FIDELITY BANCORP INC
10KSB, 1997-12-29
STATE COMMERCIAL BANKS
Previous: HICKORY TECH CORP, 8-K, 1997-12-29
Next: CONVERTIBLE FUND INC, 485BPOS, 1997-12-29



                                   FORM 10-KSB

                     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, 1997

[   ] 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:  $24,845,000
<PAGE>

As of December 12, 1997, the aggregate  market value of the 1,359,907  shares of
Common Stock of the Registrant  issued and  outstanding on such date,  excluding
the  199,540  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 $37.4 million.  This figure is based
on the last sale price of $27.50 per share of the  Registrant's  Common Stock on
December 12, 1997, as reported in The Wall Street  Journal on December 15, 1997.
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 12, 1997:  1,559,447

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, 1997 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 3, 1998 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 Bank, PaSB ("Fidelity" 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
of 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.

The Company's  other  subsidiary is FB Capital Trust (the "Trust"),  a statutory
business trust  incorporated in Delaware.  The Trust was created on May 13, 1997
to issue  $10.25  million  of 9.75%  Preferred  Securities,  which are fully and
unconditionally guaranteed by the Company.

At September 30, 1997, the Company had total assets of $381.0  million,  savings
deposits of $244.2 million and stockholders' equity of $25.9 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 has  originated  loans to small
businesses in its immediate market area.

The Bank's  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 has sought to improve  profitability  by (i) emphasizing
the origination and purchase of  interest-rate  sensitive assets and assets with
short-term  maturities;  and (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. The Bank
has  emphasized  the  origination  of  adjustable-rate  mortgage  loans and home
equity, consumer and 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 $44.4 million or
11.6% of total assets at  September  30,  1997.  This  negative gap position has
decreased  on a  percentage  basis  from  September  30,  1996,  when the Bank's
interest-bearing  liabilities  that matured or repriced within one year exceeded
its  interest-earning  assets with similar  characteristics  by $54.0 million or
17.0% 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 31.3%, 20.7%, and 68.2% of the Bank's originations of mortgage
loans  in  fiscal  1997,  1996,  and  1995  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,  the Bank 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"),  although it has not sold any such loans to FNMA in fiscal
1997, 1996, or 1995.

Customer  savings  deposits with Fidelity 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 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.

Lending Activities

Loan Portfolio Composition. At September 30, 1997, Fidelity's net loan portfolio
totaled $182.9 million,  representing  approximately 48.0% of its $381.0 million
of total assets at that date.  The Bank's loan  portfolio at September  30, 1997
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, 1997,  $105.9  million or 55.9% and $23.5 million or 12.4% of its total loan
portfolio consisted of conventional  residential  mortgage loans (including $4.1
million in loans for the  construction  of  one-to-four  family  dwellings)  and
commercial  real  estate  loans,  (including  $3.6  million  in  loans  for  the
construction of commercial properties),  respectively. In addition, at September
30,  1997,  the Bank had  $43.1  million  or 22.8% of its total  loan  portfolio
invested  in  installment  loans,  and $16.9  million  or 8.9% of its total loan
portfolio invested in commercial business loans.
<PAGE>
The  following  table sets forth  information  concerning  Fidelity  Bank's loan
portfolio by type at the dates indicated.
<TABLE>
<CAPTION>
                                                                            As of September 30,
                                                  -----------------------------------------------------------------------
                                                         1997                       1996                      1995       
                                                  -----------------          ----------------          ----------------  
                                                  Amount          %          Amount         %          Amount         %  
                                                  ------         --          ------        --          ------        --  
                                                                        (Dollars in Thousands)
<S>                                              <C>          <C>          <C>           <C>         <C>           <C>   
Real estate loans:
  Residential:
     Single-family (one-to-four units)           $ 97,698      51.6%       $ 80,186      50.8%       $ 60,160      47.4% 
     Multi-family (over four units)                 4,165       2.2           4,435       2.8           5,156       4.1  
  Construction                                      7,614       4.0           7,645       4.8           6,911       5.4  
  Commercial                                       19,976      10.5          19,112      12.1          20,102      15.8  
                                                 --------     -----        --------      ----        --------      ----  
      Total real estate loans                     129,453      68.3         111,378      70.5          92,329      72.7  
Installment loans                                  43,081      22.8          35,782      22.7          28,421      22.4  
Commercial business loans                          16,873       8.9          10,702       6.8           6,186       4.9  
                                                 --------     -----        --------      ----        --------      ----  
  Total loans receivable                          189,407     100.0%        157,862     100.0%        126,936     100.0% 
                                                              ======                    ======                    =====  


Less:
  Loans in process                                 (3,695)                   (4,109)                   (3,664)           
  Unamortized premiums, discounts and
    deferred loan fees                               (912)                     (960)                     (939)           
  Allowance for possible loan losses               (1,931)                   (1,530)                   (1,429)           
                                                  -------                  --------                  --------            
    Net loans receivable                         $182,869                  $151,263                  $120,904            
                                                 ========                  ========                  ========            
<PAGE>
<CAPTION>
                                                           As of September 30,
                                                  -----------------------------------------
                                                         1994                   1993
                                                  ----------------        -----------------
                                                  Amount         %        Amount        %
                                                  ------        --        ------       --
                                                            (Dollars in Thousands)
<S>                                             <C>            <C>        <C>         <C>
Real estate loans:
  Residential:
     Single-family (one-to-four units)          $ 61,570       52.7%     $ 66,083     59.2%
     Multi-family (over four units)                5,664        4.9         5,295      4.8
  Construction                                     5,595        4.8         4,904      4.4
  Commercial                                      17,032       14.6        15,532     13.9
                                                --------       ----       -------     ----
      Total real estate loans                     89,861       77.0        91,814     82.3
Installment loans                                 22,992       19.7        16,276     14.6
Commercial business loans                          3,918        3.3         3,451      3.1
                                                --------       ----      --------     ----
  Total loans receivable                         116,771      100.0%      111,541    100.0%
                                                              =====                  =====


Less:
  Loans in process                                (1,843)                  (2,772)
  Unamortized premiums, discounts and
    deferred loan fees                              (947)                  (1,062)
  Allowance for possible loan losses              (1,334)                  (1,122)
                                                --------                 --------
    Net loans receivable                        $112,647                 $106,585
                                                ========                 ========
</TABLE>

Contractual   Maturities.   The  following  table  sets  forth  the  contractual
maturities  of the total loans  receivable  of Fidelity Bank as of September 30,
1997 by categories of loans.
<TABLE>
<CAPTION>
                                                                                           Contractual Maturities Due
                                                                                          in Year(s) Ended September 30,
                                       Balance Outstanding at                                           1999-               After
                                         September 30, 1997                          1998               2002                2002
                                       ----------------------                        ----               ----                ----
                                                                  (In Thousands)
<S>                                           <C>                                  <C>                 <C>                <C>     
Real estate loans:
  Residential                                 $101,863                             $ 2,296             $ 3,853            $ 95,714
  Commercial                                    19,976                               2,186               3,870              13,920
  Construction                                   7,614                               1,789               2,680               3,145
Installment loans                               43,081                                 389              18,997              23,695
Commercial business loans                       16,873                                 390               6,295              10,188
                                              --------                             -------             -------            --------
       Total (1)                              $189,407                             $ 7,050             $35,695            $146,662
                                              ========                             =======             =======            ========
- -------------------
</TABLE>

(1) Of the  $182.4  million  of  principal  repayments  contractually  due after
September  30,  1998,  $134.1  million  have fixed rates of  interest  and $48.3
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 to purchase loans 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. The Bank reviews all such loans
to ensure each meets the same  underwriting  standards that Fidelity  applies to
loans it  originates.  The Bank did not purchase  any loans during  fiscal 1997,
1996, or 1995.

Applications  for all types of loans are taken at the  Bank's  home  office  and
branch  offices by branch  managers and loan  originators  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,   real  estate  brokers  and  mortgage  loan  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  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 Bank has not sold  loans to FNMA in fiscal  1997,  1996,  or 1995,  however,
preferring  to  retain  the  loans in its  portfolio  as part of its  effort  to
increase the overall size of the loan portfolio.

The following  table shows total loans  originated,  purchased,  sold and repaid
during the periods indicated.
<TABLE>
<CAPTION>

                                                Fiscal Year Ended September 30,
                                           -------------------------------------
                                              1997         1996           1995
                                           --------      --------      --------
                                                      (In Thousands)
<S>                                        <C>           <C>           <C>
Real estate loan originations
   Residential:
       Single-family .................     $ 32,518      $ 31,411      $ 12,195
       Multi-family ..................          470           134           454
       Commercial ....................        2,763         2,893         4,613
                                           --------      --------      --------
         Total real estate
           loan originations .........     $ 35,751        34,438        17,262
Installment loan originations ........       22,837        20,411        14,116
Commercial business loan
   originations ......................       12,620         9,402         5,582
                                           --------      --------      --------
         Total loan originations .....     $ 71,208        64,251        36,960
Principal repayments on loans ........       38,279        32,142        24,284
Sales of residential loans ...........          814           134           361
Sales of education loans .............          585         1,042         1,649
                                           --------      --------      --------
   Total principal repayments
         and sales of loans ..........       39,678        33,318        26,294
                                           --------      --------      --------
Change in loans in process ...........          414          (445)       (1,821)
Change in deferred loan fees .........           48           (21)            8
Change in allowance for possible
   loan losses .......................         (401)         (101)          (95)
Other changes, net ...................           15            (7)         (501)
                                           --------      --------      --------
Net increase (decrease) in loans .....     $ 31,606      $ 30,359      $  8,257
                                           ========      ========      ========
</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,
1997,  $101.8 million or 53.7% of the Bank's total loan  portfolio  consisted of
such loans (including $4.1 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 31.3%, 20.7% and 68.2% of
the total  originations of mortgage loans by the Bank in fiscal 1997,  1996, and
1995, respectively,  and amounted to approximately $38.5 million or 29.7% of the
Bank's portfolio of mortgage loans at September 30, 1997.

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, 1997,  approximately  $91.0  million or 70.3% 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 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 $214,600 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 $214,600,  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 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.

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
<PAGE>
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
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, 1997,  $27.7 million or
14.6% of the Bank's total loan portfolio consisted of commercial real estate and
multi-family residential real estate loans (including $3.6 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, 1997,  the Bank
had 23 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, 1997,  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.
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, 1997,  the
Bank's limit on loans-to-one  borrower was $4.9 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,
1997.

Installment  Lending.  The Bank  offers a wide  variety  of  installment  loans,
including home equity loans and consumer loans.
<PAGE>
Home  equity  loans  amounted  to $37.3  million  or 86.5% of the  Bank's  total
installment  loan  portfolio at September 30, 1997.  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, 1997, these loans amounted
to $2.6 million,  which  represented  6.0% of the Bank's total  installment loan
portfolio.  At September 30, 1997,  motor vehicle loans amounted to $1.4 million
and  unsecured  loans and loans  secured  by  property  other  than real  estate
amounted to $1.2 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,
1997, these loans amounted to $3.2 million or 7.3% of the total installment loan
portfolio.  That total consisted of $1.2 million of education loans, $848,000 of
savings  account loans,  $833,000 of credit card loans and $309,000 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  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 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, 1997,  these loans amounted to $16.9
million or 8.9% 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
one  or  two  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 1997 Annual Report to
Stockholders, which is included as Exhibit 13 hereto ("Annual Report").

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 $7.7
million at September 30, 1995 to $5.3 million at September 30, 1997.
<PAGE>
Loans to Officers and Members of the Board of  Directors.  Certain  officers and
members of the Board of Directors were customers of, and had transactions  with,
the Bank in the  ordinary  course of business  during the period from October 1,
1995 through  September  30, 1997.  All loans and  commitments  included in such
transactions were made on substantially the same terms, including interest rates
and collateral, as those prevailing at the time for comparable transactions with
other  persons and did not involve  more than normal risk of  collectability  or
present other unfavorable features.

Activity with respect to aggregate loans to officers and members of the Board of
the Bank is as follows:
<TABLE>
<CAPTION>
<S>                                                           <C>
         Balance as of September 30, 1995                     $ 1,071
         New loans                                              1,905
         Repayments                                            (1,374)
                                                              -------

         Balance as of September 30, 1996                     $ 1,602
         New loans                                                157
         Repayments                                              (314)
                                                              -------

         Balance as of September 30, 1997                     $ 1,445
                                                              =======
</TABLE>

Non-performing  Loans and Real  Estate  Owned.  When a borrower  fails to make a
required payment on a loan,  Fidelity  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's normal collection procedures
or an acceptable arrangement is not worked out with the borrower,  Fidelity 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.
<PAGE>
If  foreclosure  is effected,  the property is sold at a public auction in which
Fidelity may participate as a bidder. If Fidelity is the successful  bidder, the
acquired  real estate is then included in Fidelity  "real estate owned"  account
until it is sold. Although Fidelity 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  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.

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,

                                              1997           1996             1995              1994           1993
                                              ----           ----             ----              ----           ----
                                                                      (Dollars in Thousands)
<S>                                          <C>           <C>              <C>               <C>            <C>
Nonaccrual residential real estate
  loans (one-to-four family)                 $   94        $  567           $  227            $  574         $  550
Nonaccrual construction, multi-family
  residential and commercial real
  estate loans                                  751           134               --               621            562
Nonaccrual installment and commercial
  business loans                                271           457               85                87            178
                                             ------        ------           ------            ------         ------

Total non-performing loans                   $1,116        $1,158           $  312            $1,282         $1,290
                                             ======        ======           ======            ======         ======
Total nonperforming loans as a percent
  of total loans receivable                    .59%          .73%             .25%             1.10%          1.16%
                                             ======        ======           ======            ======         ======
Total real estate owned, net of
  related reserves                           $   --        $  370           $1,062            $  455         $  339
                                             ======        ======           ======            ======         ======
Total nonperforming loans and real
  estate owned as a percent of total
  assets                                       .29%          .48%             .49%              .63%           .63%
                                             ======        ======           ======            ======         ======

</TABLE>
<PAGE>
At September 30, 1997, non-accrual loans consisted of two 1-4 family residential
real estate loans totaling  $94,000,  one  commercial  real estate loan totaling
$751,000,  five installment loans totaling $12,000, one commercial business loan
totaling $250,000, and seven credit card accounts totaling $9,000.

The Bank currently has no real estate owned.

The  following  table set forth an  analysis  of the Bank's  allowance  for loan
losses.
<TABLE>
<CAPTION>

                                                                       Year Ended September 30,
                                           --------------------------------------------------------------------------
                                            1997             1996             1995              1994            1993
                                            ----             ----             ----              ----            ----
                                                                   (Dollars in Thousands)

<S>                                        <C>              <C>              <C>               <C>            <C>
Balance at beginning of period             $1,530           $1,429           $1,334            $1,122         $   980

Provision charged to operations               500              270              230               360             655
                                           ------           ------           ------            ------          ------

Charge-offs:
  Residential real estate                      49              149              230               116             157
  Installment                                  71               44               29                40              27
  Commercial                                    3               78              116                 3             340
Recoveries:
  Residential real estate                      --               55              120                --              --
  Installment                                   8               10               11                 6               7
  Commercial                                   16               37              109                 5               4
                                           ------           ------           ------            ------          ------

Net charge-off                                 99              169              135               148             513
                                           ------           ------           ------            ------          ------

Balance at end of period                   $1,931           $1,530           $1,429            $1,334          $1,122
                                           ======           ======           ======            ======          ======
Ratio of net charge-offs during
  the period to average loans
  outstanding during the period              .06%             .12%             .11%              .14%            .46%
                                           ======           ======           ======            ======          ======
</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,
                              ------------------------------------------------------------------------------------------------------

                                   1997                 1996                  1995                  1994                   1993
                              --------------     ----------------      ----------------      --------------       ------------------
                              Amount     %       Amount        %       Amount         %      Amount       %        Amount        %
                              ------     -       ------       --       ------        --      ------      --        ------       --
                                                                    (Dollars in Thousands)
<S>                         <C>        <C>       <C>        <C>        <C>        <C>        <C>        <C>        <C> 
Residential real estate
  loans .................      707     53.8      $  443      53.6%     $  385      51.5%     $  354      57.6%     $  269      64.0%

Commercial real estate
  loans .................      139      4.0         225      12.1         256      15.8         245      14.6         214      13.9

Construction loans ......       53     10.5          60       4.8          61       5.4          58       4.8          50       4.4

Installment loans .......      445     22.8         358      22.7         332      22.4         340      19.7         364      14.6

Commercial business loans      587      8.9         444       6.8         395       4.9         337       3.3         225       3.1
                            ------    -----      ------     -----      ------     -----      ------     -----      ------     -----

         Total ..........   $1,931      100%     $1,530     100.0%     $1,429     100.0%     $1,334     100.0%     $1,122     100.0%
                            ======     =====     ======     =====      ======     =====      ======     =====      ======     =====
</TABLE>
 
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, 1997, the Bank recorded provisions
for loan losses of $500,000.  At September  30, 1997,  the Bank had an allowance
for possible loan losses of $1.9 million or 1.06% of net loans  receivable.  The
allowance for possible loan losses was 173.0% 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, 1997, the Bank had no allowances for
estimated  losses on real  estate  owned  recorded  since it had no real  estate
owned.

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.
<PAGE>
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.

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-to-maturity  increased $2.8
million or 8.9% to $34.1  million at  September  30, 1997 from $31.3  million at
September  30, 1996.  During  fiscal 1997,  the Bank  purchased  $8.1 million of
mortgage-backed  securities   held-to-maturity,   of  which  $2.0  million  were
adjustable-rate.   The  Bank  did  not  sell  any   mortgage-backed   securities
held-to-maturity in fiscal 1997.
<PAGE>
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 $93.9 and $62.5 million at
September  30, 1997 and 1996,  respectively.  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 $47.0 million of these  securities and sold $8.6
million.  Sales of these  securities in fiscal 1997 resulted in a pretax loss of
$30,000.
<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,
                                           -------------------------------------
                                             1997          1996           1995
                                           -------        -------        -------
                                                     (In Thousands)
<S>                                        <C>            <C>            <C>
Mortgage-backed securities
  held-to-maturity:
GNMA ..............................        $    42        $    55        $ 3,135
FNMA ..............................          9,167         10,556         40,330
FHLMC .............................         13,977         16,734         23,440
FNMA Remic ........................           --             --              335
FHLMC Remic .......................          8,125            248         18,443
Other .............................        $ 2,754        $ 3,682        $ 6,641
                                           -------        -------        -------
  Total ...........................        $34,065        $31,275        $92,324
                                           =======        =======        =======
Mortgage-backed securities
  available-for-sale:
GNMA ..............................        $26,954        $ 7,011        $  --
FNMA ..............................         18,165         25,072          3,559
FHLMC .............................         10,751         11,608          5,009
FNMA Remic ........................         18,958         15,264            634
FHLMC Remic .......................         17,582          5,059           --
Other .............................          1,680           --             --
                                           -------        -------        -------
  Total ...........................        $94,090        $64,014        $ 9,202
                                           =======        =======        =======
</TABLE>


Information  regarding the contractual  maturities and weighted average yield of
the  Bank's  mortgage-backed  securities  portfolio  at  September  30,  1997 is
presented below.
<PAGE>
<TABLE>
<CAPTION>

                                     Amounts at September 30, 1997 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 .....................     $ --       $     4      $    38      $  --        $    42
FNMA .....................       --          --          3,223        5,944        9,167
FHLMC ....................       --           915          369       12,693       13,977
FHLMC Remic ..............       --          --            166        7,959        8,125
Other ....................       --          --           --          2,754        2,754
                               ------     -------      -------      -------      -------
  Total ..................     $ --       $   919      $ 3,796      $29,350      $34,065
                               ======     =======      =======      =======      =======
Weighted average yield ...     --%           7.15%     $  6.38%        6.57%        6.57%
                               ======     =======      =======      =======      =======
Mortgaged-backed securites
  available-for-sale:
GNMA .....................     $ --       $  --        $  --        $26,954      $26,954
FNMA .....................       --          --         11,881        6,284       18,165
FHLMC ....................       --         2,680         --          8,071       10,751
FNMA Remic ...............       --         4,492         --         14,466       18,958
FHLMC Remic ..............       --          --          5,043       12,539       17,582
Other ....................       --          --           --          1,680        1,680
                               ------     -------      -------      -------      -------
  Total ..................     $ --       $ 7,172      $16,924      $69,994      $94,090
                               ======     =======      =======      =======      =======
Weighted average yield ...       --          6.12%     $  5.59%        6.74%        6.48%
                               ======     =======      =======      =======      =======

</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, 1997, there were no non-U.S.  Government and U.S. Government
agency  mortgage-backed  securities  that  exceeded ten percent of  stockholders
equity.

