that losses are  anticipated  to be incurred on
the underlying properties. At September 30, 1996, the Bank had $102,000 recorded
as allowances for estimated losses on real estate owned. Property in real estate
owned at  September  30, 1996 is carried at fair value less  estimated  costs of
sale.

The Bank's management believes that its present allowances are adequate and that
the carrying  value of its real estate  owned  approximates  the net  realizable
value of the properties.  However,  while  management uses the best  information
available to make such determinations, future adjustments to reserves may become
necessary,  based  on  changes  in  economic  conditions,  or  as  a  result  of
examinations by various regulatory agencies,  who review the allowance as a part
of their examination procedures.

The Chief Lending Officer,  Chief Financial  Officer and the Collection  Manager
meet  monthly  to review  non-performing  assets and any other  assets  that may
require  classification  or special  consideration.  Adjustments to the carrying
values of such assets are made as needed and a detailed  report is  submitted to
the Board of Directors on a monthly basis.

MORTGAGE-BACKED SECURITIES.  Mortgage-backed securities (which also are known as
mortgage  participation  certificates  or pass-through  certificates)  typically
represent a participation  interest in a pool of  single-family  or multi-family
mortgages,  the  principal  and  interest  payments on which are passed from the
mortgage originators, through intermediaries (generally U.S. Government agencies
and  government  sponsored  enterprises  such as FNMA,  the  Federal  Home  Loan
Mortgage  Corporation  ("FHLMC") and Government  National  Mortgage  Association
("GNMA"))  that pool and  repackage the  participation  interests in the form of
securities, to investors such as the Bank.

Mortgage-backed  securities  typically are issued with stated principal amounts,
and the  securities  are  backed  by pools of  mortgages  that have  loans  with
interest  rates  that  are  within  a range  and have  varying  maturities.  The
underlying pool of mortgages,  i.e.,  fixed rate or adjustable  rate, as well as
the prepayment risk, are passed on to the certificate holders.  Accordingly, the
life of a  mortgage-backed  pass-through  security  approximates the life of the
underlying mortgages.
<PAGE>
The actual  maturity of a  mortgage-backed  security may be less than its stated
maturity due to prepayments of the underlying  mortgages.  Prepayments  that are
faster  than  anticipated  may shorten the life of the  security  and  adversely
affect its yield to maturity.  The yield is based upon the  interest  income and
the  amortization  of any  premium or  discount  related to the  mortgage-backed
security. In accordance with generally accepted accounting principals,  premiums
and  discounts  are  amortized  over the  estimated  lives of the  loans,  which
decrease and increase interest income, respectively.  The prepayment assumptions
used to  determine  the  amortization  period for  premiums  and  discounts  can
significantly  affect  the  yield of the  mortgage-backed  security,  and  these
assumptions are reviewed  periodically to reflect actual  prepayments.  Although
prepayments of underlying  mortgages depend on many factors,  including the type
of mortgages,  the coupon rate, the age of mortgages,  the geographical location
of the underlying real estate  collateralizing  the mortgages and general levels
of market  interest  rates,  the  difference  between the interest  rates on the
underlying mortgages and the prevailing mortgage interest rates generally is the
most  significant  determinant  of the rate of  prepayments.  During  periods of
falling mortgage interest rates, if the coupon rate of the underlying  mortgages
exceeds  the  prevailing  market  interest  rates  offered for  mortgage  loans,
refinancing generally increases and accelerates the prepayment of the underlying
mortgages and the related security.  Under such  circumstances,  the Bank may be
subject  to   reinvestment   risk   because  to  the  extent   that  the  Bank's
mortgage-backed securities amortize or prepay faster than anticipated,  the Bank
may not be able to reinvest the proceeds of such repayments and prepayments at a
comparable rate.  Mortgage-backed securities held for investment decreased $61.0
million or 66.1% to $31.3  million at September  30, 1996 from $92.3  million at
September  30,  1995.  During  fiscal  1996,  the  Bank  purchased  $550,000  of
mortgage-backed  securities  held-to-maturity all of which were adjustable-rate.
The Bank did not sell any mortgage-backed securities  held-to-maturity in fiscal
1996.

Effective  October 1, 1994, the Bank adopted  Statement of Financial  Accounting
Standards  ("SFAS")  No. 115  "Accounting  for Certain  Investments  in Debt and
Equity  Securities".  SFAS No. 115 requires  that  investments  be classified as
either:  (1)  Securities  Held to Maturity - reported  at  amortized  cost,  (2)
Trading Securities reported at fair value, or (3) Securities  Available-for-Sale
- - reported  at fair  value.  Unrealized  holding  gains and  losses for  trading
securities  are  reported  in  earnings  while  unrealized  gains and losses for
securities available-for-sale are reported as a separate component of equity. At
October 1, 1994, approximately $10.9 million of mortgage-backed  securities were
reclassified as available-for-sale.

On November 15, 1995,  the FASB issued "A Guide to  Implementation  of Statement
115 on  Accounting  for  Certain  Investments  in Debt  and  Equity  Securities"
("Guide"). The Guide permitted a one-time reclassification of securities without
calling into  question the  propriety of a company's  stated  intent in prior or
subsequent periods.  The reclassification had to occur between November 15, 1995
and  December  31,  1995.  The Bank  utilized  this  opportunity  to  reclassify
approximately $55.0 million of mortgage-backed securities as available-for-sale.

Mortgage-backed  securities  available-for-sale  were $62.5 and $9.2  million at
September 30, 1996 and 1995,  respectively.  As discussed  above,  approximately
$10.9 and $55.0  million  of  mortgage-backed  securities  were  transferred  to
available-for-sale pursuant to the adoption of SFAS No. 115 and the Guide. These
securities may be held for indefinite  periods of time and are generally used as
part of the Bank's asset/liability  management strategy. These securities may be
sold in  response  to changes in  interest  rates,  prepayment  rates or to meet
liquidity  needs.  During fiscal 1996, the Bank purchased $13.3 million of these
securities  and sold $5.5  million.  Sales of these  securities  in fiscal  1996
resulted in a pretax gain of $17,000.
<PAGE>
The following  table sets forth the composition and amortized cost of the Bank's
mortgage-backed securities at the dates indicated.
<TABLE>
<CAPTION>
                                                                September 30,
                                              -------------------------------------------
                                               1996              1995             1994
                                              -------           -------          --------
                                                            (In Thousands)
<S>                                           <C>               <C>              <C>     
Mortgage-backed securities
  held-to-maturity:
GNMA                                          $    55           $ 3,135          $  3,357
FHMA                                           10,556            40,330            48,868
FHLMC                                          16,734            23,440            31,046
FNMA Remic                                        --                335               864
FHLMC Remic                                       248            18,443            19,934
Other                                         $ 3,682           $ 6,641          $  8,167
                                              -------           -------          --------
  Total                                       $31,275           $92,324          $112,236
                                              =======           =======          ========
Mortgage-backed securities
  available-for-sale:
GNMA                                          $ 7,011           $   --           $   --
FNMA                                           25,072             3,559              --
FHLMC                                          11,608             5,009              --
FNMA Remic                                     15,264               634              --
FHLMC Remic                                     5,059               --               --
                                              -------           -------          --------
  Total                                       $64,014           $ 9,202          $   --
                                              =======           =======          ========
</TABLE>
    
<PAGE>
Information  regarding the contractual  maturities and weighted average yield of
the  Bank's  mortgage-backed  securities  portfolio  at  September  30,  1996 is
presented below.
<TABLE>
<CAPTION>
                                        Amounts at September 30, 1996 Which Mature In
                                 ------------------------------------------------------------
                                                             After Five
                                 One Year   After One to        to         Over 10
                                 or Less     Five Years      10 Years       Years      Total
                                 -------    ------------    ----------     -------    -------
                                                    (Dollars in Thousands)
<S>                              <C>          <C>           <C>            <C>        <C>    
Mortgaged-backed securites
  held-to-maturity:
GNMA                             $   --       $   --        $     55       $   --     $    55
FNMA                                 --           --             251        10,305     10,556
FHLMC                                --           191          1,705        14,838     16,734
FNMA Remic                           --           248            --            --         248
Other                                --           --             --          3,682      3,682
                                 -------      -------       --------       -------    -------
  Total                          $   --       $   439       $  2,011       $28,825    $31,275
                                 =======      =======       ========       =======    =======
Weighted average yield               -- %        8.33%          8.00%         6.69%      6.80%
                                 =======      =======       ========       =======    =======
Mortgaged-backed securites
  available-for-sale:
GNMA                             $   --       $   --        $    --        $ 7,011    $ 7,011
FNMA                                 --         4,537         14,651         5,884     25,072
FHLMC                                 48        3,016            --          8,544     11,608
FNMA Remic                           156        6,032            --          9,076     15,264
FHLMC Remic                          --           --             --          5,059      5,059
                                 -------      -------       --------       -------    -------
  Total                          $   204      $13,585       $ 14,651       $35,574    $64,014
                                 =======      =======       ========       =======    =======
Weighted average yield              5.82%        6.22%       $  5.67%         6.44%      6.22%
                                 =======      =======       ========       =======    =======
</TABLE>

For additional  information relating to the Bank's  mortgage-backed  securities,
see Notes 1, 4, and 5 of the Notes to the Consolidated Financial Statements.

As of  September  30,  1996,  non-U.S.  Government  and U.S.  Government  agency
mortgage-backed  securities that exceeded ten percent of stockholders equity are
as follows:
<TABLE>
<CAPTION>
         Issues                             Book Value                                  Market Value
         ------                             ----------                                  ------------
                                                                   (in thousands)
<S>                                           <C>                                           <C>   
Resolution Trust Corporation                  $2,349                                        $2,347
</TABLE>

The above security is an adjustable rate  mortgage-backed  security that adjusts
off the one-year treasury index and is rated AA by Standard and Poors.
<PAGE>
Investment Activities

Interest and dividends on investments  historically  have provided the Bank with
its third largest source of revenue after interest on loans and  mortgage-backed
securities.  At September  30, 1996,  the Bank's  investments  amounted to $59.2
million,  which includes  $53.8 million  available-for-sale,  which  represented
18.6% of total  assets.  At  October  1, 1994,  approximately  $10.6  million of
investment securities were reclassified as available-for-sale  upon the adoption
of  SFAS  No.  115  and   approximately   $8.2  million  were   reclassified  to
available-for-sale  in fiscal 1996 under the provision of the Guide. Pursuant to
Fidelity Savings'  investment policy, the Bank's investments include obligations
issued or fully  guaranteed by the United  States  government,  certain  federal
agency obligations, FHLB stock and other specified investments.

It is the  Bank's  policy  that  investments  are  to be  made  with  a  primary
consideration  for safety  and  liquidity.  Pursuant  to this  policy,  the Bank
invests only in government and government-guaranteed  securities, federal funds,
banker acceptances,  A-rated commercial paper and corporate  obligations,  money
market accounts,  mutual funds,  repurchase  agreements,  certain collateralized
investments and FHLMC preferred stock.

The method of calculating the carrying value of the Bank's  investments  differs
by type of security.  Investment account securities held to maturity are carried
at cost,  adjusted for  amortization  of premium and accretion of discounts,  if
any,  over the term of the  security.  Management  has the intent and ability to
hold these  securities  to maturity.  Gains or losses on the sale of  investment
securities are recognized  upon  realization  using the specific  identification
method.

The Bank has identified  those  securities  which may be sold prior to maturity.
These  assets are  classified  as  available-for-sale  and are  recorded at fair
value.  Unrealized  gains or losses  are  reported  as a separate  component  of
equity.  Gains  or  losses  on the  sale of  available-for-sale  securities  are
recognized using the specific identification method.
<PAGE>
The  following  tables  set forth  Fidelity  Savings'  investment  portfolio  at
carrying value at the dates indicated.
<TABLE>
<CAPTION>
                                                                  Available-for-sale
                                                                  As of September 30,
                                                       -----------------------------------------
                                                         1996            1995             1994
                                                       -------          -------          -------
                                                                     (In Thousands)
<S>                                                    <C>              <C>              <C>   
Short-term liquid cash funds:
  Federated Securities Corp.                           $   --           $    53          $   --

Investment securities:
  U.S. government and agency                            24,288           16,570              --

Obligations of state and
  political subdivisions                                24,676           10,700              --

Mutual funds(1)                                          1,520            1,430            2,680
FHLB stock                                               2,826            1,752            1,475
FHLMC preferred stock                                      381              388              125
Equity securities                                           64              --               --
                                                       -------          -------          -------

     Total                                             $53,755          $30,893          $ 4,280
                                                       =======          =======          =======
</TABLE>

(1) Consists of investment in the Federated Investors ARM Fund.

<TABLE>
<CAPTION>
                                                                   Held-to-maturity
                                                                  As of September 30,
                                                       -----------------------------------------
                                                         1996            1995             1994
                                                       -------          -------          -------
                                                                     (In Thousands)
<S>                                                    <C>              <C>              <C>    
Invest securities:
   U.S. Government and agency                          $ 3,997          $ 6,997          $18,089
Obligations of state and
   political subdivisions                                  --             6,227            7,332
Corporate notes                                            --               --             2,203
Asset-backed securities                                  1,404            2,052            5,281
                                                       -------          -------          -------
                                                       $ 5,401          $15,276          $32,905
                                                       =======          =======          =======
</TABLE>
<PAGE>
The  following  tables set forth the carrying  value,  estimated  market  value,
weighted  average life and  weighted  average  tax-equivalent  yield of Fidelity
Savings'  investment   securities  and  interest-earning   deposits  with  other
institutions at September 30, 1996.
<TABLE>
<CAPTION>
                                                 Available-for-Sale
                                 -------------------------------------------------
                                                            Weighted
                                 Amortized     Estimated     Average      Weighted
                                    Cost        Market        Life        Average
                                    Value       Value      (In Years)      Yield
                                 ---------     ---------   ----------     --------
                                                (Dollars In Thousands)

<S>                               <C>          <C>           <C>           <C>  
U.S. government and agency
  obligations                     $24,780      $24,288        8.12         7.06%

Obligations of state and
  political subdivisions           24,308       24,676       14.91         7.65

Mutual funds                        1,558        1,520          --         5.88

FHLMC preferred stock                 380          381          --         5.94

FHLB stock                          2,826        2,826          --         6.38

Equity securities                      48           64          --         2.49
                                  -------      -------                     ----

  Total investment securities      53,900       53,755                     7.25

Interest-earning deposits
  with other institutions             146          146          --         5.18
                                  -------      -------                     ----

Total investment securities
  and interest-earning
  deposits with other
  institutions                    $54,046      $53,901          --         7.24%
                                  =======      =======                     ====
<PAGE>
<CAPTION>
                                                Held-to-Maturity
                                  -----------------------------------------------
                                                           Weighted
                                              Estimated     Average      Weighted
                                  Carrying      Market        Life       Average
                                   Value        Value      (In Years)     Yield
                                  --------    ---------    ----------    --------
                                              (Dollars In Thousands)
<S>                                <C>          <C>           <C>          <C>  
U.S. government and agency
  obligations                      $3,997       $3,953        3.03         5.73%

Asset-backed securities             1,404        1,398        9.05         7.13
                                   ------       ------                     ----

         Total                     $5,401       $5,351                     6.10%
                                   ======       ======                     ====
</TABLE>

At September 30, 1996, the Bank holds no securities of any issuer, the aggregate
value of which  exceeds  ten  percent of  stockholders  equity,  other than U.S.
Government and U.S. Government agency securities.
<PAGE>
The  following  tables  set forth  the  amount of each  category  of  investment
securities of Fidelity Savings at September 30, 1996 which mature during each of
the  periods  indicated  and the  weighted  average  yield  for  each  range  of
maturities. The yields on the tax-exempt investments have been adjusted to their
pre-tax equivalents.
<TABLE>
<CAPTION>
                                                                                Available-for-Sale
                                                                  Amounts At September 30, 1996 Which Mature In
                                                 -------------------------------------------------------------------------------
                                                                                   After One Year            After Five Years
                                                    One Year of Less            Through Five Years          Through Ten Years   
                                                    ----------------            ------------------          -----------------   
                                                              Weighted                       Weighted                   Weighted
                                                               Average                        Average                    Average
                                                 Amount         Yield         Amount           Yield        Amount        Yield 
                                                 ---------------------        -----------------------       --------------------
                                                                               (Dollars in Thousands)
<S>                                              <C>             <C>         <C>                <C>         <C>          <C>    
U.S. government and U.S. government
   agency obligations                            $   --           --          $4,990            6.39%       $19,298       7.24  

Obligations of state and political
   subdivisions                                      --           --           1,945            6.28          5,036       6.82  

Mutual funds                                       1,520         5.88            --               --            --         --   

FHLB stock                                         2,826         6.38            --               --            --         --   

FHLMC preferred stock                                381         5.94            --               --            --         --   

Equity securities                                     64         2.49            --               --            --         --   
                                                 -------         ----        -------            -----       -------      -----  
     Total                                       $ 4,791         6.13%       $ 6,935            6.36%       $24,334      7.15%  
                                                 =======         =====       =======            =====       =======      =====  

<PAGE>
<CAPTION>
                                                   Available-for-Sale
                                       Amounts At September 30, 1996 Which Mature In
                                       ---------------------------------------------
                                                    After Ten Years
                                                    ---------------
                                                                Weighted
                                                                 Average
                                                 Amount           Yield
                                                 ----------------------
                                                 (Dollars in Thousands)
<S>                                              <C>              <C>  
U.S. government and U.S. government
   agency obligations                                --             --

Obligations of state and political
   subdivisions                                   17,695          7.90

Mutual funds                                         --             --

FHLB stock                                           --             --

FHLMC preferred stock                                --             --

Equity securities                                    --             --
                                                 -------          ----
     Total                                       $17,695          7.90%
                                                 =======          =====
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                                  Held-to-Maturity
                                                                  Amounts At September 30, 1996 Which Mature In
                                                 -------------------------------------------------------------------------------
                                                                                   After One Year            After Five Years
                                                    One Year of Less            Through Five Years          Through Ten Years     
                                                    ----------------            ------------------          -----------------     
                                                              Weighted                       Weighted                   Weighted  
                                                               Average                        Average                    Average  
                                                 Amount         Yield         Amount           Yield        Amount        Yield   
                                                 ---------------------        -----------------------       --------------------  

                                                                              (Dollars in Thousands)
<S>                                              <C>            <C>          <C>                <C>         <C>          <C>      
U.S. government and U.S. government
   agency obligations                            $   --           -- %       $ 3,997            5.73%       $  --          --%    

Asset-backed securities                              --           --             335            7.59           --          --     
                                                 -------         ----        -------            ----        -------      ----     

     Total                                       $   --           -- %       $ 4,332            5.87%       $  --          --%    
                                                 =======         ====        =======            ====        =======      ====     

<CAPTION>
   
                                                      Held-to-Maturity
                                        Amounts At September 30, 1996 Which Mature In
                                        ---------------------------------------------
                                                    After Ten Years
                                                    ---------------
                                                                 Weighted
                                                                  Average
                                                  Amount           Yield
                                                  ----------------------
<S>                                              <C>               <C>        
U.S. government and U.S. government
   agency obligations                             $   --             -- %

Asset-backed securities                             1,069          6.98
                                                  -------          ----

     Total                                        $ 1,069          6.98%
                                                  =======          ==== 
    
</TABLE>
<PAGE>
SOURCES OF FUNDS

GENERAL.  Savings  deposits  obtained through the home office and branch offices
have  traditionally  been the  principal  source of the Bank's  funds for use in
lending and for other  general  business  purposes.  The Bank also derives funds
from  scheduled   amortizations   and  prepayments  of  outstanding   loans  and
mortgage-backed securities and sales of investments available-for-sale. The Bank
also may borrow funds from the FHLB of Pittsburgh and other sources.  Borrowings
generally may be used on a short-term  basis to compensate for seasonal or other
reductions in savings  deposits or other inflows at less than projected  levels,
as well as on a longer-term basis to support expanded lending activities.

SAVINGS  DEPOSITS.  The Bank's current savings deposit products include passbook
savings accounts,  demand deposit accounts,  NOW accounts,  money market deposit
accounts and  certificates  of deposit ranging in terms from three months to ten
years.  Included among these savings deposit products are Individual  Retirement
Account   ("IRA")   certificates   and  Keogh   Plan   retirement   certificates
(collectively  "retirement  accounts").  The Bank  offers  preferred  rates  for
certificates  of deposit in  denominations  of $99,000 or more at terms  ranging
from one month to five years and,  at  September  30,  1996,  such  certificates
accounted for 4.1% of total savings deposits.

The Bank's savings  deposits are obtained  primarily from residents of Allegheny
and Butler Counties.  The principal  methods used by the Bank to attract savings
deposit  accounts  include  the  offering  of a wide  variety  of  services  and
accounts, competitive interest rates and convenient office locations and service
hours.  The Bank does not  currently  pay, nor has it in the past paid,  fees to
brokers to obtain its savings deposits.

The following  table shows the  distribution  of, and certain other  information
relating to the Bank's savings deposits by type as of the dates indicated.
<TABLE>
<CAPTION>
    
                                                                    September 30,
                                  ---------------------------------------------------------------------------------
                                        1996                             1995                          1994
                                  -------------------              ------------------           -------------------
                                              Average                         Average                       Average
                                  Balance      Rate                Balance     Rate             Balance       Rate

                                                                 (Dollars in Thousands)
<S>                               <C>          <C>               <C>            <C>           <C>            <C>  
Passbook and club accounts        $50,445      2.62%             $ 53,184       3.08%         $ 64,954       3.11%
Checking accounts                  30,944      1.10                29,172       1.54            27,993       1.76
Money market accounts              17,437      2.72                17,316       2.71            26,395       2.71
Certificates account              135,450      5.59               144,411       5.63           108,962       4.92
                                 --------      ----              --------       ----          --------       ----

                 Total           $234,276      4.17%             $244,083       4.24%         $228,304       3.75%
                                 ========      =====             ========       =====         ========       =====
    
</TABLE>
<PAGE>
In  recent  years,  the Bank has been  required  by  market  conditions  to rely
increasingly on newly-authorized  types of short-term  certificate  accounts and
other savings deposit  alternatives  that are more responsive to market interest
rates than passbook accounts and regulated fixed-rate,  fixed-term  certificates
that were  historically  the Bank's  primary  source of savings  deposits.  As a
result of  deregulation  and consumer  preference for shorter term,  market-rate
sensitive accounts, the Bank has, like most financial institutions,  experienced
a  significant  shift  in  savings  deposits  towards   relatively   short-term,
market-rate  accounts.  In  recent  years,  the  Bank  has  been  successful  in
attracting  retirement  accounts  which have provided the Bank with a relatively
stable source of funds.  As of September 30, 1996,  the Bank's total  retirement
funds were $34.3 million or 14.6% of its total savings deposits.

The Bank  attempts  to control  the flow of  savings  deposits  by  pricing  its
accounts to remain generally  competitive  with other financial  institutions in
its market area, but does not  necessarily  seek to match the highest rates paid
by competing institutions.  In this regard, the senior officers of the Bank meet
weekly to determine the interest  rates which the Bank will offer to the general
public.

Rates established by the Bank are also affected by the amount of funds needed by
the Bank on both a short-term and long-term basis,  alternative sources of funds
and the projected level of interest rates in the future. The ability of the Bank
to attract and maintain savings deposits and the Bank's cost of funds have been,
and will  continue to be,  significantly  affected by economic  and  competitive
conditions.

The following  table sets forth the net savings deposit flows of the Bank during
the periods indicated.
<TABLE>
<CAPTION>
                                                Fiscal Years Ended September 30,
                                             ------------------------------------
                                               1996          1995           1994
                                             --------       -------       ------- 
                                                      (In Thousands)
<S>                                          <C>            <C>           <C>     
Increase (decrease) before interest
  credited                                   $(19,963)      $ 5,672       $(9,070)
Interest credited                              10,156        10,107         3,283
                                             --------       -------       ------- 
Net savings deposit increase (decrease)      $ (9,807)      $15,779       $(5,787)
                                             ========       =======       =======
</TABLE>
<PAGE>
The following table presents by various  interest rate categories the amounts of
certificate  accounts  at the date  indicated  and the  amounts  of  certificate
accounts at such date which mature during the periods indicated.  See Note 11 to
the Consolidated Financial Statements in the Annual Report.
<TABLE>
<CAPTION>
                                                Amounts at September 30, 1996
                                                          Maturing
                                           --------------------------------------
                                At           Within                         After
                           September 30,      One        Two      Three     Three
                              1996            Year       Years    Years     Years
                           ------------    ---------     -----    -----    ------
                                                     (In Thousands)
<S>                         <C>           <C>          <C>       <C>       <C>    
Certificate accounts:
  under 4.01%               $     66      $     55     $    11   $   --    $   --
  4.01% to  6.00%            104,925        77,623       8,947     7,188    11,167
  6.01% to  8.00%             29,800         5,454      10,051     1,627    12,668
  8.01% to 10.00%                659            52         498        83        26
                            --------      --------     -------   -------   -------
Total certificate
  accounts                  $135,450      $ 83,184     $19,507   $ 8,898   $23,861
                            ========      ========     =======   =======   =======
</TABLE>

Maturities of certificates of deposit of $100,000 or more that were  outstanding
as of September 30, 1996 are summarized as follows (in thousands):

3 months  or less                       $ 3,768
Over 3 months through 6 months            2,292
Over 6 months through 12 months           1,497
Over 12 months                            1,506
                                        -------
      Total                             $ 9,063
                                        =======
<PAGE>
The following table presents certain  information  concerning  Fidelity Savings'
deposits at September  30, 1996 and the  scheduled  quarterly  maturities of its
certificates of deposit.
<TABLE>
<CAPTION>
   
                                             Percentage of        Weighted Average
                             Amount          Total Savings             Nominal
                         (in Thousands)         Deposits                 Rate
                         --------------      -------------        ----------------
<S>                        <C>                  <C>                      <C>  
Passbook accounts          $ 50,445              21.53%                  2.50%
NOW accounts and
  noninterest-bearing
  checking accounts          30,944              13.21                   1.50
Money market deposit
  accounts (1)               17,437               7.44                   2.98
                           --------             ------                   ----
    Total                    98,826              42.18                   2.27
                           --------             ------                   ----

Certificate accounts
  maturing by quarter:
  December 31, 1996          25,782              11.00                   5.03
  March 31, 1997             26,219              11.19                   4.94
  June 30, 1997              16,646               7.11                   4.95
  September 30, 1997         14,537               6.21                   5.16
  December 31, 1997           7,163               3.06                   6.16
  March 31, 1998              5,447               2.33                   5.99
  June 30, 1998               3,712               1.58                   6.22
  September 30, 1998          3,185               1.36                   5.58
  December 31, 1998           1,402                .60                   5.36
  March 31, 1999              3,097               1.32                   5.39
  June 30, 1999               2,516               1.07                   5.53
  September 30, 1999          1,883                .80                   5.79
  Thereafter                 23,861              10.19                   6.23
                           --------             ------                   ----
      Total certificate
        accounts            135,450              57.82                   5.40
                           --------             ------                   ----
Total savings deposits     $234,276             100.00%                  4.08%
                           ========             ======                   ====
    
</TABLE>

(1) Includes $1,397 in IRA money market deposit accounts.

BORROWINGS.  The Bank is eligible to obtain advances from the FHLB of Pittsburgh
upon the security of the common stock it owns in that bank,  securities owned by
the Bank and held in  safekeeping  by the FHLB and  certain  of its  residential
mortgages, provided certain standards related to creditworthiness have been met.
See  "Regulation of the Bank - Federal Home Loan Bank System." Such advances are
made pursuant to several  different credit  programs,  each of which has its own
interest rate and range of maturities.  FHLB advances are generally available to
meet seasonal and other  withdrawals of deposit  accounts and to expand lending,
as well as to aid the effort of members to establish  better asset and liability
management through the extension of maturities of liabilities.  At September 30,
1996, the Bank had $56.6 million of advances outstanding.
<PAGE>
The Bank  also,  from  time to time,  enters  into  sales  of  securities  under
agreements  to  repurchase  ("reverse  repurchase  agreements").   Such  reverse
repurchase  agreements  are  treated  as  financings,  and  the  obligations  to
repurchase  securities  sold are  reflected as  liabilities  in the statement of
financial  condition.  At September 30 1996, the Bank had no reverse  repurchase
agreements outstanding.

The following  table sets forth  certain  information  regarding the  short-term
borrowings (due within one year or less) of Fidelity Savings at the dates or for
the periods indicated.
<TABLE>
<CAPTION>
   
                                        At or for the Year Ended September 30,
                                        --------------------------------------
                                          1996           1995          1994
                                        -------        -------        -------
                                                 (Dollars In Thousands)
<S>                                     <C>            <C>            <C>    
FHLB advances:
  Average balance outstanding           $ 1,211        $    --        $ 1,566
  Maximum amount outstanding
    at any month-end during
    the period                            2,000             --          2,250
  Average interest rate during
    the period                            3.11%             --          2.76%
  Balance outstanding at end of
    period                                2,000             --            --
  Weighted average interest rate          5.14%             --            --

Reverse repurchase agreements:
  Average balance outstanding           $ 1,216        $ 9,486        $ 1,158
  Maximum amount outstanding
    at any month-end during
    the period                            4,565         15,471          4,951
  Average interest rate during
    the period                            4.75%          5.89%          3.71%
  Balance outstanding at end of
    period                                  493          4,542          4,951
  Weighted average interest rate          4.50%          5.53%          4.78%

Lines of credit:
  Average balance outstanding           $   --         $ 6,488        $ 4,903
  Maximum amount outstanding
    at any month-end during
    the period                              --          10,150         16,000
  Average interest rate during
    the period                              --           5.34%          4.56%
  Balance outstanding at end of
    period                                  --            --           11,350
  Weighted average interest rate            --            --            5.73%
<PAGE>
    
<CAPTION>
   
                                        At or for the Year Ended September 30,
                                        --------------------------------------
                                          1996           1995          1994
                                        -------        -------        -------
                                                 (Dollars In Thousands)
<S>                                     <C>            <C>            <C>    
FHLB Repoplus Advances:
  Average balance outstanding           $25,078          2,312            --
  Maximum amount outstanding
    at any month-end during
    the period                           51,350          5,000            --
Average interest rate during
  the period                              5.43%          5.89%            --
Balance outstanding at end
  of period                              51,350          5,000            --
Weighted average interest rate            5.46%          5.87%            --

Total average short-term borrowings     $27,505        $18,286        $ 7,627

Average interest rate of total
  short-term borrowings                   5.44%          5.71%          5.44%
    
</TABLE>

Subsidiaries

Pennsylvania law permits a Pennsylvania-chartered  savings institution to invest
up to 3% of its assets in the capital stock,  securities or other obligations of
subsidiary corporations or service corporations.  The Department is empowered to
authorize    Pennsylvania-chartered   savings   institutions,    upon   specific
application,  to invest a greater  percentage  of assets in  subsidiaries.  As a
result of  FIRREA,  the types of  activities  and the  magnitude  of the  Bank's
activities in its  investments  in service  corporations  are  restricted  (with
certain  exceptions)  to the  levels  and  magnitude  of  investments  permitted
state-chartered savings institutions.  The Bank did not have any subsidiaries at
September 30, 1996, and the Company did not have any subsidiaries other than the
Bank at September 30, 1996.

Employees

At  September  30,  1996,  Fidelity  Savings had 83  full-time  and 31 part-time
employees.  None of these employees are  represented by a collective  bargaining
agent, and the Bank believes that it enjoys good relations with its personnel.

Competition

Federal  legislation  in  recent  years  has  given  savings   institutions  the
opportunity  to compete on a more equal footing in many of the areas  previously
reserved for other types of financial  intermediaries,  mainly commercial banks.
As a result, the competitive  pressures among savings  institutions,  commercial
banks and other  financial  institutions  have increased  significantly  and are
expected to continue to do so.
<PAGE>
Fidelity Savings faces significant  competition in attracting  savings deposits.
Its most direct  competition  for savings  deposits has  historically  come from
commercial banks, savings banks and other financial  institutions located in its
market area.  Particularly  in times of high interest  rates,  Fidelity  Savings
faces  additional  significant  competition for investors' funds from short-term
money market  mutual funds and issuers of corporate and  government  securities.
Fidelity  Savings   competes  for  savings  deposits   principally  by  offering
depositors a variety of deposit programs, convenient branch locations and hours,
and other services.  Fidelity Savings does not rely upon any individual group or
entity for a material portion of its savings deposits.

Fidelity  Savings'  competition  for real estate  loans comes  principally  from
mortgage banking companies,  commercial banks, savings banks and other financial
institutions.  Fidelity Savings competes for loan originations primarily through
the interest  rates and loan fees it charges,  and the efficiency and quality of
services it provides  borrowers  and real estate  brokers.  Factors which affect
competition include the general and local economic conditions,  current interest
rate levels and volatility in the mortgage markets.

Market Area

The Bank now conducts  business from eight  full-service  offices located in its
primary market area,  Allegheny and Butler  counties,  which are two of the five
Pennsylvania  counties  which  comprise the  metropolitan  and suburban areas of
greater  Pittsburgh.  Approximately  1.5 million  people live in the market area
served by Fidelity  Savings Bank.  Substantially  all of the Bank's deposits and
loans are received from residents and  businesses  located in its primary market
area.  In  addition,  the Bank  participates  in the MACTM and PLUSTM  automatic
teller machine  networks which provide  locations  throughout the Bank's primary
market area, as well as the rest of Pennsylvania and most other states.

The  area's  economy  is  reasonably   diversified,   including   manufacturing,
transportation,  utilities,  banks, hospitals and educational services segments.
The unemployment  rate in Allegheny  County,  the Bank's largest market area, is
approximately 5.6%. The real estate market has been relatively stable,  although
residential  construction  is slowing.  The Bank  believes the  diversity of the
area's  industry  will  continue to help  provide  for a stable  economy for the
foreseable future; however, a general national economic slowdown may curtail the
slow but steady growth the area has experienced in recent years.

Average Balances and Yields

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 dollars and rates, and the net interest  margin.  The average balance of
loans  receivable  includes  non-accrual  loans.  Interest  income  on tax  free
investments  has been adjusted for federal  income tax purposes  using a rate of
34%.
<PAGE>
<TABLE>
<CAPTION>
   
                                                           Year Ended September 30,
                                 --------------------------------------------------------------------------------
                                               1996                                       1995                   
                                 -----------------------------------      -------------------------------------- 
                                 Average                      Yield/      Average                         Yield/ 
                                 Balance      Interest         Rate       Balance         Interest         Rate  
                                 -------      --------         ----       -------         --------         ----  
                                                             (Dollars in Thousands)

Interest-earning assets:
<S>                             <C>           <C>            <C>          <C>               <C>          <C>     
 Loans receivable               $135,945      $11,482          8.45%      $119,340          $ 9,953        8.34% 
 Mortgage-backed securities       97,340        6,120          6.29        109,010            6,600        6.05  
 Investment securities and
   FHLB stock                     54,242        3,816          7.04         39,596            2,714        6.85  
 Interest-earning deposits           769           24          3.12            892               69        7.78  
                                --------      -------          ----       --------          -------        ----  
Total interest-earning assets    288,296       21,442          7.44%       268,838           19,336        7.19  
                                              -------          ----                         -------        ----  
Non-interest-earning assets       11,433                                     9,805                               
                                --------                                  --------                               
Total assets                    $299,729                                  $278,643                               
                                ========                                  ========                               

Interest-bearing liabilities:
Deposits                        $241,258       10,071          4.17       $235,472            9,982        4.24  
Borrowed funds                    35,544        1,761          4.95         21,360            1,077        5.04  
                                --------       ------          ----        -------          -------        ----  
Total interest-bearing
  liabilities                    276,802       11,832          4.27        256,832           11,059        4.31  
                                               ------          ----                          ------        ----  
Non-interest bearing
  liabilities                        832                                       567                               
                                --------                                  --------                               
Total liabilities                277,634                                   257,399                               
Stockholders' equity              22,095                                    21,244                               
                                --------                                  --------                               
Total liabilities and stock-
  holders' equity               $299,729                                  $278,643                               
                                ========                                  ========                               
Net interest income; interest
  rate spread                                  $ 9,610         3.17%                        $ 8,277        2.88% 
                                               =======       ======                         =======        ====  
Net interest margin(1)                                         3.33%                                       3.08% 
                                                             ======                                        ====  
Average interest-earning assets
  to average interest-bearing
  liabilities                                                104.22%                                     104.68% 
                                                             =======                                     =======
    
</TABLE>
- ---------------
(1) Net   interest   margin  is  net   interest   income   divided   by  average
    interest-earning assets.
<PAGE>
<TABLE>
<CAPTION>
   
                                             Year Ended September 30,
                                     --------------------------------------
                                                      1994
                                     --------------------------------------
                                     Average                         Yield/
                                     Balance         Interest         Rate
                                     -------         --------         ----

                                

Interest-earning assets:
<S>                                  <C>              <C>          <C>  
 Loans receivable                    $109,583         $ 9,030        8.24%
 Mortgage-backed securities           114,165           6,611        5.79
 Investment securities and
   FHLB stock                          34,625           2,029        5.86
 Interest-earning deposits              3,641             108        2.94
                                     --------         -------        ----
Total interest-earning assets         262,014          17,778        6.78
                                                      -------        ----
Non-interest-earning assets             9,408
                                     --------
Total assets                         $271,422
                                     ========

Interest-bearing liabilities:
Deposits                             $233,132           8,746        3.75
Borrowed funds                         17,659             689        3.90
                                     --------         -------        ----
Total interest-bearing
  liabilities                         250,791           9,435        3.77
                                                      -------        ----
Non-interest bearing
  liabilities                             889
                                     --------
Total liabilities                     251,680
Stockholders' equity                   19,742
                                     --------
Total liabilities and stock-
  holders' equity                    $271,422
                                     ========
Net interest income; interest
  rate spread                                         $ 8,343        3.01%
                                                      =======        ====
Net interest margin(1)                                               3.18%
                                                                     ==== 
Average interest-earning assets
  to average interest-bearing
  liabilities                                                      104.48%
                                                                   ======
    
</TABLE>
- ---------------
(1) Net   interest   margin  is  net   interest   income   divided   by  average
    interest-earning assets.
<PAGE>
Rate/Volume Analysis

The following table presents certain  information  regarding changes in interest
income and  interest  expense of the Bank for the  periods  indicated.  For each
category   of   interest-earning   assets  and   interest-bearing   liabilities,
information is provided with respect to changes  attributable  to (1) changes in
volume (change in volume multiplied by old rate), (2) changes in rate (change in
rate multiplied by old volume),  and (3) changes in rate/volume  (change in rate
multiplied by change in volume).
<TABLE>
<CAPTION>
                                                   Fiscal 1996                                         Fiscal 1995
                                              Compared to Fiscal 1995                             Compared to Fiscal 1994
                                        ---------------------------------------           ---------------------------------------

                                                              Rate/                                              Rate/
                                        Volume      Rate      Volume      Total            Volume      Rate      Volume     Total
                                        ------      ----      -------     -----            ------      ----      ------     -----

                                                                              (In Thousands)
<S>                                    <C>         <C>         <C>       <C>              <C>        <C>        <C>        <C>    
Interest income on interest
  earning assets:
Mortgage loans                         $  609       $ 112      $  10     $   731           $  21      $   (5)    $  --      $  16
Mortgage-backed securities               (667)        214        (27)       (480)           (292)        294       (13)       (11)
Installment loans                         485          33          6         524             637          14         4        655
Commercial business loans                 370         (71)       (25)        274             130          89        33        252
Investment securities and
  other investments                       969          56         32       1,057             275         454       (83)       646
                                       ------     -------     ------      ------          ------     -------     ------    ------
Total interest-earning assets           1,766         344         (4)      2,106             771         846       (59)     1,558
                                       ------     -------     -------     ------          ------     -------     ------    ------

Interest expense on interest-
  bearing liabilities:
Deposits                                  255        (162)        (4)         89              87       1,138        11      1,236
Borrowed Funds                            728         (32)       (12)        684             129         217        42        388
                                       ------     -------     ------     -------          ------     -------    ------     ------
Total interest-bearing
  liabilities                             983        (194)       (16)        773             216       1,355        53      1,624
                                       ------     -------     ------     -------          ------     -------    ------     ------

Net change in net interest income      $  783      $  538      $  12     $ 1,333          $  555     $  (509)   $ (112)    $  (66)
                                       ======      ======      =====     =======          ======     ========   =======    =======
</TABLE>
<PAGE>
Certain Ratios

The following table presents certain information regarding the return on average
assets and average equity, and the ratio of average equity to assets of the Bank
and the dividend payout ratio for the periods indicated.
<TABLE>
<CAPTION>
                                                  Year Ended September 30,
                                           -----------------------------------
                                            1996           1995           1994
                                           -----          -----          -----
<S>                                        <C>            <C>            <C>  
Return on average assets                     .44%           .54%           .87%
Return on average equity                    5.96           7.13          12.02
Average equity to assets ratio              7.37           7.85           7.30
Dividend payout ratio                      31.81          25.96          14.97
</TABLE>

Asset and Liability Management

The Bank in fiscal 1996 continued to utilize strategies designed to decrease the
Bank's  vulnerability to significant and prolonged  increases in interest rates.
This process involves monitoring the imbalance between the generally  long-term,
fixed rate nature of the Bank's  interest-earning assets and its generally short
or medium-term, interest-bearing liabilities on a regular basis and implementing
actions  designed  to reduce this  imbalance.  Although  management  of the Bank
believes that the steps it has taken,  as discussed in  Management's  Discussion
and  Analysis  of  Financial  Condition  and Results of  Operations  - Asset and
Liability  Management"  in the Annual  Report,  have reduced the Bank's  overall
vulnerability  to  increases  in interest  rates,  the Bank  continues to remain
vulnerable to significant and prolonged  increases in interest rates because its
interest rate sensitive  liabilities  exceed its interest rate sensitive  assets
with short-term maturities.

The following  table summaries the  anticipated  repayments of Fidelity  Savings
Bank's interest-earning assets and interest-bearing  liabilities as of September
30,  1996.  Adjustable  and  floating-rate  assets are included in the period in
which  interest  rates  are next  scheduled  to  adjust  and  fixed-rate  loans,
mortgage-backed  securities  held-for-investment  and investment  securities are
included  in the  periods in which they are  anticipated  to be repaid  based on
scheduled  maturities  and  certain  assumptions  that  estimate  the  projected
repayments of loans,  mortgage-backed  securities and investments with specified
characteristics.  The Bank has  assumed  that  passbook,  money  market  and NOW
accounts, which generally are subject to immediate withdrawal,  are withdrawn at
various  rates applied to the  cumulative  declining  balances  based on certain
assumptions for passbook, money market and NOW accounts.
<PAGE>
<TABLE>
<CAPTION>
                                                         September 30, 1996
                                 ---------------------------------------------------------------
                                             Over Three
                                               Months       After One
                                 Three        Through         Year
                                 Months        Twelve      Through Five   After Five
                                 or Less       Months         Years         Years        Total
                                ---------     ---------     ---------     ---------    ---------
                                                  (Dollars in Thousands)
<S>                             <C>           <C>           <C>           <C>          <C>      
Interest-earning assets:

  Mortgage loans                $  12,258     $  20,994     $  27,030     $  46,987    $ 107,269
  Mortgage-backed securities       16,936        10,673        47,361        18,768       93,738
  Installment loans                 8,318         7,081        18,881         1,502       35,782
  Commercial business loans         4,698         1,599         4,098           307       10,702
  Investment securities and
    other investments               6,233         4,432        18,943        29,694       59,302
                                ---------     ---------     ---------     ---------    ---------

Total interest-earning
  assets                           48,443        44,779       116,313        97,258      306,793
                                ---------     ---------     ---------     ---------    ---------

Interest-bearing liabilities:

  Passbook and club accounts        1,500         4,551        17,829        26,565       50,445
  Checking accounts                 2,115          --          23,486         5,343       30,944
  Money market accounts             2,000          --          15,437          --         17,437
  Certificate accounts             25,782        57,402        40,918        11,348      135,450
  Borrowed funds                   51,843         2,000         3,300         1,317       58,460
                                ---------     ---------     ---------     ---------    ---------

Total interest-bearing
  liabilities                      83,240        63,953       100,970        44,573      292,736
                                ---------     ---------     ---------     ---------    ---------


Interest sensitivity            $ (34,797)    $ (19,174)    $  15,343     $  52,685    $  14,057
                                =========     =========     =========     =========    =========

Cumulative interest
  sensitivity                   $ (34,797)    $ (53,971)    $ (38,628)    $  14,057
                                =========     =========     =========     =========

Cumulative ratio as a
  percent of assets                 (10.9)%       (17.0)%       (12.2)%        4.4%
                                =========     =========     =========     =========
</TABLE>
<PAGE>
Regulation of the Company

BHCA - GENERAL. The Company, as a bank holding company, is subject to regulation
and  supervision by the Federal  Reserve  Board.  Under the BHCA, a bank holding
company is required to file annually with the Federal  Reserve Board a report of
its  operations  and, with its  subsidiaries,  is subject to  examination by the
Federal Reserve Board.

BHCA -  ACTIVITIES  AND OTHER  LIMITATIONS.  The BHCA  prohibits a bank  holding
company form acquiring  direct or indirect  ownership or control of more than 5%
of the voting shares of any bank, or increasing such ownership or control of any
bank,  without  prior  approval  of the  Federal  Reserve  Board.  The BHCA also
generally  prohibits a bank  holding  company  from  acquiring  any bank located
outside of the state in which the existing bank subsidiaries of the bank holding
company are located unless  specifically  authorized by applicable state law. No
approval under the BHCA is required, however, for a bank holding company already
owning or controlling  50% of the voting shares of a bank to acquire  additional
shares of such bank.

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

The Federal Reserve Board has by regulation  determined that certain  activities
are closely related to banking within the meaning of the BHCA.  These activities
include  providing   services  for  internal   operations  for  itself  and  its
subsidiaries  and operating a mortgage  company,  finance  company,  credit card
company,  factoring company,  trust company or savings  association;  performing
certain data  processing  operations;  providing  limited  securities  brokerage
services;  acting as an investment or financial advisor;  acting as an insurance
agent for certain types of credit-related  insurance;  leasing personal property
on a full-payout,  non-operating  basis;  providing tax planning and preparation
services;  operating a collection  agency;  providing  certain courier services;
providing management consulting services to depository institutions; issuing and
selling money orders, travelers checks and savings bonds; performing real estate
and  personal  property  appraisals;  arranging  commercial  real estate  equity
financing;  providing certain securities  brokerage  services;  underwriting and
dealing  in  government  obligations  and money  market  instruments;  providing
foreign  exchange  advisory  and  transactional  services;  acting  as a futures
commission  merchant;  providing  consumer financial  counseling;  providing tax
planning and preparation services;  providing check guaranty services; operating
a collection  agency;  and operating a credit bureau.  The Federal reserve Board
also has  determined  that  certain  other  activities,  including  real  estate
brokerage  and   syndication,   land   development,   property   management  and
underwriting  of life  insurance  not  related to credit  transactions,  are not
closely related to banking and a proper incident thereto.
<PAGE>
   
CAPITAL  REQUIREMENTS.  The Federal Reserve Board measures  capital adequacy for
bank  holding  companies on the basis of a risk-based  capital  framework  and a
leverage ratio. The minimum ratio of total  risk-based  capital to risk-weighted
assets is 8%. At least half of the total  capital  must be common  stockholders'
equity (not inclusive of net  unrealized  gains and losses on available for sale
securities) and perpetual preferred stock, less goodwill and other nonqualifying
intangible  assets  ("Tier  1  capital").  The  remainder  (i.e.,  the  "Tier  2
risk-based capital") may consist of hybrid capital instruments,  perpetual debt,
term  subordinated  debt,  other  preferred  stock and a  limited  amount of the
allowance for loan losses. At September 30, 1996, the Company had Tier 1 capital
as a percentage of risk-weighted  assets of 14.85% and total risk-based  capital
as a percentage of risk-weighted assets of 15.84%.

In addition,  the Federal Reserve Board has established  minimum  leverage ratio
guidelines for bank holding companies.  These guidelines currently provide for a
minimum ratio or Tier 1 capital as a percentage  of total assets (the  "Leverage
Ratio") of 3% for bank holding companines that meet certain criteria,  including
that they  maintain  the  highest  regulatory  rating.  All other  bank  holding
companies are required to maintain a Leverage Ratio of at least 100 to 200 basis
points above the  minimum.  At  September  30, 1996,  the Company had a Leverage
Ratio of 7.64%.
    
LIMITATIONS ON ACQUISITIONS OF VOTING STOCK.  The Federal Change in Bank Control
Act  prohibits a person or group of persons from  acquiring  "control" of a bank
holding  company unless the Federal  Reserve Board has been given 60 days' prior
written  notice of such  proposed  acquisition  and within  that time period the
Federal  Reserve  Board  has not  issued  a  notice  disapproving  the  proposed
acquisition  or extending for up to another 30 days the period during which such
a disapproval  may be issued.  An acquisition may be made prior to expiration of
the disapproval period if the Federal Reserve Board issues written notice of its
intent not to disapprove the action. Under a rebuttable presumption  established
by the Federal  Reserve  Board,  the  acquisition of more than 10% of a class of
voting stock of a bank holding  company  with a class of  securities  registered
under Section 12 of the Exchange Act would, under the circumstances set forth in
the presumption, constitute the acquisition of control.

In  addition,  any  "company"  would be required  to obtain the  approval of the
Federal Reserve Board under the BHCA before  acquiring 25% (5% in the case of an
acquiror that is a bank holding company) or more of the outstanding Common Stock
of, or such lesser number of shares as constitute control over, the Company.


Regulation of the Bank

Following completion of its conversion to a Pennsylvania savings bank charter as
of November 27, 1991,  the Bank is now subject to  extensive  regulation  by the
FDIC and the Department.  There are periodic  examinations by the Department and
the FDIC to test the Bank's  compliance  with various  regulatory  requirements.
This  regulation  and  supervision  establishes  a  comprehensive  framework  of
activities in which an institution can engage and is intended  primarily for the
protection of the insurance fund and depositors.
<PAGE>
FDIC INSURANCE  PREMIUMS.  The Bank currently pays deposit insurance premiums to
the FDIC based on a risk-based assessment system established by the FDIC for all
SAIF-member  institutions.   Under  applicable  regulations,   institutions  are
assigned to one of three capital groups which is based solely on the level on an
institution's  capital  -  "well  capitalized,"   "adequately  capitalized"  and
"undercapitalized"  - which is  defined  in the same  manner as the  regulations
establishing the prompt corrective action system under Section 38 of the Federal
Deposit Insurance Act ("FDIA"),  as discussed below. These three groups are then
divided  into  three  subgroups  which  reflect  varying  levels of  supervisory
concern,  from those  which are  considered  to be  healthy  to those  which are
considered  to be of  substantial  supervisory  concern.  The  matrix so created
results in nine assessment risk classifications,  with rates prior to January 1,
1997 ranging from .23% for well  capitalized,  healthy  institutions to .31% for
undercapitalized  institutions which substantial  supervisory concerns. The Bank
is a "well  capitalized"  institution  as of  September  30, 1996 and the Bank's
insurance premiums throughout 1996 were .23% (per annum) of insured deposits.

Both the SAIF and BIF are  statutorily  required to be capitalized to a ratio of
1.25% of insured  reserve  deposits.  The BIF has reached the  required  reserve
ratio and, as discussed  below,  legislation has recently been passed which will
fully recapitalize the SAIF in the fourth quarter of 1996.
 
On September 30, 1996, the President signed into law the Deposit Insurance Funds
Act of 1996 (the ACT).  Among other  things,  the ACT imposed a one time special
assessment on deposits insured by the SAIF designed to fully capitalize the SAIF
to the level  required by law. This special  assessment was  approximately  $1.5
million  for the Bank.  The Act also  included a provision  confirming  that the
special  assessment  is deductible  for Federal  income tax purposes in the year
paid.  The Act also  provides  for the  eventual  merger of the SAIF and BIF and
reallocates  payment of Financing  Corporation  (FICO) bond  obligations to both
SAIF and BIF insured institutions. In addition, the Act contains prohibitions on
insured institutions  facilitating or encouraging the migration of SAIF deposits
to the BIF until  the end of 1999.  While  the Bank has not yet  determined  the
effect all the  provisions of the Act will have on it, it is expected that, as a
result of the  recapitalization  of SAIF,  deposit  insurance  premiums  will be
significantly  reduced  beginning  in  calendar  year 1997 for all SAIF  insured
institutions.

Effective January 1, 1997, SAIF members will have the same risk-based assessment
schedule  as  BIF  members  of  0  to  27  basis  points.  FICO  assessments  of
approximately  6.4 and 1.3 basis points will be added to the regular  assessment
for the SAIF and BIF members,  respectively,  until December  1999.  Thereafter,
about 2.4 basis points will be added to each regular  assessment for all insured
depositories,  achieving  full pro rata FICO  sharing.  As a  "well-capitalized"
institution,  the Bank would expect its risk-based  assessment beginning January
1, 1997 to be zero basis  points.  Including  the FICO  assessment  of 6.4 basis
points,  the Bank anticipates that total deposit insurance  premiums will be 6.4
basis points effective January 1, 1997.

CAPITAL  REQUIREMENTS.  The FDIC  has  promulgated  regulations  and  adopted  a
statement of policy  regarding  the capital  adequacy of  state-chartered  banks
which,  like the Bank, will not be members of the Federal Reserve System.  These
requirements are  substantially  similar to those adopted by the Federal Reserve
Board regarding bank holding companies, as described above.
<PAGE>
The FDIC's capital regulations  establish a minimum 3.0% Tier I leverage capital
requirement for the most highly-rated state-chartered, non-member banks, with an
additional  cushion  of  at  least  100  to  200  basis  points  for  all  other
state-chartered,  non-member banks,  which effectively will increase the minimum
Tier I leverage  ratio for such other  banks to 4.0% to 5.0% or more.  Under the
FDIC's  regulation,  highest-rated  banks are those that the FDIC determines are
not  anticipating or experiencing  significant  growth and have well diversified
risk,  including no undue interest rate risk exposure,  excellent asset quality,
high  liquidity,  good earnings and, in general,  which are  considered a strong
banking  organization  and are rated  composite  1 under the  Uniform  Financial
Institutions  Rating  System.  Leverage or core capital is defined as the sum of
common  stockholders'   equity  (including  retained  earnings),   noncumulative
perpetual  preferred  stock and  related  surplus,  and  minority  interests  in
consolidated  subsidiaries,  minus all  intangible  assets  other  than  certain
qualifying supervisory goodwill, and certain purchased mortgage servicing rights
and purchased credit and relationships.

The FDIC also requires that savings  banks meet a risk-based  capital  standard.
The risk-based  capital  standard for savings banks requires the  maintenance of
total  capital  (which is defined as Tier I capital  and  supplementary  (Tier 2
capital)  to  risk  weighted   assets  of  8%.  In  determining  the  amount  of
risk-weighted  assets,  all assets;  plus certain off balance sheet assets,  are
multiplied by a risk-weight of 0% to 100%,  based on the risks the FDIC believes
are inherent in the type of asset or item.
 
The components of Tier I capital are equivalent to those  discussed  above under
the 3% leverage  standard.  The  components  of  supplementary  (Tier 2) capital
include  certain  perpetual  preferred  stock,  certain  mandatory   convertible
securities,  certain  subordinated  debt and  intermediate  preferred  stock and
general  allowances  for loan and  lease  losses.  Allowance  for loan and lease
losses  includable in supplementary  capital is limited to a maximum of 1.25% of
risk-weighted   assets.   Overall,   the  amount  of  capital   counted   toward
supplementary capital cannot exceed 100% of core capital. At September 30, 1996,
the Bank met each of its capital requirements.
<PAGE>
The following  table  sets  forth  certain  information  concerning  the  Bank's
regulatory capital at September 30, 1996.
<TABLE>
<CAPTION>
   
                                             Tier I              Tier I             Tier II
                                              Core              Risk-Based         Risk-Based
                                            Capital              Capital            Capital
                                            -------              -------            -------
                                                         (Dollars in thousands)
<S>                                         <C>                  <C>                <C>    
Equity Capital (1)                          $20,768              $20,768            $20,768
Plus: unrealized securities losses            1,145                1,145              1,145
Less: intangible assets                         (44)                 (44)               (44)
Plus: general valuation allowance (2)          --                   --                1,530
                                            -------              -------            -------

         Total regulatory capital            21,869               21,869             23,399

Minimum required capital                     12,528                6,208             12,416
                                            -------              -------            -------

         Excess regulatory capital          $ 9,341              $15,661            $10,983
                                            =======              =======            =======

Regulatory capital as a percentage (3)         6.98%               14.09%             15.08%

Minimum regulatory capital percentage          4.00                 4.00               8.00
                                            -------              -------            -------

         Excess regulatory capital
           percentage                          2.98%               10.09%              7.08%
                                            =======              =======            =======
    
</TABLE>

(1) Represents  equity  capital  of the  Bank as  reported  to the  FDIC and the
    Pennsylvania  Department  of  Banking  on Form  033 for  the  quarter  ended
    September 30, 1996.