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, 1997,  the Bank's  investments  amounted to $58.0
million,  which includes  $49.5 million  available-for-sale,  which  represented
11.7% of total assets.  Pursuant to  Fidelity's  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.
<PAGE>
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 Company, in addition to being able to
invest  in  the  same  investments  as the  Bank,  can  also  invest  in  equity
securities.

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.

The following tables set forth Fidelity's investment portfolio at carrying value
at the dates indicated.
<TABLE>
<CAPTION>

                                                   Available-for-sale
                                                   As of September 30,
                                           -------------------------------------
                                            1997          1996            1995
                                           -------        -------        -------
                                                       (In Thousands)
<S>                                        <C>            <C>            <C>
Investment securities:
  U.S. government and agency ......        $26,366         24,288         16,570

Obligations of state and
  political subdivisions ..........         15,874         24,676         10,700

Mutual funds(1) ...................          1,628          1,520          1,430
FHLB stock ........................          4,885          2,826          1,752
FHLMC preferred stock .............            518            381            388
Equity securities .................            187             64           --
                                           -------        -------        -------

     Total ........................        $49,458        $53,755        $30,893
                                           =======        =======        =======
</TABLE>

(1) Consists of investment in the Federated Investors ARM Fund.
<PAGE>
<TABLE>
<CAPTION>
                                                     Held-to-maturity
                                                     As of September 30, 
                                               1997          1996         1995
                                             -------       -------       -------
                                                       (In Thousands)
<S>                                          <C>           <C>           <C>
Investment securities:
   U.S. Government and agency ........       $ 5,998       $ 3,997       $ 6,997
Obligations of state and
   political subdivisions ............         1,625          --           6,227
Asset-backed securities ..............           918         1,404         2,052
                                             -------       -------       -------
                                             $ 8,541       $ 5,401       $15,276
                                             =======       =======       =======
</TABLE>
The  following  tables set forth the carrying  value,  estimated  market  value,
weighted  average life and weighted average  tax-equivalent  yield of Fidelity's
investment  securities and interest-earning  deposits with other institutions at
September 30, 1997.
<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                     $26,284      $26,366        6.94         6.75%

Obligations of state and
  political subdivisions           15,385       15,874       18.48         7.78

Mutual funds                        1,653        1,628          --         5.88

FHLMC preferred stock                 501          518          --         6.12

FHLB stock                          4,885        4,885          --         6.43

Equity securities                     148          187          --         2.83
                                  -------      -------                     ----

  Total investment securities      48,856       49,458                     6.91

Interest-earning deposits
  with other institutions             243          243          --         5.82
                                  -------      -------                     ----
Total investment securities
  and interest-earning
  deposits with other
  institutions                    $49,099      $49,701          --         6.90%
                                   ======       ======                     ====
</TABLE>
<PAGE>
<TABLE>
<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                      $5,998       $5,989        8.11         6.70%

Obligations of state and
  political subdivisions            1,625        1,683       24.68         8.07

Asset-backed securities               918          926        6.83         7.38
                                   ------       ------       -----         ----

         Total                     $8,541       $8,598       11.13         7.03%
                                   ======       ======       =====         ====
</TABLE>

At September 30, 1997, 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  September  30,  1997 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, 1997 Which Mature In
                                         ------------------------------------------------------------------------------------------
                                                                  After One Year           After Five Years
                                         One Year of Less        Through Five Years        Through Ten Years        After Ten Years
                                         ----------------        ------------------        -----------------        ---------------
                                                   Weighted                Weighted                Weighted                Weighted
                                                   Average                   Average                Average                 Average
                                         Amount     Yield        Amount      Yield        Amount     Yield     Amount       Yield
                                         ------     -----        ------      -----        ------     -----     ------       -----
                                                                            (Dollars in Thousands)
<S>                                     <C>            <C>      <C>            <C>       <C>           <C>     <C>         <C>
U.S. government and U.S. government
   agency obligations .............     $   997        5.29     $ 4,510        5.94%     $20,859       6.99       --        --

Obligations of state and political
   subdivisions ...................        --           --           --         --           --         --      15,874     7.78

Mutual funds ......................       1,628        5.88          --         --           --         --        --        --

FHLB stock ........................       4,885        6.43          --                      --         --        --        --
                                                                                                                   

FHLMC preferred stock .............         518        6.12          --         --           --         --        --        --

Equity securities .................         187        2.83          --         --           --         --        --        --
                                        -------        ----      -------       ----      -------       ----      -------   ----

     Total ........................     $ 8,215        6.08%     $ 4,510        5.94%    $20,859       6.99%   $15,874     7.78%
                                        =======        ====      =======       ====      =======       ====    =======     ====

</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                               Held-to-Maturity
                                                                Amounts At September 30, 1997 Which Mature In
                                         -------------------------------------------------------------------------------------------

                                                                     After One Year         After Five Years
                                           One Year of Less        Through Five Years       Through Ten Years       After Ten Years
                                         ---------------------   ---------------------     -----------------       -----------------
                                                     Weighted                Weighted                Weighted               Weighted
                                                     Average                 Average                  Average                Average
                                         Amount       Yield      Amount       Yield        Amount      Yield       Amount     Yield
                                         ---------------------   ---------------------     --------------------    -----------------
                                                                            (Dollars in Thousands)
<S>                                       <C>          <C>        <C>          <C>         <C>          <C>         <C>        <C>  
U.S. government and U.S. government
   agency obligations .............       $  998       5.36%      $2,000       5.91%       $  --         --%        $3,000     7.67%

Obligations of state and political
  subdivisions ....................         --         --            --         --            --         --          1,625     8.07
Asset-backed securities ...........          260       7.50          --         --            658       7.34          --        --
                                          ------       ----       ------       ----        ------       ----        ------     ----

     Total ........................       $1,258       5.80%      $2,000       5.91%       $  658       7.34%       $4,625     7.81%
                                          ======       ====       ======       ====        ======       ====        ======     ====

</TABLE>
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,  1997,  such  certificates
accounted for 2.4% 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.
<PAGE>
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,
                                -----------------------------------------------------------------------------------
                                        1997                              1996                         1995
                                  -------------------              -----------------            -------------------
                                              Average                         Average                       Average
                                  Balance      Rate                Balance     Rate             Balance       Rate
                                  -------      ----                -------     ----             -------       ----
                                                                 (Dollars in Thousands)
<S>                             <C>            <C>               <C>            <C>            <C>            <C>

Passbook and club accounts      $ 47,514       2.78%             $ 50,445       2.62%          $ 53,184       3.08%
Checking accounts                 33,841       1.18                30,944       1.10             29,172       1.54
Money market accounts             15,417       2.94                17,437       2.72             17,316       2.71
Certificates account             147,420       5.76               135,450       5.59            144,411       5.63
                                --------       ----              --------       ----           --------       ----

                 Total          $244,192       4.37%             $234,276       4.17%          $244,083       4.24%
                                ========       ====              ========       =====          ========       =====
</TABLE>

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, 1997,  the Bank's total  retirement
funds were $35.2 million or 14.4% 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.
<PAGE>
The following  table sets forth the net savings deposit flows of the Bank during
the periods indicated.
<TABLE>
<CAPTION>
                                             Fiscal Years Ended September 30,

                                             1997          1996          1995
                                             ----          ----          ----
                                                      (In Thousands)
<S>                                        <C>           <C>           <C>
Increase (decrease) before interest
credited                                   $    335      $(19,963)     $ 5,672   
Interest credited                             9,581        10,156       10,107
                                           --------      --------      -------

             
Net savings deposit increase (decrease)    $  9,916      $ (9,807)     $15,779
                                           ========      ========      =======
</TABLE>
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, 1997
                                                      Maturing
                                       ---------------------------------------
                            At           Within                         After
                       September 30,      One        Two      Three     Three
                            1997          Year       Years    Years     Years
                            ----          ----       -----    -----     -----
                                           (In Thousands)
<S>                      <C>           <C>          <C>       <C>       <C>
Certificate accounts:
  under 4.01%            $     42      $     42     $   --    $   --    $  --
  4.01% to  6.00%         120,815        65,555      38,006     4,968    12,284
  6.01% to  8.00%          25,918        10,586       2,341     4,418     8,573
  8.01% to 10.00%             645           538          87       --         20
                         --------      --------     -------   -------   -------

Total certificate
  accounts               $147,420      $ 76,721     $40,434   $ 9,388   $20,877
                         ========      ========     =======   =======   =======

</TABLE>
Maturities of certificates of deposit of $100,000 or more that were  outstanding
as of September 30, 1997 are summarized as follows (in thousands):
<TABLE>
<CAPTION>
<S>                                 <C>
3 months or less                    $ 1,496
Over 3 months through 6 months        1,597
Over 6 months through 12 months       1,204
Over 12 months                        1,492
                                    -------
      Total                         $ 5,789
                                    =======
</TABLE>
<PAGE>
The following table presents certain information  concerning Fidelity's deposits
at September 30, 1997 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          $ 47,514              19.46%                  2.50%
NOW accounts and
  noninterest-bearing
  checking accounts          33,841              13.86                   1.50
Money market deposit
  accounts                   15,417               6.31                   2.97
                           --------             ------                   ----
    Total                    96,772              39.63                   2.23
                           --------             ------                   ----
Certificate accounts 
maturing by quarter: 
  December 31, 1997          26,515              10.86                   5.34
  March 31, 1998             23,150               9.48                   5.30
  June 30, 1998              15,532               6.36                   5.41
  September 30, 1998         11,524               4.72                   5.24
  December 31, 1998          11,303               4.63                   5.90
  March 31, 1999             24,370               9.98                   5.91
  June 30, 1999               2,815               1.15                   5.51
  September 30, 1999          1,946                .80                   5.75
  December 31, 1999           1,559                .64                   5.91
  March 31, 2000              3,461               1.42                   6.52
  June 30, 2000               2,775               1.14                   6.28
  September 30, 2000          1,593                .65                   5.74
  Thereafter                 20,877               8.55                   6.12
                           --------             ------                   ----
      Total certificate
        accounts            147,420              60.37                   5.64
                           --------             ------                   ----
Total savings deposits     $244,192             100.00%                  4.23%
                           ========             ======                   ====
</TABLE>


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,
1997, the Bank had $96.7 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 1997,  the Bank had $1.2 million  reverse
repurchase agreements outstanding.

On May 13, 1997,  the Trust,  a statutory  business trust created under Delaware
law that is a subsidiary of the Company,  issued $10.25 million, 9.75% Preferred
Securities  ("Preferred   Securities")  with  a  stated  value  and  liquidation
preference  of $10 per  share.  The  Trust's  obligations  under  the  Preferred
Securities issued are fully and unconditionally  guaranteed by the Company.  The
proceeds  from the sale of the  Preferred  Securities  of the Trust,  as well as
proceeds from the issuance of common securities to the Company, were utilized by
the Trust to invest in $10.57  million of 9.75% Junior  Subordinated  Debentures
(the  "Debentures")  of the  Company.  The  Debentures  are  unsecured  and rank
subordinate and junior in right of payment to all indebtedness,  liabilities and
obligations  of the Company.  The  Debentures  represent  the sole assets of the
Trust.  Interest on the Preferred Securities is cumulative and payable quarterly
in arrears.  The Company has the right to optionally redeem the Debentures prior
to the maturity date of July 15, 2027, on or after July 15, 2002, at 100% of the
stated liquidation amount, plus accrued and unpaid distributions, if any, to the
redemption  date.  Under the occurrence of certain events,  specifically,  a Tax
Event, Investment Company Event or Capital Treatment Event as more fully defined
in the FB Capital Trust  Prospectus dated May 8, 1997, the Company may redeem in
whole, but not in part, the Debentures prior to July 15, 2002. Proceeds from any
redemption of the Debentures would cause a mandatory redemption of the Preferred
Securities  and the common  securities  having an aggregate  liquidation  amount
equal to the principal amount of the Debentures redeemed.
<PAGE>
The following  table sets forth  certain  information  regarding the  short-term
borrowings  (due within one year or less) of  Fidelity  Bank at the dates or for
the periods indicated.
<TABLE>
<CAPTION>
                                        At or for the Year Ended September 30,
                                        --------------------------------------
                                          1997           1996          1995
                                          ----           ----          ----
                                                 (Dollars In Thousands)
<S>                                     <C>            <C>            <C>
FHLB advances:
  Average balance outstanding           $ 4,069        $ 5,627        $ 5,356
  Maximum amount outstanding
    at any month-end during
    the period                            5,300          8,550          6,330
  Average interest rate during
    the period                            4.90%          5.03%          4.76%
  Balance outstanding at end of
    period                                3,300          5,300          3,250
  Weighted average interest rate          5.10%          5.11%          4.86%

Reverse repurchase agreements:
  Average balance outstanding           $   874        $ 1,216        $ 9,486
  Maximum amount outstanding
    at any month-end during
    the period                            1,528          4,565         15,471
  Average interest rate during
    the period                            4.50%          4.75%          5.89%
  Balance outstanding at end of
    period                                1,183            493          4,542
  Weighted average interest rate          4.50%          4.50%          5.53%

Lines of credit:
  Average balance outstanding           $   --            --          $ 6,488
  Maximum amount outstanding
    at any month-end during
    the period                              --            --           10,150
  Average interest rate during
    the period                              --            --            5.91%
  Balance outstanding at end of
    period                                  --            --              --
  Weighted average interest rate            --            --            5.34%

FHLB Repoplus Advances:
  Average balance outstanding           $39,208        $25,078          2,312
  Maximum amount outstanding
    at any month-end during
    the period                           52,350         51,350          5,000
Average interest rate during
  the period                              5.55%          5.43%          5.84%
Balance outstanding at end
  of period                              43,400         51,350          5,000
Weighted average interest rate            5.53%          5.46%          5.89%

Total average short-term borrowings     $44,151        $30,504        $23,735

Average interest rate of total
  short-term borrowings                   5.47%          5.42%          5.60%
</TABLE>
<PAGE>
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. The Company's only  subsidiaries  at September 30, 1997 were
the Bank and FB Capital Trust.

Employees

At September  30, 1997,  Fidelity had 91 full-time  and 28 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.

Fidelity 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, however, in recent years significant competition has also come from mutual
funds.  Particularly in times of high interest rates,  Fidelity faces additional
significant competition for investors' funds from short-term money market mutual
funds and issuers of corporate and government securities.  Fidelity competes for
savings  deposits  principally  by  offering  depositors  a variety  of  deposit
programs,  convenient  branch locations and hours, and other services.  Fidelity
does not rely upon any individual  group or entity for a material portion of its
savings deposits.

Fidelity's  competition  for real estate loans comes  principally  from mortgage
banking  companies,   commercial  banks,   savings  banks  and  other  financial
institutions.  Fidelity  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 Bank.  Substantially all of the Bank's deposits and loans are
<PAGE>
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 population in Allegheny County, the Bank's largest market area, is aging and
population  growth is minimal.  Areas to the north and south of Allegheny County
are,  however,  experiencing  growth both in  population  and in the real estate
market.  The area,  like the nation as a whole,  is currently  experiencing  low
unemployment and the labor market remains tight. The Bank believes the diversity
of the area's  industry will  continue to help provide for a stable  economy for
the  foreseeable  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,
                                 -------------------------------------------------------------------------------
                                               1997                                       1996                     
                                 -----------------------------------      --------------------------------------    
                                 Average                      Yield/      Average                         Yield/   
                                 Balance      Interest         Rate       Balance         Interest         Rate    
                                 -------      --------         ----       -------         --------         ----    
                                                             (Dollars in Thousands)
<S>                             <C>          <C>             <C>          <C>               <C>          <C>
Interest-earning assets:
 Loans receivable               $165,170     $ 13,634          8.25%      $135,945          $11,482        8.45%   
 Mortgage-backed securities      109,251        6,964          6.37         97,340            6,120        6.29    
 Investment securities and
   FHLB stock                     53,956        3,646          6.76         54,242            3,816        7.04    
 Interest-earning deposits           158           11          6.96            769               24        3.12    
                                --------     --------          ----       --------          -------        ----    
Total interest-earning assets    328,535       24,255          7.39        288,296           21,442        7.44%   
                                             --------          ----                         -------        -----   
Non-interest-earning assets       11,362                                    11,433                                 
                                --------                                  --------                                 
Total assets                    $339,897                                  $299,729                                 
                                ========                                  ========                                 


Interest-bearing liabilities:
Deposits                        $235,984      $ 9,566          4.05       $241,258           10,071        4.17    
Borrowed funds                    79,686        4,316          5.42         35,544            1,761        4.95    
                                --------      -------          ----       --------           ------        ----    
Total interest-bearing
  liabilities                    315,670       13,882          4.40        276,802           11,832        4.27    
                                              -------          ----                          ------        ----    
Non-interest bearing
  liabilities                        410                                       832                                 
                                --------                                  --------                                 
Total liabilities                316,080                                   277,634                                 
Stockholders' equity              23,817                                    22,095                                 
                                --------                                  --------                                 
Total liabilities and stock-
  holders' equity               $339,897                                  $299,729                                 
                                ========                                  ========                                 
Net interest income; interest
  rate spread                                 $10,373          2.99%                        $ 9,610        3.17%   
                                              =======          =====                        =======        =====   
Net interest margin(1)                                         3.16%                                       3.33%   
                                                               =====                                       =====   
Average interest-earning assets
  to average interest-bearing
  liabilities                                                104.08%                                     104.22%   
                                                             =======                                     =======   
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                              Year Ended September 30,
                                                        1995                            
                                        --------------------------------------                            
                                        Average                         Yield/          
                                        Balance         Interest         Rate           
                                        -------         --------         ----
<S>                                     <C>             <C>           <C>
Interest-earning assets:        
 Loans receivable                       $119,340        $ 9,953         8.34%         
 Mortgage-backed securities              109,010          6,600         6.05          
 Investment securities and                                                            
   FHLB stock                             39,596          2,714         6.85          
 Interest-earning deposits                   892             69         7.78          
                                        --------        -------         ----          
Total interest-earning assets            268,838         19,336         7.19          
                                                        -------         ----          
Non-interest-earning assets                9,805                                      
                                        --------                                      
Total assets                            $278,643                                      
                                        ========                                      
                                                                                      