(2) Limited to 1.25% of risk adjusted assets.

(3) Tier 1 capital is  calculated  as a percentage  of adjusted  total assets of
    $313.2  million.  Tier I and Tier II risk-based  capital are calculated as a
    percentage of adjusted risk-weighed assets of $155.2 million.
<PAGE>
Section 18 of the FDIA, as amended by the FDICIA,  requires the federal  banking
agencies  to  revise  their  risk-based  capital  guidelines,  with  appropriate
transition  rules,  to ensure that they take  adequate  account of interest rate
risk. In August 1995, the FDIC and other federal  banking  agencies  published a
final rule modifying their existing  risk-based capital standards to provide for
consideration  of interest rate risk when assessing  capital adequacy of a bank.
Under the final  rule,  the FDIC must  explicitly  include a bank's  exposure to
declines in the economic  value of its capital due to changes in interest  rates
as a factor in  evaluating a bank's  capital  adequacy.  In addition,  in August
1995, the FDIC and the other federal banking  agencies  published a joint policy
statement for public  comment that  describes  the process the banking  agencies
will use to measure and assess the  exposure of a bank's net  economic  value to
changes in interest rates.  Under the policy  statement,  the FDIC will consider
results of supervisory  and internal  interest rate risk models as one factor in
evaluating capital adequacy.

The  Bank is also  subject  to more  stringent  Department  capital  guidelines.
Although  not  adopted in  regulation  form,  the  Department  utilizes  capital
standards requiring a minimum of 6% leverage capital and 10% risk-based capital.
The components of leverage and risk-based  capital are substantially the same as
those defined by the FDIC.

SAFETY AND SOUNDNESS.  FDICIA requires each federal banking regulatory agency to
prescribe, by regulation,  standards for all insured depository institutions and
depository  institution  holding  companies  relating to (i) internal  controls,
information  systems and audit systems;  (ii) loan  documentation;  (iii) credit
underwriting;   (iv)  interest  rate  risk  exposure;  (v)  asset  growth;  (vi)
compensation, fees and benefits; and (vii) such other operational and managerial
standards as the agency determines to be appropriate.  If an insured  depository
institution  or  its  holding  company  fails  to  meet  any  of  the  standards
promulgated by regulation,  then such institution or company will be required to
submit a plan  within 30 days to the FDIC  specifying  the steps it will take to
correct the  deficiency.  In the event that an  institution  or company fails to
submit or fails in any material  respect to  implement a compliance  plan within
the time allowed by the agency,  Section 39 of the FDIA  provides  that the FDIC
must order the  institution  or company to correct  the  deficiency  and may (1)
restrict  asset growth;  (2) require the  institution or company to increase its
ratio of tangible equity to assets;  (3) restrict the rates of interest that the
institution  or company may pay; or (4) take any other  action that would better
carry out the purpose of prompt corrective  action. The Bank believes that it is
in compliance with each of the standards adopted.

REGULATORY ENFORCEMENT AUTHORITY. FIRREA included substantial enhancement to the
enforcement  powers  available to federal banking  regulators.  This enforcement
authority  includes,  among  other  things,  the  ability to assess  civil money
penalties,   to  issue  cease-and-desist  or  removal  orders  and  to  initiate
injunctive  actions against  banking  organizations  and  institution-affiliated
parties, as defined. In general,  these enforcement actions may be initiated for
violations  of laws and  regulations  and  unsafe or  unsound  practices.  Other
actions or inactions may provide the basis for  enforcement  actions,  including
misleading  or  untimely  reports  filed  with  regulatory  authorities.  FIRREA
significantly  increased the amount of and grounds for civil money penalties and
requires,  except  under  certain  circumstances,  public  disclosure  of  final
enforcement actions by the federal banking agencies.  In addition,  under FIRREA
and regulations adopted by the FDIC thereunder,  the FDIC must be given 30 days'
notice of any  changes in  directors  or senior  executive  officers of Fidelity
Savings, and the FDIC may object to such changes.
<PAGE>
ACTIVITIES AND INVESTMENTS OF INSURED  STATE-CHARTERED  BANKS. Section 24 of the
FDIA,  as amended by the  FDICIA,  generally  limits the  activities  and equity
investments of FDIC-insured, state-chartered banks to those that are permissible
for  national  banks.  Under  regulations  dealing with equity  investments,  an
insured state bank  generally  may not directly or indirectly  acquire or retain
any equity investment of a type, or in an amount,  that is not permissible for a
national bank. An insured state bank is not prohibited from, among other things,
(I) acquiring or retaining a majority  interest in a subsidiary,  (ii) investing
as a limited  partner in a  partnership  the sole  purpose of which is direct or
indirect investment in the acquisition,  rehabilitation or new construction of a
qualified housing project,  provided that such limited  partnership  investments
may not exceed 2% of the bank's total assets,  (iii)  acquiring up to 10% of the
voting  stock  of a  company  that  solely  provides  or  reinsures  directors',
trustees' and officers'  liability  insurance  coverage or bankers' blanket bond
group insurance coverage for insured depository institutions, and (iv) acquiring
or  retaining  the  voting  shares  of  a  depository   institution  if  certain
requirements are met.

The FDIC adopted final  regulation  governing the activities and  investments of
insured state banks which further implemented Section 24 of the FDIA, as amended
by  FDICIA.  Under the  regulations,  an insured  state-chartered  bank may not,
directly,  or indirectly  through a  subsidiary,  engage as  "principal"  in any
activity  that is not  permissible  for a  national  bank  unless  the  FDIC has
determined  that such  activities  would pose no risk to the  insurance  fund of
which it is a member and the bank is in compliance  with  applicable  regulatory
capital  requirements.  Any insured  state-chartered bank directly or indirectly
engaged in any activity that is not permitted for a national bank must cease the
impermissible activity.

FEDERAL  HOME LOAN BANK SYSTEM.  The Bank is a member of the FHLB System,  which
consists of 12 regional  FHLBs,  with each subject to supervision and regulation
by the  Federal  Housing  Finance  Board.  The FHLBs  provide  a central  credit
facility primarily for member institutions. The Bank, as a member of the FHLB of
Pittsburgh, is required to acquire and hold shares of capital stock in that FHLB
in an  amount  equal to at least 1% of the  aggregate  principal  amount  of its
unpaid   residential   mortgage  loans,  home  purchase  contracts  and  similar
obligations  at the beginning of each year,  or 5% of its advances  (borrowings)
from the FHLB of Pittsburgh,  whichever is greater.  Fidelity Savings had a $2.8
million  investment  in stock of the FHLB of  Pittsburgh  at September 30, 1996,
which complied with this requirement.

Advances from the FHLB of Pittsburgh  are secured by a member's  shares of stock
in the FHLB of Pittsburgh, certain types of mortgages and other assets. Interest
rates charged for advances vary depending  upon  maturity,  the cost of funds to
the FHLB of Pittsburgh and the purpose of the borrowing.  At September 30, 1996,
the Bank had $56.6 million of advances from the FHLB of Pittsburgh outstanding.
<PAGE>
CLASSIFICATION OF ASSETS.  Under current federal  regulations,  an institution's
problem  assets  are  subject  to  classification  according  to  one  of  three
categories:   "substandard,"   "doubtful"  and  "loss."  For  assets  classified
"substandard"  and "doubtful," the institution is required to establish  prudent
general loan loss  reserves in accordance  with  generally  accepted  accounting
principles.  Assets classified  "loss" must be either completely  written off or
supported by a 100%  specific  reserve.  A  classification  category  designated
"special  mention"  also must be  established  and  maintained  for  assets  not
currently  requiring  classification  but having  potential  weaknesses  or risk
characteristics that could result in future problems. An institution is required
to develop an in-house program to classify its assets,  including investments in
subsidiaries,  on a regular basis and set aside appropriate loss reserves on the
basis of such  classification.  At September 30, 1996, the Bank had $1.5 million
of assets classified as substandard.

INTERSTATE   ACQUISITIONS.   The   Commonwealth  of  Pennsylvania   has  enacted
legislation   regarding  the  acquisition  of  commercial  banks,  bank  holding
companies,   savings  banks  and  savings  and  loan  associations   located  in
Pennsylvania  by  institutions  located  outside of  Pennsylvania.  The  statute
dealing with savings  institutions  authorizes  (i) a savings bank,  savings and
loan association or holding company thereof located in Delaware, the District of
Columbia,  Indiana,  Kentucky,  Maryland,  New Jersey,  Ohio,  Virginia and West
Virginia (collectively, "regional institutions") to acquire the voting stock of,
merge or  consolidate  with,  or purchase  assets and assume  liabilities  of, a
Pennsylvania-chartered savings bank, (collectively, "Pennsylvania institutions")
and (ii) the establishment of branches in Pennsylvania by regional institutions,
in each case subject to certain conditions including  reciprocal  legislation in
the state in which the regional  institution  seeking entry into Pennsylvania is
located permitting comparable entry by Pennsylvania institutions and approval by
the Pennsylvania Department of Banking. The statute also provides for nationwide
branching  by   Pennsylvania-chartered   savings  banks  and  savings  and  loan
associations, subject to Pennsylvania Department of Banking approval and certain
other  conditions.  Of the states  within the region,  Delaware,  Maryland,  New
Jersey,  Ohio and West  Virginia  currently  have laws that permit  Pennsylvania
institutions  to branch into such states  and/or  acquire  savings  institutions
located is such states.

MISCELLANEOUS.  The Bank is  subject  to  certain  restrictions  on loans to the
Company,  on  investments in the stock or securities  thereof,  on the taking of
such stock or  securities as  collateral  for loans to any borrower,  and on the
issuance of a guarantee or letter of credit on behalf of the  Company.  The Bank
is also subject to certain  restrictions on most types of transactions  with the
Company,  requiring  that  the  terms  of  such  transactions  be  substantially
equivalent  to terms of  similar  transactions  with  non-affiliated  firms.  In
addition,  there will be various limitations on the distribution of dividends to
the Company by the Bank.

In addition to requiring a new system of risk-based insurance  assessments and a
system of prompt  corrective action with respect to  undercapitalized  banks, as
discussed  above,  the FDICIA also  contains  provisions  which are  intended to
enhance independent auditing requirements,  amend various consumer banking laws,
limit the ability of "undercapitalized banks" to borrow from the Federal Reserve
Board's discount window,  and require  regulators to perform annual on-site bank
examinations and set standards for real estate lending.
<PAGE>
Pennsylvania Bank Law

Following its  conversion to a savings bank charter as of November 27, 1991, the
Bank is now  incorporated  under the  Pennsylvania  Banking Code of 1965,  which
contains detailed  provisions  governing the organization,  location of offices,
rights and  responsibilities of directors,  officers,  employees and members, as
well as corporate powers, savings and investment operations and other aspects of
the  Savings  Bank  and  its  affairs.  The  Banking  Code  delegates  extensive
rulemaking  power and  administrative  discretion to the  Department so that the
supervision and regulation of state-chartered  savings banks may be flexible and
readily responsive to changes in economic  conditions and in savings and lending
practices.

One of the  purposes of the Banking  Code is to provide  savings  banks with the
opportunity  to  be  competitive  with  each  other  and  with  other  financial
institutions existing under other Pennsylvania laws and other state, federal and
foreign laws. A  Pennsylvania  savings bank may locate or change the location of
its  principal  place of  business  and  establish  an  office  anywhere  in the
Commonwealth, with the prior approval of the Department.

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

The  foregoing  references  to laws and  regulations  which  are  applicable  to
Fidelity  Savings  Bank are brief  summaries  thereof  which do no purport to be
complete and which are qualified in their entirety by reference to such laws and
regulations.

Federal and State Taxation

GENERAL. The Company and Bank are subject to federal income taxation in the same
general  manner  as  other   corporations   with  some   exceptions,   including
particularly the reserve for bad debts discussed below. The following discussion
of federal  taxation is intended  only to summarize  certain  pertinent  federal
income  tax  matters  and is not a  comprehensive  description  of the tax rules
applicable to the Bank.

METHOD OF  ACCOUNTING.  For federal  income tax  purposes,  the Company and Bank
currently report income and expenses on the accrual method of accounting and use
a tax year ending  September 30 for filing its  consolidated  federal income tax
returns.
<PAGE>
BAD DEBT RESERVES.  Savings  institutions  such as the Bank,  which meet certain
definitional  tests  primarily  relating to their assets and the nature of their
businesses,  are  permitted  to  establish  a reserve  for bad debts and to make
annual additions to the reserve.  These additions may, within specified  formula
limits,  be deducted in arriving at the Bank's taxable  income.  For purposes of
computing the deductible  addition to its bad debt reserve,  the Bank's loan are
separated into  "qualifying  real property  loans" (i.e.,  generally those loans
secured  by  certain   interests   in  real   property)   and  all  other  loans
("non-qualifying loans"). The deduction with respect to nonqualifying loans must
be computed under the experience  method,  which essentially  allows a deduction
for the Bank's actual charge-offs,  while a deduction with respect to qualifying
loans may be computed  using a percentage  based on actual loss  experience or a
percentage of taxable income.  Reasonable additions to the reserve for losses on
nonqualifying  loans must be based upon actual loss  experience and would reduce
the current years addition to the reserve for losses on qualifying real property
loans,  unless that addition is also determined under the experience method. The
sum of the additions to each reserve for each year is the Bank's annual bad debt
deduction.

Under the experience  method,  the deductible  annual addition to the Bank's bad
debt reserves is the amount  necessary to increase the balance of the reserve at
the close of the taxable  year to the greater of (a) the amount  which bears the
same ratio to loans  outstanding  at the close of the taxable  year as the total
net bad debts sustained during the current and five preceding taxable years bear
to the sum of the loans  outstanding  at the close of those six years or (b) the
lower of (i) the balance in the reserve account at the close of the last taxable
year prior to the most  recent  adoption  of the  experience  method  (the "base
year"), except that for taxable years beginning after 1987, the base year is the
last  taxable  year  beginning  before  1988,  or (ii) if the  amount  of  loans
outstanding  at the close of the  taxable  year is less than the amount of loans
outstanding at the close of the base year, the amount which bears the same ratio
to loans  outstanding  at the close of the  taxable  year as the  balance of the
reserve at the close of the base year  bears to the amount of loans  outstanding
at the close of the base year.

Under the percentage of taxable income method,  the bad debt deduction equals 8%
of taxable income  determined  without regard to that deduction and with certain
adjustments.  The  availability  of the  percentage of taxable income method has
permitted  a  qualifying  savings  institution  to be taxed  at a lower  maximum
effective  marginal federal income tax rate than that applicable to corporations
in general.  This resulted  generally in a maximum  effective  marginal  federal
income tax rate payable by a qualifying  savings  institution  fully able to use
the maximum  deduction  permitted under the percentage of taxable income method,
in the absence of other factors  affecting taxable income, of 31.3% exclusive of
any minimum tax or  environmental  tax. Any savings  institution at least 60% of
whose assets are qualifying  assets,  as described in Section  7701(a)(19)(c) of
the Internal  Revenue Code of 1986 (the "Code"),  will generally be eligible for
the full deduction of 8% of taxable  income.  As of September 30, 1996, at least
60%  of  the  Bank's  assets  were  "qualifying  assets"  described  in  Section
7701(a)(19)(c)  of the Code, and the Bank  anticipates  that at least 60% of its
assets will continue to be qualifying  assets in the immediate  future.  If this
ceases to be the case,  the Bank may be required to restore  some portion of its
bad debt reserve to taxable income in the future.
<PAGE>
Under the  percentage of taxable  income  method,  the bad debt deduction for an
addition to the reserve for  qualifying  real  property  loans cannot exceed the
amount  necessary  to increase the balance in this reserve to an amount equal to
6% of such  loans  outstanding  at the end of the  taxable  year.  The bad  debt
deduction is also limited to the amount which, when added to the addition to the
reserve for losses on  non-qualifying  loans,  equals the amount by which 12% of
deposits at the close of the year exceeds the sum of surplus,  undivided profits
and  reserves  at the  beginning  of the year.  Based on  experience,  it is not
expected  that  these  restrictions  will be a limited  factor in the  immediate
future. In addition, the deduction for qualifying real property loans is reduced
by an amount equal to the deduction for non-qualifying loans.

Recently  enacted  legislation  (i)  repeals  the  provision  of the Code  which
authorizes use of the percentage of taxable income method by qualifying  savings
institutions to determine deductions for bad debts,  effective for taxable years
beginning after 1995, and (ii) requires that a savings institution recapture for
tax purposes (i.e. take into income) over a six-year period it applicable excess
reserves, which for a thrift institution such as the Bank which becomes a "small
bank," as defined in the Code, generally is the excess of the balance of its bad
debt reserves as of the close of its last taxable year beginning  before January
1, 1996 over the balance of such  reserves  as of the close of its last  taxable
year beginning  before January 1, 1988,  which  recapture would be suspended for
any tax year that begins  after  December  31,  1995 and before  January 1, 1998
(thus a  maximum  of two  years) in which a savings  institution  originates  an
amount of residential  loans which is not less than the average or the principal
amount of such loans made by a savings  institution  during its six most  recent
taxable years beginning before January 1, 1996. As an institution with less than
$500.0 million in assets, the Bank can elect to either use the experience method
available  to  commercial  banks  of this  size  or it can  adopt  the  specific
charge-off method applicable to "large banks" (banks with total assets in excess
of $500.0 million). The Company does not believe that these provisions will have
a material  adverse  effect on the Company's  financial  condition or results of
operations.

The  above-referenced  legislation  also repeals certain  provisions of the Code
that only apply to thrift  institutions  to which  Section 593 applies:  (i) the
denial of a portion of certain  tax  credits to a thrift  institution;  (ii) the
special rules with respect to the  foreclosure  of property  securing loans of a
thrift institution; (iii) the reduction in the dividends received deduction of a
thrift  institution;  and (iv) the ability of a thrift  institution to use a net
operating  loss to offset its income  from a residual  interest in a real estate
mortgage  investment  conduit.  It is not  anticipated  that the repeal of these
provisions  will  have a  material  adverse  effect on the  Company's  financial
condition or results of operations.

DISTRIBUTIONS.  If the  Bank  makes  a  distribution  to  stockholders,  and the
distribution  is treated as being from its  accumulated  bad debt reserves,  the
distribution  will  cause  the  Bank  to  have  additional  taxable  income.  As
distribution to  stockholders  is deemed to have been made from  accumulated bad
debt  reserves to the extent that (a) the reserves  exceed the amount that would
have  been  accumulated  on the  basis of actual  loss  experience,  and (b) the
distribution is a "nondividend distribution." A distribution in respect of stock
is a  non-dividend  distribution  to the extent  that,  for  federal  income tax
purposes,  (i)  it is  in  redemption  of  shares,  (ii)  it  is  pursuant  to a
liquidation of the institution,  or (iii) in the case of a current distribution,
together with all other such distributions  during the taxable year, exceeds the
Bank's  current and post-1951  accumulated  earnings and profits.  The amount of
additional  taxable  income created by a nondividend  distribution  is an amount
that when  reduced by the tax  attributable  to it is equal to the amount of the
distribution.
<PAGE>
MINIMUM TAX. The Code imposes the corporate minimum tax from an add-on tax to an
alternative  minimum tax at a rate of 20%. The alternative minimum tax generally
will apply to a base of regular  taxable  income plus  certain  tax  preferences
("alternative  minimum  taxable  income" or  "AMTI")  and will be payable to the
extent such AMTI is in excess of an exemption amount.  The Code provides that an
item of tax  preference is the excess of the bad debt  deduction over the amount
allowable  under the experience  method.  The other items of tax preference that
constitute  AMTI include (a)  tax-exempt  interest on  newly-issued  (generally,
issued on or after  August 8, 1986)  private  activity  bonds other than certain
qualified  bonds  and  (b) 75% of the  excess  (if  any) of (i) 75% of  adjusted
current  earning  as  defined in the Code,  over (ii) AMTI  (determined  without
regard to this preference and prior to reduction by net operating losses).

NET OPERATING  LOSS  CARRYOVERS.  The Bank may carry back net  operating  losses
("NOLS") to the preceding  three taxable years and forward to the  succeeding 15
taxable years. Losses incurred by savings  institutions in years beginning after
1981 and before  1986 may be carried  back ten years and  forward  eight  years.
Losses  attributable  to years  before  1982 may be  carried  back ten years and
forward five years.

CAPITAL GAINS AND CORPORATE DIVIDENDS-RECEIVED DEDUCTIONS. Corporate net capital
gains are  taxed at a  maximum  rate of 34%.  The  corporate  dividends-received
deduction is 80% in the case of dividends  received from corporations with which
a corporate  recipient does not file a consolidated  tax return,  however,  if a
corporation  owns  less than 20% of the stock of a  corporation  distributing  a
dividend, it may deduct only 70% of dividends received or accrued on its behalf.
A corporation  may deduct 100% of dividends from a member of the same affiliated
group of corporations.

PENNSYLVANIA  TAXATION. The Company is subject to the Pennsylvania Corporate Net
Income Tax and Capital  Stock and  Franchise  Tax. The  Corporate Net Income Tax
rate is currently 12.25% and is imposed on the Company's  unconsolidated taxable
income for federal purposes with certain  adjustments.  In general,  the Capital
Stock Tax is a property tax imposed at a rate of 1.3% of a corporation's capital
stock value,  which is determined  in  accordance  with a fixed formula based on
average net income and net worth.

The Bank is subject to tax under the Pennsylvania Mutual Thrift Institutions Tax
Act  ("MITA"),  currently  at the  rate of  11.5% on the  Bank's  net  earnings,
determined  in  accordance  with GAAP,  as shown on its books.  For fiscal years
beginning in 1983, and thereafter,  net operating  losses may be carried forward
and allowed as a deduction  for three  succeeding  years.  MITA exempts the Bank
from all other corporate  taxes imposed by Pennsylvania  for state tax purposes,
and from all local taxes imposed by political subdivisions thereof, except taxes
on real estate and real estate transfers.
<PAGE>
Item 2.  Description of Properties

At September  30, 1996,  Fidelity  Savings  conducted its business from its main
office in Pittsburgh, Pennsylvania and seven full-service branch offices located
in Allegheny and Butler counties.

The following table sets forth certain  information  with respect to the offices
of the Bank as of September 30, 1996.
<TABLE>
<CAPTION>
                                                                                              Net Book Value
                                                              Lease Expiration               of Property and
                                                              Date (Including               Leasehold Improvements
                                                            Lease or Own Options)           at September 30, 1996
                                                            ---------------------           ---------------------
                Location
- -------------------------------------------------
County                           Address
- ------                           -------
<S>                        <C>                                 <C>                                 <C>
Allegheny                  3300 Brighton Road
                           Pittsburgh PA  15212                     Own                            $   172,817

Allegheny                  1009 Perry Highway
                           Pittsburgh PA  15237                     Own                                246,206

Butler                     251 South Main Street
                             Zelienople PA  16063                   Own                                352,511

Allegheny                  312 Beverly Road
                           Pittsburgh PA  15216                 Lease 10/31/97                           -0-

Allegheny                  6000 Babcock Blvd.
                           Pittsburgh PA  15237                 Lease 11/30/97                           -0-

Allegheny                  1701 Duncan Avenue
                           Allison Park PA  15101               Lease 01/31/00                           -0-

Allegheny                  4710 Liberty Avenue
                           Pittsburgh PA  15224                     Own                                660,105

Allegheny                  728 Washington Road
                           Pittsburgh PA  15228                     Own                                266,899
                                                                                                   -----------
Total                                                                                              $ 1,698,538
                                                                                                   -----------
Allegheny                  Administrative Offices
                           1014 Perry Highway
                           Pittsburgh PA  15237                     Own                                389,418

Allegheny                   Data Processing and
                            Checking Department
                           1015 Perry Highway
                           Pittsburgh PA  15237                     Own                                308,552
                                                                                                  ------------
Total
(including Data Center)                                                                           $  2,396,508
                                                                                                  ============

</TABLE>
<PAGE>
Management of Fidelity Savings believes that the above properties are adequately
covered by insurance and are in good condition.  The Bank has determined that it
does not presently require all of the  administrative  office space available at
1014 Perry Highway and has therefore placed that building for sale.

Fidelity  Savings  generally does not invest in real estate  directly.  The real
estate  activities of Fidelity Savings  generally  consist of providing loans to
the purchasers of the properties.  The properties  which serve as collateral for
the loans may consist of any type of real estate located  anywhere in the United
States.  For a  description  of the real estate  lending  activities of Fidelity
Savings, see "Item 1. Description of Business - Lending Activities."


Item 3.  Legal Proceedings

The  Company  is  not  involved  in  any  legal  proceedings  other  than  legal
proceedings  occurring  in the ordinary  course of  business,  of which none are
expected to have a material  adverse  effect on the  Company.  In the opinion of
management, the aggregate amount involved in such proceedings is not material to
the financial condition or results of operations of Fidelity Savings.

Items 4.  Submission of Matters to a Vote of Securities Holders

Not applicable.


PART II.

Item 5.  Market for Common Equity and Related Stockholder Matters

The information  required herein is incorporated by reference from page 2 of the
Company's Annual Report to Stockholders for fiscal 1996 ("Annual  Report").  The
Company's  ability to pay cash dividends in the future is dependent upon,  among
other things, the receipt of dividends from the Bank.

Item 6.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations

The information required herein is incorporated by reference from pages 33 to 43
of the Company's Annual Report.

Item 7.  Financial Statements

The information  required herein is incorporated by reference form pages 6 to 32
of the Company's Annual Report.

Item 8. Changes in and Disagreements With Accountants on Accounting and
        Financial Disclosure

Not applicable.


PART III.

Item 9.  Directors, Executive Officers, Promoters and Control Persons; 
         Compliance with Section 16(a) of the Exchange Act

The  information  required herein is incorporated by reference from pages 4 to 6
and 8 to 9 of the Proxy Statement for the 1997 Annual Meeting of Stockholders to
be filed within 120 days of September 30, 1996 ("Proxy Statement").
<PAGE>
Item 10.  Executive Compensation and Transactions

The information required herein is incorporated by reference from pages 10 to 17
of the Proxy Statement.

Item 11.  Security Ownership of Certain Beneficial Owners and Management
          Contents
The  information  required herein is incorporated by reference from pages 2 to 6
of the Proxy Statement.
<PAGE>
Item 12. Certain Relationships and Related Transactions

The information required herein is incorporated by reference from pages 17 to 18
of the Proxy Statement.

Item 13. Exhibits, List and Reports on Form 8-K

(a.) Exhibits

The  following  exhibits  are  filed as part of this Form  10-KSB  and this list
includes the Exhibit Index.
   
 No.                    Exhibits                         Page
 ---                    --------                         ----
 2        Agreement and Plan of Reorganization             *
 3.1      Articles of Incorporation                        *
 3.2      Bylaws                                           *
 4        Common Stock Certificate                        **
 10.1     Employee Stock Ownership Plan, as amended       **
 10.2     Employee Stock Compensation Program             **
 10.3     Employment Agreement between the Company,
            the Bank and William L. Windisch             ***
 13       Annual Report to Stockholders                  ***
 21       Subsidiaries (see Item 1. Description of
            Business - Subsidiaries)
    
- ----------------------------------
*  Incorporated  by reference  from the exhibits  attached to the Prospectus and
   Proxy Statement of the Company included in its Registration Statement on Form
   S-4  (registration  No. 33-55384) filed with the SEC on December 3, 1992 (the
   "Registration Statement").

** Incorporated by reference from the Registration Statement.

***Previously filed as exhibits to the Form 10-KSB for the fiscal year ended
   September 30, 1996 filed with the SEC on December 27, 1996.

(b.) Reports on form 8-K

The  Company  did not file any  reports  on Form 8-K during  the  quarter  ended
September 30, 1996.
<PAGE>
                                   SIGNATURES


Pursuant to the  requirements  of Section 13 of the  Securities  Exchange Act of
1934,  the Company has duly caused this report to be signed on its behalf by the
undersigned, thereunto only authorized.



                                             FIDELITY BANCORP, INC.

   


April 21, 1997                            By:     /s/ William L. Windisch
                                                  -----------------------
                                                  William L. Windisch
                                                  Chief Executive Officer and
                                                  President

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



/s/ William L. Windisch                     December 23, 1996
- -------------------------------
William L. Windisch, Director,
President and Chief Executive Officer


/s/ Richard G. Spencer                      December 23, 1996
- -------------------------------
Richard G. Spencer
Vice President and Treasurer
(also principal accounting officer)

/s/ John R. Gales                           December 23, 1996
- -------------------------------
John R. Gales, Director


/s/ Robert F. Kastelic                      December 23, 1996
- -------------------------------
Robert F. Kastelic, Director


/s/ Oliver D. Keefer                        December 23, 1996
- -------------------------------
Oliver D. Keefer, Director


/s/ Charles E. Nettrour                     December 23, 1996
- -------------------------------
Charles E. Nettrour, Director
<PAGE>
/s/ James E. Shepard                        December 23, 1996
- -------------------------------
James E. Shepard, Director


/s/ Joanne Ross Wilder                      December 23, 1996
- -------------------------------
Joanne Ross Wilder, Director
















                                    FIDELITY
                                  Bancorp, Inc.


                                      1996
                              Fidelity Savings Bank
                                  Annual Report

<PAGE>
                CORPORATE PROFILE, MISSION AND MISSION STATEMENT




      Corporate Profile

      Fidelity  Bancorp,  Inc. (the Company) is a bank holding company organized
      under the  Pennsylvania  Business  Corporation  Law. It was  organized  to
      operate  principally as a holding company for its wholly owned subsidiary,
      Fidelity  Savings Bank (the Bank).  The Bank is a  Pennsylvania-chartered,
      FDIC-insured stock savings bank conducting  business through eight offices
      located in Allegheny and Butler counties.


      Mission

      Fidelity  Savings Bank will offer its consumer and commercial  customers a
      wide range of high quality,  fairly priced products and services. The Bank
      will be sensitive to changing  customer needs, and will adapt its products
      and services quickly to satisfy the desires of its client base.


      Mission Statement

      The Board of Directors and Management  are dedicated to excellence  within
      community banking, which can be best achieved through a commitment to:

            -- maximizing  stockholder  value,  thereby  assuring the  financial
               success of the independent bank franchise;

            -- ensuring  customer  satisfaction by offering quality products and
               services  that  are  delivered  in an  efficient  and  convenient
               manner;

            -- the employment and retention of a competent and dedicated  staff;
               and

            -- the communities served by Fidelity Savings Bank.
<PAGE>
                 FINANCIAL HIGHLIGHTS AND CORPORATE INFORMATION

<TABLE>
<CAPTION>
Financial Highlights
                                                                                             At or For the
                                                                                   Fiscal Years Ended September 30,
(in thousands, except per share data and percentages)                                1996                1995
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                                  <C>                 <C>     
Total assets                                                                         $317,874            $281,810
Total savings deposits                                                                234,276             244,083
Total loans receivable, net                                                           151,263             120,904
Total stockholders' equity                                                             21,778              22,132
- -------------------------------------------------------------------------------------------------------------------

Net interest income                                                                  $  9,154            $  7,988
Provision for loan losses                                                                 270                 230
Net income(2)                                                                           1,317               1,515
- -------------------------------------------------------------------------------------------------------------------

Earnings per share(1,2)                                                              $    .94             $   1.09 
Book value per share(1)                                                                 15.86                16.28 
Average interest rate spread                                                             3.17%                2.88%
Return on average assets(2)                                                               .44%                 .54%
Return on average stockholders' equity(2)                                                5.96%                7.13%
- -------------------------------------------------------------------------------------------------------------------

Common shares outstanding(1)                                                        1,373,151            1,359,307 
- -------------------------------------------------------------------------------------------------------------------
</TABLE>

(1) Fiscal 1995 per share amounts and common shares outstanding were restated to
    reflect the 10% stock  dividend  paid on May 31, 1996.

(2) Fiscal 1996 results reflect the payment of a $1.5 million  one-time  special
    assessment to recapitalize the Savings Association Insurance Fund. Exclusive
    of the special  assessment,  net income  would have been $2,189 or $1.56 per
    share,  which  reflects a return on assets of .73% and a return on equity of
    9.88%.
<PAGE>
CORPORATE INFORMATION

Annual Meeting

The annual  meeting of the  stockholders  will be held at 5:00 p.m., on Tuesday,
February 4, 1997 at the  Perrysville  Office of the Bank at 1009 Perry  Highway,
Pittsburgh, Pennsylvania. Stockholders are encouraged to attend.

Annual Report on Form 10-KSB

A copy of Fidelity  Bancorp,  Inc.'s  Annual  Report on Form 10-KSB is available
without  charge  to  stockholders  upon  written  request.  Requests  should  be
addressed  to  Sandra  L.  Graham,   Corporate   Secretary,   at  the  Company's
headquarters. (See inside back cover.)

Investor Relations

Analysts,  investors,  stockholders and others seeking financial information are
asked to contact Richard G. Spencer,  Chief Financial Officer,  at the Company's
headquarters.  Requests for all other information  should be addressed to Sandra
L. Graham, Investor Relations,  at the Company's headquarters.  (See inside back
cover.)

Stock Transfer/Address Changes

The Transfer  Agent and  Registrar of Fidelity  Bancorp,  Inc. is Registrar  and
Transfer Company. Questions regarding transfer of stock, address changes or lost
certificates should be directed to Sandra L. Graham,  Investor Relations, at the
Company's headquarters or to the transfer agent, Registrar and Transfer Company.
(See inside back cover.)

Dividend Reinvestment Plan Information

Registered  holders of Fidelity  Bancorp,  Inc. common stock may purchase common
stock through  reinvestment  of common cash dividends or by making optional cash
payments.  A brochure  describing the plan and an application to participate may
be  obtained  from  Sandra  L.  Graham,  Investor  Relations,  at the  Company's
headquarters. (See inside back cover.)
<PAGE>
CAPITAL STOCK INFORMATION

Stock Information

The  following  table  sets forth the  fiscal  1996,  1995 and 1994 high and low
prices as  reported  on the NASDAQ  National  Market  System  and the  dividends
declared per common  share.  Amounts shown have been adjusted to reflect the 10%
stock dividend paid in May 1996.
<TABLE>
<CAPTION>
                                                                        Stock Price                Dividends
- -----------------------------------------------------------------------------------------------------------------------------

      Quarter Ended:                                                 High        Low           Cash        Stock
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>        <C>             <C>          <C>
      September 30, 1996                                            $19.75     $16.00          $0.08        --
      June 30, 1996                                                 $17.27     $14.54          $.073        10%
      March 31, 1996                                                $17.27     $15.00          $.073        --
      December 31, 1995                                             $16.36     $14.77          $.073        --
- -----------------------------------------------------------------------------------------------------------------------------

      September 30, 1995                                            $16.14     $13.41          $.073        --
      June 30, 1995                                                 $14.54     $13.41          $.073        --
      March 31, 1995                                                $15.00     $13.18          $.073        --
      December 31, 1994                                             $15.45     $12.73          $.064        --
- -----------------------------------------------------------------------------------------------------------------------------

      September 30, 1994                                            $16.36     $15.23          $.064        --
      June 30, 1994                                                 $16.14     $13.86          $.064        --
      March 31, 1994                                                $18.18     $14.09          $.064        --
      December 31, 1993                                             $18.18     $13.64          $.064        --
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>
As of September 30, 1996,  Fidelity Bancorp,  Inc. had 1,373,151 shares of stock
outstanding and  approximately  650  stockholders,  including  beneficial owners
whose stock is held in nominee name.

Common Stock Market Makers

The  Company's  stock is traded on the NASDAQ  National  Market System under the
symbol "FSBI" by the following market makers:

      Legg Mason Wood Walker Inc. (LEGG)
      2 Oliver Plaza
      Pittsburgh, PA 15222 -- (800) 261-7300

      Ryan, Beck &Co. (RYAN)
      80 Main Street - 3rd Floor
      West Orange, NJ 07052 -- (800) 395-7926

      Herzog, Heine, Geduld, Inc. (HRZG)
      525 Washington Boulevard
      Pavonia, NJ 07310 -- (800) 221-3600
<PAGE>
SELECTED FINANCIAL DATA

Financial Condition Data
<TABLE>
<CAPTION>
                                                                              September 30,
                                                        1996         1995         1994         1993         1992(3)
- -----------------------------------------------------------------------------------------------------------------------------

Total assets                                        $317,874      $281,810     $273,564     $267,205     $252,923
Loans, net                                           151,263       120,904      112,647      106,585      106,407
Mortgage-backed securities(1)                         93,738       101,511      112,236      120,033       96,705
Investment securities and
  other earning assets(2)                             59,302        46,523       37,607       30,487       39,910
Savings deposits                                     234,276       244,083      228,304      234,091      233,979
Advances from FHLB
  and other borrowings                                57,143        13,092       22,601       12,309           --
Stockholders' equity
  --substantially restricted                          21,778        22,132       20,646       18,544       16,589
Number of full service offices                             8             8            8            9            9
- -----------------------------------------------------------------------------------------------------------------------------

<CAPTION>
Operations Data
                                                                    Fiscal Years Ended September 30,
                                                        1996         1995         1994         1993         1992(3)
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>           <C>          <C>          <C>          <C>    
Interest income                                      $20,986       $19,047      $17,652      $18,515      $19,258
Interest expense                                      11,832        11,059        9,435        9,982       12,084
- -----------------------------------------------------------------------------------------------------------------------------
Net interest income                                    9,154         7,988        8,217        8,533        7,174
Provision for loan losses                                270           230          360          655          483
- -----------------------------------------------------------------------------------------------------------------------------
Net interest income after
  provision for loan losses                            8,884         7,758        7,857        7,878        6,691
Gain (loss) on sale of investments and
  mortgage-backed securities, net                         27          (57)           79          751          312
Gain on sale of loans                                     17            18           24           57           47
Service fees and other income                            688           643          524          569          462
Operating expenses                                     8,073(4)      6,119        5,617        5,650        5,180
- -----------------------------------------------------------------------------------------------------------------------------
Income before income tax provisions
  and cumulative effect of change
  in accounting principle                              1,543         2,243        2,867        3,605        2,332
Income tax provision                                     226           728        1,025        1,411        1,010
- -----------------------------------------------------------------------------------------------------------------------------
Net income before cumulative
  effect of change in
  accounting principle                                 1,317(4)      1,515        1,842        2,194        1,322
- -----------------------------------------------------------------------------------------------------------------------------
Cumulative effect of change
  in accounting principle                                 --            --          530           --           --
- -----------------------------------------------------------------------------------------------------------------------------
  Net income                                         $ 1,317(4)    $ 1,515      $ 2,372      $ 2,194      $ 1,322
=============================================================================================================================
</TABLE>
<PAGE>

(1) Consists   of   mortgage-backed   securities   classified   as   investments
    held-to-maturity and available-for-sale.

(2) Consists of interest-bearing  deposits,  investment securities classified as
    investments  held-to-maturity and available-for-sale,  and Federal Home Loan
    Bank stock.

(3) Fiscal 1992 data  reflects the purchase of three branch  offices  during the
    year.

(4) Fiscal  1996  operating  results  include  the effect of a one-time  pre-tax
    payment to  recapitalize  the  Savings  Association  Insurance  Fund of $1.5
    million.  Exclusive  of the special  assessment,  net income would have been
    $2,189 and operating expenses would have been $6,536.
<PAGE>
LETTER TO OUR STOCKHOLDERS

To Our Stockholders:

Fiscal 1996 was a  significant  year in a number of ways.  The Company ended the
year with assets in excess of $300 million.  The volume of new loans  originated
reached an all-time  high. The  uncertainty  surrounding  deposit  insurance was
finally resolved,  and excluding the impact of the deposit insurance resolution,
the increase in earnings  over fiscal 1995 was  respectable.  These results were
accomplished in a year when competition for new customers,  deposits,  and loans
became more intense than ever from other banks as well as non-bank competitors.

Deposit  Insurance - The cost of FDIC deposit  insurance  had been an unresolved
issue for several  years.  The  Savings  Association  Insurance  Fund (SAIF) was
severely  undercapitalized  while  the  Bank  Insurance  Fund  (BIF)  was  fully
capitalized. As a result, the deposit insurance premium expense to Fidelity Bank
was  approximately  $.23 for every $100 in deposits while the insurance  premium
for commercial  bank  competitors  was "0". This made competing with  commercial
banks for deposits  very  expensive,  and  therefore  had a severe impact on the
Bank's  profitability.  The issue was finally resolved on September 30, 1996, by
the enactment of a law which  mandated  that a special  assessment be charged to
all  SAIF-insured  institutions  to  raise  the  level  of the  fund  to a fully
capitalized status.  Thereafter the annual premiums paid by SAIF members will be
lowered to an amount that is closer to the BIF  insurance  premium  rates.  This
one-time  payment cost the Bank $1.5 million  (pre-tax) and reduced  profits for
the year ending September 30, 1996 by approximately  $900,000 or $.62 per share.
While  significant,  this  charge does remove the  uncertainty  surrounding  the
federal deposit  insurance  system,  and also lessens the competitive  advantage
enjoyed by BIF-insured banks.

Operating  Results - Net  income for  fiscal  1996 was $1.3  million or $.94 per
share, compared to $1.5 million or $1.09 per share in fiscal 1995. Excluding the
effects of the SAIF  special  assessment,  net income for fiscal 1996 would have
been $2.2 million or $1.56 per share.

Net interest income before  provision for loan losses  increased $1.2 million or
14.6% to $9.2 million in fiscal 1996,  from $8.0 million in fiscal 1995. Both an
increase in the yield earned on interest-earning assets, as well as a decline in
the cost of  interest-bearing  liabilities  contributed to this improved margin.
The increased  yield resulted  primarily from the growth of the loan  portfolio,
which generally has a higher yield than securities.

The expense of  interest-bearing  liabilities  declined in fiscal 1996 to 4.27%,
compared to 4.31% in fiscal 1995. Two factors were  principally  responsible for
this  decrease.  The first  factor was the  decision to not  aggressively  price
deposits during much of fiscal 1996 due to competitive  conditions.  As a result
of the deposit insurance premium disparity, BIF-insured institutions could offer
higher rates to attract deposits at a cost  considerably  less than SAIF-insured
institutions. The Bank chose not to match those higher rates while the status of
the  SAIF  deposit  insurance  fund  was  still  unresolved,  and  as  a  result
experienced a decrease in time deposits.

The second factor affecting the cost of funds was the Bank's reliance on Federal
Home Loan Bank (FHLB) advances, both to replace the deposits discussed above and
to fund growth.  Through much of fiscal 1996 short-term FHLB advances  generally
cost less than time  deposits  and the Bank was able to take  advantage of these
lower costs.
<PAGE>
Other income for fiscal 1996 was  $732,000,  up from $604,000 in fiscal 1995, an
increase of $128,000 or 21.2%.  These figures  include a net gain on the sale of
securities  of $27,000 in fiscal 1996 versus a loss on the sale of securities of
$57,000 in 1995. The loss in 1995 was incurred for the purpose of  repositioning
a portion of the investment portfolio.

Operating  expenses,  exclusive  of  the  $1.5  million  one-time  special  SAIF
assessment,  increased $417,000 or 6.8% to $6.5 million in fiscal 1996 from $6.1
million in fiscal 1995.  The  increase,  comprised  of $170,000 in  compensation
costs and  $247,000  for other  operating  expenses,  was  primarily  due to the
continuing  investment in people and systems  required to expand and upgrade the
services offered to customers.

The provision for income taxes decreased $502,000 or 68.9% to $226,000 in fiscal
1996 from  $728,000 in fiscal 1995.  This  decrease  reflects both lower taxable
income in fiscal 1996,  and an increase in holdings of tax-exempt  securities in
the investment portfolio.

Capital - The Bank is well capitalized, with stockholders' equity remaining well
above  regulatory  requirements.  At September  30, 1996 the Bank's core capital
ratio was 6.98%  compared to a requirement  of 4.00%.  At current year end, book
value per share was $15.86.

Asset Quality - Loan loss  reserves  increased by $101,000 or 7.1% to $1,530,000
from  $1,429,000 at the prior year end. The  percentage of loan loss reserves to
net loans  receivable  at September 30, 1996 was 1.01%.  Asset quality  remained
sound with  nonperforming  loans and real estate  owned at .48% of assets,  down
from .49% at the end of the previous year.

Lending  - The loan  portfolio  increased  by $30.4  million  or 25.1% to $151.3
million and the increases were in all  categories of loans.  Mortgage loans were
increased  $18.6  million,  installment  loans by $7.3  million  and  commercial
business  loans by $4.5 million.  The Bank is committed to  increasing  the loan
portfolio.  Therefore,  aggressive yet conservative  loan development  practices
will be pursued in the coming year.

Dividend - The Company has paid an  uninterrupted  quarterly cash dividend since
October,  1988.  The  amount of the  dividend  paid in fiscal  1996 was $.32 per
share.  In addition to the cash  dividend,  a 10% stock dividend was paid in May
1996.  As has been  continually  commented,  it is the intention of the Board of
Directors to continue its current dividend payment practices and to enhance them
whenever it is deemed appropriate.

Outlook - The banking business, like many other industries, is changing rapidly.
Many of the  changes  are being  dictated by  technological  innovations  and by
competition.  The new standards of  technology  affect not only the products and
services  that the Bank  offers,  but also the way in which they are  delivered.
Banking  delivery  systems  now make it  possible  to provide  new and  existing
services  in  ways  that  are  more  convenient  for  consumers.   Increasingly,
competition is being felt from a variety of financial  firms as well as non-bank
companies.  At Fidelity we believe  that it is  imperative  that we  continually
embrace and  implement new  technology so that our customers  have choices about
how they do their  banking,  thus  assuring  that we remain  competitive  in our
market area.
<PAGE>
This past year  several  products  and  services  designed  to make  banking  at
Fidelity more  attractive and convenient  for our customers were  introduced.  A
telephone banking service, which permits customers to conduct a portion of their
banking from any telephone was introduced. A statement printing option was added
to the Bank's ATM's to give  customers  the ability to obtain  checking  account
statements at any time through a Fidelity MAC(R) Machine.  Further,  the VISA(R)
Check Card (a debit card) was introduced,  enabling  customers to use funds from
their checking  account to purchase from any merchant that accepts VISA,  rather
than putting the purchase on their credit card. Also  implemented was a checking
account statement  imaging system,  which digitizes and stores customers' checks
in the Bank's  computer.  Now when  customers get their check  statements,  they
receive images of their checks  printed ten to 18 on a page.  This makes account
balancing,  storage and retrieval  more  efficient.  Lastly,  a home page on the
Internet  (http://www.fidelitybk.com)  was  created.  While our web site is only
informational in nature at this time, the intention is to offer Internet Banking
services in the future.  Plans are in place to  introduce PC Banking to consumer
and retail  customers in the near future.  All in all,  customers have been very
receptive to these additions, and seem pleased with the results.

Each  year,  government  regulation  becomes  more  oppressive,  and the cost of
compliance rises.  While the Banking community has been told that the Government
is dedicated to reducing regulation,  facts have shown that regulation is simply
changing, not being reduced. The Government's attitude seems to be that since it
provides deposit  insurance,  it has a right to control virtually every activity
in which banks are  involved.  In offering our services to the public,  Fidelity
competes in every area of its business with companies  from the private  sector,
which is completely unregulated.  Therefore,  because the cost of complying with
government  regulation is extremely high and the cost cannot be passed on to the
consumer, the return that we are able to provide to our stockholders is reduced.
We bear this cost  because  we must;  we cope with it because we have no choice.
Unfortunately,  there is no end in sight to the regulatory  burdens we face, and
as a result we do not anticipate any cost savings in this area.

Fidelity  Savings Bank had a rewarding  year in fiscal 1996,  and we are pleased
with what we  accomplished.  With the rapid pace of change in our world, we will
be fully challenged during the coming year and we are committed to meeting those
challenges.  If the economy continues to prosper and if interest rates remain in
their current  ranges,  we feel  confident  about the prospects for fiscal 1997.
Absent the  occurrence  of any  significant  negative  events,  we know that our
stockholders will be pleased with the fiscal 1997 results, also.

The  success  that we have had this  year was the  result  of the hard  work and
dedication  of the  Bank's  staff.  I want to  thank  the  employees  for  their
accomplishments,  and acknowledge  their efforts.  Additionally,  along with the
directors,  officers,  and  staff,  I would like to thank our  stockholders  and
customers for their continued support.



Sincerely,

/S/William L. Windisch

William L. Windisch
President

December 20, 1996
<PAGE>
REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

The Board of Directors and Stockholders
Fidelity Bancorp, Inc. and Subsidiary:

We have audited the accompanying  consolidated statements of financial condition
of Fidelity Bancorp, Inc. and subsidiary, as of September 30, 1996 and 1995, and
the related consolidated  statements of income,  stockholders'  equity, and cash
flows for each of the years in the three-year  period ended  September 30, 1996.
These consolidated  financial statements are the responsibility of the Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial  position of Fidelity Bancorp,
Inc. and  subsidiary as of September 30, 1996 and 1995, and the results of their
operations and their cash flows for each of the years in the  three-year  period
ended  September 30, 1996,  in conformity  with  generally  accepted  accounting
principles.

As  discussed in Note 1 to the  financial  statements,  the Company  adopted the
provisions of the Financial  Accounting Standards Board's Statement of Financial
Accounting  Standards  No.  109,  "Accounting  for Income  Taxes,"  and No. 115,
"Accounting  for  Certain  Investments  in Debt and  Equity  Securities,"  as of
October 1, 1993 and 1994, respectively.


/s/KPMG Peat Marwick LLP


Pittsburgh, Pennsylvania
November 8, 1996
<PAGE>
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
<TABLE>
<CAPTION>
                                                                                             September 30,
(in thousands, except per share data)                                                 1996                1995
- ------------------------------------------------------------------------------------------------------------------------     
<S>                                                                                 <C>                <C>     
Assets
  Cash and amounts due from depository institutions                                 $  4,616           $  4,690
  Interest-earning demand deposits with other institutions                               146                354
  Investment securities held-to-maturity
    (market value of $5,351 and $15,205) (Notes 2, 11, 12, 13 and 19)                  5,401             15,276
  Investment securities available-for-sale
    (cost of $51,074 and $28,850) (Notes 3, 12, 13 and 19)                            50,929             29,141
  Mortgage-backed securities held-to maturity
    (market value of $30,818 and $90,320) (Notes 4, 12, 13 and 19)                    31,275             92,324
  Mortgage-backed securities available-for-sale
    (cost of $64,014 and $9,202) (Notes 5, 12, 13 and 19)                             62,463              9,187
  Loans receivable, net of the allowance of $1,530 and $1,429
    (Notes 6, 8, 12 and 19)                                                          151,263            120,904
  Real estate owned, net (Note 8)                                                        370              1,062
  Federal Home Loan Bank stock, at cost (Notes 9 and 12)                               2,826              1,752
  Accrued interest receivable:
    Loans                                                                                850                706
    Mortgage-backed securities                                                           566                588
    Investments and interest-earning deposits                                            727                608
  Office premises and equipment, net (Note 10)                                         3,366              3,481
  Deferred tax assets (Note 15)                                                        1,926                816
  Prepaid income taxes (Note 15)                                                         324                 67
  Intangible assets                                                                       44                308
  Prepaid expenses and sundry assets                                                     782                546
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                    $317,874           $281,810
===========================================================================================================================
Liabilities and Stockholders' Equity
  Liabilities:
    Savings deposits (Notes 11 and 19)                                              $234,276           $244,083
    Federal Home Loan Bank advances (Notes 12 and 19)                                 56,650              8,550
    Reverse repurchase agreements (Notes 13 and 19)                                      493              4,542
    Advance payments by borrowers for taxes and insurance                              1,317              1,198
    Accrued interest on savings and other deposits                                       177                258
    Other accrued expenses and sundry liabilities                                      3,183              1,047
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                     296,096            259,678
- ---------------------------------------------------------------------------------------------------------------------------
  Stockholders' Equity (Notes 1, 15, 16, and 17):
    Common stock, $0.01 par value per share;
      10,000,000 shares authorized; 1,373,151 and
      1,235,734 shares issued and outstanding                                             14                 12
    Additional paid-in capital                                                        10,437              8,138
    Retained earnings-- substantially restricted                                      12,523             13,789
    Unrealized gain (loss) on securities available-for-sale, net                      (1,196)               193
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                      21,778             22,132
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                    $317,874           $281,810
===========================================================================================================================
</TABLE>
See Accompanying Notes to Consolidated Financial Statements.
<PAGE>
CONSOLIDATED STATEMENTS OF INCOME
For the fiscal years ended September 30, 1996, 1995 and 1994
<TABLE>
<CAPTION>
(in thousands, except per share data)                                         1996          1995         1994
- --------------------------------------------------------------------------------------------------------------------------
<S>                                                                         <C>           <C>          <C>     
Interest income:
  Loans                                                                     $11,482       $ 9,953      $ 9,030
  Mortgage-backed securities                                                  6,120         6,600        6,611
  Investment securities                                                       3,360         2,425        1,903
  Deposits with other institutions                                               24            69          108
- --------------------------------------------------------------------------------------------------------------------------

    Total interest income                                                    20,986        19,047       17,652
- --------------------------------------------------------------------------------------------------------------------------

Interest expense:
  Savings deposits (Note 11)                                                 10,071         9,982        8,746
  Borrowed funds                                                              1,761         1,077          689
- --------------------------------------------------------------------------------------------------------------------------

    Total interest expense                                                   11,832        11,059        9,435
- --------------------------------------------------------------------------------------------------------------------------

Net interest income before provision for loan losses                          9,154         7,988        8,217
Provision for loan losses (Note 8)                                              270           230          360
- --------------------------------------------------------------------------------------------------------------------------

Net interest income after provision for loan losses                           8,884         7,758        7,857
- --------------------------------------------------------------------------------------------------------------------------

Other income:
  Service fee income                                                             75            85           95
  Gain (loss) on sale of investment and
    mortgage-backed securities, net                                              27           (57)          79
  Gain on sale of loans                                                          17            18           24
  Other operating income                                                        613           558          429
- --------------------------------------------------------------------------------------------------------------------------

    Total other income                                                          732           604          627
- --------------------------------------------------------------------------------------------------------------------------

Operating expenses:
  Compensation, payroll taxes and fringe benefits (Note 17)                   3,238         3,068        2,786
  Office occupancy and equipment expense                                        564           542          521
  Depreciation and amortization                                                 456           439          407
  Federal insurance premiums                                                    553           526          534
  SAIF assessment                                                             1,537            --           --
  Loss on real estate owned, net                                                 91             9            2
  Intangible amortization                                                       264           264          264
  Other operating expenses                                                    1,370         1,271        1,103
- --------------------------------------------------------------------------------------------------------------------------

    Total operating expenses                                                  8,073         6,119        5,617
- --------------------------------------------------------------------------------------------------------------------------
(Continued)
<PAGE>
<CAPTION>
CONSOLIDATED STATEMENTS OF INCOME -- Continued
For the fiscal years ended September 30, 1996, 1995 and 1994

<CAPTION>
(in thousands, except per share data)                                         1996          1995         1994
- --------------------------------------------------------------------------------------------------------------------------   
<S>                                                                         <C>           <C>          <C>     
Income before income tax provision and cumulative effect
  of change in accounting principle                                           1,543         2,243        2,867
Income tax provision (Note 15)                                                  226           728        1,025
- --------------------------------------------------------------------------------------------------------------------------

Net income before cumulative effect of change
  in accounting principle                                                     1,317         1,515        1,842
Cumulative effect of change in accounting principle
  (Notes 1 and 15)                                                               --            --          530
- --------------------------------------------------------------------------------------------------------------------------

    Net income                                                              $ 1,317       $ 1,515      $ 2,372
===========================================================================================================================

Primary earnings per share before cumulative effect
  of change in accounting principle                                         $   .94       $  1.09      $  1.33
Cumulative effect of accounting change                                           --            --          .38
- --------------------------------------------------------------------------------------------------------------------------

  Primary earnings per share (Note 1)                                       $   .94       $  1.09      $  1.71
===========================================================================================================================
</TABLE>

See Accompanying Notes to Consolidated Financial Statements.
<PAGE>
   
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>

                                                                                   Unrealized
                                                                                   Gain (Loss)   Employee
                                                             Additional           on Securities   Stock
                                                  Common       Paid-In    Retained  Available-   Ownership
(in thousands)                                    Stock        Capital    Earnings   For-Sale    Plan Debt   Total
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>      <C>        <C>         <C>       <C>       <C>    
Balance at September 30, 1993                         $12      $ 7,950    $10,625     $ --      $ (43)    $18,544
Employee stock ownership plan
  debt repayment                                       --           --         --       --         24          24
Stock options exercised (Note 17)                      --           58         --       --         --          58
Cash dividends paid                                    --           --       (341)      --         --        (341)
Net income                                             --           --      2,372       --         --       2,372
Unrealized loss on marketable
  equity securities                                    --           --         --      (54)        --         (54)
Sale of stock through Dividend
  Reinvestment Plan                                    --           43         --       --         --          43
- -----------------------------------------------------------------------------------------------------------------------