                                                                                      
Interest-bearing liabilities:                                                         
Deposits                                $235,472          9,982         4.24          
Borrowed funds                            21,360          1,077         5.04          
                                        --------        -------         ----          
Total interest-bearing                                                                
  liabilities                            256,832         11,059         4.31          
                                                        -------         ----          
Non-interest bearing                                                                  
  liabilities                                567                                      
                                        --------                                      
Total liabilities                        257,399                                      
Stockholders' equity                      21,244                                      
                                        --------                                      
Total liabilities and stock-                                                          
  holders' equity                       $278,643                                      
                                        ========                                      
Net interest income; interest                                                         
  rate spread                                           $ 8,277         2.88%         
                                                        =======         =====         
Net interest margin(1)                                                  3.08%         
                                                                        =====         
Average interest-earning assets                                                       
  to average interest-bearing                                                         
  liabilities                                                         104.68%         
                                                                      ======          
                                                                                      
</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 1997                                         Fiscal 1996
                                              Compared to Fiscal 1996                             Compared to Fiscal 1995
                                              -----------------------                             -----------------------
                                                              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                         $1,534     $  (377)    $  (56)     $1,101          $  609     $   112     $   10      $  731
Mortgage-backed securities                740          94         10         844            (667)        214        (27)       (480)
Installment loans                         562         (11)        (2)        549             485          33          6         524
Commercial business loans                 494           6          2         502             370         (71)       (25)        274
Investment securities and
  other investments                        (5)       (156)       (22)       (183)            969          56         32       1,057
                                       ------     -------     ------      ------          ------     -------     ------      ------
Total interest-earning assets           3,325        (444)       (68)      2,813           1,766         344         (4)      2,106
                                       ------     -------     ------      ------          ------     -------     -------     ------

Interest expense on interest-
bearing liabilities:
Deposits                                 (223)       (288)         6        (505)            255        (162)        (4)         89
Borrowed Funds                          2,012         339        204       2,555             728         (32)       (12)        684
                                       ------     -------     ------      ------          ------     -------     ------     -------
Total interest-bearing
  liabilities                           1,789          51        210       2,050             983        (194)       (16)        773
                                       ------     -------     ------      ------          ------     -------     ------     -------

Net change in net interest income      $1,536     $  (495)    $ (278)     $  763          $  783     $   538     $   12     $ 1,333
                                       ======     =======     ======      ======          ======     =======     ======     =======

</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,
                                           ------------------------------------
                                            1997           1996           1995
                                            ----           ----           ----
<S>                                        <C>            <C>            <C>
Return on average assets                     .80%           .44%           .54%
Return on average equity                   11.42           5.96           7.13
Average equity to assets ratio              7.01           7.37           7.85
Dividend payout ratio                      19.48          31.81          25.96
</TABLE>

Asset and Liability Management

The Bank in fiscal 1997 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  Bank's
interest-earning  assets and  interest-bearing  liabilities  as of September 30,
1997.  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, 1997
                                  ------------------------------------------------------------------------
                                                  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 ............     $  14,769       $  20,032       $  48,724       $  42,233      $ 125,758
  Mortgage-backed securities         33,285          19,383          49,622          25,626        127,916
  Installment loans .........         9,596           9,632          21,830           2,023         43,081
  Commercial business loans .         6,852           1,364           8,657            --           16,873
  Investment securities and
         other investments ..         2,097           4,998           8,998          42,149         58,242
                                  ---------       ---------       ---------       ---------      ---------

Total interest-earning
         assets .............        66,599          55,409         137,831         112,031        371,870
                                  ---------       ---------       ---------       ---------      ---------

Interest-bearing liabilities:

  Passbook and club accounts           --              --            38,012           9,502         47,514
  Checking accounts .........         2,953            --            25,301           5,587         33,841
  Money market accounts .....          --             7,709           7,708            --           15,417
  Certificate accounts ......        26,515          50,206          65,086           5,613        147,420
  Borrowed funds ............        55,980          23,000          30,250            --          109,230
                                  ---------       ---------       ---------       ---------      ---------

Total interest-bearing
         liabilities ........        85,448          80,915         166,357          20,702        353,422
                                  ---------       ---------       ---------       ---------      ---------


Interest sensitivity ........     $ (18,849)      $ (25,506)      $ (28,526)      $  91,329      $  14,057
                                  =========       =========       =========       =========      =========

Cumulative interest
         sensitivity ........     $ (18,849)      $ (44,355)      $ (72,881)      $  18,448
                                  =========       =========       =========       =========

Cumulative ratio as a
         percent of assets ..          (4.9)%         (11.6)%         (19.1)%          4.8%
                                  =========       =========       =========       ========

</TABLE>
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.
<PAGE>
BHCA -  Activities  and Other  Limitations.  The BHCA  prohibits a bank  holding
company from acquiring  direct or indirect  ownership or control of more than 5%
of the voting shares of any bank, or increasing such ownership or control of any
bank,  without  prior  approval  of the  Federal  Reserve  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.
Pennsylvania   banking  law  permits  the  interstate   acquisition  of  banking
institutions  by bank holding  companies on a regional and reciprocal  basis. 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 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;  underwriting and dealing in government  obligations and money market
instruments;  providing foreign exchange  advisory and  transactional  services;
acting as a futures commission merchant;  providing check guaranty services; 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.

Capital  Requirements(Consolidated).  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  guidelines  include the concept of Tier 1
capital  and  total  capital.  Tier 1  capital  is  essentially  common  equity,
excluding net unrealized gain (loss) on equity securities available-for-sale and
goodwill,  plus  certain  types of  preferred  stock,  including  the  Preferred
Securities issued by the Trust in 1997. The Preferred Securities may comprise up
<PAGE>
to 25% of the Company's  Tier 1 capital.  Total capital  includes Tier 1 capital
and other forms of capital such as the  allowance  for loan  losses,  subject to
limitations,  and subordinated debt. The guidelines establish a minimum standard
risk-based  target ratio of 8%, of which at least 4% must be in the form of Tier
1 capital. At September 30, 1997, the company had Tier 1 capital as a percentage
of risk-weighted  assets of 18.29% and total risk-based  capital as a percentage
of risk-weighted assets of 20.23%.

In addition,  the Federal Reserve Board has established  minimum  leverage ratio
guidelines for bank holding companies.  These guidelines currently provide for a
minimum ratio of Tier 1 capital as a percentage of average assets (the "Leverage
Ratio") of 3% for bank holding companies that meet certain  criteria,  including
that they  maintain a Leverage  Ratio of at least 100 to 200 basis  points above
the minimum. At September 30, 1996, the Company has a Leverage Ratio of 9.11%

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.

FDIC  Insurance  Premiums.  The  deposits of the Bank are insured to the maximum
extent  permitted by the SAIF, which is administered by the FDIC, and are backed
by the full faith and credit of the U.S.  Government.  As  insurer,  the FDIC is
authorized to conduct  examination of, and to require reporting by, FDIC-insured
institutions. It also may prohibit any FDIC-insured institution from engaging in
any activity the FDIC determines by regulation or order to pose a serious threat
to the FDIC.  The FDIC also has the  authority to initiate  enforcement  actions
against savings institutions.
<PAGE>
The BIF fund met its target  reserve level in September  1995,  but the SAIF was
not expected to meet its target reserve level until at least 2002. Consequently,
in late  1995,  the FDIC  approved  a final  rule  regarding  deposit  insurance
premiums  which,  effective with respect to the semi-annual  premium  assessment
beginning  January 1, 1996,  reduced deposit  insurance  premiums for BIF member
institutions in the lowest risk category.  Deposit insurance  premiums from SAIF
members  were   maintained  at  their  existing  levels  (23  basis  points  for
institutions in the lowest risk category).

On  September  30,  1996,  President  Clinton  signed  into law  legislation  to
eliminate  the  premium  differential  between  SAIF-insured   institutions  and
BIF-insured  institutions by recapitalizing  the SAIF's reserves to the required
ratio of 1.25% of insured deposits. The legislation provided that the holders of
SAIF-assessable  deposits pay a one-time special  assessment to recapitalize the
SAIF. The legislation also provided for the merger of the BIF and the SAIF, with
such merger being  conditioned upon the prior elimination of the thrift charter.
Effective  October  8,  1996,  FDIC  regulations   imposed  a  one-time  special
assessment  equal to 65.7 basis  points for all  SAIF-assessable  deposits as of
March 31, 1995, which was collected on November 27, 1996.

Following the imposition of the one-time  special  assessment,  the FDIC lowered
assessment  rates for SAIF  members to reduce the  disparity  in the  assessment
rates paid by BIF and SAIF members. Beginning October 1, 1996, effective BIF and
SAIF  rates both range  from zero  basis  points to 27 basis  points.  From 1997
through 1999, FDIC-insured  institutions will pay approximately 1.3 basis points
of their BIF-assessable  deposits and 6.4 basis points of their  SAIF-assessable
deposits to fund the Financing Corporation.

The  FDIC  may  terminate  the  deposit  insurance  of  any  insured  depository
institution,  including  the Bank,  if it  determines  after a hearing  that the
institution has engaged or is engaging in unsafe or unsound practices,  is in an
unsafe  or  unsound  condition  to  continue  operations,  or has  violated  any
applicable law, regulation,  order or any condition imposed by an agreement with
the FDIC. It also may suspend deposit insurance  temporarily  during the hearing
process for the permanent  termination of insurance,  if the  institution has no
tangible  capital.  If insurance of accounts is terminated,  the accounts at the
institution at the time of the termination,  less subsequent withdrawals,  shall
continue to be insured for a period of six months to two years, as determined by
the FDIC. Management is aware of no existing circumstances which would result in
termination of the Bank's deposit insurance.

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.

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
<PAGE>
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, 1997,
the Bank met each of its capital requirements.

The  following  table  sets  forth  certain  information  concerning  the Bank's
regulatory capital at September 30, 1997.
<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)                          $32,648              $32,648              $32,648
Less: unrealized securities gains              (229)                (229)                (229)
Plus: general valuation allowance (2)          --                   --                  1,931
                                            -------              -------              -------

         Total regulatory capital            32,419               32,419               34,350

Minimum required capital                     14,795                7,419               14,838
                                            -------              -------              -------

         Excess regulatory capital          $17,624              $25,000              $19,512
                                            =======              =======              =======

Regulatory capital as a percentage (3)         8.76%               17.48%               18.52%

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

         Excess regulatory capital
           percentage                          4.76%               13.48%               10.52%
                                            =======              =======              =======
</TABLE>
<PAGE>
(1)  Represents  equity  capital  of the  Bank as  reported  to the FDIC and the
     Pennsylvania  Department  of  Banking  on Form  032 for the  quarter  ended
     September 30, 1997.

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

(3)  Tier 1 capital is  calculated  as a percentage  of adjusted  total  average
     assets  of  $369.9  million.  Tier I and  Tier II  risk-based  capital  are
     calculated  as a  percentage  of  adjusted  risk-weighted  assets of $185.5
     million.


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.

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
<PAGE>
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 $4.9
million  investment  in stock of the FHLB of  Pittsburgh  at September 30, 1997,
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, 1997,
the Bank had $107.0 million of advances from the FHLB of Pittsburgh outstanding.

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, 1997, the Bank had $1.1 million
of assets classified as substandard.
<PAGE>
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.

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.
<PAGE>
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 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.

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
balance in the reserve  account at the close of the last  taxable  year prior to
the most recent  adoption of the  experience  method or on  December  31,  1969,
whichever is later (assuming that the loans  outstanding have not declined since
then)(the  "base year").  For taxable years  beginning after 1987, the base year
shall be the last taxable year beginning before 1988.
<PAGE>
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, 1997, 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.

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 its 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
<PAGE>
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.

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
<PAGE>
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, 1997,  Fidelity  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, 1997.
<TABLE>
<CAPTION>
                                                                                        Net Book Value
                                                             Lease Expiration          of Property and
                                Location                     Date (Including         Leasehold Improvements
County                           Address                   Lease or Own Options)      at September 30, 1997
- ------                           -------                   ---------------------      ---------------------
<S>                        <C>                                  <C>                        <C>
Allegheny                  3300 Brighton Road
                           Pittsburgh PA  15212                     Own                    $   158,143

Allegheny                  1009 Perry Highway
                           Pittsburgh PA  15237                     Own                        240,760

Butler                     251 South Main Street
                           Zelienople PA  16063                     Own                        500,912

Allegheny                  312 Beverly Road
                           Pittsburgh PA  15216                 Lease 12/31/97                   -0-

Allegheny                  6000 Babcock Blvd.
                           Pittsburgh PA  15237                 Lease 11/30/98                   -0-

Allegheny                  1701 Duncan Avenue
                           Allison Park PA  15101               Lease 01/31/00                  10,819

Allegheny                  4710 Liberty Avenue
                           Pittsburgh PA  15224                     Own                        638,551

Allegheny                  728 Washington Road
                           Pittsburgh PA  15228                     Own                        257,917
                                                                                           -----------

Total                                                                                      $ 1,807,102
                                                                                           -----------

Allegheny                  Loan Center
                           1014 Perry Highway
                           Pittsburgh PA  15237                 Lease 11/30/07                 45,884

Allegheny                  Data Processing and
                           Checking Department
                           1015 Perry Highway
                           Pittsburgh PA  15237                     Own                        296,721
                                                                                          ------------
Total
(including Loan and
 Data Centers)                                                                            $  2,149,707
                                                                                          ============
</TABLE>
<PAGE>
Management of Fidelity believes that the above properties are adequately covered
by insurance and are in good condition.
Fidelity  generally  does not invest in real  estate  directly.  The real estate
activities of Fidelity 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,  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 49 of the
Company's Annual Report to Stockholders for fiscal 1997 ("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 35 to 47
of the Company's Annual Report.

Item 7.  Financial Statements

The information  required herein is incorporated by reference form pages 6 to 34
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 1998 Annual Meeting of Stockholders to
be filed within 120 days of September 30, 1997 ("Proxy Statement").

Item 10.  Executive Compensation and Transactions

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

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.

(b.) Reports on form 8-K

The  Company  did not file any  reports  on Form 8-K during  the  quarter  ended
September 30, 1997.
<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.



December 23, 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, 1997
- -----------------------------
William L. Windisch, Director,
President and Chief Executive Officer


/s/ Richard G. Spencer                                        December 23, 1997
- -----------------------------
Richard G. Spencer
Vice President and Treasurer
(also Principal Accounting Officer)


/s/ John R. Gales                                             December 23, 1997
- -----------------------------
John R. Gales, Director


/s/ Robert F. Kastelic                                        December 23, 1997
- -----------------------------
Robert F. Kastelic, Director


/s/ Oliver D. Keefer                                          December 23, 1997
- -----------------------------
Oliver D. Keefer, Director


/s/ Charles E. Nettrour                                       December 23, 1997
- -----------------------------
Charles E. Nettrour, Director


/s/ Joanne Ross Wilder                                        December 23, 1997
- -----------------------------
Joanne Ross Wilder, Director

<TABLE>
<CAPTION>
                              Financial Highlights
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                               At or For the
                                                                                     Fiscal Years Ended September 30,
(in thousands, except per share data and percentages)                                   1997                1996
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                  <C>                  <C>
Total assets                                                                         $380,964            $317,874
Total savings deposits                                                                244,192             234,276
Total loans receivable, net                                                           182,869             151,263
Total stockholders' equity                                                             25,881              21,778
- ----------------------------------------------------------------------------------------------------------------------------------

Net interest income                                                                  $ 10,081            $  9,154
Provision for loan losses                                                                 500                 270
Net income(2)                                                                           2,719               1,317
- ----------------------------------------------------------------------------------------------------------------------------------

Earnings per share(1,2)                                                              $   1.72            $    .85
Book value per share(1)                                                                 16.65               14.42
Average interest rate spread                                                             2.99%               3.17%
Return on average assets (2)                                                              .80%                .44%
Return on average stockholders' equity(2)                                               11.42%               5.96%
- ----------------------------------------------------------------------------------------------------------------------------------

Common shares outstanding(1)                                                        1,554,775           1,510,466
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
(1)  Fiscal 1996 per share amounts and common shares  outstanding  were restated
     to reflect the 10% stock dividend paid on May 28, 1997.

(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
     $1.42 per share,  which  reflects a return on average  assets of .73% and a
     return on average equity of 9.88%.
 


[GRAPHIC-GRAPHS FOR EARNINGS PER SHARE; RETURN ON EQUITY; AND RETURN ON ASSETS]

<PAGE>
                              To Our Stockholders
                              ------------------- 


Each  year our goal at  Fidelity  is to  achieve  continued  growth  and  record
earnings, thereby maximizing shareholder value. I am pleased to report that this
has been a  successful  year and one measure of that success is reflected in the
value of the stock.  The price of the stock at fiscal  year-end 1997 was $22.25,
an increase of 21.9% over year-end 1996.


OPERATING RESULTS
Net Income for fiscal 1997 was $2.7 million or $1.72 per share, compared to $1.3
million or $.85 per share in fiscal 1996.  The 1996 results  included a one time
expense  assessment  of $1.5  million to  recapitalize  the Savings  Association
Insurance Fund (SAIF). Excluding this one time assessment, net income for fiscal
1996  would  have been $2.2  million  or $1.42 per  share.  Return on equity for
fiscal  1997 was 11.42%  compared  to 5.96% for fiscal 1996 and return on assets
for fiscal 1997 was .80%  compared to .44% for fiscal 1996.  Excluding  the SAIF
assessment,  1996 results would have been 9.88% return on equity and .73% return
on assets.

Net interest  income  before  provision  for loan losses  increased  $927,000 or
10.1%,  to $10.1  million for fiscal  year-end  1997,  up from $9.2  million for
fiscal  year-end  1996. The increase was caused by the growth in the size of the
loan and investment portfolios.

The cost of interest-bearing  liabilities in fiscal 1997 was 4.40%,  compared to
4.27% in fiscal  1996.  The  cause of the  increase  was due in part to  greater
wholesale funding levels used to finance the growth the Bank experienced.  These
included  Federal Home Loan Bank  advances  and the issuance of Trust  Preferred
securities, funding sources which carry a higher cost than deposits.

Other income for fiscal 1997 was  $882,000,  up from $732,000 in fiscal 1996, an
increase of $150,000 or 20.5%.  These figures  include a net gain on the sale of
investments  of  $53,000 in fiscal  1997  compared  to our  fiscal  1996 gain of
$27,000.  Operating  expenses  for fiscal  1997 and  fiscal  1996 were both $6.5
million, exclusive of the 1996 one-time SAIF assessment. Operating expenses as a
percent  of average  assets  were 1.91% in fiscal  1997,  compared  to 2.18% for
fiscal 1996, exclusive of the special SAIF assessment.

The  provision for income taxes  increased to $1.3 million in fiscal 1997,  from
$226,000 in fiscal 1996. The increase  primarily reflects the increased earnings
recorded in fiscal 1997.


                        [GRAPHIC-GRAPH OF TOTAL ASSETS]


CAPITAL
The Bank is well  capitalized,  with  stockholders'  equity remaining well above
regulatory  requirements.  At September  30, 1997 the Bank's Tier I core capital
ratio was 8.76%,  compared to a requirement of 4.00%. At current year-end,  book
value per share was  $16.65,  up from $14.42 at  year-end  1996,  an increase of
15.5%.


                                       2
<PAGE>
ASSET QUALITY
Loan loss  reserves  increased by $401,000 or 26.2% to $1.9 million at September
30, 1997,  from $1.5 million at September 30, 1996.  The percentage of loan loss
reserves to net loans receivable at September 30, 1997 was 1.06%.  Asset quality
remained sound with nonperforming  loans and real estate owned at .29% of assets
at current  fiscal  year-end,  down from .48% at the end of the previous  fiscal
year.