Balance at September 30, 1994                          12        8,051     12,656      (54)       (19)     20,646
Employee stock ownership plan
  debt repayment                                       --           --         --       --         19          19
Stock options exercised (Note 17)                      --           32         --       --         --          32
Cash dividends paid                                    --           --       (382)      --         --        (382)
Net income                                             --           --      1,515       --         --       1,515
Effect of change in accounting for certain
  debt and equity securities at date of
  adoption, net of deferred taxes (Note 1)             --           --         --     (208)        --        (208)
Net change in unrealized gain (loss)
  on securities available-for-sale,
  net of taxes                                         --           --         --      455         --         455
Sale of stock through Dividend
  Reinvestment Plan                                    --           55         --       --         --          55
- -----------------------------------------------------------------------------------------------------------------------

Balance at September 30, 1995                          12        8,138     13,789      193         --      22,132
Stock options exercised (Note 17)                      --           70         --       --         --          70
Cash dividends paid                                    --           --       (409)      --         --        (409)
Stock dividend paid (Note 1)                            2        2,172     (2,174)      --         --          --
Net income                                             --           --      1,317       --         --       1,317
Effect of change in accounting for certain
  debt and equity securities at date of one-time
  reclassification, net of deferred taxes (Note 1)     --           --         --     (539)        --        (539)
Net change in unrealized gain (loss)
  on securities available-for-sale,
  net of taxes                                         --           --         --     (850)        --        (850)
Sale of stock through Dividend
  Reinvestment Plan                                    --           57         --       --         --          57
- -----------------------------------------------------------------------------------------------------------------------

Balance at September 30, 1996                         $14      $10,437    $12,523  ($1,196)      $ --     $21,778
========================================================================================================================
</TABLE>
    
See Accompanying Notes to Consolidated Financial Statements.
<PAGE>
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the fiscal years ended September 30, 1996, 1995 and 1994
<TABLE>
<CAPTION>
(in thousands)                                                                1996          1995           1994
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                        <C>            <C>           <C>      
Operating Activities:
  Net income                                                               $  1,317       $  1,515      $  2,372 
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Provision for loan losses                                                 270            230           360 
      Loss on real estate owned                                                  91              9             2 
      Depreciation and amortization                                             456            439           407 
      Deferred loan fee amortization                                           (235)           (66)         (228)
      Amortization of investment and mortgage-backed
        securities discounts/premiums, net                                      321            437           860 
      Deferred income tax provision                                            (579)          (116)          (34)
      Amortization of intangibles                                               264            264           264 
      Net (gain) loss on sale of investments                                    (10)           131            -- 
      Net (gain) loss on sale of mortgage-backed securities                     (17)           (74)          (79)
      Loans held-for-sale originated                                           (134)          (361)       (2,183)
      Sale of loans held-for-sale                                               151            361         2,939 
      Net gain on sale of loans                                                 (17)           (18)          (24)
      (Increase) decrease in interest receivable                               (241)          (132)           42 
      Increase in deferred tax assets                                        (1,110)           (30)         (576)
      Increase (decrease) in interest payable                                   (81)          (122)          (22)
      Increase (decrease) in accrued taxes                                     (257)          (158)          (65)
      SAIF assessment                                                         1,537             --            -- 
      Other changes-- net                                                     1,266            470           (85)
- -----------------------------------------------------------------------------------------------------------------------------
    Net cash provided (used) by operating activities                          2,992           2,779        3,950 
- -----------------------------------------------------------------------------------------------------------------------------
Investing Activities:
  Proceeds from sales of investments available-for-sale                       5,556          6,881            -- 
  Proceeds from sales of mortgage-backed securities available-for-sale        5,505          6,312        15,249 
  Proceeds from maturities and principal repayments
    of investment securities available-for-sale                               6,000          4,200            -- 
  Proceeds from maturities and principal repayments
    of mortgage-backed securities available-for-sale                          7,778          2,475           295 
  Purchases of investment securities available-for-sale                     (25,528)       (26,684)         (616)
  Purchases of mortgage-backed securities available-for-sale                (13,255)        (7,079)       (8,205)
  Proceeds from maturities and principal repayments
    of investment securities held-to-maturity                                 1,649          7,230         7,057 
  Purchases of investment securities held-to-maturity                            --           (473)      (14,249)
  Net (increase) decrease in other interest-earning
    deposits with other institutions                                             --            297           297 
  Proceeds from sales of mortgage-backed securities held-to-maturity             --             --        33,212 
  Proceeds from mortgage-backed securities
    held-to-maturity principal repayments                                     6,438          9,551        29,125 
  Purchases of mortgage-backed securities held-to-maturity                     (550)          (891)      (62,600)
  Principal repayments on first mortgage loans                               15,247         13,475        18,274
  Principal repayments on other loans                                        16,895         10,809         9,986 
  First mortgage loans originated and disbursed                             (33,859)       (15,080)      (15,075)
  Purchases of first mortgage loans                                              --             --        (2,174)
  Sale of other loans                                                         1,042          1,649           609 
  Other loans originated                                                    (29,813)       (19,698)      (17,779)
  Additions to office premises and equipment                                   (341)          (805)       (1,027)
- -----------------------------------------------------------------------------------------------------------------------------
    Net cash provided (used) by investing activities                       $(37,236)       $(7,831)      $(7,621)
- -----------------------------------------------------------------------------------------------------------------------------
(continued)
<PAGE>
<CAPTION>
   
For the fiscal years ended September 30, 1996, 1995 and 1994
(in thousands)                                                                1996          1995           1994
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                     <C>                <C>          <C>      
Financing Activities:
  Net increase (decrease) in savings deposits                           $    (9,807)       $15,779      $ (5,787)
  Increase (decrease) in reverse repurchase agreements                       (4,049)          (409)        2,892 
  FHLB advance repayments                                                (1,299,500)       (53,400)      (39,500)
  FHLB advances                                                           1,347,600         44,300        46,900 
  Cash dividends paid                                                          (409)          (382)         (341)
  Stock options exercised                                                        70             32            58 
  Proceeds from sale of stock                                                    57             55            43 
- -----------------------------------------------------------------------------------------------------------------------------

    Net cash provided (used) by financing activities                         33,962          5,975         4,265 
- -----------------------------------------------------------------------------------------------------------------------------

Increase (decrease) in cash and cash equivalents                               (282)           923           594 
Cash and cash equivalents at beginning of year                                5,044          4,121         3,527 
- -----------------------------------------------------------------------------------------------------------------------------

    Cash and cash equivalents at end of year                            $     4,762        $ 5,044      $  4,121 
=============================================================================================================================
<CAPTION>

Supplemental Disclosure of Cash Flow Information

For the fiscal years ended September 30, 1996, 1995 and 1994

(in thousands)                                                                1996          1995           1994
- -----------------------------------------------------------------------------------------------------------------------------

Cash paid during the year for:
  Interest on deposits and other borrowings                              $   11,867        $11,255      $  9,457 
  Income taxes                                                                1,011          1,008         1,136 
- -----------------------------------------------------------------------------------------------------------------------------

Transfer of investment and mortgage-backed securities
  from investment to available-for-sale                                      63,240         21,481            -- 
- -----------------------------------------------------------------------------------------------------------------------------

Transfer of loans to real estate owned                                   $      536        $   522      $    369 
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>
    
See Accompanying Notes to Consolidated Financial Statements.

<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1) Summary of Significant Accounting Policies

Nature of Operations and Use of Estimates

      Fidelity  Bancorp,  Inc. is a bank  holding  company  organized  under the
Pennsylvania  Business  Corporation  Law. It operates  principally  as a holding
company   for  its   wholly-owned   subsidiary,   Fidelity   Savings   Bank,   a
Pennsylvania-chartered,  FDIC-insured  state  savings  bank.  The Bank  conducts
business through eight offices in Allegheny and Butler counties.

      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 certain assets and liabilities
and disclosure of contingent assets and liabilities at the date of the financial
statements  and the reported  amounts of related  revenue and expense during the
reporting period. Actual results could differ from those estimates.

Consolidation

      The  consolidated  financial  statements  include the accounts of Fidelity
Bancorp,  Inc. (the Company) and its  wholly-owned  subsidiary  Fidelity Savings
Bank  (the   Bank).   Intercompany   transactions   have  been   eliminated   in
consolidation.

Cash and Cash Equivalents

      Cash and cash  equivalents  include  cash and amounts due from  depository
institutions and the demand deposits portion of  interest-earning  deposits with
other institutions.

Investment and Mortgage-backed Securities

      In May 1993,  the  Financial  Accounting  Standards  Board  (FASB)  issued
Statement of Financial  Accounting  Standards  (SFAS) No. 115,  "Accounting  for
Certain  Investments in Debt and Equity  Securities." SFAS No. 115 requires that
investments  be classified as either:  (1) Securities  Held-to-Maturity  -- debt
securities  that the  Company  has the  positive  intent and  ability to hold to
maturity and  reported at amortized  cost;  (2) Trading  Securities  -- debt and
equity securities bought and held principally for the purpose of selling them in
the near term and  reported  at fair  value,  with  unrealized  gains and losses
included in the current period earnings; or (3) Securities Available-for-Sale --
debt and equity securities not classified as either Securities  Held-to-Maturity
or Trading  Securities  and reported at fair value,  with  unrealized  gains and
losses, net of taxes,  included as a separate component of stockholders' equity.
The Company adopted SFAS No. 115 effective October 1, 1994.

      On  November  15,  1995,  the FASB  issued a Special  Report,  "A Guide to
Implementation  of Statement 115 on Accounting  for Certain  Investments in Debt
and Equity  Securities"(Guide).  The Guide provided a one-time  opportunity  for
companies to reassess the  classification  of securities under SFAS No. 115. The
one-time  reclassification  could be made  without  calling  into  question  the
propriety  of a company's  stated  intent in prior or  subsequent  periods.  The
reclassification  had to occur between  November 15, 1995 and December 31, 1995.
The Company  utilized this  opportunity  to  reclassify  securities in December,
1995.
<PAGE>
      On December 31, 1995, the Company  reclassified $8.2 million of investment
securities  held-to-maturity  to investment  securities  available-for-sale  and
$55.0 million of mortgage-backed securities  held-to-maturity to mortgage-backed
securities  available-for-sale at market value, with the net unrealized gains of
$34 for the investment  securities  and the net unrealized  loss of $573 for the
mortgage-backed  securities  excluded  from  earnings and reported as a separate
component of stockholders' equity, net of tax.

Loans

      Loans  receivable  are  stated at  unpaid  principal  balances  net of the
allowance for possible loan losses,  net deferred loan fees and  discounts.  The
Company adopted SFAS 114, "Accounting by Creditors for Impairment of a Loan" and
SFAS  118,  "Accounting  by  Creditors  for  Impairment  of  a  Loan  --  Income
Recognition and  Disclosures,"  an amendment of SFAS 114,  effective  October 1,
1995.  These  statements  address the  accounting by creditors for impairment of
certain loans. They apply to all creditors and to all loans, uncollateralized as
well as collateralized,  except for large groups of smaller-balance  homogeneous
loans that are  collectively  evaluated for  impairment.  The Bank considers all
one-to-four  family  residential  mortgage loans and all  installment  loans (as
presented in Note 6) to be smaller  homogeneous loans. Loans within the scope of
these statements are considered  impaired when, based on current information and
events,  it is probable that all principal and interest will not be collected in
accordance with the contractual  terms of the loans.  Management  determines the
impairment  of loans based on knowledge of the  borrower's  ability to repay the
loan according to the contractual  agreement,  the borrower's  repayment history
and the  fair  value of  collateral  for  certain  collateral  dependent  loans.
Pursuant to SFAS 114 paragraph 8, management does not consider an  insignificant
delay or  insignificant  shortfall to impair a loan.  Management  has determined
that a delay less than 90 days will be  considered  an  insignificant  delay and
that an amount less than $5,000 will be considered an  insignificant  shortfall.
The Bank does not apply SFAS 114 using major risk calculations, but on a loan by
loan basis.  Non-accrual loans are not necessarily  considered to be impaired if
management  believes that it is probable that all principal and interest will be
collected in accordance  with the  contractual  terms of the loan. All loans are
charged off when  management  determines  that  principal  and  interest are not
collectible.  Any excess of the Bank's recorded investment in the loans over the
measured value of the loans in accordance  with SFAS 114 are provided for in the
allowance  for loan  losses.  The Bank  reviews  its loans for  impairment  on a
quarterly basis.

      The accrual of interest on all loans is discontinued when, in management's
opinion,  the borrower may be unable to meet payments as they become due or when
the loan becomes 90 days past due, whichever occurs first. When interest accrual
is  discontinued,  all  unpaid  accrued  interest  is  reserved.  Such  interest
ultimately  collected is credited to income in the period of recovery or applied
to reduce  principal if there is sufficient  doubt about the  collectability  of
principal.
<PAGE>
      The Company is a party to financial  instruments  with  off-balance  sheet
risk (commitments to extend credit) in the normal course of business to meet the
financing needs of its customers. Commitments to extend credit are agreements to
lend to a customer as long as there is no violation of any condition established
in the commitment.  Commitments  generally have fixed  expiration dates or 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 amount does not necessarily  represent future cash requirements.  The
Company  evaluates each  customer's  credit  worthiness on a case-by-case  basis
using the same credit policies in making commitments and conditional obligations
as it does for on-balance sheet instruments.  The amount of collateral obtained,
if deemed  necessary  by the  Company  upon  extension  of  credit,  is based on
management's credit evaluation of the counter-party.

Real Estate Owned

      Real estate owned consists of properties  acquired through foreclosure and
are recorded at the lower of cost (principal balance of the former mortgage loan
plus costs of obtaining  title and possession) or fair value less estimated cost
to sell.  Costs  relating to  development  and  improvement  of the property are
capitalized, whereas costs of holding such real estate are expensed as incurred.
Additional  write downs are  charged to income,  and the  carrying  value of the
property reduced, when the carrying value exceeds fair value less estimated cost
to sell.

Provisions for Losses

      Provisions for estimated losses on loans and real estate owned are charged
to  earnings  in  an  amount  that  results  in  an  allowance  sufficient,   in
management's  judgment,  to  cover  anticipated  losses  based  on  management's
evaluation  of portfolio  risk,  past and expected  future loss  experience  and
economic conditions.

Office Premises and Equipment

      Office  premises  and  equipment  are  stated  at  cost  less  accumulated
depreciation  and  amortization.  Depreciation  is calculated on a straight-line
basis  over  the  estimated  useful  lives  of the  related  assets,  which  are
thirty-one  years for buildings and three to ten years for  furniture,  fixtures
and equipment.

      Amortization of leasehold improvements is computed using the straight-line
method over the term of the related lease.

Intangible Assets

      Intangible assets, which consist of goodwill and core deposit intangibles,
are  amortized  to  expense  using  the  straight-line  method  over the  period
estimated to be  benefited,  generally  five years for book purposes and fifteen
years for tax purposes.

Interest on Savings and Other Deposits

      Interest on savings  deposits and certain  deposits by borrowers for taxes
and  insurance  is  accrued  monthly.  Such  interest  is  paid or  credited  in
accordance with the terms of the respective accounts.
<PAGE>
Income Taxes
      The Company  accounts  for income taxes in  accordance  with SFAS No. 109,
"Accounting  for  Income  Taxes."  SFAS No.  109  requires  use of the asset and
liability  method of accounting for income taxes.  Under the asset and liability
method of SFAS No. 109,  deferred tax assets and  liabilities are recognized for
the future tax  consequences  attributable to differences  between the financial
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases and operating loss and tax credit  carryforwards.  Deferred tax assets and
liabilities  are measured  using enacted tax rates  expected to apply to taxable
income in the years in which  those  temporary  differences  are  expected to be
recovered or settled.  Under SFAS No. 109, the effect on deferred tax assets and
liabilities  of a change in the tax rates is  recognized in income in the period
that includes the enacted date.
      Effective  October  1,  1993,  the  Company  adopted  SFAS No. 109 and has
reported the  cumulative  effect of that change in the method of accounting  for
income taxes in the 1994 Consolidated Statement of Income.

Earnings per Share
      Earnings  per  share  for  fiscal  1996,  1995 and 1994 is  calculated  by
dividing net income by the weighted average number of common shares outstanding.
Outstanding  shares also  include  common  stock  equivalents  which  consist of
certain  outstanding  stock options.  The average  number of shares  outstanding
(including  common  stock  equivalents)  for  fiscal  1996,  1995 and 1994  were
1,407,340,  1,393,333,  and  1,383,175,  respectively,  which gives  retroactive
effect to the 10% common  stock  dividend  declared  by the  Company's  Board of
Directors  and paid on May 31,  1996.  The Company has not  separately  reported
fully diluted earnings per share as it is not materially  different from primary
earnings per share.
<PAGE>
(dollar amounts in thousands, except per share data)

(2) Investment Securities Held-to-Maturity

Investment  securities  held-to-maturity  at September  30, 1996 and 1995 are as
follows:
<TABLE>
<CAPTION>

                                                                                 Gross         Gross
                                                                   Carrying   Unrealized    Unrealized    Market
At September 30, 1996                                                Value       Gains        Losses       Value
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>            <C>         <C>         <C>   
U.S. government and agency obligations:
  Due beyond one year, but within five years                        $3,997         $1          $(45)       $3,953
Asset-backed securities:
  Contractually due beyond one year,
    but within five years                                              335         --            --           335
  Contractually due beyond ten years                                 1,069         --            (6)        1,063
- -----------------------------------------------------------------------------------------------------------------------------

                                                                    $5,401         $1          $(51)       $5,351
=============================================================================================================================

<CAPTION>
   
                                                                                 Gross         Gross
                                                                   Carrying   Unrealized    Unrealized    Market
At September 30, 1995                                                Value       Gains        Losses       Value
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>           <C>          <C>         <C>    
U.S. government and agency obligations:
  Due beyond one year, but within five years                       $ 5,997       $ --         $(126)      $ 5,871
  Due beyond five years, but within ten years                        1,000         --            (6)          994
Asset-backed securities:
  Contractually due beyond one year,
    but within five years                                              447         --            --           447
  Contractually due beyond ten years                                 1,605         31            --         1,636
Municipal obligations:
  Due beyond one year, but within five years                           410          4            --           414
  Due beyond five years, but within ten years                        5,817         65           (39)        5,843
- -----------------------------------------------------------------------------------------------------------------------------

                                                                   $15,276       $100         $(171)      $15,205
=============================================================================================================================
</TABLE>
    
At  September  30, 1996,  the Bank had no  outstanding  commitments  to purchase
investment  securities  held-to-maturity.  There  were no  sales  of  investment
securities held-to-maturity in 1994, 1995 or 1996.
<PAGE>
(dollar amounts in thousands, except per share data)

(3) Investment Securities Available-for-Sale

Investment  securities  available-for-sale at September 30, 1996 and 1995 are as
follows:
<TABLE>
<CAPTION>
                                                                                    Gross         Gross
                                                                   Amortized  Unrealized    Unrealized    Market
At September 30, 1996                                                Cost        Gains        Losses       Value
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>           <C>          <C>         <C>    
U.S. government and agency obligations:
  Due beyond one year, but within five years                       $ 5,001       $ 15         $ (26)      $ 4,990
  Due beyond five years, but within ten years                       19,779         14          (495)       19,298
Municipal obligations:
  Due beyond one year, but within five years                         1,947          6            (7)        1,946
  Due beyond five years, but within ten years                        5,026         43           (33)        5,036
  Due beyond ten years                                              17,335        448           (89)       17,694
Equity securities                                                       48         16            --            64
Mutual funds                                                         1,558         --           (38)        1,520
Federal Home Loan Mortgage Corp.
Preferred Stock                                                        380          1            --           381
- -----------------------------------------------------------------------------------------------------------------------------

                                                                   $51,074       $543         $(688)      $50,929
=============================================================================================================================
<CAPTION>
    
                                                                                 Gross         Gross
                                                                   Amortized  Unrealized    Unrealized    Market
At September 30, 1995                                                Cost        Gains        Losses       Value
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>           <C>           <C>        <C>    
U.S. government and agency obligations:
  Due within one year                                              $ 1,000       $  4          $ --       $ 1,004
  Due beyond one year, but within five years                        10,491         55           (21)       10,525
  Due beyond five years, but within ten years                        3,996         31            --         4,027
  Due beyond ten years                                                 996         18            --         1,014
Municipal obligations:
  Due beyond one year, but within five years                           250         --            --           250
  Due beyond five years, but within ten years                          447         --            --           447
  Due beyond ten years                                               9,759        252            (8)       10,003
Money markets                                                           53         --            --            53
Mutual funds                                                         1,471         --           (41)        1,430
Federal Home Loan Mortgage Corp.
Preferred Stock                                                        387          1            --           388
- -----------------------------------------------------------------------------------------------------------------------------

                                                                   $28,850       $361          $(70)      $29,141
=============================================================================================================================
</TABLE>
At  September  30, 1996,  the Bank had no  outstanding  commitments  to purchase
investment  securities  available-for-sale.  Proceeds  from sales of  investment
securities  available-for-sale  were $5.6  million and $6.9  million in 1996 and
1995,  respectively.  There were no sales in fiscal 1994. Gross gains of $34 and
$2 and gross  losses of $23 and $133 were  realized  on these  sales in 1996 and
1995, respectively.
<PAGE>
(dollar amounts in thousands, except per share data)

(4) Mortgage-Backed Securities Held-to-Maturity

Mortgage-backed securities held-to-maturity were comprised of the following:
<TABLE>
<CAPTION>
   
                                                                                 Gross         Gross
                                                                   Carrying   Unrealized    Unrealized    Market
At September 30, 1996                                                Value       Gains        Losses       Value
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>            <C>         <C>        <C>    
Government National Mortgage Association:
  Contractually due beyond five years, but within ten years        $    55        $ --        $  --      $    55
Federal Home Loan Mortgage Corporation:
  Contractually due beyond one year, but within five years             191          --           (1)         190
  Contractually due beyond five years, but within ten years          1,705          23           --        1,728
  Contractually due beyond ten years                                14,838          39         (293)      14,584
Federal National Mortgage Association:
  Contractually due beyond five years, but within ten years          3,781           8         (115)       3,674
  Contractually due beyond ten years                                 6,775          22         (150)       6,647
AA Rated Mortgage Certificates:
  Contractually due beyond ten years                                 3,682          --           (5)       3,677
Collateralized Mortgage Obligations:
  Contractually due beyond one year, but within five years             248          15           --          263
- -----------------------------------------------------------------------------------------------------------------------------

                                                                   $31,275        $107        $(564)     $30,818
=============================================================================================================================
    
<CAPTION>
                                                                                 Gross         Gross
                                                                   Carrying   Unrealized    Unrealized    Market
At September 30, 1995                                                Value       Gains        Losses       Value
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>           <C>        <C>           <C>    
Government National Mortgage Association:
  Contractually due beyond five years, but within ten years        $    68       $  1       $    --       $    69
  Contractually due beyond ten years                                 3,067         25           (13)        3,079
Federal Home Loan Mortgage Corporation:
  Contractually due beyond one year, but within five years           3,488         --           (97)        3,391
  Contractually due beyond five years, but within ten years          1,778          6            (2)        1,782
  Contractually due beyond ten years                                18,174         69          (335)       17,908
Federal National Mortgage Association:
  Contractually due beyond one year, but within five years           2,126         --           (63)        2,063
  Contractually due beyond five years, but within ten years         24,253         --          (921)       23,332
  Contractually due beyond ten years                                13,951         17          (341)       13,627
AA Rated Mortgage Certificates:
  Contractually due beyond ten years                                 5,214         --            --         5,214
Collateralized Mortgage Obligations:
  Contractually due beyond one year, but within five years           1,819         --           (16)        1,803
  Contractually due beyond five years, but within ten years          4,934         15            --         4,949
  Contractually due beyond ten years                                13,452         --          (349)       13,103
- -----------------------------------------------------------------------------------------------------------------------------

                                                                   $92,324       $133       $(2,137)      $90,320
=============================================================================================================================
</TABLE>
<PAGE>
At  September  30, 1996,  the Bank had no  outstanding  commitments  to purchase
mortgage-backed   securities   held-to-maturity.    Proceeds   from   sales   of
mortgage-backed  securities  held-to-maturity  during  1994 were $33.2  million.
There were no sales of mortgage-backed securities classified as held-to-maturity
during 1996 or 1995.  Gross gains of $182 and gross losses of $152 were realized
on these sales in 1994.
<PAGE>
(dollar amounts in thousands, except per share data)

(5) Mortgage-Backed Securities Available-For-Sale

Mortgage-backed securities available-for-sale are as follows:
<TABLE>
<CAPTION>
   
                                                                                 Gross         Gross
                                                                   Amortized  Unrealized    Unrealized    Market
At September 30, 1996                                                Cost        Gains        Losses       Value
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>             <C>       <C>          <C>    
Government National Mortgage Association:
  Contractually due beyond ten years                               $ 7,011         $12       $ (237)      $ 6,786
Federal Home Loan Mortgage Corporation:
  Contractually due within one year                                     48          --           (1)           47
  Contractually due beyond one year, but
    within five years                                                3,017          --          (77)        2,940
  Contractually due beyond ten years                                 8,543          34          (64)        8,513
Federal National Mortgage Association:
  Contractually due beyond one year, but
    within five years                                                4,537           3          (40)        4,500
  Contractually due beyond five years, but
    within ten years                                                14,651          --         (618)       14,033
  Contractually due beyond ten years                                 5,884           6         (177)        5,713
Collateralized Mortgage Obligations:
  Contractually due within one year                                    156          --           (1)          155
  Contractually due beyond one year, but
    within five years                                                6,032          28           --         6,060
  Contractually due beyond ten years                                14,135           2         (421)       13,716
- -----------------------------------------------------------------------------------------------------------------------------

                                                                   $64,014         $85      $(1,636)      $62,463
=============================================================================================================================
    
<CAPTION>
                                                                                 Gross         Gross
                                                                   Amortized  Unrealized    Unrealized    Market
At September 30, 1995                                                Cost        Gains        Losses       Value
- -----------------------------------------------------------------------------------------------------------------------------

Federal Home Loan Mortgage Corporation:
  Contractually due beyond one year, but
    within five years                                               $  698         $ 2         $ (1)       $  699
  Contractually due beyond ten years                                 4,311           6          (23)        4,294
Federal National Mortgage Association:
  Contractually due beyond one year, but
    within five years                                                3,559           2           (4)        3,557
Collateralized Mortgage Obligations:
  Contractually due beyond one year, but
    within five years                                                  382           1           --           383
  Contractually due beyond ten years                                   252           2           --           254
- -----------------------------------------------------------------------------------------------------------------------------

                                                                    $9,202         $13         $(28)       $9,187
=============================================================================================================================
</TABLE>
<PAGE>
At  September  30, 1996,  the Bank had no  outstanding  commitments  to purchase
mortgage-backed   securities   available-  for-sale.   Proceeds  from  sales  of
mortgage-backed  securities  available-for-sale  during 1996, 1995 and 1994 were
$5.5 million, $6.3 million and $15.2 million, respectively.  Gross gains of $29,
$85, and $95 were realized on these sales in 1996, 1995 and 1994,  respectively.
There were $12 of gross losses in 1996,  $11 of gross losses in 1995, and $46 of
gross losses realized on sales in 1994.
<PAGE>
(dollar amounts in thousands, except per share data)

(6) Loans Receivable

Loans receivable, net are summarized as follows:
<TABLE>
<CAPTION>
                                                                                              September 30,
                                                                                         1996             1995
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                                    <C>              <C>      
First mortgage loans:
  Conventional:
    1-4 family dwellings                                                               $ 80,186         $ 60,160 
    Multi-family dwellings                                                                4,435            5,156 
  Commercial                                                                             19,112           20,102 
  Construction                                                                            7,645            6,911 
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                        111,378           92,329 
- -----------------------------------------------------------------------------------------------------------------------------
Less:
  Loans in process                                                                       (4,109)          (3,664)
  Unearned discounts and fees                                                              (960)            (939)
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                        106,309           87,726 
- -----------------------------------------------------------------------------------------------------------------------------
Installment loans:
  Home equity                                                                            30,070           22,475 
  Mobile home loans                                                                         169              254 
  Consumer loans                                                                          2,479            2,695 
  Other                                                                                   3,064            2,997 
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                         35,782           28,421 
- -----------------------------------------------------------------------------------------------------------------------------
Commercial business loans                                                                10,702            6,186 
- -----------------------------------------------------------------------------------------------------------------------------
Less: Allowance for possible loan losses                                                 (1,530)          (1,429)
- -----------------------------------------------------------------------------------------------------------------------------
    Loans receivable, net                                                              $151,263         $120,904 
=============================================================================================================================
</TABLE>
<PAGE>
Commitments  to originate  loans at  September  30, 1996 were  approximately  as
follows:
<TABLE>
<CAPTION>
   
                                                                                      Rate              Amount
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>                    <C>
First mortgage loans:
  Fixed-rate                                                                     6.50% to 7.875%        $  554

Other loans:
  Fixed-rate                                                                     8.25% to 13.25%           747
  Adjustable-rate                                                                6.35% to 13.25%           297
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                        $1,598
=============================================================================================================================
    
</TABLE>

(7) Loan Servicing Portfolio

The  amount  of loans  serviced  for  others,  which  are not  reflected  in the
accompanying  consolidated financial statements,  was $6,471, $7,716, and $8,337
at September 30, 1996, 1995 and 1994, respectively.
<PAGE>
(dollar amounts in thousands, except per share data)

(8) Allowance for Possible Losses on Loans and Real Estate Owned

Changes in the allowance for possible loan losses are as follows:
<TABLE>
<CAPTION>
   
                                                            First                        Commercial
                                                          Mortgage       Installment      Business
                                                            Loans           Loans           Loans        Total
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                        <C>             <C>              <C>        <C>      
Balance at September 30, 1993                              $ 533           $ 364            $ 225      $ 1,122 
Provision for loan losses                                    240              10              110          360 
Charge-offs                                                 (116)            (40)              (3)        (159)
Recoveries                                                   --                6                5           11
- -----------------------------------------------------------------------------------------------------------------------------
Balance at September 30, 1994                                657             340              337        1,334 
Provision for loan losses                                    155              10               65          230 
Charge-offs                                                 (189)            (29)            (116)        (334)
Recoveries                                                    79              11              109          199 
- -----------------------------------------------------------------------------------------------------------------------------
Balance at September 30, 1995                                702             332              395        1,429 
Provision for loan losses                                    120              60               90          270 
Charge-offs                                                 (149)            (44)             (78)        (271)
Recoveries                                                    55              10               37          102 
- -----------------------------------------------------------------------------------------------------------------------------
Balance at September 30, 1996                              $ 728           $ 358            $ 444      $ 1,530  
=============================================================================================================================
    
</TABLE>

Non-accrual  loans were  approximately  $1.1  million,  $312 and $1.3 million at
September 30, 1996, 1995 and 1994, respectively.  The foregone interest on those
loans for the periods ended  September 30, 1996, 1995 and 1994, was $61, $52 and
$103,  respectively.  The  amount  of  interest  income on such  loans  actually
included in income in the periods ending  September 30, 1996,  1995 and 1994 was
$58, $27 and $8, respectively. There are no commitments to lend additional funds
to debtors in non-accrual status.