                         [GRAPHIC-GRAPH SHOWING LOANS]


ASSETS
Assets  increased from $317.9 million at fiscal  year-end 1996 to $381.0 million
at September 30, 1997, an increase of 19.8%. Asset growth was funded principally
with Federal Home Loan Bank advances and other  borrowings,  which  increased to
$108.1 million at fiscal year-end 1997, up from $57.1 million at fiscal year-end
1996.  These  borrowings  were  used to fuel  the  growth  in both  the loan and
investment portfolios.  The investment portfolio increased by $33.1 million from
$153.0 million at September 30, 1996 to $186.2 million at September 30, 1997, an
increase of 21.6%.


LENDING
The loan  portfolio  expanded  by $31.6  million  or 20.9% to $182.9  million at
fiscal  1997  year-end,  up from $151.3  million at fiscal  year-end  1996.  The
loan-to-asset ratio increased, although not significantly,  over fiscal year-end
1996.  The  increases in the  individual  loan  categories  for 1997 include the
following:  a) mortgage  loans  increased  $18.5 million;  b) installment  loans
increased  $7.3  million;  and, c)  commercial  business  loans  increased  $6.2
million.  The Bank has and will continue its practice of being aggressive in the
pursuit of loans, yet conservative in their approval.


DIVIDEND
The  Company  continued  its  record  of  paying  uninterrupted  quarterly  cash
dividends  since it was formed in July of 1988. The fiscal 1997 dividend  amount
was $.335 per share,  an increase of 23.6% over the amount paid in fiscal  1996.
Additionally,  a 10% stock dividend was paid in May 1997. The Board of Directors
intends to continue  its current  dividend  payment  practice  and to enhance it
whenever it is deemed appropriate.


TRUSTPREFERRED SECURITIES
On May 13, 1997, the Bank completed an offering of $10,250,000  Trust  Preferred
Securities  (1,025,000  shares at $10.00 per  share).  The  Securities  carry an
interest rate of 9.75%,  and  represent  undivided  beneficial  interests in the
assets of FB Capital Trust.  FB Capital Trust is a Delaware  statutory  business
trust created as a new subsidiary of the Company to facilitate the  transaction.
The proceeds from the sale of the Securities  were used by the Trust to purchase
junior subordinated  debentures issued by the Company.  The proceeds received by
the Company from the sale of the debentures qualify as regulatory capital for

                                       3
<PAGE>
continued from page three

the  Company,  a portion  of which  was  contributed  to the Bank as  additional
capital.  The  remainder  of the  proceeds  was held by the Company and used for
other general corporate purposes.  The preferred shares are listed on the NASDAQ
National Market System under the symbol FSBIP.


                      [GRAPHIC-GRAPH SHOWING STOCK PRICE]




CONCLUDING COMMENT
In reflecting upon the  accomplishments  of this past year, the achieved results
would not have been  possible  without the support of the directors and the hard
work and  dedication of the  management  and the staff of the Bank. My thanks to
this fine group of people for their strong support and diligent efforts.

Looking  toward  Fiscal  1998, I am reminded  that  success is a journey,  not a
destination. Our focus will be on profitability and progressive growth to ensure
satisfactory  returns  for  our  stockholders.  While  challenges  will  present
themselves, we will view them as unresolved  opportunities,  thus enabling us to
meet them and to achieve another year of favorable returns in our operations and
expanded service to our customers.

Finally,  on behalf of the  directors,  officers  and staff,  I thank  you,  our
stockholders, for your continued confidence and support.



Sincerely,




/S/William L. Windisch
- ----------------------
William L. Windisch
President
December 19, 1997


                                       4
<PAGE>
<TABLE>
<CAPTION>
                                                  Financial Condition Data           

                                                                             September 30,
(in thousands)                                          1997         1996         1995         1994         1993
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>           <C>          <C>          <C>          <C>
Total assets                                        $380,964      $317,874     $281,810     $273,564     $267,205
Loans, net                                           182,869       151,263      120,904      112,647      106,585
Mortgage-backed securities1                          127,916        93,738      101,511      112,236      120,033
Investment securities and
  other earning assets2                               58,242        59,302       46,523       37,607       30,487
Savings deposits                                     244,192       234,276      244,083      228,304      234,091
Advances from FHLB
  and other borrowings                               108,133        57,143       13,092       22,601       12,309
Stockholders' equity
  --substantially restricted                          25,881        21,778       22,132       20,646       18,544
Number of full service offices                             8             8            8            8            9
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
                                 Operations Data
                                 --------------- 

<TABLE>
<CAPTION>

                                                                        Fiscal Years Ended September 30,
                                                       1997         1996          1995         1994         1993
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>           <C>          <C>          <C>          <C>
Interest income                                      $23,963       $20,986      $19,047      $17,652      $18,515
Interest expense                                      13,882        11,832       11,059        9,435        9,982
- ------------------------------------------------------------------------------------------------------------------------------------

Net interest income                                   10,081         9,154        7,988        8,217        8,533
Provision for loan losses                                500           270          230          360          655
- ------------------------------------------------------------------------------------------------------------------------------------

Net interest income after
  provision for loan losses                            9,581         8,884        7,758        7,857        7,878
Gain (loss) on sale of investments and
  mortgage-backed securities, net                         53            27          (57)          79          751
Gain on sale of loans                                     28            17           18           24           57
Service fees and other income                            801           688          643          524          569
Operating expenses                                     6,488         8,073(3)     6,119        5,617        5,650
- ------------------------------------------------------------------------------------------------------------------------------------

Income before income tax provisions
  and cumulative effect of change
  in accounting principle                              3,975         1,543        2,243        2,867        3,605
Income tax provision                                   1,256           226          728        1,025        1,411
- ------------------------------------------------------------------------------------------------------------------------------------

Net income before cumulative
  effect of change in
  accounting principle                                 2,719         1,317(3)     1,515        1,842        2,194
- ------------------------------------------------------------------------------------------------------------------------------------

Cumulative effect of change
  in accounting principle                                 --            --           --          530           --
- ------------------------------------------------------------------------------------------------------------------------------------

  Net income                                         $ 2,719       $ 1,317(3)   $ 1,515      $ 2,372      $ 2,194
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
(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 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.


                                       5
<PAGE>
               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


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


We have audited the accompanying  consolidated statements of financial condition
of Fidelity Bancorp,  Inc. and subsidiaries,  as of September 30, 1997 and 1996,
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,
1997. 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  subsidiaries  as of September  30, 1997 and 1996,  and the results of
their  operations  and their cash flows for each of the years in the  three-year
period  ended  September  30,  1997,  in  conformity  with  generally   accepted
accounting principles.

/S/KPMG PEAT MARWICK LLP

Pittsburgh, Pennsylvania
October 31, 1997
<PAGE>
<TABLE>
<CAPTION>
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                                                                                           September 30,
(in thousands, except per share data)                                                 1997                1996
- ------------------------------------------------------------------------------------------------------------------
ASSETS
<S>                                                                                  <C>                 <C>      
  Cash and amounts due from depository institutions                                  $  3,731            $  4,616 
  Interest-earning demand deposits with other institutions                                243                 146 
  Investment securities held-to-maturity
    (market value of $8,598 and $5,351) (Notes 2, 11, 12, 14 and 20)                    8,541               5,401 
  Investment securities available-for-sale
    (cost of $43,971 and $51,074) (Notes 3, 12, 14 and 20)                             44,573              50,929 
  Mortgage-backed securities held-to maturity
    (market value of $34,042 and $30,818) (Notes 4, 12, 14 and 20)                     34,065              31,275 
  Mortgage-backed securities available-for-sale
    (cost of $94,090 and $64,014) (Notes 5, 12, 14 and 20)                             93,851              62,463 
  Loans receivable, net of the allowance of $1,931 and $1,530
    (Notes 6, 8, 12 and 20)                                                           182,869             151,263 
  Real estate owned, net (Note 8)                                                          --                 370 
  Federal Home Loan Bank stock, at cost (Notes 9 and 12)                                4,885               2,826 
  Accrued interest receivable:
    Loans                                                                                 932                 850 
    Mortgage-backed securities                                                            759                 566 
    Investments and interest-earning deposits                                             724                 727 
  Office premises and equipment, net (Note 10)                                          3,467               3,366 
  Deferred tax assets (Note 16)                                                           852               1,926 
  Prepaid income taxes (Note 16)                                                           --                 324 
  Intangible assets                                                                        --                  44 
  Prepaid expenses and sundry assets                                                    1,472                 782 
- -----------------------------------------------------------------------------------------------------------------
                                                                                     $380,964            $317,874 
- -----------------------------------------------------------------------------------------------------------------
LIABILITIES AND STOCKHOLDERS' EQUITY
  Liabilities:
    Savings deposits (Notes 11 and 20)                                               $244,192            $234,276   
    Federal Home Loan Bank advances (Notes 12 and 20)                                  96,700              56,650
    Guaranteed preferred beneficial interest in subordinated debt (Note 13)            10,250                 -- 
    Reverse repurchase agreements (Notes 14 and 20)                                     1,183                 493
    Advance payments by borrowers for taxes and insurance                               1,097               1,317
    Accrued interest on savings and other deposits                                        159                 177
    Accrued income taxes (Note 16)                                                        204                 -- 
    Other accrued expenses and sundry liabilities                                       1,298               3,183
- -----------------------------------------------------------------------------------------------------------------
                                                                                      355,083             296,096
- -----------------------------------------------------------------------------------------------------------------
Stockholders' Equity (Notes 1, 16, 17, and 18):
    Common stock, $0.01 par value per share;                                                        
      10,000,000 shares authorized; 1,554,775 and                                                   
      1,510,466 shares issued and outstanding                                              15                  14
    Additional paid-in capital                                                         13,811              10,437
    Retained earnings-- substantially restricted                                       11,822              12,523
    Unrealized gain (loss) on securities available-for-sale, net                          233              (1,196)
- ----------------------------------------------------------------------------------------------------------------- 
                                                                                       25,881              21,778
- -----------------------------------------------------------------------------------------------------------------
                                                                                     $380,964            $317,874
- -----------------------------------------------------------------------------------------------------------------
</TABLE>
See Accompanying Notes to Consolidated Financial Statements.

                                       7
<PAGE>
<TABLE>
<CAPTION>
                       CONSOLIDATED STATEMENTS OF INCOME

For the fiscal years ended September 30, 1997, 1996 and 1995
(in thousands, except per share data)                                        1997          1996          1995
- --------------------------------------------------------------------------------------------------------------
<S>                                                                         <C>           <C>          <C>    
Interest income:
  Loans                                                                     $13,634       $11,482      $ 9,953
  Mortgage-backed securities                                                  6,964         6,120        6,600
  Investment securities                                                       3,354         3,360        2,425
  Deposits with other institutions                                               11            24           69
- --------------------------------------------------------------------------------------------------------------
    Total interest income                                                    23,963        20,986       19,047
- --------------------------------------------------------------------------------------------------------------
Interest expense:
  Savings deposits (Note 11)                                                  9,566        10,071        9,982
  Borrowed funds                                                              3,924         1,761        1,077
  Guaranteed preferred beneficial interest
    in subordinated debt (Note 13)                                              392            --           --
- --------------------------------------------------------------------------------------------------------------
    Total interest expense                                                   13,882        11,832       11,059
- --------------------------------------------------------------------------------------------------------------
Net interest income before provision for loan losses                         10,081         9,154        7,988
Provision for loan losses (Note 8)                                              500           270          230
- --------------------------------------------------------------------------------------------------------------
Net interest income after provision for loan losses                           9,581         8,884        7,758
- --------------------------------------------------------------------------------------------------------------
Other income:
  Service fee income                                                             89            75           85
  Gain (loss) on sale of investment and
    mortgage-backed securities, net                                              53            27          (57)
  Gain on sale of loans                                                          28            17           18
  Other operating income                                                        712           613          558
- --------------------------------------------------------------------------------------------------------------
    Total other income                                                          882           732          604
- --------------------------------------------------------------------------------------------------------------
Operating expenses:
  Compensation, payroll taxes and fringe benefits (Note 18)                   3,682         3,238        3,068
  Office occupancy and equipment expense                                        570           564          542
  Depreciation and amortization                                                 541           456          439
  Federal insurance premiums                                                    112           553          526
  SAIF assessment                                                                --         1,537           --
  Loss on real estate owned, net                                                 31            91            9
  Intangible amortization                                                        44           264          264
  Other operating expenses                                                    1,508         1,370        1,271
- --------------------------------------------------------------------------------------------------------------
    Total operating expenses                                                  6,488         8,073        6,119
- --------------------------------------------------------------------------------------------------------------
Income before income tax provision                                            3,975         1,543        2,243
Income tax provision (Note 16)                                                1,256           226          728
- --------------------------------------------------------------------------------------------------------------
    Net income                                                              $ 2,719       $ 1,317      $ 1,515
- --------------------------------------------------------------------------------------------------------------
  Primary earnings per share (Note 1)                                       $  1.72       $   .85      $   .99
- --------------------------------------------------------------------------------------------------------------
</TABLE>
See Accompanying Notes to Consolidated Financial Statements.                   8
<PAGE>
<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                                                                                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, 1994                $   12      $ 8,051    $12,656    $ (54)      $ (19)     $20,646 
Employee stock ownership plan
  debt repayment                                 --           --         --       --          19           19 
Stock options exercised (Note 18)                --           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 18)                --           70         --       --          --           70 
Cash dividends paid                              --           --       (409)      --          --         (409)
Stock dividend paid (Note 1)                     12        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 
Stock options exercised, including
  tax benefit of $98 (Note 18)                   --          390         --       --          --          390 
Cash dividends paid                              --           --       (517)      --          --         (517)
Stock dividend paid (Note 1)                      1        2,902     (2,903)      --        $ --          -- 
Net income                                       --           --      2,719       --          --        2,719 
Net change in unrealized gain (loss)
  on securities available-for-sale,
  net of taxes                                   --           --         --    1,429          --        1,429 
Sale of stock through Dividend
  Reinvestment Plan                              --           82         --       --          --           82 
- ----------------------------------------------------------------------------------------------------------------
Balance at September 30, 1997                   $15      $13,811    $11,822     $233        $ --      $25,881 
- ----------------------------------------------------------------------------------------------------------------
</TABLE>
See Accompanying Notes to Consolidated Financial Statements.                   9
<PAGE>
<TABLE>
<CAPTION>
CONSOLIDATED STATEMENT OF CASH FLOWS
For the fiscal years ended September 30, 1997, 1996 and 1995
(in thousands)                                                                1997          1996           1995
- --------------------------------------------------------------------------------------------------------------  
<S>                                                                        <C>           <C>          <C>     
Operating Activities:
  Net income                                                               $  2,719      $  1,317     $  1,515
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Provision for loan losses                                                 500           270          230
      Loss on real estate owned                                                  31            91            9
      Depreciation of premises and equipment                                    541           456          439
      Deferred loan fee amortization                                           (154)         (235)         (66)
      Amortization of investment and mortgage-backed
        securities discounts/premiums, net                                      317           321          437
      Deferred income tax provision                                            (453)         (579)        (116)
      Amortization of intangibles                                                44           264          264
      Net (gain) loss on sale of investments                                    (83)          (10)         131
      Net (gain) loss on sale of mortgage-backed securities                      30           (17)         (74)
      Loans held-for-sale originated                                           (814)         (134)        (361)
      Sale of loans held-for-sale                                               829           151          361
      Net gain on sale of loans                                                 (28)          (17)         (18)
      Increase in interest receivable                                          (272)         (241)        (132)
      (Increase) decrease in deferred tax assets                              1,074        (1,110)         (30)
      Decrease in interest payable                                              (18)          (81)        (122)
      Increase (decrease) in accrued taxes                                      516          (257)        (158)
      SAIF assessment                                                        (1,537)        1,537           --
      Tax benefit relating to stock benefit plan                                 98            --           --
      Other changes-- net                                                      (470)        2,340          747
- --------------------------------------------------------------------------------------------------------------  
    Net cash provided (used) by operating activities                          2,870         4,066        3,056
- --------------------------------------------------------------------------------------------------------------  
Investing Activities:
  Proceeds from sales of investments available-for-sale                      16,301         5,556        6,881
  Proceeds from sales of mortgage-backed securities available-for-sale        8,588         5,505        6,312
  Proceeds from maturities and principal repayments
    of investment securities available-for-sale                               2,480         6,000        4,200
  Proceeds from maturities and principal repayments
    of mortgage-backed securities available-for-sale                          8,130         7,778        2,475
  Purchases of investment securities available-for-sale                     (11,594)      (25,528)     (26,684)
  Purchases of mortgage-backed securities available-for-sale                (47,029)      (13,255)      (7,079)
  Proceeds from maturities and principal repayments
    of investment securities held-to-maturity                                 1,487         1,649        7,230
  Purchases of investment securities held-to-maturity                        (4,625)           --         (473)
  Net (increase) decrease in other interest-earning
    deposits with other institutions                                             --            --          297
  Proceeds from mortgage-backed securities
    held-to-maturity principal repayments                                     5,162         6,438        9,551
  Purchases of mortgage-backed securities held-to-maturity                   (8,066)         (550)        (891)
  Principal repayments on first mortgage loans                               16,864        15,247       13,475
  Principal repayments on other loans                                        21,415        16,895       10,809
  First mortgage loans originated and disbursed                             (34,937)      (33,859)     (15,080)
  Sale of other loans                                                           585         1,042        1,649
  Other loans originated                                                    (35,457)      (29,813)     (19,698)
  Additions to office premises and equipment                                   (978)         (341)        (805)
  Net purchases of FHLB stock                                                (2,059)       (1,074)        (277)
- --------------------------------------------------------------------------------------------------------------  
    Net cash provided (used) by investing activities                       $(63,733)     $(38,310)     $(8,108)
- --------------------------------------------------------------------------------------------------------------  
</TABLE>
(continued)                                                                   10
<PAGE>
<TABLE>
<CAPTION>
CONSOLIDATED STATEMENT OF CASH FLOWS
For the fiscal years ended September 30, 1997, 1996 and 1995
(in thousands)                                                                1997          1996           1995
- --------------------------------------------------------------------------------------------------------------
Financing Activities:
<S>                                                                      <C>          <C>              <C>    
  Net increase (decrease) in savings deposits                            $    9,916   $    (9,807)     $15,779
  Increase (decrease) in reverse repurchase agreements                          690        (4,049)        (409)
  FHLB advance repayments                                                (1,496,450)   (1,299,500)     (53,400)
  FHLB advances                                                           1,536,500     1,347,600       44,300
  Cash dividends paid                                                          (517)         (409)        (382)
  Stock options exercised                                                       292            70           32
  Proceeds from sale of stock                                                    82            57           55
  Proceeds from guaranteed preferred beneficial interest
    in subordinated debt                                                     10,250            --           --
  Debt issuance costs                                                          (688)           --           --
- --------------------------------------------------------------------------------------------------------------
    Net cash provided (used) by financing activities                         60,075        33,962        5,975 
- --------------------------------------------------------------------------------------------------------------
Increase (decrease) in cash and cash equivalents                               (788)         (282)         923
Cash and cash equivalents at beginning of year                                4,762         5,044        4,121
- --------------------------------------------------------------------------------------------------------------
    Cash and cash equivalents at end of year                            $     3,974   $     4,762      $ 5,044
- --------------------------------------------------------------------------------------------------------------
<CAPTION>
                Supplemental Disclosure of Cash Flow Information
                ------------------------------------------------
For the fiscal years ended September 30, 1997, 1996 and 1995

(in thousands)                                                                1997          1996           1995
- ----------------------------------------------------------------------------------------------------------------
<S>                                                                      <C>            <C>              <C>     
Cash paid during the year for:
  Interest on deposits and other borrowings                              $   13,433     $   11,867       $11,255 
  Income taxes                                                                  335          1,011         1,008 
- ----------------------------------------------------------------------------------------------------------------
Transfer of investment and mortgage-backed securities
  from investment to available-for-sale                                          --         63,240        21,481 
- ----------------------------------------------------------------------------------------------------------------
Transfer of loans to real estate owned                                   $      120     $      536       $   522 
- ----------------------------------------------------------------------------------------------------------------
</TABLE>
See Accompanying Notes to Consolidated Financial Statements.                  11
<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   subsidiaries,   Fidelity   Bank,   PaSB,   a
Pennsylvania-chartered,  FDIC-insured  state savings bank and FBCapital Trust, a
statutory  business trust  incorporated in Delaware.  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  subsidiaries  Fidelity Bank, PaSB (the
Bank) and FB Capital Trust (the Trust).  Intercompany  balances and 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.

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.

                                                                              12

<PAGE>
LOANS

Loans  receivable are stated at unpaid  principal  balances net of the allowance
for possible loan losses, net deferred loan fees and discounts. The Bank adopted
SFAS No. 114,  "Accounting  by Creditors for  Impairment of a Loan" and SFAS No.
118, "Accounting by Creditors for Impairment of a Loan -- Income Recognition and
Disclosures,"  an amendment of SFAS No. 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.
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 No. 114
using major risk categories,  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 No. 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  reversed.  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.

The  Bank 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
Bank 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 Bank 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.

                                                                              13
<PAGE>
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.

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.

EARNINGS PER SHARE

Earnings per share for fiscal 1997,  1996 and 1995 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  weighted-average  number of shares  outstanding
(including  common  stock  equivalents)  for  fiscal  1997,  1996 and 1995  were
1,581,458,  1,548,074,  and  1,532,666,  respectively,  which gives  retroactive
effect to the 10% common  stock  dividends  declared by the  Company's  Board of
Directors  and  paid on May 28,  1997  and 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.

                                                                              14
<PAGE>
(dollar amounts in thousands, except per share data)

(2) Investment Securities Held-to-Maturity
- --------------------------------------------------------------------------------

Investment  securities  held-to-maturity  at September  30, 1997 and 1996 are as
follows:
<TABLE>
<CAPTION>
                                                                                 Gross         Gross
                                                                   Amortized  Unrealized    Unrealized    Market
At September 30, 1997                                                Cost        Gains        Losses       Value
- ----------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>           <C>         <C>         <C>   
U.S. government and agency obligations:
  Due within one year                                               $  998        $--          $(2)       $  996
  Due beyond one year, but within five years                         2,000          1           (4)        1,997
  Due beyond ten years                                               3,000          4           (8)        2,996
Asset-backed securities:
  Contractually due within one year                                    260         --           --           260
  Contractually due beyond five years,
    but within ten years                                               658          8           --           666
Municipal obligations:
  Due beyond ten years                                               1,625         58           --         1,683
- ----------------------------------------------------------------------------------------------------------------

                                                                    $8,541        $71         $(14)       $8,598
- ----------------------------------------------------------------------------------------------------------------
<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                        $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
- ----------------------------------------------------------------------------------------------------------------
</TABLE>

At  September  30, 1997,  the Bank had no  outstanding  commitments  to purchase
investment securities held-to-maturity. Non-taxable interest income was $26, $48
and $290 in fiscal  1997,  1996 and 1995,  respectively.  There were no sales of
investment securities held-to-maturity in 1995, 1996 or 1997.

                                                                              15
<PAGE>
(dollar amounts in thousands, except per share data)

(3) Investment Securities Available-for-Sale
- --------------------------------------------------------------------------------

Investment  securities  available-for-sale at September 30, 1997 and 1996 are as
follows:
<TABLE>
<CAPTION>
                                                                                 Gross         Gross
                                                                   Amortized  Unrealized    Unrealized    Market
At September 30, 1997                                                Cost        Gains        Losses       Value
- -----------------------------------------------------------------------------------------------------------------
<S>                                                                <C>           <C>           <C>        <C>    
U.S. government and agency obligations:
  Due within one year                                              $ 1,000       $ --         $  (3)      $   997
  Due beyond one year, but within five years                         4,499         12            (1)        4,510
  Due beyond five years, but within ten years                       20,785        130           (56)       20,859
Municipal obligations:
  Due beyond ten years                                              15,385        489            --        15,874
Equity securities                                                      148         39            --           187
Mutual funds                                                         1,653         --           (25)        1,628
Federal Home Loan Mortgage Corp.
Preferred Stock                                                        501         17            --           518
- -----------------------------------------------------------------------------------------------------------------

                                                                   $43,971       $687          $(85)      $44,573
- -----------------------------------------------------------------------------------------------------------------
<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
- -----------------------------------------------------------------------------------------------------------------
</TABLE>

At  September  30, 1997,  the Bank had no  outstanding  commitments  to purchase
investment securities available-for-sale.  Non-taxable interest income was $906,
$1,140 and $183 in fiscal 1997, 1996 and 1995, respectively. Proceeds from sales
of investment securities available-for-sale were $16.3 million, $5.6 million and
$6.9 million in 1997, 1996 and 1995, respectively. Gross gains of $170, $33, and
$2 and gross losses of $87,  $23, and $133 were realized on these sales in 1997,
1996 and 1995, respectively.

                                                                              16
<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
                                                                   Amortized  Unrealized    Unrealized    Market
At September 30, 1997                                                Cost        Gains        Losses       Value
- -----------------------------------------------------------------------------------------------------------------
<S>                                                                <C>           <C>           <C>        <C>    
Government National Mortgage Association:
  Contractually due beyond one year, but within five years         $     4        $ --         $  --      $     4
  Contractually due beyond five years, but within ten years             38          --            --           38
Federal Home Loan Mortgage Corporation:
  Contractually due beyond one year, but within five years             915           1            (1)         915
  Contractually due beyond five years, but within ten years            369          15            --          384
  Contractually due beyond ten years                                12,693          94          (113)      12,674
Federal National Mortgage Association:
  Contractually due beyond five years, but within ten years          3,223          10           (43)       3,190
  Contractually due beyond ten years                                 5,944          16           (26)       5,934
AA Rated Mortgage Certificates:
  Contractually due beyond ten years                                 2,754          3             --        2,757
Collateralized Mortgage Obligations:
  Contractually due beyond one year, but within five years             166          8             --          174
  Contractually due beyond ten years                                 7,959         13             --        7,972
- -----------------------------------------------------------------------------------------------------------------

                                                                   $34,065       $160          $(183)     $34,042
- -----------------------------------------------------------------------------------------------------------------
<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 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
- ----------------------------------------------------------------------------------------------------------------
</TABLE>

At  September  30, 1997,  the Bank had no  outstanding  commitments  to purchase
mortgage-backed   securities   held-to-maturity.   There   were  no   sales   of
mortgage-backed  securities classified as held-to-maturity during 1997, 1996, or
1995.

                                                                              17
<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, 1997                                                Cost        Gains        Losses       Value
- -----------------------------------------------------------------------------------------------------------------
<S>                                                                <C>            <C>         <C>         <C>    
Government National Mortgage Association:
  Contractually due beyond ten years                               $26,954        $203        $ (13)      $27,144
Federal Home Loan Mortgage Corporation:
  Contractually due beyond one year, but within five years           2,680          --          (29)        2,651
  Contractually due beyond ten years                                 8,071         101           --         8,172
Federal National Mortgage Association:
  Contractually due beyond five years, but within ten years         11,881          --         (270)       11,611
  Contractually due beyond ten years                                 6,284          15          (60)        6,239
Collateralized Mortgage Obligations:
  Contractually due beyond one year, but within five years           4,492           4           --         4,496
  Contractually due beyond five years, but within ten years          5,043          --          (62)        4,981
  Contractually due beyond ten years                                28,685          40         (168)       28,557
- -----------------------------------------------------------------------------------------------------------------

                                                                   $94,090        $363        $(602)      $93,851
- -----------------------------------------------------------------------------------------------------------------
<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
- -----------------------------------------------------------------------------------------------------------------
</TABLE>

At  September  30, 1997,  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 1997, 1996 and 1995 were
$8.6 million, $5.5 million and $6.3 million,  respectively.  Gross gains of $34,
$29, and $85, and gross losses of $64, $12, and $11 were realized on these sales
in 1997, 1996 and 1995, respectively.

                                                                              18
<PAGE>
(dollar amounts in thousands, except per share data)

(6) Loans Receivable
- --------------------------------------------------------------------------------

Loans receivable, net are summarized as follows:
<TABLE>
<CAPTION>
                                                                                              September 30,
                                                                                         1997             1996
- ----------------------------------------------------------------------------------------------------------------
<S>                                                                                    <C>              <C>      
First mortgage loans:
  Conventional:
    1-4 family dwellings                                                               $ 97,698         $ 80,186
    Multi-family dwellings                                                                4,165            4,435
  Commercial                                                                             19,976           19,112
  Construction                                                                            7,614            7,645
- ----------------------------------------------------------------------------------------------------------------
                                                                                        129,453          111,378
- ----------------------------------------------------------------------------------------------------------------
Less:
  Loans in process                                                                       (3,695)          (4,109)
  Unearned discounts and fees                                                              (912)            (960)
- ----------------------------------------------------------------------------------------------------------------
                                                                                        124,846          106,309 
- ----------------------------------------------------------------------------------------------------------------
Installment loans:
  Home equity                                                                            37,271           30,070 
  Mobile home loans                                                                          68              169 
  Consumer loans                                                                          2,579            2,479 
  Other                                                                                   3,163            3,064 
- ----------------------------------------------------------------------------------------------------------------
                                                                                         43,081           35,782 
- ----------------------------------------------------------------------------------------------------------------
Commercial business loans                                                                16,873           10,702 
- ----------------------------------------------------------------------------------------------------------------
Less: Allowance for possible loan losses                                                 (1,931)          (1,530)
- ----------------------------------------------------------------------------------------------------------------
    Loans receivable, net                                                              $182,869         $151,263 
- ----------------------------------------------------------------------------------------------------------------
</TABLE>

Commitments  to originate  loans at  September  30, 1997 were  approximately  as
follows:
<TABLE>
<CAPTION>
                                                                                      Rate              Amount
- ---------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>                    <C>
First mortgage loans:
  Fixed-rate                                                                     6.50% to 7.75%         $1,888
  Adjustable-rate                                                                8.75% to 8.75%             60

Other loans:
  Fixed-rate                                                                     7.49% to 11.50%           674
  Adjustable-rate                                                                9.25% to 13.50%            83
- --------------------------------------------------------------------------------------------------------------
                                                                                                        $2,705
- --------------------------------------------------------------------------------------------------------------
</TABLE>

(7) Loan Servicing Portfolio
- --------------------------------------------------------------------------------

The  amount  of loans  serviced  for  others,  which  are not  reflected  in the
accompanying  consolidated financial statements,  was $5,317, $6,471, and $7,716
at September 30, 1997, 1996 and 1995, respectively.

                                                                              19
<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, 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 
Provision for loan losses                                    220             150              130          500 
Charge-offs                                                  (49)            (71)              (3)        (123)
Recoveries                                                   --                8               16           24 
- --------------------------------------------------------------------------------------------------------------

Balance at September 30, 1997                              $ 899           $ 445            $ 587      $ 1,931 
- --------------------------------------------------------------------------------------------------------------
</TABLE>

Non-accrual  loans were  approximately  $1.1  million,  $1.2 million and $312 at
September 30, 1997, 1996 and 1995, respectively.  The foregone interest on those
loans for the periods ended September 30, 1997, 1996 and 1995, was $108, $61 and
$52, respectively. The amount of interest income on such loans actually included
in income in the periods ending  September 30, 1997,  1996 and 1995 was $12, $58
and $27,  respectively.  There are no  commitments to lend  additional  funds to
debtors in non-accrual status.

The recorded  investment in loans that are  considered to be impaired under SFAS
No.  114 was  $753 and $319 at  September  30,  1997  and  September  30,  1996,
respectively.  Included in this  amount is $753 of impaired  loans for which the
related  allowance  for  credit  losses is $66 and no  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 years ended  September
30, 1997 and 1996 was approximately $722 and $281, respectively.  For the fiscal
years ended September 30, 1997 and 1996, the Company recognized  interest income
on those  impaired  loans of $0 and $20,  respectively,  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,
                                                                                1997          1996       1995
- --------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>          <C>          <C> 
Beginning of period balance                                                      $102         $  8         $-- 
Provisions                                                                         --          102           8 
Write-off                                                                        (102)          (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.

                                                                              20
<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, 1997 and 1996 are  summarized as
follows:
<TABLE>
<CAPTION>
                                                                                         1997           1996
- ------------------------------------------------------------------------------------------------------------
<S>                                                                                     <C>          <C>     
Land                                                                                    $   309      $   379
Office buildings                                                                          3,094        3,116
Furniture, fixtures and equipment                                                         3,218        3,558
Leasehold improvements                                                                      148          102
- ------------------------------------------------------------------------------------------------------------

                                                                                          6,769        7,155
- ------------------------------------------------------------------------------------------------------------

Less accumulated depreciation and amortization                                           (3,302)      (3,789)
- ------------------------------------------------------------------------------------------------------------

  Office premises and equipment, net                                                    $ 3,467      $ 3,366 
- ------------------------------------------------------------------------------------------------------------
</TABLE>

The Bank has  operating  leases with  respect to one records  storage  facility,
three branch offices,  and the Bank's Loan Center, which expire on various dates
through fiscal 2007. Lease expense amounted to $83, $83, and $81 in fiscal years
1997,  1996  and  1995,  respectively.  Minimum  annual  lease  commitments  are
approximately as follows:

      Years Ended September 30             Amount
      -------------------------------------------

         1998                                134
         1999                                119
         2000                                 82
         2001                                 66
         2002                                 66
         Thereafter                          330

                                                                              21
<PAGE>
(dollar amounts in thousands, except per share data)

(11) Savings Deposits
- --------------------------------------------------------------------------------

Savings  deposit  balances  at  September  30, 1997 and 1996 are  summarized  as
follows:
<TABLE>
<CAPTION>
                                                                                             September 30,
                                            Stated Rates                              1997                 1996
- -----------------------------------------------------------------------------------------------------------------
<S>                                                                                  <C>                 <C>     
Balance by type:
Savings Deposits:
     Demand deposits              noninterest-bearing                                $  9,389            $  8,460
     NOW accounts                   1.50% in 1997 and 1.50% in 1996                    24,452              22,484
     Passbooks                      2.50% in 1997 and 2.50% in 1996                    47,514              50,445
     Money market
       deposit accounts             2.97% in 1997 and 2.98% in 1996                    15,417              17,437
- -----------------------------------------------------------------------------------------------------------------

                                                                                       96,772              98,826
- -----------------------------------------------------------------------------------------------------------------

Time Deposits:
     Fixed-rate                             3.00% to 4.99%                             26,663              47,446
                                            5.00% to 6.99%                            108,076              71,113
                                            7.00% to 8.99%                              6,689               7,211
                                            9.00% to 10.99%                               103                 120
     Negotiated-rate                        5.00% to 8.30%                              5,889               9,560
- -----------------------------------------------------------------------------------------------------------------

                                                                                      147,420             135,450
- -----------------------------------------------------------------------------------------------------------------

                                                                                     $244,192            $234,276
- -----------------------------------------------------------------------------------------------------------------
</TABLE>

The  weighted-average  interest  rate for all  deposits  was  4.23% and 4.03% at
September  30, 1997 and 1996,  respectively.  Deposits  with balances of $100 or
more totalled $5.8 million at September 30, 1997.

At  September  30, 1997,  investment  securities  with a carrying  value of $1.0
million were pledged as required to secure deposits of public funds.

The maturities of time deposits at September 30, 1997 and 1996 are summarized as
follows:
<TABLE>
<CAPTION>
                                                                                             September 30,
                                                                                      1997                 1996
- -----------------------------------------------------------------------------------------------------------------
<S>                                                                                  <C>                 <C>     
Within one year                                                                      $ 76,721            $ 83,184
Beyond one year but within two years                                                   40,434              19,507
Beyond two years but within three years                                                 9,388               8,898
Beyond three years                                                                     20,877              23,861
- -----------------------------------------------------------------------------------------------------------------

                                                                                     $147,420            $135,450
- -----------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

Interest expense by deposit category is as follows:
<TABLE>
<CAPTION>
                                                                                     Years Ended September 30,
                                                                                   1997        1996        1995
- -----------------------------------------------------------------------------------------------------------------
<S>                                                                                <C>       <C>           <C>   
NOW accounts                                                                       $  345    $   332       $  443
Passbooks                                                                           1,262      1,366        1,772
Money market deposit accounts                                                         445        478          578
Time deposits                                                                       7,514      7,895        7,189
- -----------------------------------------------------------------------------------------------------------------

                                                                                   $9,566    $10,071       $9,982
- -----------------------------------------------------------------------------------------------------------------
</TABLE>

                                                                              22
<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              1997              1996
- -----------------------------------------------------------------------------------------------------------------
<S>                                                               <C>                    <C>             <C>
Due Date
RepoPlus Advance                                                  5.79%                  $43,400         $51,350
February 24, 1997                                                 5.14%                       --           2,000
October 29, 1997                                                  4.60%                      300             300
February 26, 1998                                                 5.14%                    3,000           3,000
Convertible Select Advances:
   February 14, 2002                                              5.29%                   10,000              --
   February 14, 2002                                              5.48%                   10,000              --
   March 19, 2002                                                 6.08%                   10,000              --
   June 6, 2002                                                   6.13%                    5,000              --
   June 20, 2002                                                  6.20%                    5,000              --
   July 11, 2002                                                  5.60%                   10,000              --
- -----------------------------------------------------------------------------------------------------------------
</TABLE>

At September 30, 1997, the Bank had two 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  $18.3  million,  and  expires  on March  25,  1998.  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, 1998. This line of credit was not used
in fiscal 1997 or 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 1997 and 1996,
ranging  individually from $50 to $17.1 million, and from $150 to $51.4 million,
respectively. The daily average balance during 1997 and 1996 was $39.2 and $25.1
million,  respectively, and the daily average interest rate was 5.53% and 5.43%,
respectively, with an average interest rate at fiscal year-end 1997 of 5.79% and
fiscal year-end 1996 of 5.46%.  The maximum amount  outstanding at any month-end
during 1997 and 1996 was $52.4 and $51.4 million, respectively.

FHLB  "Convertible  Select" Advances are long term borrowings with terms of five
years,  and which have a fixed rate for the first three months to three years of
the term. After the fixed rate term expires, and quarterly thereafter,  the FHLB
may convert the advance to an  adjustable-rate  advance at their option.  If the
advance is converted to an adjustable-rate  advance,  the Bank has the option at
the  conversion  date, and quarterly  thereafter,  to prepay the advance with no
prepayment fee. The Bank utilized  "Convertible  Select"  Advances during fiscal
1997, with individual advances ranging from $5 to $10 million. The daily average
balance during 1997 was $25.7 million,  and the daily average  interest rate was
$5.60%,  with an average  interest rate at year end of 5.80%. The maximum amount
outstanding at any month end during 1997 was $50 million.