At September 30, 1996,  the recorded  investment in loans that are considered to
be impaired under FAS 114 was $319.  Included in this amount is $157 of impaired
loans for which  the  related  allowance  for  credit  losses is $13 and $162 of
impaired  loans that as a result of  write-downs  do not have an  allowance  for
credit  losses.  The average  recorded  investment in impaired  loans during the
fiscal year ended September 30, 1996 was approximately $281. For the fiscal year
ended  September  30,  1996,  the Company  recognized  interest  income on those
impaired  loans of $20  which  was  recognized  using  the cash  basis of income
recognition.
<PAGE>
Changes in the allowance for losses on real estate owned are as follows:
<TABLE>
<CAPTION>
                                                                                          Fiscal Years
                                                                                       Ended September 30,
                                                                                1996          1995       1994
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>           <C>         <C> 
Beginning of period balance                                                      $  8          $--         $-- 
Provisions                                                                        102            8          -- 
Write-off                                                                          (8)          --          -- 
- -----------------------------------------------------------------------------------------------------------------------------
End of period balance                                                            $102          $ 8         $-- 
=============================================================================================================================
</TABLE>

Management  believes that the allowances  for possible  losses on loans and real
estate owned are  adequate.  While  management  uses  available  information  to
recognize  losses  on loans  and real  estate  owned,  future  additions  to the
allowances  may be  necessary  based  on  changes  in  economic  conditions.  In
addition,  various regulatory agencies, as an integral part of their examination
process,  periodically review the Bank's allowances for possible losses on loans
and real estate owned. Such agencies may require the Bank to recognize additions
to the allowances based on their judgments using  information  available to them
at the time of examination.
<PAGE>
(dollar amounts in thousands, except per share data)

(9) Investments Required by Law

The Bank is a member of the  Federal  Home Loan Bank  System  and,  as a member,
maintains an  investment  in the capital  stock of the Federal Home Loan Bank of
Pittsburgh  (FHLB),  at cost,  in an amount not less than 1% of its  outstanding
home  loans  or 5% of its  outstanding  notes  payable,  if  any,  to the  FHLB,
whichever is greater.


(10) Office Premises and Equipment

Office  premises and equipment at September 30, 1996 and 1995 are  summarized as
follows:
<TABLE>
<CAPTION>
                                                                                         1996           1995
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                                     <C>           <C>     
Land                                                                                    $   379       $   370 
Office buildings                                                                          3,116         3,023 
Furniture, fixtures and equipment                                                         3,558         3,351 
Leasehold improvements                                                                      102            95 
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                          7,155         6,839 
- -----------------------------------------------------------------------------------------------------------------------------
Less accumulated depreciation and amortization                                           (3,789)       (3,358)
- -----------------------------------------------------------------------------------------------------------------------------
  Office premises and equipment, net                                                    $ 3,366       $ 3,481 
=============================================================================================================================
</TABLE>

The Bank has operating  leases with respect to one records storage  facility and
three branch  offices which expire on various dates through  fiscal 2001.  Lease
expense  amounted to $83,  $81,  and $77 in fiscal  years  1996,  1995 and 1994,
respectively.
Minimum annual lease commitments are approximately as follows:

Years Ended September 30                   Amount
- -------------------------------------------------
         1997                               $83
         1998                               $83
         1999                               $56
         2000                               $53
         2001                               $19
<PAGE>
(dollar amounts in thousands, except per share data)

(11) Savings Deposits

Savings  deposit  balances  at  September  30, 1996 and 1995 are  summarized  as
follows:
<TABLE>
<CAPTION>
                                                                                             September 30,
                                            Stated Rates                              1996                 1995
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>                                              <C>                 <C>     
Balance by type:
Savings Deposits:
     Demand deposits                noninterest-bearing                              $  8,460            $  8,126
     NOW accounts                   1.50% in 1996 and 2.00% in 1995                    22,484              21,046
     Passbooks                      2.50% in 1996 and 3.00% in 1995                    50,445              53,184
     Money market
       deposit accounts             2.98% in 1996 and 2.97% in 1995                    16,040              15,835
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                       97,429              98,191
- -----------------------------------------------------------------------------------------------------------------------------
Time Deposits:
     Fixed-rate                             3.00% to 4.99%                             47,446              12,462
                                            5.00% to 6.99%                             71,113             102,532
                                            7.00% to 8.99%                              7,211              15,416
                                           09.00% to 10.99%                               120                 348
     Negotiated-rate                        04.35% to 8.30%                             9,560              13,653
     Floating-rate                          02.55% to 3.05%                             1,397               1,481
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                      136,847             145,892
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                     $234,276            $244,083
=============================================================================================================================
</TABLE>

The  weighted  average  interest  rate for all  deposits  was 4.03% and 4.54% at
September  30, 1996 and 1995,  respectively.  Deposits  with balances of $100 or
more totalled $9.1 million at September 30, 1996.

At  September  30, 1996,  investment  securities  with a carrying  value of $1.0
million were pledged as required to secure deposits of public funds.
<PAGE>
The maturities of time deposits at September 30, 1996 and 1995 are summarized as
follows:
<TABLE>
<CAPTION>
                                                                                             September 30,
                                                                                      1996                 1995
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                                  <C>                 <C>     
Within one year                                                                      $ 84,581            $ 92,741
Beyond one year but within two years                                                   19,507              15,243
Beyond two years but within three years                                                 8,898              15,710
Beyond three years                                                                     23,861              22,198
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                     $136,847            $145,892
=============================================================================================================================
</TABLE>

Interest expense by deposit category is as follows:
<TABLE>
<CAPTION>
                                                                                     Years Ended September 30,
                                                                                   1996        1995        1994
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                               <C>         <C>          <C>   
NOW accounts                                                                      $   332     $  443       $  478
Passbooks                                                                           1,366      1,772        2,084
Money market deposit accounts                                                         478        578          783
Time deposits                                                                       7,895      7,189        5,401
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                  $10,071     $9,982       $8,746
=============================================================================================================================
</TABLE>
<PAGE>
(dollar amounts in thousands, except per share data)

(12) Federal Home Loan Bank Advances

Federal Home Loan Bank advances are as follows:
<TABLE>
<CAPTION>
                                                                                              September 30,
                                                              Interest Rate              1996              1995
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                               <C>                    <C>             <C>    
Due Date
RepoPlus Advance                                                  5.46%                  $51,350         $ 5,000
June 11, 1996                                                     4.97%                       --           3,250
February 24, 1997                                                 5.14%                    2,000              --
October 29, 1997                                                  4.60%                      300             300
February 26, 1998                                                 5.14%                    3,000              --
=============================================================================================================================
</TABLE>

At September 30, 1996, the Bank had three fixed rate advances. Such advances are
subject  to a  prepayment  fee in the event the  advances  are  repaid  prior to
maturity.  The  prepayment  fee is equal to the present value of the  difference
between cash flows  generated  at the advance  rate from the date of  prepayment
until the original maturity date and the interest rate posted by the FHLB on the
date of prepayment for an advance of comparable maturity.

Under a blanket collateral pledge agreement, the Bank has pledged, as collateral
for  advances  from the FHLB of  Pittsburgh,  all stock in the Federal Home Loan
Bank and certain other  qualifying  collateral,  such as investment  securities,
mortgage-backed  securities and loans, with market values equal to at least 110%
of the unpaid amount of outstanding advances.

The Bank has a line of credit with the FHLBof  Pittsburgh  (Flexline),  which is
approximately  $16.4  million,  and  expires  on March  25,  1997.  There are no
commitment fees  associated  with this line of credit and the FHLBof  Pittsburgh
may reduce or terminate the line at any time. When used,  interest is charged at
the FHLB's posted rates,  which change daily,  and the loan can be repaid at any
time but in no event later than March 25, 1997.  The Bank  utilized this line of
credit through March 1995,  ranging from $0 to $14.1 million.  The daily average
balance through March 1995 was $6.5 million, and the daily average interest rate
was  5.34%,  with an  interest  rate at year end of 7.12%.  The  maximum  amount
outstanding at any month-end during 1995 was $16.5 million.  This line of credit
was not used in fiscal 1996.

FHLB  "RepoPlus"  Advances  are  short-term  borrowings  maturing  within one to
ninety-two  days,  bear a fixed  interest  rate and are  subject  to  prepayment
penalty.  Although  no specific  collateral  is required to be pledged for these
borrowings,  "RepoPlus" Advances are secured under the blanket collateral pledge
agreement.  The Bank utilized  "RepoPlus"  Advances during fiscal 1996,  ranging
from $150 to $51.4  million.  The daily  average  balance  during 1996 was $25.1
million, and the daily average interest rate was 5.43%, with an average interest
rate at  year-end of 5.46%.  The maximum  amount  outstanding  at any  month-end
during 1996 was $51.4 million.
<PAGE>
(13) Securities Sold Under Agreement to Repurchase

The Bank enters into sales of securities  under  agreements to repurchase.  Such
repurchase   agreements  are  treated  as  financings  and  the  obligations  to
repurchase  securities  sold are  reflected as a liability  in the  consolidated
statement of financial condition. The dollar amount of securities underlying the
agreements remains in the asset accounts. The securities sold under agreement to
repurchase  are  collateralized  by various  securities  that are either held in
safekeeping  by the Federal  Home Loan Bank of  Pittsburgh  or  delivered to the
dealer who arranged the transaction. The market value of such securities exceeds
the value of the securities sold under agreements to repurchase.

At September 30, 1996,  these agreements had a weighted average interest rate of
4.50% and  matured  within one month.  Short-term  borrowings  under  repurchase
agreements  averaged  $1.3  million  and $9.5  million  during  1996  and  1995,
respectively.  The maximum amount  outstanding at any month-end  during 1996 was
$4.6 million. At September 30, 1996,  short-term  borrowings under agreements to
repurchase securities sold are summarized as follows:
<TABLE>
<CAPTION>
                                                                                               Collateral
                                                                                    -----------------------------
                                                                                           U.S. Government &
                                                                   Weighted            Federal Agency Obligations
                                                Repurchase          Average         -----------------------------
                                                 Liability       Interest Rate        Book Value     Market Value
- -----------------------------------------------------------------------------------------------------------------
<S>                                                <C>               <C>                <C>             <C>   
Within 30 days                                     $493              4.50%              $1,001          $1,002
- -----------------------------------------------------------------------------------------------------------------
</TABLE>

(14) Financial Instruments with Off-Balance Sheet Risk

At September 30, 1996, the Bank had  outstanding  commitments to originate loans
of $1.6 million and no outstanding commitments to purchase securities.

The Bank's customers have available lines of credit as follows:  consumer,  both
secured and unsecured, and commercial, generally unsecured. The amount available
at September 30, 1996 and 1995 was $6.2 million and $4.0 million,  respectively,
for consumer  lines of credit and $3.5 million and $2.4  million,  respectively,
for  commercial  lines of credit.  The interest  rate for the consumer  lines of
credit range from 6.00% to 18.0%. The interest rates for the commercial lines of
credit are generally  variable and based on prevailing  market conditions at the
time of funding. The Bank's customers also have available letters of credit. The
amount  available  under these  letters of credit at September 30, 1996 and 1995
was $150 and $145,  respectively.  The interest rates are generally variable and
based on prevailing market conditions at the time of funding.

Letters of credit are  conditional  commitments  issued by the Bank to guarantee
the  performance  of a customer to a third  party.  The credit risk  involved in
issuing  letters of credit is essentially the same as that in extending loans to
customers.  The Bank  minimizes  this risk by  adhering  to its  written  credit
policies and by requiring security and debt covenants similar to those contained
in loan agreements.
<PAGE>
Commitments  to extend  credit are  agreements  to lend to a customer as long as
there  is  no  violation  of  any  condition   established  in  the  commitment.
Commitments  generally have fixed expiration dates or other termination  clauses
and may require  payment of a fee. The Bank  evaluates  each  customer's  credit
worthiness on a case-by-case basis. The amount of collateral obtained, if deemed
necessary by the Bank upon extension of credit, is based on management's  credit
evaluation of the borrower.  The  collateral  consists  primarily of residential
real estate and personal property.

The Bank  conducts its business  through  eight  offices  located in the greater
Pittsburgh  metropolitan area. At September 30, 1996, the majority of the Bank's
net loan  portfolio was secured by properties  located in this region.  The Bank
does not  believe it has  significant  concentrations  of credit risk to any one
group of borrowers given its underwriting and collateral requirements.  The Bank
does not have any  off-balance-sheet  risk at September 30, 1996, except for the
commitments referenced above.

(15) Income Taxes

As discussed in Note 1, the Bank adopted SFASNo.  109 as of October 1, 1993, and
the  cumulative  effect of this  change  is  reported  in the 1994  Consolidated
Statement of Income.

The provision for (benefit from) income taxes in the Consolidated  Statements of
Income consists of the following:
<TABLE>
<CAPTION>
                                                                               Fiscal Years Ended September 30,
                                                                              1996            1995         1994
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                          <C>            <C>          <C>    
Current
  Federal                                                                    $ 689          $ 732        $  827 
  State                                                                         55            112           232
- -----------------------------------------------------------------------------------------------------------------------------
Total current                                                                  744            844         1,059
- -----------------------------------------------------------------------------------------------------------------------------
  Deferred federal                                                            (518)          (116)          (34)
- -----------------------------------------------------------------------------------------------------------------------------
Total                                                                        $ 226          $ 728        $1,025
=============================================================================================================================
</TABLE>

Total income tax provision for the years ended September 30, 1996, 1995 and 1994
was allocated as follows:
<TABLE>
<CAPTION>
                                                                              1996            1995         1994
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                          <C>             <C>         <C>   
Income before cumulative effect of change
  in accounting principle                                                    $ 226           $728        $1,025
Cumulative effect of change in accounting principle                             --             --          (530)
Stockholders' equity:
  Unrealized gains (losses) on investment securities                         $(592)          $ 86            -- 
=============================================================================================================================
</TABLE>
<PAGE>
The  difference  between the  expected  and actual tax  provision  expressed  as
percentages of income before tax are as follows:
<TABLE>
<CAPTION>
   
                                                                               Fiscal Years Ended September 30,
                                                                              1996            1995         1994
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                            <C>             <C>           <C>   
Expected federal tax rate                                                       34.0 %         34.0 %        34.0 %
Tax free interest                                                              (21.3)          (6.5)         (3.1)
State income tax, net of federal tax benefit                                     2.4            3.3           5.3 
Other items, net                                                                (0.5)           1.7          (0.4)
- -----------------------------------------------------------------------------------------------------------------------------
Actual tax rate incurred                                                        14.6 %         32.5 %        35.8 %
=============================================================================================================================
</TABLE>

The tax effect of temporary  differences that gave rise to significant  portions
of the deferred tax assets and deferred tax  liabilities  at September  30, 1996
and 1995 are presented below:
<TABLE>
<CAPTION>
                                                                                             1996           1995
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                                         <C>             <C>  
Deferred tax assets (liabilities):
  Deferred loan fees                                                                        $  211          $315 
  Fixed assets                                                                                 (67)          (50)
  Loan loss reserves                                                                           449           387 
  Intangible assets                                                                            287           241 
  Investment securities                                                                        506           (86)
  Savings Association Insurance Fund assessment                                                520            --
  Other (net)                                                                                   20             9 
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                            $1,926          $816 
=============================================================================================================================
    
</TABLE>
<PAGE>
The Bank  has  determined  that it is not  required  to  establish  a  valuation
allowance  for deferred tax assets in  accordance  with SFASNo.  109 since it is
more  likely  than not that the  deferred  tax asset  will be  realized  through
carryback  to  taxable  income in prior  years,  future  reversals  of  existing
temporary differences, and to a lesser extent future taxable income.

The Bank  qualifies to be taxed under  special  income tax rules  applicable  to
savings and loan  associations  and is entitled to a special bad debt  deduction
(8% in fiscal years 1994, 1995 and 1996,  based on taxable income before the bad
debt  deduction)  with the amount  deducted  being subject to the minimum tax on
preference items.  Should amounts  previously claimed as a bad debt deduction be
used for any purpose other than to absorb bad debts (which is not  anticipated),
tax liabilities will be incurred at the rate then in effect.

SFAS No.  109  treats  tax basis bad debt  reserves  established  after  1987 as
temporary  differences  on which  deferred  income  taxes  have  been  provided.
Deferred taxes are not required to be provided on tax bad debt reserves recorded
in 1987 and  prior  years  (base  year bad debt  reserves).  Approximately  $2.7
million of balances in retained  income at September 30, 1995,  (the most recent
date  for  which a tax  return  has been  filed)  represent  base  year bad debt
deductions  for tax purposes  only. No provision for federal income tax has been
made for such amount.

On August 20, 1996,  President  Clinton signed  legislation which will eliminate
the percentage of taxable income bad debt deduction for thrift  institutions for
tax years beginning after December 31, 1995. This new legislation  also requires
a thrift to generally recapture the excess of its current tax reserves in excess
of its 1987 base year  reserves.  As the Bank has previously  provided  deferred
taxes on this amount, no financial statement tax expense should result from this
new legislation.
<PAGE>
(dollar amounts in thousands, exceptper share data)

(16) Stockholders'Equity

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

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require the Bank to maintain  amounts and ratios (set forth in the table  below)
of total and Tier I capital (as  defined in the  regulations)  to  risk-weighted
assets (as  defined)  and of Tier I capital (as  defined) to average  assets (as
defined). Management believes, as of September 30, 1996, that the Bank meets all
capital adequacy requirements to which it is subject.

As of September 30, 1996, the most recent  notification from the Federal Deposit
Insurance  Corporation  categorized  the  Bank as  well  capitalized  under  the
regulatory  framework for prompt  corrective  action.  To be categorized as well
capitalized the Bank must maintain minimum total risk-based,  Tier I risk-based,
and Tier I leverage ratios as set forth in the table. There are no conditions or
events  since that  notification  that  management  believes  have  changed  the
institution's category.
<PAGE>
The following  table sets forth  certain  information  concerning  the Company's
regulatory capital at September 30, 1996 and 1995.
<TABLE>
<CAPTION>
                                                     September 30, 1996                   September 30, 1995
                                                           Tier I      Tier II                  Tier I     Tier II
                                               Tier I       Risk-       Risk-       Tier I       Risk-      Risk-
                                                Core        Based       Based        Core        Based      Based
                                               Capital     Capital     Capital      Capital     Capital    Capital
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                            <C>         <C>        <C>          <C>         <C>       <C>    
Equity Capital(1)                              $20,768     $20,768    $20,768      $21,834     $21,834   $21,834
Unrealized securities (gains) losses             1,145       1,145      1,145         (193)       (193)     (193)
Less intangible assets                             (44)        (44)       (44)        (308)       (308)     (308)
Plus general valuation allowances(2)                --          --      1,530           --          --     1,429
- -----------------------------------------------------------------------------------------------------------------------------
     Total regulatory capital                   21,869      21,869     23,399       21,333      21,333    22,762
Minimum required capital                        12,528       6,208     12,416       11,131       5,469    10,937
- -----------------------------------------------------------------------------------------------------------------------------
     Excess regulatory capital                   9,341      15,661     10,983       10,202      15,864    11,825
- -----------------------------------------------------------------------------------------------------------------------------
Minimum required capital to be
     well capitalized under Prompt
     Corrective Action Provisions              $15,660     $ 9,312    $15,520      $13,914     $ 8,203   $13,672
=============================================================================================================================
Regulatory capital as a percentage(3)             6.98%      14.09%     15.08%        7.67%      15.60%    16.65%
Minimum required capital percentage               4.00%       4.00%      8.00%        4.00%       4.00%     8.00%
- -----------------------------------------------------------------------------------------------------------------------------
     Excess regulatory capital percentage         2.98%      10.09%      7.08%        3.67%      11.60%     8.65%
- -----------------------------------------------------------------------------------------------------------------------------
Minimum required capital percentage
     to be well capitalized under
     Prompt Corrective Action Provisions          5.00%       6.00%     10.00%        5.00%       6.00%    10.00%
=============================================================================================================================
</TABLE>

(1) Represents  equity  capital  of the  Bank as  reported  to the  FDIC and the
    Pennsylvania  Department  of  Banking  on Form  033 for  the  quarter  ended
    September  30,  1996 and 1995.

(2) Limited to 1.25% of risk  adjusted  assets.

(3) Tier I capital is  calculated  as a  percentage  of adjusted  total  average
    assets  of  $313,201  and   $278,272  at   September   30,  1996  and  1995,
    respectively.  Tier I and Tier II  risk-based  capital are  calculated  as a
    percentage  of adjusted  risk-weighted  assets of $155,202  and  $136,718 at
    September 30, 1996 and 1995, respectively.
<PAGE>
(dollar amounts in thousands, except per share data)

(17) Employee Stock Compensation Program

In fiscal 1988,  the Bank adopted an Employee  Stock  Compensation  Program (the
Program) under which 113,588  shares of common stock can be issued.  The Program
provides for the grant of both incentive  stock options and  compensatory  stock
options.  Further, the Program provides that the incentive stock option price to
purchase  common  stock is not less  than the fair  market  value at the date of
grant and the compensatory  stock option price is equal to or less than the fair
market value of the shares at date of grant, that all options terminate no later
than ten years from date of grant,  and that  options  become  exercisable  on a
cumulative  basis at 50% each year,  commencing one year from date of grant.  At
September  30, 1996,  there were no remaining  shares  available for granting as
determined by the Program Administrators.

In fiscal 1994, the Company adopted the 1993 Employee Stock Compensation Program
("Employee  Program")  and the 1993  Directors'  Stock Option Plan  ("Directors'
Plan").  Under the 1993  Employee  Program,  each  eligible  participant  may be
granted  options to purchase common stock at an amount equal to or less than the
fair  market  value of the  shares  at the time of the grant of the  option.  At
September 30, 1996,  20,807 shares were  available for granting as determined by
the Program  Administrators.  Under the 1993  Directors'  Plan,  each person who
serves as a non-employee director of the Company shall be granted as of December
31 of each year of the  Directors'  Plan an option to purchase  1,250  shares of
common stock  exercisable  at a price equal to the fair market value on the date
of the grant.  As of  September  30,  1996,  23,375  shares were  available  for
granting under the terms of the plan.

Stock option activity was as follows:
<TABLE>
<CAPTION>
                                                                                         1993              1993
                                                                        1988           Employee         Directors'
                                                                       Program          Program            Plan
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                               <C>             <C>                <C>
September 30, 1994                                                     77,621               --              6,250
  Granted                                                                  --           26,460              6,250
  Exercised                                                            (5,559)              --                 --
  Forfeited                                                            (5,545)              --                 --
- -----------------------------------------------------------------------------------------------------------------------------
September 30, 1995                                                     66,517           26,460             12,500
  Granted                                                                  --           16,920              6,250
  Exercised                                                            (9,803)            (177)                --
  Forfeited                                                              (392)          (1,029)                --
  Increase due to 10% stock dividend                                    6,751            3,522              1,875
- -----------------------------------------------------------------------------------------------------------------------------
September 30, 1996                                                     63,073           45,696             20,625
- -----------------------------------------------------------------------------------------------------------------------------
  Option price per share                                          $4.23-15.45     $12.73-15.45       $12.73-15.45
  Options available for granting at September 30, 1996                     --           20,807             23,375
=============================================================================================================================
</TABLE>
The  above  amounts  reflect  the 10%  stock  dividend  paid in May 1996 and all
previous stock dividends.
<PAGE>
(dollar amounts in thousands, except per share data)

(18) Selected Quarterly Financial Data (Unaudited)
<TABLE>
<CAPTION>
                                                                                 Three Month Periods Ended
                                                                        Dec. 31    March 31     June 30   Sept. 30
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                     <C>         <C>        <C>         <C>   
Fiscal 1996:
  Interest income                                                       $4,919      $5,069     $5,422      $5,576
  Interest expense                                                       2,879       2,883      2,977       3,093
- -----------------------------------------------------------------------------------------------------------------------------
  Net interest income before provision for loan losses                   2,040       2,186      2,445       2,483
  Provision for loan losses                                                 30          60         90          90
  Other income                                                             146         204        192         190
  SAIF assessment                                                           --          --         --       1,537
  Operating expenses                                                     1,563       1,604      1,667       1,702
- -----------------------------------------------------------------------------------------------------------------------------
  Income before income taxes                                               593         726        880       (656)
  Income tax provision                                                     180         203        263       (420)
- -----------------------------------------------------------------------------------------------------------------------------
  Net income                                                            $  413      $  523     $  617     $ (236)
=============================================================================================================================
  Earnings per share (Note 1)                                           $  .30      $  .37     $  .44     $ (.17)
=============================================================================================================================

Fiscal 1995:
  Interest income                                                       $4,562      $4,675     $4,925      $4,885
  Interest expense                                                       2,533       2,685      2,937       2,904
- -----------------------------------------------------------------------------------------------------------------------------
  Net interest income before provision for loan losses                   2,029       1,990      1,988       1,981
  Provision for loan losses                                                 90          70         60          10
  Other income                                                             131         151        164         158
  Operating expenses                                                     1,551       1,471      1,515       1,582
- -----------------------------------------------------------------------------------------------------------------------------
  Income before income taxes                                               519         600        577         547
  Income tax provision                                                     177         196        170         185
=============================================================================================================================
  Net income                                                            $  342      $  404     $  407      $  362
=============================================================================================================================
  Earnings per share (Note 1)                                           $  .25      $  .29     $  .29      $  .26
=============================================================================================================================
</TABLE>
<PAGE>
(dollar amounts in thousands, except per share data)

(19) Disclosures About Fair Value of Financial Instruments

Statement of Financial  Accounting  Standards  No. 107,  "Disclosure  about Fair
Value of Financial Instruments" (SFASNo. 107), requires disclosure of fair value
information  about  financial  instruments,  whether  or not  recognized  in the
Consolidated Statement of Financial Condition as of September 30, 1996 and 1995.
SFASNo.  107  excludes  certain  financial  instruments  and  all  non-financial
instruments from its disclosure  requirements.  Accordingly,  the aggregate fair
value  amounts  presented  do not  represent  the  underlying  value of Fidelity
Bancorp, Inc. and subsidiary.  The carrying amounts reported in the Consolidated
Statements  of  Financial  Condition  approximate  fair value for the  following
financial  instruments:cash,  interest-earning deposits with other institutions,
investment    securities    available-for-sale,    mortgage-backed    securities
available-for-sale, and all deposits except time deposits.

At  September  30,  1996  and  1995,  respectively,  the net  carrying  value of
investment securities exceeded the estimated fair value by approximately $50 and
$71. The net carrying value of mortgage-backed  securities at September 30, 1996
and 1995,  respectively,  exceeded  the  estimated  fair  value by $457 and $2.0
million. Estimated fair values are based on quoted market prices, dealer quotes,
and prices obtained from independent pricing services.  Refer to Notes 2 through
5 of the financial statements for the detail on breakdowns by type of investment
products.

The estimated  fair value of loans  exceeded the net carrying value at September
30,  1996 and 1995,  respectively,  by  approximately  $27 and $297.  Loans with
comparable  characteristics  including  collateral and repricing structures were
segregated  for  valuation  purposes.  Each  loan  pool  was  separately  valued
utilizing a discounted  cash flow  analysis.  Projected  monthly cash flows were
discounted  to  present  value  using  a  market  rate  for  comparable   loans.
Characteristics of comparable loans included remaining term, coupon interest and
estimated prepayment speeds.

The fair  market  value  of loan  commitments  at both  September  30,  1996 and
September 30, 1995 was equal to the carrying  value of the  commitments on those
dates, respectively.

The carrying amounts and estimated fair values of deposits at September 30, 1996
and September 30, 1995 are as follows:
<TABLE>
<CAPTION>
                                                              September 30, 1996            September 30, 1995
                                                           Carrying      Estimated        Carrying     Estimated
                                                            Amount      Fair Value         Amount     Fair Value
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>          <C>               <C>          <C>     
Noninterest-bearing:
     Demand accounts                                        $  8,460     $  8,460          $  8,126     $  8,126
Interest-bearing:
     NOW and MMDA accounts                                    39,922       39,922            38,362       38,362
     Passbook accounts                                        50,445       50,445            53,184       53,184
     Time deposits                                           135,450      136,148           144,411      144,829
- -----------------------------------------------------------------------------------------------------------------------------
Total Deposits                                              $234,277     $234,975          $244,083     $244,501
=============================================================================================================================
</TABLE>
<PAGE>
The carrying amounts of  noninterest-bearing  demand accounts,  interest-bearing
NOWand MMDA accounts and passbook accounts  approximate their fair values.  Fair
values for time deposits are estimated using a discounted cash flow  calculation
that applies  contractual cost currently being offered in the existing portfolio
to current market rates being offered locally for deposits of similar  remaining
maturities.

The carrying  amounts and estimated fair values of advances and other borrowings
at September 30, 1996 and September 30, 1995 are as follows:
<TABLE>
<CAPTION>
                                                              September 30, 1996            September 30, 1995
                                                           Carrying      Estimated        Carrying     Estimated
                                                            Amount      Fair Value         Amount     Fair Value
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>           <C>              <C>          <C>    
Advances and other borrowings                               $57,143       $57,097          $13,092      $13,058
=============================================================================================================================
</TABLE>

Fair values for advances and other  borrowings are estimated  using a discounted
cash flow calculation that applies  contractual cost of the existing  borrowings
to current  market  rates being  offered  for  borrowings  of similar  remaining
maturities.
<PAGE>
(dollar amounts in thousands, except per share data)

(20)    Fidelity Bancorp, Inc. Financial Information
        (Parent Company Only)

Following are condensed financial statements for the parent company.
<TABLE>
<CAPTION>
Condensed Statements of Financial Condition
                                                                                               September 30,
                                                                                            1996         1995
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                                        <C>           <C>    
Assets
  Cash in subsidiary bank                                                                  $   216       $    37
  Investment in subsidiary bank                                                             20,768        21,835
  Investment securities available-for-sale                                                     783           259
  Other assets                                                                                  16             5
- -----------------------------------------------------------------------------------------------------------------------------
    Total Assets                                                                           $21,783       $22,136
- -----------------------------------------------------------------------------------------------------------------------------
    Total Liabilities                                                                            5             4
- -----------------------------------------------------------------------------------------------------------------------------
Stockholders' Equity
  Common stock ($.01 par value, 10,000,000 shares authorized;
   1,373,151 and 1,235,734 shares issued and outstanding)                                       14            12
  Additional paid-in capital                                                                10,437         8,138
  Unrealized loss on securities available-for-sale, net                                     (1,196)          193
  Retained earnings                                                                         12,523        13,789
- -----------------------------------------------------------------------------------------------------------------------------
    Total Stockholders' Equity                                                              21,778        22,132
- -----------------------------------------------------------------------------------------------------------------------------
    Total Liabilities and Stockholders' Equity                                             $21,783       $22,136
=============================================================================================================================
<CAPTION>

Condensed Statements of Income
                                                                                        September 30,
                                                                              1996          1995         1994
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                           <C>           <C>           <C>   
Equity in undistributed earnings of subsidiary                                $  310        $1,000        $2,054
Dividends received from subsidiary                                             1,010           535           340
Other operating expenses                                                          (4)          (29)          (35)
Income tax provision (benefit)                                                    (1)           (9)          (13)
- -----------------------------------------------------------------------------------------------------------------------------
    Net Income                                                                $1,317        $1,515        $2,372
=============================================================================================================================
<PAGE>
<CAPTION>
   
Condensed Statements of Cash Flows
                                                                                         September 30,
                                                                               1996          1995         1994
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                           <C>           <C>           <C>   
Operating Activities
  Net income                                                                  $1,317        $1,515        $2,372
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Equity in undistributed earnings in subsidiary                            (310)       (1,000)       (2,054)
      Other charges, net                                                           2            --            --
- -----------------------------------------------------------------------------------------------------------------------------
        Net cash provided (used) by operating activities                       1,009           515           318
- -----------------------------------------------------------------------------------------------------------------------------
Investing Activities
  Purchase of investment securities available-for-sale                          (548)         (262)           --
- -----------------------------------------------------------------------------------------------------------------------------
        Net cash provided (used) by investing activities                        (548)         (262)           --
- -----------------------------------------------------------------------------------------------------------------------------
Financing Activities
  Stock options exercised                                                         70            32            58
  Sale of stock through Dividend Reinvestment Plan                                57            55            43
  Dividends paid                                                                (409)         (382)         (341)
- -----------------------------------------------------------------------------------------------------------------------------
        Net cash provided (used) by financing activities                        (282)         (295)         (240)
- -----------------------------------------------------------------------------------------------------------------------------
        Increase (decrease) in cash                                              179           (42)           78
Cash at Beginning of Year                                                         37            79             1
- -----------------------------------------------------------------------------------------------------------------------------
Cash at End of Year                                                           $  216        $   37        $   79
=============================================================================================================================
    
</TABLE>

Fidelity   Bancorp,   Inc.  is  a  bank  holding  company  organized  under  the
Pennsylvania  Business  Corporation Law. It was organized to operate principally
as a holding company for its wholly owned subsidiary, Fidelity Savings Bank. The
Company acquired the Bank in a  reorganization,  approved by the stockholders of
the Bank on January 26, 1993, and completed on August 19, 1993.


(21) Contingent Liabilities

The Company is subject to a number of asserted and unasserted  potential  claims
encountered  in the normal course of business.  In the opinion of management and
legal counsel,  the resolution of these claims will not have a material  adverse
effect on the Company's financial position, liquidity or results of operations.
<PAGE>
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS


General

The Company  reported net income of $1.3 million,  $1.5 million and $2.4 million
for fiscal 1996,  1995 and 1994,  respectively.  Included in fiscal 1996 results
was a one time pre-tax charge to recapitalize the Savings Association  Insurance
Fund ("SAIF") of approximately  $1.5 million.  This one time charge,  imposed on
all depository  institutions  with  SAIF-insured  deposits,  was mandated by the
Deposit  Insurance  Funds  Act of 1996  ("Act")  that  was  signed  into  law on
September  30,  1996.  The purpose of the  assessment  was to increase  the SAIF
statutory reserve ratio to the required level of 1.25%.  Included in fiscal 1994
results was a $530,000  cumulative  effect of a change in  accounting  principle
which related to the adoption of Financial Accounting Standards Board's ("FASB")
Statement of Financial Accounting Standard ("SFAS") No.
109 relating to accounting for income taxes.

Continuing asset growth was attained in fiscal 1996.  Assets were $317.9 million
at September 30, 1996, an increase of $36.1 million or 12.8% from  September 30,
1995.  The growth was primarily in the loan  portfolio,  which  increased  $30.4
million or 25.1% to $151.3 million at September 30, 1996.  Stockholders'  equity
decreased  slightly from the prior year.  At September  30, 1996,  stockholder's
equity was $21.8  million,  a decrease of $354,000  or 1.6% from  September  30,
1995.  This decrease  primarily  resulted from an increase in unrealized loss on
securities  available-for-sale  to $1.2 million at September  30, 1996,  from an
unrealized  gain on securities  available-for-sale  of $193,000 at September 30,
1995 and  dividends  paid of  $409,000.  Net income  for the year  substantially
offset this decrease.

Net interest  income  increased in fiscal 1996 to $9.2 million from $8.0 million
in fiscal  1995.  Net  interest  income  was $8.2  million in fiscal  1994.  The
provision  for loan losses  continues  to  significantly  impact  profitability,
amounting to  $270,000,  $230,000,  and $360,000 in fiscal 1996,  1995 and 1994,
respectively.  In  addition,  results  from the  sale of  securities  have  also
contributed  to  profitability,  amounting  to gains of $27,000  and  $79,000 in
fiscal 1996 and 1994, respectively, versus a loss of $57,000 in fiscal 1995.

The operating results of the Bank depend primarily upon its net interest income,
which is the difference between the yield earned on its interest-earning  assets
and the rates paid on its interest-bearing  liabilities  (interest-rate  spread)
and   also  the   relative   amounts   of  its   interest-earning   assets   and
interest-bearing  liabilities. For the fiscal year ended September 30, 1996, the
tax-equivalent  interest-rate spread increased to 3.17%, as compared to 2.88% in
fiscal 1995. The  tax-equivalent  spread in fiscal 1994 was 3.02%.  The ratio of
average   interest-earning  assets  to  average   interest-bearing   liabilities
decreased  to 104.2% in fiscal 1996,  from 104.7% in fiscal 1995.  The ratio was
104.5% in fiscal  1994.  The  increase  in the spread for fiscal  1996  reflects
several factors,  including the systematic  purchase of tax exempt securities to
take  advantage  of their  generally  higher  yield,  and the  increased  use of
generally  lower costing short term advances in place of longer term deposits to
fund growth.  The Bank's operating  results are also affected to varying degrees
by, among other things,  service charges and fees,  gains and losses on sales of
securities  and  loans,  provision  for loan  losses,  other  operating  income,
operating expenses and income taxes.
<PAGE>
Asset and Liability Management

The Bank in fiscal 1996  utilized  strategies  designed to increase net interest
income based on management's evaluation of interest rate movements, while at the
same time managing  vulnerability  to  significant  and  prolonged  increases in
interest  rates.  This process  involves  monitoring  the imbalance  between the
generally long-term, fixed rate nature of the Bank's interest-earning assets and
its generally  short or medium-term,  interest-bearing  liabilities on a regular
basis and  implementing  actions  designed to maintain this  imbalance at levels
management feels is prudent. Although management of the Bank believes that steps
it  has  taken,  as  discussed   below,   have  maintained  the  Bank's  overall
vulnerability  to increases in interest rates at an acceptable  level,  the Bank
continues  to remain  vulnerable  to  significant  and  prolonged  increases  in
interest  rates  because  its  interest-rate  sensitive  liabilities  exceed its
interest-rate sensitive assets within short-term maturities.

The Bank  continues to emphasize the  origination  of  adjustable-rate  mortgage
loans.  Originations  of such loans  amounted  to 20.7%,  68.2% and 38.5% of the
Bank's   originations   of  mortgage  loans  in  fiscal  1996,  1995  and  1994,
respectively.  The amount of  adjustable-rate  loans  originated  in fiscal 1996
decreased,  however,  as  market  conditions  caused  the  Bank's  customers  to
generally  favor fixed rate loans.  The Bank also is emphasizing the origination
of home equity loans,  consumer  loans (such as loans to finance the purchase of
automobiles),  and commercial  business loans. These types of loans tend to have
shorter maturities and higher interest rates than residential mortgage loans. In
addition,  the Bank offers both  secured  and  unsecured  lines of credit to its
customers.  These  lines  carry  variable  interest  rates  that  adjust  as the
underlying index, generally prime, moves. The Bank continues to offer long-term,
fixed-rate   residential   mortgage  loans,  but  generally  only  under  terms,
conditions,  and  documentation  which  permit  the  sale of such  loans  in the
secondary market. In fiscal 1996,  however,  the Bank adopted a strategy to keep
most of the fixed-rate  single-family  mortgage  loans  originated in the Bank's
portfolio.  This strategy was adopted to increase the yield earned on the Bank's
portfolio of  interest-earning  assets and because  management  believed  that a
significant or prolonged increase in interest rates was not likely at this time.

The  Bank  also   invests  in   mortgage-backed   securities,   which   includes
collateralized mortgage obligations (CMO's), and other investment securities. In
fiscal 1996,  mortgage-backed securities purchased had both fixed and adjustable
rates. Other taxable investment  securities purchased generally had stated final
maturities  of two to ten years or less.  The Bank also  invests  in  tax-exempt
municipal  bonds and may purchase such bonds with stated  maturities of up to 30
years, although the stated maturities are generally shorter.
<PAGE>
The matching of assets and  liabilities  may be analyzed by examining the extent
to which such  assets and  liabilities  are  "interest  rate  sensitive"  and by
monitoring  an  institution's  interest  rate  sensitivity  "gap".  An  asset or
liability is said to be interest rate sensitive within a specific time period if
it will mature or reprice within that time period. The interest rate sensitivity
gap  is  defined  as  the  difference   between   interest-earning   assets  and
interest-bearing liabilities maturing or repricing within a given time period. A
gap is considered  positive when the amount of interest  rate  sensitive  assets
exceeds interest rate sensitive  liabilities.  A gap is considered negative when
the  amount  of  interest  rate  sensitive  liabilities  exceeds  interest  rate
sensitive assets. During a period of rising interest rates, a negative gap would
tend to adversely affect net interest income, while a positive gap would tend to
result  in an  increase  in net  interest  income.  During a period  of  falling
interest  rates,  a  negative  gap would  tend to result in an  increase  in net
interest  income,  while a  positive  gap would  tend to  adversely  affect  net
interest income. The Bank has seen an increase in its negative one year gap from
a negative  11.2% at September  30, 1995 to a negative  17.0% at  September  30,
1996.  The Bank  considers  this result at  September  30, 1996 to be within its
acceptable  target  range.  The table  below  shows the Bank's gap  position  at
September  30,  1996  based  on  certain   assumptions  as  to  prepayments  and
amortization of loans, investments and deposit withdrawals.
<TABLE>
<CAPTION>
      
                                                                               September 30, 1996
                                                                             ------------------------                        
                                                                             Over Three       After
                                                                               Months       One Year
                                                                   Three       Through       Through     After
                                                                  Months       Twelve         Five       Five
(dollars in thousands)                                            Or Less      Months         Years      Years
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>           <C>         <C>           <C>     
Interest-earning assets                                          $48,443       $44,779     $116,313      $97,258 

Deposits, escrow
  liabilities and borrowed funds                                  83,240        63,953      100,970       44,573 
- -----------------------------------------------------------------------------------------------------------------------------
Interest sensitivity                                            $(34,797)     $(19,174)    $ 15,343      $52,685 
=============================================================================================================================
Cumulative interest sensitivity                                 $(34,797)     $(53,971)    $(38,628)     $14,057 
=============================================================================================================================
Cumulative ratio as a percent of assets                            (10.9)%       (17.0)%      (12.2)%        4.4%
=============================================================================================================================
    
</TABLE>

In addition to managing the Bank's gap as discussed above, Fidelity has an Asset
Liability   Management   Committee  composed  of  senior  officers  which  meets
periodically  to review the Bank's exposure to interest rate risk resulting from
other factors.  Among the areas  reviewed are progress on previously  determined
strategies,  national and local economic conditions, the projected interest rate
outlook, loan and deposit demand, pricing, liquidity position, capital position,
and regulatory developments.  Management's evaluation of these factors indicates
the current strategies of emphasizing the origination and purchase of adjustable
rate or shorter-term  loan products,  while retaining in the portfolio the fixed
rate loans  originated,  purchasing  investments with either fixed or adjustable
rates  and  competitively  pricing  deposits  produces  an  acceptable  level of
interest rate risk in the current environment.
<PAGE>
Liquidity and Capital Resources

Fidelity's  primary  sources of funds have  historically  consisted of deposits,
amortization   and   prepayments  of  outstanding   loans  and   mortgage-backed
securities,  borrowings from the FHLB of Pittsburgh and other sources, including
repurchase  agreements,  and sales of investments.  During fiscal 1996, the Bank
used its capital  resources  primarily to meet its ongoing  commitments  to fund
maturing  savings  certificates  and  savings  withdrawals,  fund  existing  and
continuing loan  commitments and asset growth and to maintain its liquidity.  At
September  30,  1996 the total of  approved  loan  commitments  amounted to $1.6
million and the Bank had $4.1 million of undisbursed  loan funds.  The amount of
savings  certificates  which are scheduled to mature in the twelve-month  period
ended  September  30,  1997 is  $83.2  million.  Management  believes  that,  by
evaluation of competitive instruments and pricing in its market area, it can, in
most  circumstances,  manage and control maturing deposits so that a substantial
amount of such deposits are redeposited in the Bank.


Capital

The  Bank  currently  exceeds  all  regulatory  capital  requirements,  having a
leverage  ratio of Tier 1  capital  to  total  assets  of  6.98%  and a ratio of
qualifying total capital to risk-weighted  assets and off-balance sheet items of
15.08% at  September  30, 1996.  As a result,  regulatory  capital  requirements
should have no material impact on operations.


Financial Condition

The Bank's  assets were $317.9  million at September  30,  1996,  an increase of
$36.1 million or 12.8% over assets at September 30, 1995.  The growth  primarily
reflects an increase in loans  receivable.  The growth was funded  primarily  by
advances from the FHLB of Pittsburgh.


Loan Portfolio

Net loans  receivable  increased  $30.4  million  or 25.1% to $151.3  million at
September 30, 1996 from $120.9 million at September 30, 1995.  Loans  originated
totaled $64.3 million in fiscal 1996 versus $35.6 million in fiscal 1995.

Mortgage loans originated  amounted to $34.4 million and $16.9 million in fiscal
1996 and 1995,  respectively.  The Bank did not purchase  any mortgage  loans in
fiscal 1996 or 1995. The increase in mortgage loan  originations  in fiscal 1996
primarily  reflects the stable economic  environment  that existed in the latter
part of fiscal  1996 as longer  term  interest  rates  declined  and the  Bank's
strategy of more aggressively pricing its mortgage products.  The origination of
adjustable rate mortgages  (ARM's) decreased to $7.1 million in fiscal 1996 from
$11.5  million  in  fiscal  1995.  This  decrease  reflected  an  interest  rate
environment  in which  customers  increasingly  preferred the stability of fixed
rate  loans  to  the  potential  uncertainty  of  adjustable  rates.   Principal
repayments  on  outstanding  loans also  increased  slightly  in fiscal  1996 as
compared to fiscal 1995.  The  combination  of the above factors  resulted in an
overall increase in mortgage loans receivable to $106.3 million at September 30,
1996 from $87.7 million at September 30, 1995.
<PAGE>
Other loan  originations,  including  installment loans and commercial  business
loans, totaled $29.8 million in fiscal 1996 versus $19.7 million in fiscal 1995.
During fiscal 1996,  the Bank continued to emphasize  other loans,  particularly
home equity loans and equity lines of credit,  since they generally have shorter
terms than mortgage loans and would perform better in a rising rate environment.
The Bank was  successful  in this  strategy  and saw the balance of  installment
loans  increase to $35.8  million at September  30,  1996,  as compared to $28.4
million at September  30, 1995.  Commercial  business  loans also  experienced a
significant  increase,  totaling $10.7 million at September 30, 1996 versus $6.2
million at September 30, 1995.

Non-Performing Assets

The following table sets forth information  regarding non-accrual loans and real
estate owned at the dates  indicated.  The Bank did not have any accruing  loans
which  were 90 days or more  overdue  or any  loans  which  were  classified  as
troubled debt restructurings at the dates presented.
<TABLE>
<CAPTION>
                                                                                    September 30,
                                                                      1996              1995             1994
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>               <C>              <C>        
Non-accrual residential real
  estate loans (one-to-four family)                                $  567,000        $  227,000       $  574,000 
Non-accrual construction, multi-
  family residential and
  commercial real estate loans                                        134,000               --           621,000 
Non-accrual installment and
  commercial business loans                                           457,000            85,000           87,000 
- -----------------------------------------------------------------------------------------------------------------------------
Total non-performing loans                                         $1,158,000        $  312,000       $1,282,000 
=============================================================================================================================
Total non-performing loans as
  a percent of net loans receivable                                       .77%              .26%            1.14%
=============================================================================================================================
Total real estate owned, net of
  related reserves                                                 $  370,000        $1,062,000       $  455,000 
=============================================================================================================================
Total non-performing loans and real estate
  owned as a percent of total assets                                      .48%              .49%             .63%
=============================================================================================================================
</TABLE>

At  September  30,  1996,  non-accrual  loans  consisted  of fifteen  1-4 family
residential real estate loans totaling $567,000,  one single family construction
loan totaling $134,000,  twenty-three installment loans totaling $125,000, three
commercial  loans totaling  $189,000,  three commercial lines of credit totaling
$129,000,  three personal lines of credit totaling $1,000 and eleven credit card
accounts totaling $13,000. Management has evaluated these loans and is satisfied
that the  allowance  for  possible  losses  on loans at  September  30,  1996 is
adequate.  The  allowance  for  possible  losses  on loans  has  increased  from
$1,334,000  at September  30, 1994 to  $1,429,000  at September  30, 1995 and to
$1,530,000 at September 30, 1996. The balance at September 30, 1996, at 1.01% of
net  loans  receivable  and  132.1%  of  non-performing   loans,  is  considered
reasonable by management.
<PAGE>
Mortgage-Backed Securities Held-to-Maturity

Mortgage-backed securities  held-to-maturity decreased $61.0 million or 66.1% to
$31.3  million at September  30, 1996 from $92.3  million at September 30, 1995.
Purchases  totaled  $550,000 in fiscal 1996,  all of which were  adjustable-rate
mortgage-backed  securities.  The decrease in fiscal 1996 partially reflects the
transfer  of   approximately   $55.0  million  of   mortgage-backed   securities
held-to-maturity to mortgage-backed  securities  available-for-sale,  as well as
normal principal repayments. The transfer was done according to provisions of "A
Guide to Implementation  of Statement 115 on Accounting for Certain  Investments
in Debt and Equity  Securities"  ("Guide")  issued by the FASB on  November  15,
1995. The one-time  reclassification could be made without calling into question
the propriety of a company's stated intent in prior or subsequent  periods.  The
reclassification  had to occur between  November 15, 1995 and December 31, 1995.
The Company utilized this opportunity to reclassify securities in December 1995,
believing that such a reclassification  provided  additional  flexibility in the
management of these assets. No sales were made from  mortgage-backed  securities
held-to-maturity in fiscal 1996.


Mortgage-Backed Securities Available-for-Sale

Mortgage-backed securities  available-for-sale  increased $53.3 million to $62.5
million at  September  30, 1996 from $9.2  million at  September  30,  1995.  As
discussed above,  approximately $55.0 million of mortgage-backed securities were
transferred to available-for-sale in December 1995 pursuant to the provisions of
the Guide.  These securities may be held for indefinite  periods of time and are
generally used as part of the Bank's asset/liability  management strategy. These
securities  may be sold in  response to changes in  interest  rates,  prepayment
rates or to meet liquidity  needs.  During fiscal 1996, the Bank purchased $13.3
million of these securities and sold $5.5 million.  Sales of these securities in
fiscal 1996 resulted in a net pretax gain of $17,000.


Investment Securities Held-to-Maturity

Investment securities  held-to-maturity  decreased $9.9 million or 64.6% to $5.4
million at September 30, 1996,  compared to $15.3 million at September 30, 1995.
These  investments  are comprised of U.S.  Government and Agency  securities and
asset-backed  securities.  The  decrease in fiscal 1996  partially  reflects the
transfer of approximately $8.2 million of investment securities held-to-maturity
to available-for-sale pursuant to provisions of the Guide as discussed above, as
well as other securities  maturing or being called.  In addition,  no securities
were  purchased in fiscal 1996 for the held to maturity  category as  management
decided to make most  purchases in the  available-for-sale  category to increase
flexibility and liquidity in the management of security holdings.  There were no
sales of investment securities held-to-maturity in fiscal 1996.
<PAGE>
Investment Securities Available-for-Sale

Investment  securities  available-for-sale  increased  $21.8 million or 74.8% to
$50.9 million at September 30, 1996,  compared to $29.1 million at September 30,
1995.  These securities  provide an additional  source of liquidity for the Bank
and  consist  of U.S.  Government  and  Agency  securities,  tax-free  municipal
obligations,  mutual funds,  Federal Home Loan Mortgage  Corporation  stock, and
other  equity  securities.  The increase in fiscal 1996  partially  reflects the
transfer of approximately $8.2 million of investment securities held to maturity
to available-for-sale.  Purchases in fiscal 1996 totaled $25.5 million and sales
totaled  $5.6  million,  resulting  in a net pretax gain of  $10,000.  Purchases
during fiscal 1996 were primarily tax-free municipal  securities and U.S. Agency
securities.


Office Premises and Equipment

Office  premises  and  equipment  decreased  $115,000 or 3.3% to $3.4 million at
September  30,  1996.  There  were  no  major  equipment   purchases  nor  major
renovations to branches or offices done in fiscal 1996.


Intangible Assets

Intangible assets, which consist of goodwill and core deposit intangibles,  were
generated  in the  November  1991 branch  acquisitions  and amount to $44,000 at
September 30, 1996.  These  intangibles  are being  amortized on a straight line
basis  over  five  years  for  book  purposes.   As  a  result  of  the  Omnibus
Reconciliation  Tax Act of 1993,  the Bank made an election  to  amortize  these
intangibles  over  15  years  for tax  purposes  and  have  them  be  fully  tax
deductible.


Savings Deposits

Savings deposits  decreased $9.8 million during fiscal 1996 to $234.3 million at
September 30, 1996.  Deposit decreases  occurred in time and passbook  deposits,
while  increases  occurred in demand  deposits,  NOW  accounts  and money market
deposit accounts. This deposit outflow occurred in the later half of fiscal 1996
and was a situation experienced by much of the banking industry insured by SAIF.
During  much of  fiscal  1996,  most  SAIF  insured  institutions  paid  deposit
insurance  premiums  at a rate of $.23 per  hundred  dollars of  deposits.  Most
institutions insured by the Bank Insurance Fund ("BIF"),  which included much of
the commercial banking industry,  effectively had no deposit insurance premiums.
As a result,  BIF  insured  institutions  could be more  aggressive  at  setting
deposit rates, and attracting  deposits,  particularly  for time deposits,  than
SAIF insured  institutions.  With the passage of the ACT on September  30, 1996,
the premium disparity has been significantly reduced. Effective January 1, 1997,
SAIF insured  institutions will pay  approximately  $.064 per hundred dollars of
deposits  while BIF insured  institutions  pay  approximately  $.013 per hundred
dollars of deposits.