                                                                              23
<PAGE>
(dollar amounts in thousands, except per share data)

(13) Guaranteed Preferred Beneficial Interest in Subordinated Debt
- --------------------------------------------------------------------------------

On May 13, 1997,  the Trust,  a statutory  business trust created under Delaware
law that is a subsidiary  of the Company,  issued  $10.25  million,  9.75% Trust
Preferred   Securities   ("Preferred   Securities")  with  a  stated  value  and
liquidation  preference  of $10 per share.  The  Trust's  obligations  under the
Preferred  Securities  issued are fully and  unconditionally  guaranteed  by the
Company. The proceeds from the sale of the Preferred Securities of the Trust, as
well as proceeds  from the issuance of common  securities  to the Company,  were
utilized by the Trust to invest in $10.57  million of 9.75% Junior  Subordinated
Debentures (the  "Debentures") of the Company.  The Debentures are unsecured and
rank subordinate and junior in right of payment to all indebtedness, liabilities
and obligations of the Company.  The Debentures represent the sole assets of the
Trust.  Interest on the Preferred Securities is cumulative and payable quarterly
in arrears.  The Company has the right to optionally redeem the Debentures prior
to the maturity date of July 15, 2027, on or after July 15, 2002, at 100% of the
stated liquidation amount, plus accrued and unpaid distributions, if any, to the
redemption  date.  Under the occurrence of certain events,  specifically,  a Tax
Event, Investment Company Event or Capital Treatment Event as more fully defined
in the FBCapital Trust  Prospectus  dated May 8, 1997, the Company may redeem in
whole, but not in part, the Debentures prior to July 15, 2002. Proceeds from any
redemption of the Debentures would cause a mandatory redemption of the Preferred
Securities  and the common  securities  having an aggregate  liquidation  amount
equal to the principal amount of the Debentures redeemed.

On July 17, 1997, on behalf of the Trust, the Company  requested relief from the
Office of Chief Counsel of the Division of Corporation Finance of the Securities
and Exchange Commission,  exempting the Trust from the reporting requirements of
the Securities  Exchange Act of 1934. The Trust is a wholly-owned  subsidiary of
the Company, has no independent  operations and issued securities that contained
a full and unconditional guarantee of its parent, the Company.

<PAGE>

(14) 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, 1997, these agreements had a weighted-average  interest rate of
4.50% and mature  within  one  month.  Short-term  borrowings  under  repurchase
agreements  averaged $873 and $1.3 million  during 1997 and 1996,  respectively.
The maximum amount outstanding at any month-end during 1997 was $1.5 million. At
September  30,  1997,  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                                    $1,183             4.50%              $1,999          $2,002
- -------------------------------------------------------------------------------------------------------------------
</TABLE>

                                                                              24
<PAGE>
(dollar amounts in thousands, except per share data)

(15) Financial Instruments with Off-Balance Sheet Risk
- --------------------------------------------------------------------------------

At September 30, 1997, the Bank had  outstanding  commitments to originate loans
of $2.7 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, 1997 and 1996 was $11.5 million and $6.2 million, respectively,
for consumer  lines of credit and $2.6 million and $3.5  million,  respectively,
for  commercial  lines of credit.  The interest  rate for the consumer  lines of
credit range from 8.5% to 18.0%, the majority of which is at variable rates. 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,  1997 and 1996 was $208 and $150,
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.

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, 1997, 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, 1997, except for the
commitments referenced above.

                                                                              25

<PAGE>
(dollar amounts in thousands, except per share data)

(16) Income Taxes
- --------------------------------------------------------------------------------

The provision for (benefit from) income taxes in the Consolidated  Statements of
Income consists of the following:
<TABLE>
<CAPTION>
                                                                               Fiscal Years Ended September 30,
                                                                              1997            1996         1995
- ---------------------------------------------------------------------------------------------------------------
<S>                                                                         <C>             <C>           <C>   
Current
  Federal                                                                    $ 535          $ 689         $ 732  
  State                                                                        268             55           112
- ---------------------------------------------------------------------------------------------------------------

Total current                                                                  803            744           844
- ---------------------------------------------------------------------------------------------------------------

  Deferred federal                                                             453           (518)         (116)
- ---------------------------------------------------------------------------------------------------------------

Total                                                                       $1,256          $ 226         $ 728 
- ---------------------------------------------------------------------------------------------------------------
</TABLE>

Total income tax provision for the years ended September 30, 1997, 1996 and 1995
was allocated as follows:
<TABLE>
<CAPTION>
                                                                              1997            1996         1995
- ---------------------------------------------------------------------------------------------------------------
<S>                                                                         <C>              <C>           <C>  
Income                                                                      $1,256           $226          $728 
Stockholders' equity:
  Unrealized gains (losses) on investment securities                           621           (592)           86 
  Compensation expense for tax purposes in excess of amounts
    amounts recognized for financial statement purposes                        (98)           --             -- 
- ---------------------------------------------------------------------------------------------------------------
</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,
                                                                              1997            1996         1995
- ----------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>           <C>          <C>  
Expected federal tax rate                                                       34.0%          34.0%        34.0%
Tax free interest                                                               (6.7)         (21.3)        (6.5)
State income tax, net of federal tax benefit                                     4.5            2.4          3.3 
Other items, net                                                                (0.2)          (0.5)         1.7 
- ----------------------------------------------------------------------------------------------------------------

Actual tax rate incurred                                                        31.6%          14.6%        32.5%
- ----------------------------------------------------------------------------------------------------------------
</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, 1997
and 1996 are presented below:
<TABLE>
<CAPTION>
                                                                                               1997          1996
- -----------------------------------------------------------------------------------------------------------------
<S>                                                                                           <C>         <C>    
Deferred tax assets (liabilities):
  Deferred loan fees                                                                          $158        $  211 
  Fixed assets                                                                                 (53)          (67)
  Loan loss reserves                                                                           586           449 
  Intangible assets                                                                            276           287 
  Investment securities                                                                       (115)          506 
  Savings Association Insurance Fund assessment                                                 --           520 
  Other (net)                                                                                   --            20 
- -----------------------------------------------------------------------------------------------------------------

                                                                                              $852        $1,926 
- -----------------------------------------------------------------------------------------------------------------
</TABLE>

                                                                              26
<PAGE>
(dollar amounts in thousands, except per share data)

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.

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  $2,679 of
the balances in retained  income at September 30, 1997,  represent base year bad
debt  deductions  for tax purposes only. No provision for federal income tax has
been made for such  amount.  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.

On August 20, 1996,  President  Clinton signed  legislation which eliminated 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 resulted from this new
legislation.

(17) 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, 1997, that the Bank meets all
capital adequacy requirements to which it is subject.

As of September 30, 1997, 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.

                                                                              27
<PAGE>
(dollar amounts in thousands, except per share data)

The  following  table  sets  forth  certain  information  concerning  the Bank's
regulatory capital at September 30, 1997 and 1996.
<TABLE>
<CAPTION>
                                                     September 30, 1997                   September 30, 1996
                                                           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>       <C>    
Equity Capital(1)                              $32,648     $32,648    $32,648      $20,768     $20,768   $20,768
Unrealized securities (gains) losses              (229)       (229)      (229)       1,145       1,145     1,145
Less intangible assets                              --          --         --          (44)        (44)      (44)
Plus general valuation allowances(2)                --          --      1,931           --          --     1,530
- -------------------------------------------------------------------------------------------------------------------

     Total regulatory capital                   32,419      32,419     34,350       21,869      21,869    23,399
Minimum required capital                        14,795       7,419     14,838       12,528       6,208    12,416
- -------------------------------------------------------------------------------------------------------------------

     Excess regulatory capital                  17,624      25,000     19,512        9,341      15,661    10,983
- -------------------------------------------------------------------------------------------------------------------

Minimum required capital to be
     well capitalized under Prompt
     Corrective Action Provisions              $18,494     $11,129    $18,548      $15,660     $ 9,312   $15,520
- -------------------------------------------------------------------------------------------------------------------


Regulatory capital as a percentage(3)             8.76%      17.48%     18.52%        6.98%      14.09%    15.08%
Minimum required capital percentage               4.00%       4.00%      8.00%        4.00%       4.00%     8.00%
- -------------------------------------------------------------------------------------------------------------------

     Excess regulatory capital percentage         4.76%      13.48%     10.52%        2.98%      10.09%     7.08%
- -------------------------------------------------------------------------------------------------------------------

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  032 for  the  quarter  ended
    September  30,  1997.

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

(3) Tier I capital is  calculated  as a  percentage  of adjusted  total  average
    assets  of  $369,876  and   $313,201  at   September   30,  1997  and  1996,
    respectively.  Tier I and Tier II  risk-based  capital are  calculated  as a
    percentage  of adjusted  risk-weighted  assets of $185,477  and  $155,202 at
    September 30, 1997 and 1996, respectively.


(18) Employee Stock Compensation Program
- --------------------------------------------------------------------------------

In fiscal 1988,  the Bank adopted an Employee  Stock  Compensation  Program (the
Program) under which 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,
1997, there were no remaining shares available for granting as determined by the
Program Administrators.

28

<PAGE>
(dollar amounts in thousands, except per share data)

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, 1997,  there were no remaining  shares  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 1,512
shares of common stock  exercisable at a price equal to the fair market value on
the date of the grant.  As of September 30, 1997,  16,637 shares were  available
for granting  under the terms of the plan.  Options  granted  under the Employee
Program  and  Directors'  Plan  will  expire  no  later  than  10  and 7  years,
respectively,  from the date on which  the  option  was or is  granted.  For the
periods presented, options granted for all Plans were granted at the fair market
value at the date of grant. Option information  presented reflects the 10% stock
dividends paid in May 1997 and May 1996 and all previous stock dividends.
<TABLE>
<CAPTION>
                                               Average         1993          Average        1993          Average
                                  1988        Exercise       Employee       Exercise     Directors'      Exercise
                                 Program        Price         Program         Price         Plan           Price
- -----------------------------------------------------------------------------------------------------------------------
<S>                           <C>                 <C>      <C>                <C>       <C>                  <C>
September 30, 1994               77,621           $ 7.29          --          $    --       6,250            $14.05
Granted                              --            --         26,460            11.57       6,250             11.57
Exercised                        (5,559)            4.83          --             0             --             --
Forfeited                        (4,235)           13.93      (1,310)           11.57          --             --
- -----------------------------------------------------------------------------------------------------------------------

September 30, 1995               67,827             7.08      25,150            11.57      12,500             12.81
Granted                              --            --         16,920            13.64       6,250             13.64
Exercised                        (9,803)            5.98        (177)           11.57          --             --
Forfeited                          (392)           13.37      (1,029)           12.92          --             --
10% stock dividend                6,126             7.27       4,147            12.40       1,875             13.09
- -----------------------------------------------------------------------------------------------------------------------

September 30, 1996               63,758             7.23      45,011            12.39      20,625             13.09
Granted                              --            --         21,690            18.18       8,250             18.18
Exercised                       (27,880)            5.12      (3,902)           11.98      (5,600)            14.43
Forfeited                           (34)           12.27      (1,620)           14.66          --             --
10% stock dividend                4,236             8.35       6,289            14.64       2,319             14.57
- -----------------------------------------------------------------------------------------------------------------------

September 30, 1997               40,080           $ 8.81      67,468           $14.43      25,594            $14.57
- -----------------------------------------------------------------------------------------------------------------------


Average contractual
  life remaining in years          3.76                         8.22                         4.84

Option price
  per share                   $3.85-$14.05                 $11.57-$18.18                $11.57-$18.18

Options available
  for granting at
  September 30, 1997                 --                           --                       16,637
- -----------------------------------------------------------------------------------------------------------------------
</TABLE>

At September  30, 1997,  1996 and 1995,  100,582,  97,935 and 72,962 shares were
immediately   exercisable  at  average  prices  of  $11.42,   $9.06  and  $7.36,
respectively.

                                                                              29
<PAGE>
(dollar amounts in thousands, except per share data)
<TABLE>
<CAPTION>
                                   Options Outstanding                                     Options Exercisable
- ---------------------------------------------------------------------------------------------------------------------
                        Number     Weighted-average                                  Number
Range of              Outstanding      Remaining      Weighted-average             Exercisable    Weighted-average
Exercise Prices       at 9/30/97   Contractual Life    Exercise Price              at 9/30/97      Exercise Price
- ---------------------------------------------------------------------------------------------------------------------
<S>                    <C>            <C>                  <C>                      <C>                <C>
$3.85 to $5.80          17,575        1.10 years           $ 4.40                    17,575            $ 4.40
$7.17 to $11.57         39,359        6.83                  11.00                    39,359             11.00
$13.64 to $18.18        76,208        8.11                  15.60                    43,648             14.61
- ---------------------------------------------------------------------------------------------------------------------

                       133,142        6.81                 $12.77                   100,582            $11.42
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

In October 1995, the FASB issued Statement of Financial  Accounting Standard No.
123,  "Accounting for  Stock-Based  Compensation"("SFASNo.  123").  SFAS No. 123
establishes a fair value based method of accounting for stock-based compensation
plans.  Effective for fiscal years  beginning  after December 15, 1995, SFAS No.
123 allows  financial  institutions  to expense an estimated fair value of stock
options or to continue to measure  compensation  expense for stock  option plans
using the  intrinsic  value method  prescribed by  Accounting  Principles  Board
Opinion  No. 25  ("APBNo.  25").  Entities  that  elect to  continue  to measure
compensation  expense based on APBNo.  25 must provide pro forma  disclosures of
net income and earnings per share as if the fair value method of accounting  has
been applied.  The Company has elected to continue to measure  compensation cost
using the intrinsic value method  prescribed by APBNo.  25. Had the company used
the fair value  method,  net income and  earnings  per share  would have been as
follows:
<TABLE>
<CAPTION>
                                                                                   September 30,
                                                                             1997               1996
- -----------------------------------------------------------------------------------------------------
<S>                                                                         <C>               <C>   
Net income
     As reported                                                            $2,719            $1,317
     Pro Forma                                                               2,643             1,277
- -----------------------------------------------------------------------------------------------------

Primary earnings per share
     As reported                                                            $11.72            $  .85
     Pro Forma                                                                1.67               .82
- -----------------------------------------------------------------------------------------------------
</TABLE>

Using a Black-Scholes option valuation model, the weighted-average fair value of
options granted during fiscal 1997 and 1996 under the 1993 Employee  Program was
$4.86 and $3.27, respectively.  The fair value of options granted under the 1993
Directors' Plan during fiscal 1997 and 1996 was $4.61 and $3.26, respectively.

The fair value for these  options  was  estimated  at the date of grant  using a
Black-Scholes  Option  Valuation  Model  with  the  following   weighted-average
assumptions   for  1997  and   1996,   respectively,   for  the  1993   Employee
Program:risk-free  interest rates of 6.29% and 5.45%;  dividend  yields of 2.94%
and 3.58%;  volatility  factors of the expected  market  price of the  Company's
common stock of 23.3% and 25.6%;  and a  weighted-average  expected  life of the
options of 7 years.  The  following  weighted-average  assumptions  for 1997 and
1996,  respectively,  for the 1993 Directors' Plan were used:risk-free  interest
rates of 6.21% and 5.38%; dividend yields of 2.53% and 2.97%; volatility factors
of the expected  market price of the Company's  common stock of 23.3% and 25.6%;
and a weighted-average expected life of the options of 5.4 years.

In management's opinion, existing stock option valuation models do not provide a
reliable single measure of the fair value of employee and director stock options
that have vesting  provisions  and are not  transferable.  In  addition,  option
valuation models require input of highly  subjective  assumptions  including the
expected  stock price  volatility.  Because the  Company's  stock  options  have
characteristics  significantly  different  from  those of  traded  options,  and
because changes in the subjective  input  assumptions can materially  affect the
fair  value  estimate,  in  management's  opinion,  the  existing  models do not
necessarily  provide a  reliable  single  measure of the fair value of its stock
options.

                                                                              30
<PAGE>
(dollar amounts in thousands, except per share data)

(19) 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 1997:
  Interest income                                                       $5,603      $5,680     $5,967      $6,713
  Interest expense                                                       3,152       3,194      3,432       4,104
- --------------------------------------------------------------------------------------------------------------------
  Net interest income before provision for loan losses                   2,451       2,486      2,535       2,609
  Provision for loan losses                                                115         120        130         135
  Other income                                                             184         224        222         252
  Operating expenses                                                     1,590       1,567      1,610       1,721
- --------------------------------------------------------------------------------------------------------------------
  Income before income taxes                                               930       1,023      1,017       1,005
  Income tax provision                                                     307         385        361         203
- --------------------------------------------------------------------------------------------------------------------
  Net income                                                            $  623      $  638     $  656      $  802
- --------------------------------------------------------------------------------------------------------------------
  Earnings per share                                                    $  .40      $  .40     $  .41      $  .51
- --------------------------------------------------------------------------------------------------------------------

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 (loss) before income taxes                                        593         726        880        (656)
  Income tax provision                                                     180         203        263        (420)
- --------------------------------------------------------------------------------------------------------------------
  Net income (loss)                                                     $  413      $  523     $  617      $ (236)
- --------------------------------------------------------------------------------------------------------------------
  Earnings (loss) per share                                             $  .27      $  .34     $  .39      $ (.15)
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

(20) 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, 1997 and 1996.
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   subsidiaries.   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.

                                                                              31
<PAGE>
(dollar amounts in thousands, except per share data)

At  September  30,  1997,  the  estimated  fair value of  investment  securities
exceeded the net carrying  value by $57. At September 30, 1996, the net carrying
value  of  investment   securities   exceeded  the   estimated   fair  value  by
approximately  $50.  The net carrying  value of  mortgage-backed  securities  at
September 30, 1997,  exceeded the estimated  fair value by $23. The net carrying
value  of  mortgage-backed  securities  at  September  30,  1996,  exceeded  the
estimated  fair value by $457.  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, 1997 and 1996,  respectively,  by approximately  $2.5 million and $27. 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,  1997 and
September 30, 1996 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, 1997
and September 30, 1996 are as follows:
<TABLE>
<CAPTION>
                                                              September 30, 1997            September 30, 1996
                                                           Carrying      Estimated        Carrying     Estimated
                                                            Amount      Fair Value         Amount     Fair Value
- -------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>          <C>               <C>          <C>     
Noninterest-bearing:
     Demand accounts                                        $  9,389     $  9,389          $  8,460     $  8,460
Interest-bearing:
     NOW and MMDA accounts                                    39,869       39,869            39,921       39,921
     Passbook accounts                                        47,514       47,514            50,445       50,445
     Time deposits                                           147,420      148,112           135,450      136,148
- -------------------------------------------------------------------------------------------------------------------

Total Deposits                                              $244,192     $244,884          $234,276     $234,974
- -------------------------------------------------------------------------------------------------------------------
</TABLE>

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, 1997 and September 30, 1996 are as follows:  

<PAGE>
<TABLE>
<CAPTION>
                                                              September 30, 1997            September 30, 1996
                                                           ------------------------       ----------------------
                                                           Carrying      Estimated        Carrying     Estimated
                                                            Amount      Fair Value         Amount     Fair Value
- ----------------------------------------------------------------------------------------------------------------
<S>                                                        <C>           <C>               <C>          <C>    
Advances and other borrowings                              $108,133      $108,087          $57,143      $57,097
- ----------------------------------------------------------------------------------------------------------------
</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.

                                                                              32
<PAGE>
(dollar amounts in thousands, except per share data)

(21) 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,
                                                                                             1997          1996
- -----------------------------------------------------------------------------------------------------------------
<S>                                                                                        <C>           <C>    
Assets
  Cash in subsidiary bank                                                                  $   615       $   216
  Investment in subsidiary bank                                                             32,648        20,768
  Investment in subsidiary trust                                                               320            --
  Investment securities available-for-sale                                                   1,194           783
  Loan receivable from bank subsidiary                                                       1,167            --
  Other assets                                                                                 739            16
- -----------------------------------------------------------------------------------------------------------------

    Total Assets                                                                           $36,683       $21,783
- -----------------------------------------------------------------------------------------------------------------

Liabilities
  Subordinated debentures                                                                   10,567            --
  Other liabilities                                                                            235             5
- -----------------------------------------------------------------------------------------------------------------

    Total Liabilities                                                                       10,802             5
- -----------------------------------------------------------------------------------------------------------------

Stockholders' Equity
  Common stock ($.01 par value, 10,000,000 shares authorized;
   1,554,775 and 1,510,466 shares issued and outstanding)                                       15            14
  Additional paid-in capital                                                                13,811        10,437
  Retained earnings                                                                         11,822        12,523
  Unrealized gain (loss) on securities available-for-sale, net                                 233        (1,196)
- -----------------------------------------------------------------------------------------------------------------

    Total Stockholders' Equity                                                              25,881        21,778
- -----------------------------------------------------------------------------------------------------------------

    Total Liabilities and Stockholders' Equity                                             $36,683       $21,783
- -----------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CONDENSED STATEMENTS OF INCOME
                                                                                        September 30,
                                                                               1997          1996          1995
- ------------------------------------------------------------------------------------------------------------------
<S>                                                                           <C>           <C>           <C>   
Equity in undistributed earnings of subsidiaries                              $2,400        $  310        $1,000
Dividends received from subsidiary                                               520         1,010           535
Operating expenses                                                              (313)           (4)          (29)
Income tax provision (benefit)                                                  (112)           (1)           (9)
- ------------------------------------------------------------------------------------------------------------------

    Net Income                                                                $2,719        $1,317        $1,515
- ------------------------------------------------------------------------------------------------------------------
</TABLE>

                                                                              33
<PAGE>
(dollar amounts in thousands, except per share data)
<TABLE>
<CAPTION>
CONDENSED STATEMENTS OF CASH FLOWS

                                                                                         September 30,
                                                                               1997          1996         1995
- ----------------------------------------------------------------------------------------------------------------
<S>                                                                   <C>              <C>              <C>     
Operating Activities
  Net income .................................................        $  2,719         $  1,317         $  1,515
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Equity in undistributed earnings in subsidiary .........          (2,400)            (310)          (1,000)
      Increase in interest payable ...........................             218             --               --
      Gain on sale of investments ............................             (36)            --               --
      Increase in interest receivable ........................             (39)            --               --
- ----------------------------------------------------------------------------------------------------------------
        Net cash provided (used) by operating activities .....             462            1,009              515
- ----------------------------------------------------------------------------------------------------------------
Investing Activities
  Capital contribution to Bank subsidiary ....................          (8,000)            --               --
  Purchase of investment securities available-for-sale .......            (710)            (548)            (262)
  Sale of investment securities available-for-sale ...........             145             --               --
  Maturities and principal repayments of investment securities             250             --               --
  Investment in trust subsidiary .............................            (317)            --               --
  Loan receivable from Bank subsidiary, net of repayments ....          (1,167)            --               --
- ----------------------------------------------------------------------------------------------------------------
        Net cash provided (used) by investing activities .....          (9,799)            (548)            (262)
- ----------------------------------------------------------------------------------------------------------------
Financing Activities
  Stock options exercised ....................................             292               70               32 
  Sale of stock through Dividend Reinvestment Plan ...........              82               57               55
  Dividends paid .............................................            (517)            (409)            (382)
  Issuance of subordinated debentures ........................          10,567             --               --   
  Debt issuance costs ........................................            (688)            --               --   
- ----------------------------------------------------------------------------------------------------------------
        Net cash provided (used) by financing activities .....           9,736             (282)            (295)
- ----------------------------------------------------------------------------------------------------------------
        Increase (decrease) in cash ..........................             399              179              (42)
Cash at Beginning of Year ....................................             216               37               79 
- ----------------------------------------------------------------------------------------------------------------
Cash at End of Year ..........................................        $    615         $    216         $     37
- ----------------------------------------------------------------------------------------------------------------
</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 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.  On May 13, 1997,  FB
Capital Trust, a statutory  business trust,  was created under Delaware law. The
Trust is a wholly-owned subsidiary of the Company.

(22) 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.

                                                                              34

<PAGE>
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

GENERAL

The Company  reported net income of $2.7 million,  $1.3 million and $1.5 million
for fiscal 1997,  1996 and 1995,  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.

Continuing asset growth was attained in fiscal 1997.  Assets were $381.0 million
at September 30, 1997, an increase of $63.1 million or 19.8% from  September 30,
1996.  The  growth  was  reflected  primarily  in  the  loan  portfolio  and  in
mortgage-backed  securities  available-for-sale.  The loan  portfolio  increased
$31.6  million  or  20.9%  to  $182.9   million  at  September  30,  1997,   and
mortgage-backed securities  available-for-sale  increased $31.4 million or 50.2%
for the same period. The growth was funded by increased deposits, an increase in
Federal Home Loan Bank  advances,  and the  issuance of $10.25  million in Trust
Preferred  Securities.  Stockholders' equity also increased from the prior year.
At September 30, 1997,  stockholders'  equity was $25.9 million,  an increase of
$4.1 million or 18.8% from September 30, 1996.  This increase  reflects both net
income for the year,  as well as a decrease  in  unrealized  loss on  securities
available-for-sale  from $1.2 million at September  30, 1996,  to an  unrealized
gain on securities available-for-sale of $233,000 at September 30, 1997.

Net interest income  increased in fiscal 1997 to $10.1 million from $9.2 million
in fiscal  1996.  Net  interest  income  was $8.0  million in fiscal  1995.  The
provision  for loan  losses  continues  to impact  profitability,  amounting  to
$500,000, $270,000, and $230,000 in fiscal 1997, 1996 and 1995, respectively. In
addition, results from the sale of securities have contributed to profitability,
amounting to gains of $53,000 and $27,000 in fiscal 1997 and 1996, 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, 1997, the
tax-equivalent  interest-rate spread decreased to 2.99%, as compared to 3.17% in
fiscal 1996. The  tax-equivalent  spread in fiscal 1995 was 2.88%.  The ratio of
average   interest-earning  assets  to  average   interest-bearing   liabilities
decreased  slightly to 104.1% in fiscal 1997,  from 104.2% in fiscal  1996.  The
ratio was 104.7% in fiscal  1995.  The  decrease  in the spread for fiscal  1997
reflects  several  factors,  including  a  decrease  in the yield  earned on the
mortgage loan portfolio, as well as the use of wholesale funding sources 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.

ASSET AND LIABILITY MANAGEMENT

The Company's  vulnerability to interest rate risk exists to the extent that its
interest-bearing  liabilities,  consisting of customer  deposits and borrowings,
mature or reprice more rapidly or on a different basis than its interest-earning
assets,   which  consist  primarily  of  intermediate  or  long-term  loans  and
investments and mortgage-backed securities.

The principal  determinant of the exposure of the Company's earnings to interest
rate risk is the timing  difference  between  the  repricing  or maturity of the
Company's   interest-earning  assets  and  the  repricing  or  maturity  of  its
interest-bearing  liabilities.  If the maturities of such assets and liabilities
were  perfectly  matched,  and if the interest  rates  carried by its assets and
liabilities  were equally flexible and moved  concurrently,  neither of which is
the case, the impact on net interest  income of rapid  increases or decreases in
interest rates would be minimized.

                                                                              35
<PAGE>
The  objective of interest  rate risk  management  is to control,  to the extent
possible,  the effects  that  interest  rate  fluctuations  have on net interest
income and on the net present value of the Company's interest-earning assets and
interest-bearing  liabilities.  Management  and the  Board are  responsible  for
managing interest rate risk and employing risk management  policies that monitor
and limit  exposure to interest rate risk.  Interest rate risk is measured using
net interest margin simulation and asset/liability net present value sensitivity
analyses.  These analyses  provide a range of potential  impacts on net interest
income and portfolio equity caused by interest rate movements.

The Company uses financial modeling to measure the impact of changes in interest
rates  on the net  interest  margin.  Assumptions  are made  regarding  loan and
mortgage-backed securities prepayments and amortization rates of passbook, money
market  and  NOW  account  withdrawal  rates.  In  addition,  certain  financial
instruments  may provide  customers  with a degree of  "optionality",  whereby a
shift in  interest  rates may result in  customers  changing  to an  alternative
financial instrument,  such as from a variable to fixed rate loan product. Thus,
the effects of changes in future  interest rates on these  assumptions may cause
actual results to differ from simulation results.

The Company has established the following  guidelines for assuming interest rate
risk:

Net interest  margin  simulation - Given a+/-200 basis point  parallel  shift in
interest  rates,  the estimated net interest  margin may not change by more than
15% for a one-year period.

Portfolio  equity  simulation - Portfolio equity is the net present value of the
Company's  existing assets and  liabilities.  Given a +200 basis point change in
interest  rates,  portfolio  equity may not  decrease  by more than 40% of total
stockholders'  equity.  Given a -200  basis  point  change  in  interest  rates,
portfolio  equity  may not  decrease  by more  than 20% of  total  stockholders'
equity.

The following table illustrates the simulated impact of a 100 basis point or 200
basis point  upward or  downward  movement  in  interest  rates on net  interest
income, return on average equity, earnings per share and the change in portfolio
equity.  This  analysis  was  done  assuming  that  interest-earning  asset  and
interest-bearing  liability levels at September 30, 1997 remained constant.  The
impact of the rate  movements was  developed by  simulating  the effect of rates
changing over a twelve-month period from the September 30, 1997 levels.
<PAGE>

INTEREST RATE SIMULATION SENSITIVITY ANALYSIS

Movements in interest rates from September 30, 1997 rates:
<TABLE>
<CAPTION>
                                                          Increase               Decrease
- -----------------------------------------------------------------------------------------------

                                                       +100 bp +200 bp        -100 bp -200 bp
- -----------------------------------------------------------------------------------------------
<S>                                                  <C>         <C>          <C>        <C>  
Net interest income increase (decrease)              (5.9)%      (13.0)%      4.1%       5.0%
Increase (decrease) in return on average equity      (15.2)%     (33.4)%      10.2%      12.5%
Increase (decrease) in earnings per share            $(.24)      $(.53)       $.17       $.20 
Portfolio equity increase (decrease)                 (17.7)%     (35.9)%      9.4%       3.6%
</TABLE>

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

                                                                              36
<PAGE>
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 Company has seen a decrease in
its one year gap from a negative 17.0% at September 30, 1996 to a negative 11.6%
at September 30, 1997.  The Bank  considers this result at September 30, 1997 to
be within its  acceptable  target range.  As part of its efforts to minimize the
impact of changes in interest  rates,  the Company  continues to  emphasize  the
origination of loans with adjustable-rate features or which have shorter average
lives,   the  purchase  of   adjustable-rate   securities,   the   extension  of
interest-bearing  liabilities when market conditions permit, and the maintenance
of a large portion of the investment and mortgage-backed  securities  portfolios
in the  available-for-sale  category  that could be sold in response to interest
rate  movements.  The table below shows the Bank's gap position at September 30,
1997 based on certain  assumptions as to prepayments and  amortization of loans,
investments and deposit withdrawals.  The assumptions used may not be indicative
of the  actual  prepayments  and  withdrawals  which may be  experienced  by the
Company.
<TABLE>
<CAPTION>
                                                                               September 30, 1997
- -------------------------------------------------------------------------------------------------------------------
                                                                             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                                          $66,599       $55,409     $137,831     $112,031 

Deposits, escrow
  liabilities and borrowed funds                                  85,448        80,915      166,357       20,702 
- -------------------------------------------------------------------------------------------------------------------
Interest sensitivity                                            $(18,849)     $(25,506)    $(28,526)     $91,329 
- -------------------------------------------------------------------------------------------------------------------
Cumulative interest sensitivity                                 $(18,849)     $(44,355)    $(72,881)     $18,448 
- -------------------------------------------------------------------------------------------------------------------
Cumulative ratio as a percent of total assets                       (4.9)%       (11.6)%      (19.1)%        4.8%
- -------------------------------------------------------------------------------------------------------------------
</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.

                                                                              37
<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 1997, 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,  1997 the total of  approved  loan  commitments  amounted to $2.7
million and the Bank had $3.7 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  $76.7  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  8.76%  and a ratio of
qualifying total capital to risk-weighted  assets and off-balance sheet items of
18.52% at  September  30, 1997.  As a result,  regulatory  capital  requirements
should have no material impact on operations.

FINANCIAL CONDITION

The Bank's  assets were $381.0  million at September  30,  1997,  an increase of
$63.1 million or 19.8% over assets at September 30, 1996.  The growth  primarily
reflects  an  increase  in  loans  receivable  and  mortgage-backed   securities
available-for-sale.  The growth was funded by an increase  in savings  deposits,
advances  from the FHLB of  Pittsburgh,  and the  issuance of $10.25  million in
Trust Preferred Securities.

LOAN PORTFOLIO

Net loans  receivable  increased  $31.6  million  or 20.9% to $182.9  million at
September 30, 1997 from $151.3 million at September 30, 1996.  Loans  originated
totaled $70.8 million in fiscal 1997 versus $64.3 million in fiscal 1996.

Mortgage loans originated  amounted to $34.5 million and $34.4 million in fiscal
1997 and 1996,  respectively.  The Bank did not purchase  any mortgage  loans in
fiscal 1997 or 1996. The relatively constant level of mortgage loan originations
in fiscal 1997 and 1996 reflects the Bank's  continued  emphasis on this type of
lending and loan pricing  strategies that enabled the Bank to remain competitive
in the market. The origination of adjustable rate mortgages (ARM's) increased to
$10.8  million in fiscal 1997 from $7.1  million in fiscal 1996.  This  increase
reflected the  increased  popularity,  particularly  among  commercial  mortgage
customers,  of adjustable rate loans with longer initial reset periods,  usually
three to five years.  Principal  repayments on  outstanding  mortgage loans also
increased to $16.9  million in fiscal 1997 as compared to $15.2  million  fiscal
1996. The  combination of the above factors  resulted in an overall  increase in
mortgage  loans  receivable to $124.8  million at September 30, 1997 from $106.3
million at September 30, 1996.

Other loan  originations,  including  installment loans and commercial  business
loans, totaled $35.5 million in fiscal 1997 versus $29.8 million in fiscal 1996.
During fiscal 1997,  the Bank continued to emphasize  other loans,  particularly
home equity loans,  equity lines of credit and commercial  business loans, 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 $43.1  million at September  30,
1997, as compared to $35.8 million at September  30, 1996.  Commercial  business
loans  also  experienced  a  significant  increase,  totaling  $16.9  million at
September 30, 1997 versus $10.7 million at September 30, 1996.

                                                                              38
<PAGE>
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,
                                                                      1997              1996             1995
- ------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>               <C>              <C>        
Non-accrual residential real
  estate loans (one-to-four family)                                $   94,000        $  567,000       $  227,000 
Non-accrual construction, multi-
  family residential and
  commercial real estate loans                                        751,000           134,000              -- 
Non-accrual installment and
  commercial business loans                                           271,000           457,000           85,000 
- ------------------------------------------------------------------------------------------------------------------
Total non-performing loans                                         $1,116,000        $1,158,000       $  312,000 
- ------------------------------------------------------------------------------------------------------------------
Total non-performing loans as
  a percent of net loans receivable                                       .61%              .77%             .26%
- ------------------------------------------------------------------------------------------------------------------
Total real estate owned, net of
  related reserves                                                   $     --       $  370,000       $1,062,000 
- ------------------------------------------------------------------------------------------------------------------
Total non-performing loans and real estate
  owned as a percent of total assets                                     .29%              .48%             .49%
- ------------------------------------------------------------------------------------------------------------------
</TABLE>

At September 30, 1997, non-accrual loans consisted of two 1-4 family residential
real estate loans totaling $94,000, one commercial real estate property totaling
$751,000,  five installment loans totaling $12,000, one commercial business loan
totaling  $250,000,   and  seven  credit  card  accounts  totaling  $9,000.  The
commercial real estate loan is on an office  building  located in Pittsburgh and
is currently  under  agreement for sale.  The  commercial  business loan is to a
dental supply  company.  Management  has evaluated  these loans and is satisfied
that the  allowance  for  possible  losses  on loans at  September  30,  1997 is
adequate.  The  allowance  for  possible  losses  on loans  has  increased  from
$1,429,000  at September  30, 1995 to  $1,530,000  at September  30, 1996 and to
$1,931,000 at September 30, 1997. The balance at September 30, 1997, at 1.06% of
net loans receivable and 173.0% of non-performing  loans, is considered adequate
by management.

MORTGAGE-BACKED SECURITIES HELD-TO-MATURITY

Mortgage-backed  securities  held-to-maturity  increased $2.8 million or 8.9% to
$34.1  million at September  30, 1997 from $31.3  million at September 30, 1996.
Purchases  totaled  $8.1  million  in  fiscal  1997.  No sales  were  made  from
mortgage-backed securities held-to-maturity in fiscal 1997.

                                                                              39
<PAGE>
MORTGAGE-BACKED SECURITIES AVAILABLE-FOR-SALE

Mortgage-backed securities  available-for-sale  increased $31.4 million to $93.9
million at September 30, 1997 from $62.5  million at September  30, 1996.  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 1997, the Bank purchased $47.0 million of these
securities,  of which $33.3 million had adjustable-rate  features, and sold $8.6
million.  Sales of these securities in fiscal 1997 resulted in a net pretax loss
of $30,000.

INVESTMENT SECURITIES HELD-TO-MATURITY

Investment  securities  increased  $3.1  million  or  58.1% to $8.5  million  at
September  30,  1997,  compared to $5.4 million at  September  30,  1996.  These
investments are comprised of U.S.  Government and Agency securities,  tax-exempt
municipal  securities and asset-backed  securities.  The increase in fiscal 1997
reflects the purchase of $4.6  million of these  securities,  with $1 million of
the  securities  called  in  fiscal  1997.  There  were no sales  of  investment
securities held-to-maturity in fiscal 1997.

INVESTMENT SECURITIES AVAILABLE-FOR-SALE

Investment  securities  available-for-sale  decreased  $6.4  million or 12.5% to
$44.6  million at September  30, 1997 as compared to September  30, 1996.  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  preferred stock, and other equity
securities.  Purchases in fiscal 1997 totaled  $11.6  million and sales  totaled
$16.3 million, resulting in a net pretax gain of $83,000.

OFFICE PREMISES AND EQUIPMENT

Office  premises  and  equipment  increased  $101,000 or 3.0% to $3.5 million at
September 30, 1997. During fiscal 1997, loan department personnel moved to a new
leased facility and funds were expended for leasehold improvements. In addition,
a property was purchased that will be considered for a future branch site.

INTANGIBLE ASSETS

Intangible assets, which consist of goodwill and core deposit intangibles,  were
generated in the November 1991 branch acquisitions. At September 30, 1997, these
intangibles have been fully amortized. These intangibles were 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  increased $9.9 million during fiscal 1997 to $244.2 million at
September  30,  1997.  Deposit  decreases  occurred in money market and passbook
deposits,  while increases  occurred in demand  deposits,  NOW accounts and time
deposit accounts.

                                                                              40
<PAGE>
The decrease in passbook and money market accounts  reflects the short term rate
environment  that existed in fiscal  1997.  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. The increase in
time deposits  reflects a more  aggressive  position taken by the Bank to try to
attract such  deposits.  At various  times during  fiscal 1997,  the Bank priced
certain  certificates  of deposit  at or near the top of the local  market in an
attempt  to  attract  funds.  This  strategy  was  successful  as time  deposits
increased approximately $12.0 million.

BORROWINGS

Federal Home Loan Bank advances and reverse  repurchase  agreements  outstanding
increased  $40.7 million or 71.3% to $97.9  million at September 30, 1997,  from
$57.1 million at September 30, 1996. 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 1997 reflects the need to fund
the growth the Bank experienced.

In May 1997, a statutory  business  trust created  under  Delaware law that is a
subsidiary of the Company,  issued $10.25 million of 9.75% Preferred Securities.
A portion of the proceeds from the Preferred  Securities count as Tier 1 capital
of the Company under Federal Reserve Board guidelines and the dividend  payments
on the Preferred  Securities are tax deductible to the Company. A portion of the
proceeds were used to contribute  capital through an investment in the Bank. The
Company  believed  that  this  was  a  relatively  inexpensive  means  to  raise
additional   regulatory  capital  which  could  then  be  leveraged  to  provide
additional growth and earnings opportunities. As evidenced by the overall growth
in assets that has occurred in fiscal  1997,  this  additional  capital has been
leveraged and  borrowings,  as discussed  above,  have been incurred to fund the
growth.

STOCKHOLDERS' EQUITY

Stockholders'  equity  increased  $4.1  million  or 18.8% to  $25.9  million  at
September  30, 1997 compared to September  30, 1996.  The increase  results from
1997 net income of $2.7  million,  stock  options  exercised of $390,000,  stock
issued  under the  Dividend  Reinvestment  Plan of  $82,000  and a  decrease  in
unrealized losses on securities  available-for-sale  of $1.4 million.  Partially
offsetting these increases were cash dividends paid of $517,000.

RESULTS OF OPERATIONS

Comparison of Fiscal Years Ended September 30, 1997, 1996, and 1995

Net income was $2.7 million for the year ended  September  30, 1997  compared to
$1.3 million for fiscal 1996 and $1.5 million for fiscal 1995.

                                                                              41
<PAGE>
INTEREST RATE SPREAD

The  Bank's   interest   rate  spread,   the   difference   between   yields  on
interest-earning  assets  and  the  cost  of  funds,  decreased  to  2.99%  on a
tax-equivalent  basis in fiscal 1997 from 3.17% in fiscal  1996.  The spread was
2.88% in fiscal  1995.  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,
                                                                            1997           1996          1995
- -----------------------------------------------------------------------------------------------------------------
<S>                                                                          <C>           <C>             <C>  
Average yield on:
  Mortgage loans                                                             8.01%         8.33%           8.21%
  Mortgage-backed securities                                                 6.37          6.29            6.05 
  Installment loans                                                          8.38          8.41            8.31 
  Commercial business loans                                                  9.90          9.86           10.63 
  Interest-earning deposits with other
    institutions, investment securities,
    and FHLB stock(1)                                                        6.76          6.98            6.87 
- -----------------------------------------------------------------------------------------------------------------
Total interest-earning assets                                                7.39          7.44            7.19 
- -----------------------------------------------------------------------------------------------------------------
Average rates paid on:
  Savings deposits                                                           4.05          4.17            4.24 
  Borrowed funds                                                             5.42          4.95            5.04 
- -----------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities                                           4.40          4.27            4.31 
- -----------------------------------------------------------------------------------------------------------------
Average interest rate spread                                                 2.99%         3.17%           2.88%
- -----------------------------------------------------------------------------------------------------------------
Net yield on interest-earning assets                                         3.16%         3.33%           3.08%
- -----------------------------------------------------------------------------------------------------------------
</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 $2.2 million or 18.8% to $13.6 million in
fiscal 1997 as compared  to fiscal  1996.  The  increase  primarily  reflects an
increase  in the  average  size of the loan  portfolio,  partially  offset  by a
decrease  in the average  yield  earned on loans.  The average  size of the loan
portfolio  increased from an average balance of $135.9 million in fiscal 1996 to
$165.2 million in fiscal 1997. 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 $1.5 million or
15.4% to $11.5  million in fiscal 1996 as compared to 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.

                                                                              42
<PAGE>
INTEREST INCOME ON MORTGAGE-BACKED SECURITIES

Interest income on mortgage-backed  securities increased by $844,000 or 13.8% to
$7.0  million in fiscal  1997 from $6.1  million  in fiscal  1996.  The  average
balance of mortgage-backed securities held, including mortgage-backed securities
available-for-sale,  increased  from  $97.3  million  in  fiscal  1996 to $109.3
million in fiscal  1997.  The increase  also  reflected an increase in the yield
earned on these  securities in fiscal 1997. 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 increase in the average balance  partially  reflects the increased  emphasis
placed on these securities in fiscal 1997, to supplement the growth  experienced
in the loan portfolio, and to leverage the capital obtained with the issuance of
the Preferred 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.

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 both fiscal 1997 and 1996.  The results  reflect both a decrease
in the average  balance of such  investments  to $54.1 million in fiscal 1997 as
compared to $55.0  million in fiscal 1996,  as well as a decrease in the average
tax-equivalent  yield  earned in fiscal 1997 as compared  to fiscal  1996.  This
decrease  in yield  primarily  reflects  the  repositioning  of a portion of the
investment portfolio for interest rate management  purposes.  Tax free municipal
obligations,  which have high  tax-equivalent  yields but are  generally  longer
term,  were  sold in favor of more rate  sensitive  securities.  Because  of the
increase in the Bank's loan  portfolio,  a large portion of which is fixed-rate,
management decided to decrease exposure, to the extent possible, to rising rates
through the use of the investment portfolio.

Interest income on investments was $3.4 million in fiscal 1996, compared to $2.5
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.

INTEREST EXPENSE ON SAVINGS DEPOSITS

Interest on deposits  decreased  $505,000 or 5.0% to $9.6 million in fiscal 1997
from $10.1 million in fiscal 1996. The decrease  reflects both a decrease in the
average  balance of deposits in fiscal 1997, as compared to fiscal 1996, as well
as 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  $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.

                                                                              43
<PAGE>
INTEREST EXPENSE ON BORROWED FUNDS

The Bank  continued  to use FHLB  advances  and  repurchase  agreements  as cost
effective  sources  of  funding in fiscal  1997,  as well as  issuing  Preferred
Securities for the first time. Interest expense on borrowed funds increased $2.6
million or 145.1% to $4.3 million in fiscal 1997  compared to fiscal  1996.  The
increase  reflects a higher level of  borrowing  in fiscal  1997,  as well as an
increase  in the  cost of  these  funds.  Interest  expense  on  borrowed  funds
increased  $684,000 or 63.5% to $1.8 million in fiscal 1996 from $1.1 million in
fiscal 1995.  The increase  reflects a higher level of borrowing in fiscal 1996,
partially offset by a decrease in rates paid.

PROVISION FOR LOAN LOSSES

The provision for loan losses was $500,000, $270,000 and $230,000 for the fiscal
years ended  September 30, 1997, 1996 and 1995,  respectively.  The variation in
the  provisions  reflects  management's  decision to  continue  to increase  the
balance  in the  allowance  for  possible  losses  on  loans as the  total  loan
portfolio  balance  continues  to grow,  while at the same time  experiencing  a
favorable loan  charge-off  record.  Based on these  factors,  the allowance has
grown from $1.4 million at September  30, 1995 to $1.9 million at September  30,
1997. Loan charge-offs,  net of recoveries,  improved to $99,000 in fiscal 1997,
compared to $169,000 in fiscal 1996.  Net  charge-offs  were  $135,000 in fiscal
1995.

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.

OTHER INCOME

Fidelity's  non-interest or total other income increased by $150,000 or 20.5% to
$882,000 in fiscal 1997 as compared to fiscal 1996.  Other  income  increased by
$128,000 or 21.2% to $732,000 in fiscal 1996 compared to fiscal 1995.

Included in non-interest income was service fee income on loans and late charges
which  increased  by $14,000 in fiscal 1997 and  decreased  by $10,000 in fiscal
1996 over the  respective  prior years.  The  increase in fiscal 1997  primarily
reflects an increase in commercial loan fees,  partially offset by a decrease in
late  charges on loans and fees on loans  serviced  for others.  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  Bank  recorded  a net  gain  of  $53,000  on the  sale  of  investment  and
mortgage-backed  securities  in fiscal  1997 as  compared  to a net gain on such
sales of $27,000 in fiscal 1996.  Fiscal 1995 results showed a $57,000 net loss.
Sales in fiscal 1997 and 1996 were made from the available-for-sale category and
reflected  normal  efforts to  reposition  portions of the  portfolio at various
times during the years. 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.

Gain on sale of loans was  $28,000,  $17,000 and  $18,000 in fiscal  years 1997,
1996 and  1995,  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 may sell a portion of the loans  originated  under low  income  housing
programs in which it participates in the Pittsburgh  area.  Also, the Bank sells
education loans to the Student Loan Marketing Association  ("SLMA").  Such sales
to SLMA generally  result in some gain or loss being realized and are being done
to reduce the Bank's position in these loans, which

                                                                              44
<PAGE>
are  generally  lower  yielding and subject to extensive  and costly  government
regulation. The Bank does not intend to originate additional education loans for
its portfolio,  except those that will be serviced by SLMA.  Sales to FNMA, SLMA
and of low income housing program loans were $829,000,  $134,000 and $361,000 in
fiscal 1997, 1996 or 1995, respectively, however the net gains recorded in those
years 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 $712,000,  $613,000  and  $558,000 in fiscal 1997,  1996 and
1995,  respectively.  The increase in fiscal 1997 primarily  reflects  increased
automatic teller machine fees and returned check charges. 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.

OTHER EXPENSES

Operating  expenses  decreased  $1.6  million or 19.6% to $6.5 million in fiscal
1997 and  increased  $2.0 million or 31.9% to $8.1 million in fiscal 1996,  from
$6.1 million in fiscal 1995.

Compensation,  payroll  taxes and fringe  benefits,  the  largest  component  of
operating  expenses,  increased $444,000 or 13.7% to $3.7 million in fiscal 1997
and  $170,000 or 5.5% to $3.2 million in fiscal 1996 over the  respective  prior
years.  Factors  contributing  to  the  increases  in  both  years  were  salary
increases,  expenses  related to  recruiting  new  employees  and higher  fringe
benefit  costs,  as well as increases in the number of  employees,  particularly
related to the lending operations.  In addition,  higher bonuses were awarded in
fiscal 1997, reflecting the Bank's increased profitability.

Office occupancy and equipment  expense  increased $6,000 or 1.2% to $570,000 in
fiscal 1997 and  $22,000 or 4.0% to $564,000 in fiscal 1996 over the  respective
prior years. The increase in fiscal 1997 reflects increased maintenance costs on
equipment,  partially  offset  by a  reduction  in  property  taxes  due  to the
successful appeal of the assessed  valuation for tax purposes of two properties.
The increase in fiscal 1996 primarily  reflects  increased  maintenance costs on
equipment and facilities.

Depreciation and amortization  increased  $85,000 or 18.7% to $541,000 in fiscal
1997 and $17,000 or 3.9% to $456,000  in fiscal 1996 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 $112,000,  $2.1 million and $526,000
for the fiscal  years 1997,  1996 and 1995,  respectively.  Fiscal 1996  results
include a one-time special  assessment of $1.5 million to recapitalize the SAIF.
Exclusive of this one-time charge,  federal deposit insurance premiums decreased
$441,000  or 79.7% in fiscal  1997.  The  amount of the  premium is based on the
average  amount of deposits  outstanding.  The premium rate for federal  deposit
insurance  decreased  to  approximately  6.4 basis points in fiscal 1997 from 23
basis points in fiscal 1996 and 1995 as a result of the  recapitalization of the
SAIF.

The Bank recorded net losses on real estate owned of $31,000, $91,000 and $9,000
in fiscal  1997,  1996 and 1995,  respectively.  The  results  reflect the costs
associated  with the holding and  disposition of properties  during the periods.
The results in fiscal  1997  reflect  the sale of one  property.  The results in
fiscal 1996 primarily  reflect the write-down of one property to fair value less
estimated  cost to sell.  The property  was sold in fiscal 1997.  The results in
fiscal 1995 did not contain individually significant transactions.

Intangible  amortization  was $44,000 in fiscal 1997 and $264,000 in fiscal 1996
and 1995. 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. The intangibles were fully amortized for book purposes in
fiscal 1997.

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 $1.5  million in fiscal
1997,  $1.4 million in fiscal 1996 and $1.3 million in fiscal 1995.  Significant
variations in

                                                                              45
<PAGE>
fiscal  1997,  as compared to fiscal  1996,  include  increases  in bank service
charges related to the  implementation of check imaging,  advertising,  auditing
costs,  consulting  fees,  stationery and supplies and automatic  teller machine
network  costs.  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  in  fiscal  1996  was  a  decrease  in
advertising expenses.

INCOME TAXES

The  company  generated  taxable  income  and, as a  consequence,  recorded  tax
provisions  of $1.3  million,  $226,000 and  $728,000 for fiscal 1997,  1996 and
1995,  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.  Following  the  imposition  of the one-time  special
assessment,  the FDIC  lowered  assessment  rates for SAIF members to reduce the
disparity  in the  assessment  rates  paid by BIF and  SAIF  members.  Beginning
October 1, 1996,  effective  SAIF rates range from zero basis points to 27 basis
points,  which is the same range of premiums as the BIF rates. From 1997 through
1999, FDIC-insured institutions will pay approximately 6.4 basis points of their
SAIF-assessable   deposits   and   approximately   1.3  basis  points  of  their
BIF-assessable deposits to fund the Financing Corporation. Based upon assessable
deposit   balances  at  September  30,  1997,  the  Bank  would  expect  to  pay
approximately $39,000 per quarter during fiscal 1998.

On October 1, 1996,  the  Company  adopted  SFAS No.  121,  "Accounting  for the
Impairment of Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed Of."
SFAS No. 121 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 was not material to the Company's financial
position and results of operations.

The FASB  released  SFAS No. 125,  "Accounting  for  Transfers  and Servicing of
Financial Assets and  Extinguishments  of Liabilities,"  which was effective for
transfers and servicing of financial assets and  extinguishments  of liabilities
occurring after December 31, 1996, and was to be applied prospectively. SFAS No.
125 establishes  standards for resolving issues related to  circumstances  under
which the transfer of financial  assets  should be 

                                                                              46
<PAGE>
considered  as sales of all or part of the assets or as secured  borrowings  and
about when a liability should  beconsidered  extinguished.  The adoption of SFAS
No. 125 was  immaterial  to the  Company's  financial  position  and  results of
operations.

In February 1997, the FASB released SFAS No. 128, "Earnings Per Share." SFAS No.
128  establishes  standards  for  computing  and  presenting  earnings per share
("EPS") and applies to entities  with  publicly  held common  stock or potential
common stock.  SFAS No. 128 simplifies the standards for computing  earnings per
share previously found in APB Opinion No. 15, Earnings Per Share, and makes them
comparable to  international  EPS  standards.  It replaces the  presentation  of
primary EPS and fully diluted with a presentation  of basic EPS and diluted EPS.
Basic EPS  excludes  dilution  and is computed by dividing  income  available to
common stockholders by the weighted-average  number of common shares outstanding
for the period.  Diluted EPS reflects the potential dilution that could occur if
securities or other contracts to issue commons stock were exercised or converted
into common  stock or resulted in the  issuance of common stock that then shared
in the  earnings of the  entity.  Diluted  EPS is  computed  similarly  to fully
diluted  EPS  pursuant to APB  Opinion  No. 15.  SFAS No. 128 is  effective  for
financial  statements  issued  for  periods  ending  after  December  15,  1997,
including interim periods; earlier application is not permitted. Had the Company
applied  SFAS No. 128 to the  accompanying  consolidated  financial  statements,
basic EPS would have been $1.77,  $.88 and $1.02 for fiscal years 1997, 1996 and
1995, respectively.  Diluted EPS would have been $1.71, $.85 and $.99 for fiscal
years 1997, 1996 and 1995, respectively.

In March 1997, the FASB issued SFAS No. 129,  "Disclosure  of Information  About
Capital Structure." SFAS No. 129 continues the existing  requirement to disclose
the pertinent rights and privileges of all securities other than ordinary common
stock  but  expands  the  number  of  companies   subject  to  portions  of  its
requirements.  Specifically,  SFAS No. 129  requires all entities to provide the
capital  structure  disclosures  previously  required  by APB  Opinion  No.  15.
Companies  that were exempt from the  provisions  of APB Opinion No. 15 will now
need to make  those  disclosures.  SFAS No.  129 is not  expected  to impact the
Company's current presentation regarding capital structure.

In June 1997, the FASB issued SFAS No. 130,  "Reporting  Comprehensive  Income".
SFAS No. 130  establishes  standards for reporting and display of  comprehensive
income and its components (revenues,  expenses,  gains and losses) in a full set
of general purpose  financial  statements.  SFAS No. 130 requires that all items
that are required to be recognized under  accounting  standards as components of
comprehensive income be reported in a financial statement that is displayed with
the same prominence as other financial statements.  SFAS No 130 requires that an
enterprise (a) classify items of other comprehensive income by their nature in a
financial   statement  and  (b)  display  the   accumulated   balance  of  other
comprehensive  income separately from retained  earnings and additional  paid-in
capital in the equity section of a statement of financial position. SFAS No. 130
is   effective   for  fiscal   years   beginning   after   December   15,  1997.
Reclassification  of  financial  statements  for earlier  periods  provided  for
comparative purposes is required.

YEAR 2000

The  Company  is aware of the issues  associated  with the  programming  code in
existing  computer systems as the millennium (year 2000)  approaches.  The "year
2000" problem is pervasive  and complex as virtually  every  computer  operation
will be affected in some way by the  rollover of the two digit year value to 00.
The issue is whether  computer  systems will properly  recognize  date sensitive
information  when  the  year  changes  to  2000.  Systems  that do not  properly
recognize such  information  could generate  erroneous data or cause a system to
fail.

The Company is  utilizing  both  internal  and  external  resources to identify,
correct  or  reprogram,  and  test  systems  for  year  2000  compliance.  It is
anticipated  that all  reprogramming  efforts  will be completed by December 31,
1998,  allowing  adequate  time for testing.  To date,  confirmations  have been
received  from the  Company's  primary  processing  vendors that plans are being
developed to address processing of transactions in the year 2000. Management has
not yet assessed the year 2000 compliance  expense and related  potential effect
on the Company's earnings.

<TABLE> <S> <C>

<ARTICLE> 9
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          SEP-30-1997
<PERIOD-END>                               SEP-30-1997
<CASH>                                       3,731,344
<INT-BEARING-DEPOSITS>                         243,361
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                138,423,686
<INVESTMENTS-CARRYING>                      42,605,607
<INVESTMENTS-MARKET>                        42,640,000
<LOANS>                                    184,799,675
<ALLOWANCE>                                  1,930,603
<TOTAL-ASSETS>                             380,963,636
<DEPOSITS>                                 244,192,275
<SHORT-TERM>                                78,980,036
<LIABILITIES-OTHER>                          1,660,115
<LONG-TERM>                                 30,250,000
                                0
                                          0
<COMMON>                                        15,548
<OTHER-SE>                                  25,865,663
<TOTAL-LIABILITIES-AND-EQUITY>             380,963,636
<INTEREST-LOAN>                             13,634,509
<INTEREST-INVEST>                           10,317,623
<INTEREST-OTHER>                                11,432
<INTEREST-TOTAL>                            23,963,564
<INTEREST-DEPOSIT>                           9,566,146
<INTEREST-EXPENSE>                          13,882,174
<INTEREST-INCOME-NET>                       10,081,390
<LOAN-LOSSES>                                  500,000
<SECURITIES-GAINS>                              53,306
<EXPENSE-OTHER>                              6,488,322
<INCOME-PRETAX>                              3,974,542
<INCOME-PRE-EXTRAORDINARY>                   2,718,542
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 2,718,542
<EPS-PRIMARY>                                     1.72
<EPS-DILUTED>                                     1.71
<YIELD-ACTUAL>                                    3.07
<LOANS-NON>                                  1,116,208
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                             1,530,257
<CHARGE-OFFS>                                  123,490
<RECOVERIES>                                    23,836
<ALLOWANCE-CLOSE>                            1,930,603
<ALLOWANCE-DOMESTIC>                         1,930,603
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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