The decrease in passbook  accounts reflects the short term rate environment that
existed in fiscal 1996.  Bank rates on such accounts  stayed  relatively low and
some depositors sought alternative higher yielding forms of investments.  Demand
deposits and NOW accounts are  relatively  rate  insensitive  and the  increased
balances in these  categories  reflects the increased  emphasis  management  has
placed on attracting and retaining such accounts.
<PAGE>
Borrowings

Federal Home Loan Bank advances and reverse  repurchase  agreements  outstanding
increased  $44.1 million or 336.5% to $57.1 million at September 30, 1996,  from
$13.1 million at September 30, 1995. The Bank continues to utilize FHLB advances
and reverse repurchase  agreements as both a short-term funding source and as an
effective means to structure borrowings to complement asset/liability management
goals.  The  increased  use of  advances in fiscal  1996  reflects  both the net
savings  deposit  outflow that occurred during the year and the need to fund the
growth the Bank experienced.


Stockholders' Equity

Stockholders'  equity  decreased  $354,000 or 1.6% to $21.8 million at September
30, 1996 compared to $22.1 million at September 30, 1995.  The decrease  results
from an increase in unrealized losses on securities  available-for-sale  of $1.4
million and cash  dividends paid of $409,000,  substantially  offset by 1996 net
income of $1.3  million,  stock options  exercised of $70,000,  and stock issued
under the Dividend Reinvestment Plan of $57,000.


Results of Operations

Comparison of Fiscal Years Ended September 30, 1996, 1995, and 1994

Net income was $1.3 million for the year ended  September  30, 1996  compared to
$1.5 million for fiscal 1995 and $2.4 million for fiscal 1994.
<PAGE>
Interest Rate Spread

The  Bank's   interest   rate  spread,   the   difference   between   yields  on
interest-earning  assets  and  the  cost  of  funds,  increased  to  3.17%  on a
tax-equivalent  basis in fiscal 1996 from 2.88% in fiscal  1995.  The spread was
3.02% in fiscal  1994.  The  following  table shows the  average  tax-equivalent
yields earned on the Bank's  interest-earning  assets and the average rates paid
on its  interest-bearing  liabilities for the periods  indicated,  the resulting
interest rate spreads, and the net yields on interest-earning assets.
<TABLE>
<CAPTION>
                                                                            Fiscal Years Ended September 30,
                                                                            1996           1995          1994
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                          <C>          <C>              <C>  
Average yield on:
  Mortgage loans                                                             8.33%         8.21%           8.22%
  Mortgage-backed securities                                                 6.29%         6.05%           5.79%
  Installment loans                                                          8.41%         8.31%           8.25%
  Commercial business loans                                                  9.86%        10.63%           8.69%
  Interest-earning deposits with other
    institutions, investment securities,
    and FHLB stock(1)                                                        6.98%         6.87%           5.58%
- -----------------------------------------------------------------------------------------------------------------------------
Total interest-earning assets                                                7.44%         7.19%           6.78%
- -----------------------------------------------------------------------------------------------------------------------------
Average rates paid on:
  Savings deposits                                                           4.17%         4.24%           3.75%
  Borrowed funds                                                             4.95%         5.04%           3.90%
- -----------------------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities                                           4.27%         4.31%           4.76%
- -----------------------------------------------------------------------------------------------------------------------------
Average interest rate spread                                                 3.17%         2.88%           3.02%
=============================================================================================================================
Net yield on interest-earning assets                                         3.33%         3.08%           3.18%
=============================================================================================================================
</TABLE>

(1) Interest income on tax free investments has been adjusted for federal income
    tax purposes using a rate of 34%.


Interest Income on Loans

Interest  income on loans increased by $1.5 million or 15.4% to $11.5 million in
fiscal 1996 as compared to $10.0 million in fiscal 1995.  The increase  reflects
both an  increase in the  average  yield  earned on loans and an increase in the
average  size of the loan  portfolio.  The  average  size of the loan  portfolio
increased  from an average  balance of $119.3  million in fiscal  1995 to $135.9
million  in fiscal  1996.  The  increase  in the loan  portfolio  reflects  both
management's  continued  efforts to expand  lending  and the  decision to retain
newly  originated  mortgage loans in the portfolio,  rather than selling them in
the secondary market. Interest income on loans increased by $923,000 or 10.2% to
$10.0 million in fiscal 1995 as compared to fiscal 1994. The increase  primarily
reflects  both an increase in the average  yield earned on loans and an increase
in the average size of the loan portfolio.
<PAGE>
Interest Income on Mortgage-Backed Securities

Interest income on mortgage-backed  securities  decreased by $480,000 or 7.3% to
$6.1  million in fiscal  1996 from $6.6  million  in fiscal  1995.  The  average
balance of mortgage-backed securities held, including mortgage-backed securities
available-for-sale,  decreased  from  $109.0  million  in  fiscal  1995 to $97.3
million in fiscal 1996.  The  decrease  was  partially  offset,  however,  by an
increase  in the yield  earned on these  securities  in fiscal  1996.  The yield
earned  on  mortgage-backed  securities  is  affected,  to some  degree,  by the
repayment rate of loans underlying the securities.  Premiums or discounts on the
securities,  if any,  are  amortized  to  interest  income  over the life of the
securities  using the level yield  method.  During  periods of falling  interest
rates,  repayments of the loans  underlying the securities  generally  increase,
which  shortens  the  average  life  of  the  securities  and   accelerates  the
amortization of the premium or discount.  Falling rates,  however,  also tend to
increase the market value of the securities. A rising rate environment generally
causes a  reduced  level of loan  repayments  and a  corresponding  decrease  in
premium/discount  amortization  rates.  The  decrease  in  the  average  balance
partially  reflects the decreased  emphasis placed on these securities in fiscal
1996, as growth for the Bank was generated in the loan and investment securities
portfolios.

Interest  income on  mortgage-backed  securities was $6.6 million in both fiscal
1995 and 1994.  The  average  balance of  mortgage-baked  securities,  including
mortgage-backed  securities  available-for-sale,  decreased to $109.0 million in
fiscal 1995 as compared  to $114.2  million in fiscal  1994.  The  decrease  was
offset,  however,  by an increase  in the yield  earned on these  securities  in
fiscal 1995.


Interest Income on Investments

Interest  income on  investments  (including  those  available-for-sale),  which
includes  interest-earning  deposits with other institutions and FHLB stock, was
$3.4  million in fiscal  1996,  compared  to $2.4  million in fiscal  1995.  The
increase was due both to an increase in the average balance of such  investments
to $55.0  million in fiscal 1996 as compared to $40.5 million in fiscal 1995, as
well as an increase in the  average  yield  earned in fiscal 1996 as compared to
fiscal 1995. This increase in yield primarily  reflects the systematic  purchase
of longer term investment securities,  particularly  municipal obligations.  Tax
free municipal  obligations were purchased  throughout fiscal 1996, both because
of their high tax-equivalent  yield but also because of favorable call features.
Because of the  increase in the Bank's  loan  portfolio,  management  decided to
decrease exposure,  to the extent possible,  to principal prepayment risk. Thus,
new purchases of  mortgage-backed  securities,  which have prepayment risk, were
minimized in favor of securities, such as municipal obligations and other agency
notes,  which are not subject to prepayment except at specifically  defined call
dates.

Interest  income on investments was $2.4 million in fiscal 1995 compared to $2.0
million in fiscal  1994.  The  increase was due both to an increase in the yield
earned on investments  in fiscal 1995 and to an increase in the average  balance
of the  portfolio,  which was $40.5  million in fiscal 1995 and $38.3 million in
fiscal 1994. The average yield earned on investments  was higher in fiscal 1995,
as compared to fiscal 1994,  due primarily to the  replacement of lower yielding
securities  as they  matured  or were sold with  securities  yielding  a current
market rate.
<PAGE>
Interest Expense on Savings Deposits

Interest on deposits  increased  $89,000 or .9% to $10.1  million in fiscal 1996
from $10.0  million in fiscal  1995.  The  increase  reflects an increase in the
average  balance  of  deposits  in fiscal  1996,  as  compared  to fiscal  1995,
partially  offset  by a  decrease  in the  average  rate paid on  deposits.  The
decrease  in  rates  results  both  from   depositors   continuing  to  maintain
significant  amounts in lower costing NOW and passbook  accounts and from older,
higher rate  certificates of deposit maturing and being replaced with lower rate
certificates.

Interest on deposits  increased $1.3 million or 14.1% to $10.0 million in fiscal
1995 from $8.7 million in fiscal 1994.  The increase is primarily  the result of
an increase  in the average  rate paid on deposits in fiscal 1995 as compared to
fiscal 1994,  reflecting the higher interest rate environment that exists. Also,
the Bank  experienced a shift in deposits from generally lower costing  passbook
and money market accounts to fixed-rate certificates of deposit.


Interest Expense on Borrowed Funds

The Bank  continued  to use FHLB  advances  and  repurchase  agreements  as cost
effective sources of funding in fiscal 1996.  Interest expense on borrowed funds
increased  $684,000 or 63.5% to $1.8  million in fiscal 1996  compared to fiscal
1995.  The  increase  reflects  a higher  level of  borrowing  in  fiscal  1996,
partially  offset by a decrease in the cost of these funds.  Interest expense on
borrowed funds  increased  $388,000 or 56.3% to $1.1 million in fiscal 1995 from
$689,000 in fiscal 1994. The increase  reflects both a higher level of borrowing
in fiscal 1995, as well as higher rates paid.


Provision for Loan Losses

The provision for loan losses was $270,000, $230,000 and $360,000 for the fiscal
years ended  September 30, 1996, 1995 and 1994,  respectively.  The variation in
the provisions reflects management's continuing evaluation of the balance in the
allowance for possible  losses on loans,  while at the same time  experiencing a
favorable loan  charge-off  record.  Based on these  factors,  the allowance has
grown from $1.3 million at September  30, 1994 to $1.5 million at September  30,
1996. Loan  charge-offs,  net of recoveries,  were comparable in fiscal 1996 and
1995 at $169,000 and $135,000,  respectively.  Net charge-offs  were $148,000 in
fiscal 1994.

A monthly  review is conducted by management to determine that the allowance for
possible loan losses is adequate to absorb estimated loan losses. In determining
the level of  allowances  for possible  loan losses,  consideration  is given to
general  economic  conditions,   the  diversification  of  the  loan  portfolio,
historical loss experience,  identified credit problems,  delinquency levels and
the  adequacy  of  collateral.  Although  management  believes  that the current
allowance for loan losses is adequate,  future  additions to the reserves may be
necessary  due to changes in  economic  conditions.  In  addition,  the  various
regulatory agencies review the adequacy of the allowance for loan losses as part
of their examination process and may require additions to the allowance based on
their judgment.
<PAGE>
Other Income

Fidelity's  non-interest or total other income increased by $128,000 or 21.2% to
$732,000 in fiscal 1996 as compared to fiscal 1995.  Other  income  decreased by
$23,000 or 3.7% to $604,000 in fiscal 1995 compared to fiscal 1994.

Included in non-interest income was service fee income on loans and late charges
which decreased by $10,000 in fiscal 1996 and by $10,000 in fiscal 1995 over the
respective  prior  years.  The  decrease  in fiscal  1996  primarily  reflects a
decrease in  commercial  loan fees as well as a reduction in fee income on loans
serviced  for others.  The decrease in fiscal 1995  reflects  both a decrease in
late charges on mortgage  loans and a reduction in fee income on loans  serviced
for others.  The portfolio of loans service for others  decreased in fiscal 1996
and 1995  compared to the prior years,  with a  corresponding  reduction in fees
earned.

The  Bank  recorded  a net  gain  of  $27,000  on the  sale  of  investment  and
mortgage-backed  securities  in fiscal  1996 as  compared  to a net loss on such
sales of $57,000 in fiscal 1995.  Fiscal 1994 results showed a $79,000 net gain.
Sales in  fiscal  1996  were  made  from  the  available-for-sale  category  and
reflected  normal  efforts to  reposition  portions of the  portfolio at various
times during the year. Securities in the  available-for-sale  category represent
securities purchased for yield or asset/liability management purposes and can be
sold at any time.  Sales made from the  available-for-sale  portfolio  in fiscal
1995 were done to  partially  reposition  the  portfolio  to reflect  the higher
interest rate environment that existed.  Funds from the sales were reinvested in
securities  earning  current market rates,  however losses were realized on some
sales in the  implementation  of this  strategy.  The  results  for fiscal  1994
reflect the sale of securities  from both the investment and  available-for-sale
categories.  Sales were made from the investment category in preparation for the
adoption of SFAS No. 115 on October 1, 1994.

Gain on sale of loans was  $17,000,  $18,000 and  $24,000 in fiscal  years 1996,
1995 and  1994,  respectively.  The Bank may sell a  portion  of the  fixed-rate
mortgages it originates,  generally  those with terms greater than 15 years,  to
the Federal National Mortgage Association ("FNMA"). In addition,  the Bank sells
education loans to the Student Loan Marketing Association  ("SLMA").  Such sales
generally  result  in some gain or loss  being  realized  and are being  done to
reduce the Bank's  position in these loans,  which are generally  lower yielding
and subject to extensive  and costly  government  regulation.  The Bank does not
intend to originate  additional loans for its portfolio,  except those that will
be serviced by SLMA.  Sales to FNMA and SLMA  decreased in fiscal 1996,  however
the net gains  recorded in fiscal 1996,  1995 and 1994 reflect the timing of the
sales.

Other operating  income includes  miscellaneous  sources of income which consist
primarily of various fees  related to checking  accounts,  fees from the sale of
cashiers  checks and money  orders,  and safe  deposit box rental  income.  Such
income  amounted to $614,000,  $558,000  and  $429,000 in fiscal 1996,  1995 and
1994,  respectively.  The increase in fiscal 1996 reflects an increase in rental
income from space at the Bank's Bloomfield branch that was rented throughout the
year, and increases in returned check charges and automated teller machine fees.
The  increase in fiscal 1995  reflects  increases  in checking  account  service
charges related to the introduction of new checking account programs,  increases
in fees related to automatic teller machine usage, and a gain on the sale of the
building housing the Bank's former East Ohio Street branch,  which was closed in
March 1994. This gain amounted to $29,000.
<PAGE>
Other Expenses

Operating  expenses  increased  $2.0  million or 31.9% to $8.1 million in fiscal
1996 and $502,000 or 8.9% to $6.1  million in fiscal 1995,  from $5.6 million in
fiscal 1994.

Compensation,  payroll  taxes and fringe  benefits,  the  largest  component  of
operating  expenses,  increased  $170,000 or 5.5% to $3.2 million in fiscal 1996
and $282,000 or 10.1% to $3.1 million in fiscal 1995 over the  respective  prior
years.  Factors  contributing  to the increases in both years were normal salary
increases and higher fringe benefit costs, as well as increases in the number of
employees.

Office occupancy and equipment  expense increased $22,000 or 4.0% to $564,000 in
fiscal 1996 and  $21,000 or 4.0% to $542,000 in fiscal 1995 over the  respective
prior  years.  The  increase  in  fiscal  1996  primarily   reflects   increased
maintenance  costs on  equipment  and  facilities.  The  increase in fiscal 1995
reflects  increased  property  taxes  and  increased  maintenance  costs on some
equipment out of the warranty period.

Depreciation and  amortization  increased $ 17,000 or 3.9% to $456,000 in fiscal
1996 and $32,000 or 7.9% to $439,000  in fiscal 1995 over the  respective  prior
years. The increase in both years reflects new equipment  purchased for both the
branch network and backoffice operations,  as well as depreciation on facilities
renovated.

Premiums for federal deposit insurance were $2.1 million,  $526,000 and $534,000
for the fiscal  years 1996,  1995 and 1994,  respectively.  Fiscal 1996  results
include a one-time special  assessment of $1.5 million to recapitalize the SAIF.
This  one-time  charge was  mandated by the ACT and assessed to all SAIF insured
institutions.  Exclusive of this one-time  charge,  the variance for the periods
reflects the varying deposit balances on which the premiums are based.

The Bank recorded net losses on real estate owned of $91,000,  $9,000 and $2,000
in fiscal  1996,  1995 and 1994,  respectively.  The  results  reflect the costs
associated  with the holding and  disposition of properties  during the periods.
The results in fiscal 1996  primarily  reflect the write-down of one property to
fair value less estimated  cost to sell. The property is now under  agreement of
sale and no further write-downs are anticipated.  The results in fiscal 1995 and
1994 do not contain individually significant transactions.

Intangible  amortization was $264,000 in fiscal 1996, 1995 and 1994. The results
reflect  the  amortization  of the  intangibles  generated  by the three  branch
acquisitions that occurred in November 1991, on a straight-line  basis over five
years.

Other operating  expenses,  which consist  primarily of check processing  costs,
advertising,  bank service charges, supervisory examination and assessment fees,
legal and other  administrative  expenses,  amounted  to $1.4  million in fiscal
1996,  $1.3 million in fiscal 1995 and $1.1 million in fiscal 1994.  Significant
variations  in fiscal  1996,  as compared to fiscal 1995,  include  increases in
legal  fees,  costs for new  services  offered  such as debit  cards,  telephone
banking and automated  teller machine  statements.  Partially  offsetting  these
increases  was a decrease in  advertising  expenses.  Significant  variations in
fiscal 1995, as compared to fiscal 1994, include increased advertising expenses,
primarily  relating to new checking  products,  increased  stationary and supply
costs,  postage  expense and automated  teller machine fees  associated with the
installation of an additional machine.
<PAGE>
Income Taxes

The  company  generated  taxable  income  and, as a  consequence,  recorded  tax
provisions  of $226,000,  $728,000  and $1.0  million for fiscal 1996,  1995 and
1994,  respectively.   These  changes  reflect  the  difference  in  the  Bank's
profitability for the periods as well as differences in the effective tax rate.


Impact of Inflation and Changing Prices

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

Unlike  most  industrial   companies,   substantially  all  of  the  assets  and
liabilities of the Bank are monetary in nature. As a result, interest rates have
a more significant  impact on the Bank's performance than the effects of general
levels  of  inflation.  Interest  rates  do not  necessarily  move  in the  same
direction or in the same  magnitude as the prices of goods and  services,  since
such prices are affected by inflation to a larger extent than interest rates. In
the current interest rate environment,  liquidity and the maturity  structure of
the  Company's  assets  and  liabilities  are  critical  to the  maintenance  of
acceptable performance levels.


Recent Accounting and Legislative Developments

On September 30, 1996, the President signed into law the Deposit Insurance Funds
Act of 1996 (the ACT).  Among other  things,  the Act imposed a one time special
assessment on deposits insured by the SAIF designed to fully capitalize the SAIF
to the level  required by law. This special  assessment was  approximately  $1.5
million  for the Bank.  The Act also  included a provision  confirming  that the
special  assessment  is deductible  for Federal  income tax purposes in the year
paid. The Act also provides for the eventual merger of the SAIF with the BIF and
reallocates  payment of Financing  Corporation bond obligations to both SAIF and
BIF insured institutions.  In addition, the Act contains prohibitions on insured
institutions  facilitating  or encouraging the migration of SAIF deposits to the
BIF until the end of 1999.  While the Bank has not yet determined the effect all
the  provisions of the Act will have on it, it is expected  that, as a result of
the  recapitalization  of SAIF, deposit insurance premiums will be significantly
reduced beginning in calendar year 1997 for all SAIF insured  institutions.  The
Bank  currently   estimates  that  deposit  insurance   premiums  will  fall  to
approximately  $.064 per hundred  dollars of  deposits,  compared to the current
rate of $.23 per hundred.

In March 1995, the FASB released SFAS No. 121, "Accounting for the Impairment of
Long-Lived  Assets and for Long-Lived Assets to Be Disposed Of." SFAS No. 121 is
effective for fiscal years  beginning  after December 15, 1995, and  establishes
guidelines for recognition of impairment losses related to long-lived assets and
certain  intangibles and related goodwill for both assets to be held and used as
well  as  assets  held  for  disposition.   This  statement  excludes  financial
instruments,   long-term  customer  relationships  of  financial   institutions,
mortgage and other  servicing  rights and  deferred tax assets.  The adoption of
SFAS No. 121 is not expected to be material to the Company's  financial position
or results of operations.
<PAGE>
In May 1995, the FASB issued SFAS No. 122,  "Accounting  for Mortgage  Servicing
Rights,  an amendment of FASB  Statement  No. 65." SFAS No. 122 is to be applied
prospectively  in fiscal years beginning after December 15, 1995 to transactions
in which an entity sells or securitizes  mortgage  loans with  servicing  rights
retained and to impairment  evaluations  of all amounts  capitalized as mortgage
servicing  rights,  including  those  purchased  before  the  adoption  of  this
Statement. The Company does not believe that the adoption of this Statement will
have a material effect on the financial position or results of operations of the
Company.

In October 1995 the FASB  released  SFAS No. 123,  "Accounting  for  Stock-Based
Compensation."  Effective for fiscal years  beginning  after  December 15, 1995,
SFAS No. 123 outlines preferable  accounting  treatment and reporting guidelines
for employee stock option plans.  The Company is currently  analyzing the impact
of the  adoption  of the  standard  on the  consolidated  financial  statements;
however, the adoption and concurrent application of the standard is not expected
to have a material impact.

The FASB  released  SFAS No. 125,  "Accounting  for  Transfers  and Servicing of
Financial Assets and Extinguishments of Liabilities," in June 1996. SFAS No. 125
is effective for transfers and servicing of financial assets and extinguishments
of  liabilities  occurring  after  December  31,  1996,  and  is to  be  applied
prospectively.  SFAS No. 125 establishes  standards for resolving issues related
to  circumstances  under  which  the  transfer  of  financial  assets  should be
considered  as sales of all or part of the assets or as secured  borrowings  and
about when a liability  should be considered  extinguished.  The Company has not
yet  determined  the effect that the  adoption of SFAS No. 125 would have on its
financial position or results of operations.
<PAGE>
Fidelity Savings Bank

Bank Headquarters - 1009 Perry Highway, Pittsburgh, Pennsylvania 15237
                    (412) 367-3300
- --------------------------------------------------------------------------------

Board of Directors

JOHN R. GALES
President
J.R. Gales & Associates

ROBERT F. KASTELIC
President
X-Mark Industries

OLIVER D. KEEFER
Owner
Ralph E. Lane Company

CHARLES E. NETTROUR
President
Martin & Nettrour, Inc.
Retirement Designs Unlimited, Inc.

JAMES E. SHEPARD
Retired President
Power Equipment Company

JOANNE ROSS WILDER
Attorney
Wilder, Mahood &Crenney, P.C.

WILLIAM L. WINDISCH
President, Chief Executive Officer



Director Emeritus

EVELYN R. YOUNG
Retired Department Head
Upper St. Clair High School
<PAGE>
Officers

WILLIAM L. WINDISCH
President, Chief Executive Officer

RICHARD G. SPENCER, CPA
Executive Vice President,
Chief Financial Officer, Treasurer

MICHAEL A. MOONEY
Executive Vice President, Chief Lending Officer

LISA M. CLINE
Vice President - Human Resources
and Administrative Services, Assistant Secretary

SANDRA L. LEE
Vice President - Operations

ANTHONY F. ROCCO
Vice President - Community Banking

MICHAEL D. MCGAHEY
Vice President

ARLENE P. PETROSKY
Vice President

SANDRA L. GRAHAM
Secretary

LISA L. GRIFFITH
Assistant Vice President,
Assistant Treasurer, Manager of Accounting

KENNETH J. BARKOVICH
Assistant Vice President

CHRISTINE J. HOFFMAN
Assistant Vice President

LYNNE A. MANSKI
Assistant Vice President

BERNARD T. UHRINEK
Assistant Vice President
<PAGE>
Fidelity Bancorp, Inc.

Corporate Headquarters  - 1009 Perry Highway, Pittsburgh, Pennsylvania 15237
                         (412) 367-3300
- --------------------------------------------------------------------------------

Board of Directors

JOHN R. GALES
President
J.R. Gales & Associates

ROBERT F. KASTELIC
President
X-Mark Industries

OLIVER D. KEEFER
Owner
Ralph E. Lane Company

CHARLES E. NETTROUR
President
Martin & Nettrour, Inc.
Retirement Designs Unlimited, Inc.

JAMES E. SHEPARD
Retired President
Power Equipment Company

JOANNE ROSS WILDER
Attorney
Wilder, Mahood &Crenney, P.C.

WILLIAM L. WINDISCH
President, Chief Executive Officer


Officers

WILLIAM L. WINDISCH
President, Chief Executive Officer

RICHARD G. SPENCER, CPA
Vice President, Chief Financial Officer, Treasurer

MICHAEL A. MOONEY
Vice President

SANDRA L. GRAHAM
Secretary

LISA M. CLINE
Assistant Secretary

LISA L. GRIFFITH
Assistant Treasurer
<PAGE>
Stock Listing

NASDAQ Market System
Symbol FSBI


Investor Relations

Sandra L. Graham,
Corporate Secretary
Fidelity Bancorp, Inc.
1009 Perry Highway
Pittsburgh, Pennsylvania 15237
(412) 367-3300


Transfer Agent

Registrar and Transfer Company
10 Commerce Drive
Cranford, New Jersey 07016
(800) 866-1340


Independent Auditors

KPMG Peat Marwick LLP
One Mellon Bank Center
Pittsburgh, Pennsylvania 15219


Dividend Reinvestment
Plan Information

Investor Relations
Fidelity Bancorp, Inc.
1009 Perry Highway
Pittsburgh, Pennsylvania 15237
(412) 367-3300


Financial Information

Richard G. Spencer,
Chief Financial Officer
Fidelity Bancorp, Inc.
1009 Perry Highway
Pittsburgh, Pennsylvania 15237
(412) 367-3300


Annual Report on Form 10-KSB

Sandra L. Graham,
Corporate Secretary
Fidelity Bancorp, Inc.
1009 Perry Highway
Pittsburgh, Pennsylvania 15237
(412) 367-3300
<PAGE>
                             FIDELITY SAVINGS BANK


                                  ALLISON PARK
                           Duncan Manor Shopping Plaza
                        Allison Park, Pennsylvania 15101
                                  412-366-1200

                                   BLOOMFIELD
                               4719 Liberty Avenue
                         Pittsburgh, Pennsylvania 15224
                                  412-682-0311

                                  BRIGHTON ROAD
                               3300 Brighton Road
                         Pittsburgh, Pennsylvania 15212
                                  412-734-2675

                                   MT. LEBANON
                                312 Beverly Road
                         Pittsburgh, Pennsylvania 15216
                                  412-571-1333

                                   MT. LEBANON
                               728 Washington Road
                         Pittsburgh, Pennsylvania 15228
                                  412-561-2470

                                    NORTHWAY
                             6000 Babcock Boulevard
                         Pittsburgh, Pennsylvania 15237
                                  412-367-9010

                                   PERRYSVILLE
                               1009 Perry Highway
                         Pittsburgh, Pennsylvania 15237
                                  412-364-3200

                                   ZELIENOPLE
                               251 S. Main Street
                         Zelienople, Pennsylvania 16063
                                  412-452-6655

<TABLE> <S> <C>

<ARTICLE> 9
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          SEP-30-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                       4,616,088
<INT-BEARING-DEPOSITS>                         146,010
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                113,392,043
<INVESTMENTS-CARRYING>                      36,676,073
<INVESTMENTS-MARKET>                        36,169,160
<LOANS>                                    152,793,324
<ALLOWANCE>                                  1,530,257
<TOTAL-ASSETS>                             317,874,041
<DEPOSITS>                                 234,275,620
<SHORT-TERM>                                53,843,133
<LIABILITIES-OTHER>                          4,677,193
<LONG-TERM>                                  3,300,000
                                0
                                          0
<COMMON>                                        13,732
<OTHER-SE>                                  21,764,363
<TOTAL-LIABILITIES-AND-EQUITY>             317,874,041
<INTEREST-LOAN>                             11,556,764
<INTEREST-INVEST>                            9,445,720
<INTEREST-OTHER>                                24,251
<INTEREST-TOTAL>                            20,986,276
<INTEREST-DEPOSIT>                          10,071,503
<INTEREST-EXPENSE>                          11,832,574
<INTEREST-INCOME-NET>                        9,153,702
<LOAN-LOSSES>                                  270,000
<SECURITIES-GAINS>                              26,620
<EXPENSE-OTHER>                              8,072,439
<INCOME-PRETAX>                              1,543,322
<INCOME-PRE-EXTRAORDINARY>                   1,543,322
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 1,317,322
<EPS-PRIMARY>                                      .94
<EPS-DILUTED>                                      .93
<YIELD-ACTUAL>                                    3.06
<LOANS-NON>                                  1,157,557
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                             1,429,420
<CHARGE-OFFS>                                  270,554
<RECOVERIES>                                   101,391
<ALLOWANCE-CLOSE>                            1,530,257
<ALLOWANCE-DOMESTIC>                         1,530,257
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission