FIDELITY BANCORP INC
10-K, 1999-12-27
STATE COMMERCIAL BANKS
Previous: STM WIRELESS INC, SC 13D/A, 1999-12-27
Next: NORTHSTAR INDUSTRIES INC, 10SB12G, 1999-12-27



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                 -------------
                                    FORM 10-K
(Mark One)
[X]      ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

For the fiscal year ended                         September 30, 1999
                          ------------------------------------------------------
         - or -
[_]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

For the transition period from                        to
                               ----------------------    -----------------------
                         Commission File Number: 0-22288
                                                 -------

                                FIDELITY BANCORP, INC.
- --------------------------------------------------------------------------------
             (Exact name of Registrant as specified in its Charter)

                  Pennsylvania                                   25-1705405
- ----------------------------------------------               -------------------
       (State or other jurisdiction of                         (I.R.S. Employer
      of incorporation or organization)                      Identification No.)

  1009 Perry Highway, Pittsburgh, Pennsylvania                      15237
  --------------------------------------------                      -----
   (Address of principal executive offices)                       (Zip Code)

Registrant's telephone number, including area code:              (412) 367-3300
                                                                 ---------------
Securities registered pursuant to Section 12(b) of the Act:           None
                                                                 ---------------
Securities registered pursuant to Section 12(g) of the Act:

                     Common Stock, par value $.01 per share
- --------------------------------------------------------------------------------
                                (Title of Class)

         Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  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
                                              ---      ---

         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of  Registrant's  knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K. [X]

         The aggregate  market value of the voting stock held by  non-affiliates
of the Registrant,  based on the closing sales price of the Registrant's  Common
Stock as quoted on the  National  Market of The Nasdaq  Stock Market on December
15, 1999 was $19.4 million.

         As of December 15,  1999,  the  Registrant  had  outstanding  1,892,178
shares of Common Stock.

                       DOCUMENTS INCORPORATED BY REFERENCE
1.   Parts  II  and  IV  --  Portions  of  the  Registrant's  Annual  Report  to
     Stockholders for fiscal year ended September 30, 1999.
2.   Part III -- Portions of the  Registrant's  Proxy Statement for a meeting to
     be held on February 8, 2000.

<PAGE>

Part I

         Fidelity  Bancorp,  Inc.  (the  "Company")  may from  time to time make
written or oral "forward-looking statements",  including statements contained in
the Company's  filings with the  Securities and Exchange  Commission  (including
this Annual  Report on Form 10-K and the  exhibits  thereto),  in its reports to
stockholders and in other communications by the Company,  which are made in good
faith by the Company  pursuant to the "safe  harbor"  provisions  of the Private
Securities Litigation Reform Act of 1995.

         These forward-looking statements involve risks and uncertainties,  such
as statements of the Company's plans,  objectives,  expectations,  estimates and
intentions,  that are subject to change based on various important factors (some
of which are beyond the Company's control). The following factors, among others,
could cause the Company's  financial  performance to differ  materially from the
plans,  objectives,  expectations,  estimates and  intentions  expressed in such
forward-looking statements: the strength of the United States economy in general
and  the  strength  of  the  local  economies  in  which  the  Company  conducts
operations;  the effects of, and changes in, trade, monetary and fiscal policies
and laws,  including  interest  rate  policies of the board of  governors of the
federal  reserve  system,   inflation,   interest  rates,  market  and  monetary
fluctuations;  the timely  development  of and  acceptance  of new  products and
services of the Company and the perceived  overall  value of these  products and
services by users,  including  the  features,  pricing  and quality  compared to
competitors'  products and  services;  the  willingness  of users to  substitute
competitors' products and services for the Company's products and services;  the
success of the  Company in  gaining  regulatory  approval  of its  products  and
services,  when required;  the impact of changes in financial services' laws and
regulations   (including  laws  concerning   taxes,   banking,   securities  and
insurance);  technological changes,  acquisitions;  changes in consumer spending
and  saving  habits;  and the  success  of the  Company  at  managing  the risks
resulting  from these  factors;  and  disruption  in data  processing  caused by
computer malfunctions  associated with the year 2000 problem may be greater than
expected.

         The Company  cautions that the listed  factors are not  exclusive.  The
Company does not  undertake  to update any  forward-looking  statement,  whether
written  or oral,  that may be made  from  time to time by or on  behalf  of the
Company.

Item 1.  Description of Business

         On August 19, 1993,  Fidelity  Bank,  PaSB  ("Fidelity"  or the "Bank")
consummated its reorganization  into a bank holding company form of organization
(the  "Reorganization")  and thereby  became a wholly  owned  subsidiary  of the
Company.  The Company's other  subsidiary,  FB Capital Trust (the "Trust"),  was
created in May 1997 solely to  facilitate  the issuance of preferred  securities
and the sale of the Company's junior subordinated debentures. However, since the
primary  activities of the Company are those of the Bank, much of the discussion
herein  pertains  to  the  Bank,  even  though   comparisons  to  total  assets,
liabilities, etc. are based on the Company's consolidated numbers.

         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
nine full-service offices located in Allegheny and Butler counties,  two of five
Pennsylvania  counties  which  comprise the  metropolitan  and suburban areas of
greater Pittsburgh.

         At September 30, 1999, the Company had total assets of $482.5  million,
savings  deposits of $269.1 million and  stockholders'  equity of $26.0 million.
The Bank's principal  business consists of attracting


                                       1
<PAGE>

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,  the Bank 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 $42.2 million or
8.7% of total  assets at  September  30, 1999.  Adjustable-rate  mortgage  loans
amounted to 9.7%,  29.3% and 31.3% of the Bank's  originations of mortgage loans
in  fiscal  1999,  1998,  and  1997  respectively.   While  the  origination  of
adjustable-rate  mortgage  loans has been  emphasized in recent years,  customer
prefrences  for  fixed  rate  mortgages  have  increased,  thus  decreasing  the
proportion of adjustable-rate mortgages originated. 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 also
continues to offer long-term, fixed-rate residential mortgage loans.

         Customer  savings deposits with the Bank 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"). The Bank 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 Bank  conducts  its main  business  through  its  executive  office
located at 1009 Perry  Highway,  Pittsburgh,  Pennsylvania  15237,  and nine (9)
branch offices  located in Allegheny and Butler  Counties in  Pennsylvania.  The
Bank's main office telephone number is (412) 367-3300. The Bank's primary market
area is in these counties in western Pennsylvania,  and is one of many financial
institutions  serving this market area. The competition for deposit products and
loan  originations  comes  from other  insured  financial  institutions  such as
commercial  banks,  thrift  institutions  and credit unions in the Bank's market
area.  Competition for deposits also includes  insurance  products sold by local
agents and investment products such as mutual funds and other securities sold by
local and regional brokers.

                                       2
<PAGE>



Lending Activities

The following table sets forth information  concerning the Bank's loan portfolio
by type at the dates indicated.
<TABLE>
<CAPTION>
                                                                              As of September 30,
                                             ---------------------------------------------------------------------------------------
                                                     1999              1998           1997                1996            1995
                                             ------------------  ---------------- ----------------  --------------- ----------------
                                                   $         %      $         %      $        %        $        %      $        %
                                             ------------  ----- --------  ------ -------- -------  ------- ------- -------- -------
                                                                             (Dollars in Thousands)
<S>                                            <C>        <C>   <C>        <C>   <C>        <C>   <C>        <C>   <C>        <C>
Real estate loans:
  Residential:
    Single-family (1-4 units).............      $156,112   53.0% $115,559   49.1% $ 97,698   51.6% $ 80,186   50.8% $ 60,160   47.4%
    Multi-family (over 4 units)...........         4,007    1.4     4,262    1.8     4,165    2.2     4,435    2.8     5,156    4.1
  Construction............................        22,689    7.7    21,212    9.0     7,614    4.0     7,645    4.8     6,911    5.4
  Commercial..............................        26,513    9.0    21,881    9.3    19,976   10.5    19,112   12.1    20,102   15.8
                                                 ------- ------   -------  -----   -------  -----   -------  -----   -------  -----
       Total real estate loans............       209,321   71.1   162,914   69.2    29,453   68.3   111,378   70.5    92,329   72.7
Installment loans.........................        57,869   19.6    49,122   20.9    43,081   22.8    35,782   22.7    28,421   22.4
Commercial business and lease loans.......        27,394    9.3    23,157    9.9    16,873    8.9    10,702    6.8     6,186    4.9
                                                  ------ ------   -------  -----   -------  -----    ------  -----   -------  -----
       Total loans receivable.............       294,584 100.00%  235,193  100.0%  189,407  100.0%  157,862  100.0%  126,936  100.0%
                                                         ======            =====            =====            =====            =====
Less:
  Loans in process........................       (14,696)         (12,916)          (3,695)          (4,109)          (3,664)
  Unamortized premiums,
    discounts and deferred loan fees......        (1,453)         ( 1,142)            (912)            (960)            (939)
  Allowance for possible loan losses......        (2,477)         ( 2,243)          (1,931)          (1,530)          (1,429)
                                                 -------          -------          -------          -------          -------
       Net loans receivable...............      $275,958         $218,892         $182,869         $151,263         $120,904
                                                 =======          =======          =======          =======          =======
</TABLE>


                                       3


<PAGE>



         Contractual  Maturities.  The  following  table sets forth  contractual
maturities of the total loans receivable of the Bank as of September 30, 1999 by
categories of loans.

                                                  Contractual Maturities Due
                                                 in Year(s) Ended September 30,
                                                 ------------------------------
                                                              2001-     After
                                                  2000        2004       2004
                                                ------------------- ---------
          Real estate loans:
            Residential                         $   619    $ 4,517   $154,983
            Commercial                              607      4,035     21,871
            Construction                          1,318      1,993     19,378
          Installment loans                         405     17,150     40,314
          Commercial business and lease loans     6,331     11,075      9,988
                                                  -----     ------    -------
                 Total(1)                       $ 9,280    $38,770   $246,534
                                                  =====    =======    =======

(1)  Of the  $285.3  million of  principal  repayments  contractually  due after
     September 30, 2000,  $242.8  million have fixed rates of interest and $42.5
     million have adjustable or floating rates of interest.

         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,  the 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 the Bank applies to
loans it  originates.  The Bank did not purchase  any loans during  fiscal 1999,
1998, or 1997.

         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,

                                       4
<PAGE>

unsecured  consumer  and  commercial  loans up to $200,000,  $125,000,  $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.

         Generally, the Bank originated mortgage loans for inclusion in its loan
portfolio and not for sale in the secondary  market.  Although the Bank may sell
fixed-rate  mortgage  loans to FNMA,  they prefer instead to retain the loans in
its  portfolio  as part of its effort to increase  the overall  size of the loan
portfolio.

         Real Estate Lending.  The Bank  concentrates its lending  activities on
the  origination  of  loans  and  to  a  lesser  extent  the  purchase  of  loan
participations   secured   primarily  by  first   mortgage   liens  on  existing
single-family  residences. At September 30, 1999, $174.5 million or 59.2% of the
Bank's total loan portfolio  consisted of such loans (including $18.4 million of
residential construction loans).

         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 the Bank 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 9.7%, 29.3% and
31.3% of the total  originations  of mortgage  loans by the Bank in fiscal 1999,
1998, and 1997,  respectively,  and amounted to  approximately  $39.0 million or
18.6% of the Bank's portfolio of mortgage loans at September 30, 1999.

         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, 1999,  approximately  $170.3  million or 81.4% 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 $240,000 but will lend up to 95% of the appraised  value up to
the same  amount if the  borrower  obtains  private  mortgage  insurance  on the
portion of

                                       5
<PAGE>

the  principal  amount of the loan that exceeds 80% of the value of the property
securing  the  loan.  The Bank also  originates  residential  mortgage  loans in
amounts over  $240,000.  The Bank will generally lend up to 80% of the appraised
value of the property  securing such loans.  These loans may have terms of up to
30 years,  but  frequently  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
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,
the Bank 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, 1999,
$30.5  million  or  10.4%  of the  Bank's  total  loan  portfolio  consisted  of
commercial real estate and multi-family residential real estate loans (including
$4.3 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  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
third  parties  and  are  based  on  stages  of  completion.   Applications  for
construction loans primarily are received from former borrowers and builders who
have worked with the Bank in the past.  At September  30, 1999,  the Bank had 93
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,  1999,  the  Bank had 3  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.

         Installment  Lending.  The Bank  offers a wide  variety of  installment
loans,  including  home equity  loans and  consumer  loans.

                                       6
<PAGE>

         Home  equity  loans  amounted  to $51.3  million or 88.7% of the Bank's
total  installment loan portfolio at September 30, 1999. 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, 1999, these loans
amounted to $1.8 million, which represented 3.1% of the Bank's total installment
loan  portfolio.  At September 30, 1999,  motor  vehicle loans  amounted to $1.1
million and unsecured loans and loans secured by property other than real estate
amounted to $700,000.

         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, 1999,  these loans  amounted to $4.8 million or 8.2% of the total
installment loan portfolio. That total consisted of $720,000 of education loans,
$565,000  of  savings  account  loans,  $2.9  million  of credit  card loans and
$607,000 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 the Bank underwrites the loans
in conformity to standards adopted by its Board of Directors.

         Commercial Business Loans and Leases. 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, 1999,  these
loans  amounted  to  $22.1  million  or 7.5% of the  total  loan  portfolio.  In
addition,  the Bank makes  commercial  leases to  businesses,  typically for the
purchase of equipment. All leases are funded as capital leases and the Bank does
not assume any  residual  risk at the end of the lease term.  At  September  30,
1999,  commercial  leases  amounted  to $5.3  million  or 1.8% of the total loan
portfolio.

         Loans-to-One Borrower  Limitations.  The Federal law 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, 1999, the Bank's limit on loans-to-one
borrower was $5.2 million,  and the Bank's largest loan or group of loans-to-one
borrower, including related entities, aggregated $2.0 million. This represents a
$4.0 million commercial real estate development loan which the Bank participates
at a rate of 51%. The Bank  serviced  this loan and at September 30, 1999 it was
current and performing. This loan was paid in full on October 15, 1999.

         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

                                       7
<PAGE>

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.

         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
$6.1 million at September 30, 1998 to $4.5 million at September 30, 1999.

         Non-performing  Loans and Real Estate Owned.  When a borrower  fails to
make a required  payment on a loan, the Bank 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 the Bank's normal collection procedures
or an acceptable  arrangement is not worked out with the borrower, the Bank will
normally  institute  measures  to remedy the  default,  including  commencing  a
foreclosure action or, in special circumstances,  accepting from the mortgagor a
voluntary deed of the secured property in lieu of foreclosure.

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

         If foreclosure is effected, the property is sold at a public auction in
which  the Bank  may  participate  as a  bidder.  If the Bank is the  successful
bidder,  the  acquired  real estate is then  included  in the Bank "real  estate
owned" account until it is sold. Although the Bank 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 the Bank 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.


                                       8
<PAGE>




         The following tables sets forth information  regarding nonaccrual loans
and real estate owned by the Bank at the dates indicated.  The Bank did not have
any  accruing  loans which were 90 days or more  overdue or any loans which were
classified as troubled debt restructurings at the dates presented.

<TABLE>
<CAPTION>
                                             1999        1998     1997      1996      1995
                                          ---------    -------   ------    -------   -------
                                                              (Dollars in thousands)
<S>                                      <C>          <C>       <C>       <C>       <C>
Nonaccrual residential real
  estate loans (1-4 family) ...........   $     250    $  246    $   94    $  567    $  227
Nonaccrual construction, multi-
  family residential and
  commercial real estate ..............       1,362       199       751       134      --
Nonaccrual installment and
   commercial business loans ..........         773       107       271       457        85
                                          ---------    ------    ------    ------    ------
Total non-performing loans ............   $   2,385    $  552    $1,116    $1,158    $  312
                                          =========    ======    ======    ======    ======
Total nonperforming loans as a
  percent of total loans receivable ...         .81%      .23%      .59%      .73%      .25%
                                          =========    ======    ======    ======    ======
Total real estate owned, net of
  related reserves ....................   $     107    $   21    $ --      $  370    $1,062
                                          =========    ======    ======    ======    ======
Total nonperforming loans and real
  estate owned as a percent of
  total assets ........................         .52%      .14%      .29%      .48%      .49%
                                          =========    ======    ======    ======    ======
</TABLE>


         At September 30, 1999  non-accrual s  consisted of four 1-4 family
residential  real estate loans totaling  $250,000,  four  commercial real estate
loans totaling $1.4 million,  15 installment  loans totaling  $220,000,  and six
commercial  business loan totaling $552,000.  The largest  non-accrual loan is a
commercial  real estate loan for  $958,000 on a retail  complex.  Subsequent  to
September  30, 1999,  the  property  was sold by the borrower to an  independent
third party and the loan was paid off in full, including all delinquent interest
and late fees.

         The Bank  currently  has one  property in real estate  owned which is a
single-family residence valued at $107,000.


                                       9
<PAGE>


         The following table sets forth an analysis of the Bank's  allowance for
loan losses.
<TABLE>
<CAPTION>
                                                          Year Ended September 30,
                                             ----------------------------------------------
                                              1999      1998      1997      1996      1995
                                             ------    ------    ------    ------    ------
                                                         (Dollars in thousands)
<S>                                         <C>       <C>       <C>       <C>       <C>
Balance at beginning of period ...........   $2,243    $1,931    $1,530    $1,429    $1,334
Provision charged to operations ..........      520       405       500       270       230
                                             ------    ------    ------    ------    ------
Charge-offs:
  Residential real estate ................     --           3        49       136       158
  Commercial real estate .................      183      --        --          13        72
  Installment ............................       89        97        71        44        29
  Commercial .............................       54        10         3        78       116
Recoveries:
  Residential real estate ................       10      --        --          55       120
  Commercial real estate .................     --        --        --        --        --
  Installment ............................       10        11         8        10        11
  Commercial .............................       20         6        16        37       109
                                             ------    ------    ------    ------    ------
Net charge-offs ..........................      286        93        99       169       135
                                             ------    ------    ------    ------    ------
Balance at end of period .................   $2,477    $2,243    $1,931    $1,530    $1,429
                                             ======    ======    ======    ======    ======
Ratio of net charge-offs during
  the period to average loans
  outstanding during the period ..........      .12%      .05%      .06%      .12%      .11%
                                             ======    ======    ======    ======    ======
</TABLE>


                                       10



<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,
                                 ---------------------------------------------------------------------------------------------------
                                        1999                1998                    1997             1996                  1995
                                 ------------------   -----------------  --------------------  ------------------   ----------------
                                     $       %           $         %          $         %          $        %           $        %
                                 -------  ---------   ------   --------  --------   ---------  --------  ---------------------------
                                                                         (Dollars in thousands)
<S>                             <C>      <C>         <C>       <C>        <C>       <C>        <C>      <C>         <C>      <C>
Residential real estate loans...    720     48.3%     $  719     49.1%     $  707     53.8%     $  443    53.6%      $  385    51.5%
Commercial real estate loans....    102      8.6         162     11.1         139      4.0         225    12.1          256    15.8
Construction loans..............    202     14.2         131      9.0          53     10.5          60     4.8           61     5.4
Installment loans...............    534     19.6         478     20.9         445     22.8         358    22.7          332    22.4
Commercial business loans.......    919      9.3         753      9.9         587      8.9         444     6.8          395     4.9
                                    ---   ------       -----    -----       -----    -----       -----   -----        -----   -----
       Total.................... $2,477   100.00%     $2,243    100.0%     $1,931    100.0%     $1,530   100.0%      $1,429   100.0%
                                  =====   ======       =====    =====       =====    =====       =====   =====        =====   =====

</TABLE>

                                       11
<PAGE>



         Management   establishes   both  allowances  for  estimated  losses  on
delinquent  loans when it determines  that losses are anticipated to be incurred
and general loan loss allowance for loan losses management believes are inherent
in the portfolio. In determining the appropriate level of the allowance for loan
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,
1999, the Bank recorded provisions for loan losses of $520,000. At September 30,
1999,  the Bank had an allowance  for loan losses of $2.5 million or .90% of net
loans   receivable.   The   allowance  for  loan  losses  was  103.9%  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, 1999, the Bank had no allowances
for estimated losses on real estate owned recorded.

         The  Bank's  management   believes  that  its  present  allowances  are
appropriate  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
the allowance may become necessary,  based on changes in economic conditions, or
as a result of  examinations  by  various  regulatory  agencies,  who review the
allowance as a part of their examination procedures.

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

Investment Activities

         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 the Federal  National
Mortgage  Association  ("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,

                                       12
<PAGE>

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  decreased $6.5
million or 32.7% to $13.4  million at September  30, 1999 from $19.9  million at
September  30,  1998.  The  Bank did not sell or  purchase  any  mortgage-backed
securities held-to-maturity in fiscal 1999.

         Mortgage-backed  securities  available-for-sale  were  $82.9  and $83.0
million at September 30, 1999 and 1998,  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 1999, the Bank purchased $38.5 million of these  securities and sold $8.6
million.  Sales of these  securities in fiscal 1999 resulted in a pretax loss of
$127,000.

         The following  table sets forth the  composition  and amortized cost of
the Bank's mortgage-backed securities at the dates indicated.

                                                September 30,
                                        -----------------------------
                                          1999      1998       1997
                                        --------  ---------  --------
                                               (In thousands)
Mortgage-backed securities
held-to-maturity:
  GNMA ..............................   $    19   $    28   $    42
  FNMA ..............................     5,270     7,249     9,167
  FHLMC .............................     8,104    11,099    13,977
  FHLMC Remic .......................         7        82     8,125
  Other .............................      --       1,455     2,754
                                        -------   -------   -------
        Total .......................   $13,400   $19,913   $34,065
                                        =======   =======   =======
Mortgage-backed securities
available-for-sale:
  GNMA ..............................   $23,016   $22,823   $26,954
  FNMA ..............................    15,866     8,615    18,165
  FHLMC .............................     6,601     7,101    10,751
  FNMA Remic ........................     8,957    11,841    18,958
  FHLMC Remic .......................    19,016    23,453    17,582
  Collateralized mortgage obligations    11,840     8,895     1,680
                                        -------   -------   -------
        Total .......................   $85,296   $82,728   $94,090
                                        =======   =======   =======



                                       13
<PAGE>

         Information  regarding the contractual  maturities and weighted average
yield of the Bank's  mortgage-backed  securities portfolio at September 30, 1999
is presented below.


                                 Amounts at September 30, 1999 Which Mature In
                                 ---------------------------------------------
                                            After    After
                              One Year  One to Five Five to 10 Over 10
                              or Less     Years      Years      Years      Total
                              -------     -----      -----      -----      -----
                                            (Dollars in thousands)
Mortgage-backed securities
held-to-maturity:
  GNMA ...................    $  --      $    19    $    --   $    --   $    19
  FNMA ...................       --        1,505         73     3,692     5,270
  FHLMC ..................       --          148      5,730     2,226     8,104
  FHLMC Remic ............          7       --         --        --           7
                              -------    -------    -------   -------   -------
       Total .............    $     7    $ 1,672    $ 5,803   $ 5,918   $13,400
                              =======    =======    =======   =======   =======
Weighted average yield ...       24.6%      5.44%      6.74%     6.45%     6.45%
                              =======    =======    =======   =======   =======
Mortgage-backed securities
available-for-sale:
  GNMA ...................    $  --      $  --      $  --     $23,016   $23,016
  FNMA ...................       --        3,144       --      12,722    15,866
  FHLMC ..................       --         --         --       6,601     6,601
  FNMA Remic .............       --         --          798     8,159     8,957
  FHLMC Remic ............       --         --         --      19,016    19,016
  Collateralized mortgage
       obligations .......       --         --        2,318     9,522    11,840
                              -------    -------    -------   -------   -------
       Total .............    $  --      $ 3,144    $ 3,116   $79,036   $85,296
                              =======    =======    =======   =======   =======
Weighted average yield ...       --  %      5.38%      6.36%     6.34%     6.30%
                              =======    =======    =======   =======   =======


         As of  September  30, 1999,  non-U.S.  Government  and U.S.  Government
agency  mortgage-backed  securities  that exceeded ten percent of  stockholders'
equity are as follows:

               Issuer                       Book Value             Market Value
               ------                       ----------             ------------
                                                (Dollars in thousands)
GE Capital Mortgage Services, Inc.            $4,046                  $3,908
PNC Mortgage Securities Corporation           $4,693                  $4,408

The above securities are fixed rate collateralized mortgage obligations that are
rated AAA by Moody's.

Investments

         At  September  30,  1999,  the  Bank's  investments  amounted  to $90.2
million,  which includes  $77.7 million  available-for-sale,  which  represented
18.7% of total  assets.  Pursuant to the Bank's  investment  policy,  the Bank's
investments  include obligations issued or fully guaranteed by the United States
government,   certain  federal  agency   obligations,   FHLB  stock,   municipal
obligations, asset-backed securities, and corporate obligations.


                                       14
<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.

         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
accumulated  other  comprehensive  income.  Gains  or  losses  on  the  sale  of
available-for-sale  securities are recognized using the specific  identification
method.

         The  following  tables set forth the  Bank's  investment  portfolio  at
carrying value at the dates indicated.

                                  As of September 30,
                             ----------------------------
                                1999      1998      1997
                             -------   -------   -------
Available-for-sale
Investment securities:
U.S. government and agency   $26,313   $23,749   $26,366
Municipal obligations ....    39,563    29,708    15,874
Corporate obligations ....     1,469      --        --
Commercial paper .........       500      --        --
Asset-backed securities ..     5,371      --        --
Mutual funds(1) ..........     1,895     1,793     1,628
FHLB stock ...............     8,795     5,050     4,885
FHLMC preferred stock ....       514       531       518
Equity securities ........     1,411     1,321       187
Trust preferred securities       701       488      --
                             -------   -------   -------
      Total ..............   $86,532   $62,640   $49,458
                             =======   =======   =======
Held-to-maturity
Investment securities:
U.S. government and agency   $ 2,000   $ 5,000   $ 5,998
Municipal obligations ....     1,625     1,625     1,625
Asset-backed securities ..      --        --         918
                             -------   -------   -------
      Total ..............   $ 3,625   $ 6,625   $ 8,541
                             =======   =======   =======

- ----------------
(1)  Consists of investment  in the Federated  Investors ARM Fund and Legg Mason
     Value Trust Fund.

                                       15
<PAGE>

         At September 30, 1999,  non-U.S.  Government and U.S. Government agency
securities that exceeded ten percent of stockholders' equity are as follows:

               Issuer                       Book Value        Market Value
               ------                       ----------        ------------
                                              (Dollars in thousands)
Student Loan Mortgage Association             $5,263            $5,372

         The above  securities  are floating  rate  collateralized  student loan
obligations rated AAA by Moody's.

                                       16
<PAGE>






         The  following  tables  set  forth  the  amount  of  each  category  of
investment securities of the Bank at September 30, 1999 which mature during each
of the  periods  indicated  and the  weighted  average  yield for each  range at
maturities. The yields on the tax-exempt investments have been adjusted to their
pre-tax equivalents.


<TABLE>
<CAPTION>

                                                               As of September 30,
                               ----------------------------------------------------------------------------------------------
                                                        After One Year       After Five Years
                                One Year or 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
<S>                           <C>          <C>     <C>           <C>        <C>           <C>       <C>           <C>
Available-for-sale
  U.S. government and agency   $ 1,500      5.61%   $ 4,499       5.48%      $12,436       6.58%     $ 8,986       6.60%
  Municipal obligations ....      --          --       --          --          1,388       4.12       40,624       5.31
  Corporate obligations ....      --          --      1,480       6.67         --           --           --         --
  Commercial paper .........       494      5.17       --          --          --           --           --         --
  Asset-backed securities ..      --                   --          --          --           --         5,263       5.90
  Mutual funds(1) ..........     1,945      5.78       --          --          --           --           --         --
  FHLB stock ...............     8,795      6.75       --          --          --           --           --         --
  FHLMC preferred stock ....       501      6.12       --          --          --           --           --         --
  Equity securities ........     1,580      2.50       --          --          --           --           --         --
  Trust preferred securities      --                   --          --          --           --          750        9.02
                               -------      ----       ----      -----        -------      ----       ------       ----
      Total ................   $14,815      5.98%   $ 5,979       5.77%      $13,824       6.33%     $55,623       5.62%
                                ======      ====     ======      =====        ======       ====       ======      =====

Held-to-Maturity:
  U.S. government and agency   $  --         -- %   $  --          -- %      $  --          -- %     $ 2,000       6.75%
  Municipal obligations ....      --         --                    --           --          --         1,625       5.63
                                            ----     -----        ----        ------       ----      -------       ----
      Total ................   $  --         -- %   $  --          -- %      $  --          -- %     $ 3,625       6.25%
                               =======      ====     =====       =====        ======       ====      =======      =====
</TABLE>

- ----------
(1)  Consists of investment  in the Federated  Investors ARM Fund and Legg Mason
     Value Trust Fund.

                                       17
<PAGE>


Sources of Funds

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

         Savings  Deposits.  The Bank's current savings deposit products include
passbook savings accounts,  demand deposit accounts, NOW accounts,  money market
deposit  accounts and certificates of deposit ranging in terms from three months
to ten years.  Included  among these  savings  deposit  products are  Individual
Retirement Account ("IRA")  certificates and Keogh Plan retirement  certificates
(collectively  "retirement  accounts").  The Bank  offers  preferred  rates  for
certificates  of deposit in  denominations  of $99,000 or more at terms  ranging
from one month to five years and,  at  September  30,  1999,  such  certificates
accounted for 1.1% of total savings deposits.

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

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

                                   1999                1998                   1997
                             ------------------ -------------------   --------------------
                                       Average              Average                Average
                              Balance   Rate     Balance     Rate       Balance      Rate
                              -------   ----     -------     ----       -------    -------
                                                    (Dollars in thousands)
<S>                         <C>          <C>   <C>           <C>      <C>           <C>
Passbook and club accounts.. $ 48,473     2.53% $ 47,423      2.53%    $ 47,514      2.78%
Checking accounts...........   42,901     1.03    36,846      1.09       33,841      1.18
Money market accounts.......   17,539     3.00    14,949      2.98       15,417      2.94
Certificate accounts........  160,205     5.14   162,517      5.70      147,420      5.76
                              -------     ----   -------      ----      -------      ----
         Total.............. $269,118     3.88% $261,735      4.32%    $244,192      4.37%
                              =======     ====   =======      ====      =======      ====

</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

                                       18
<PAGE>

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, 1999,  the Bank's total  retirement
funds were $35.4 million or 13.1% of its total savings deposits.

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

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

         The following  table 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.

                               At         Within                           After
                          September 30,    One         Two       Three     Three
                               1999        Year       Years      Years     Years
                               ----        ----       -----      -----     -----
                                                 (In thousands)
Certificate accounts:
  Under 4.01% ............   $  1,599   $  1,599   $   --     $   --     $   --
  4.01% to 6.00% .........    144,753    100,166     25,022      6,243    13,322
  6.01% to 8.00% .........     13,834      4,736        981      7,242       875
  8.01% to 10.00% ........         19       --            3         16       --
                             --------   --------   --------   --------   -------
Total certificate accounts   $160,205   $106,501   $ 26,006   $ 13,501   $14,197
                             ========   ========   ========   ========   =======


         Maturities  of  certificates  of deposit of  $100,000 or more that were
outstanding as of September 30, 1999 are summarized as follows:

                                                              (In thousands)
3 months or less.....................                            $ 1,197
Over 3 months through 6 months.......                              1,371
Over 6 months through 12 months......                                200
Over 12 months.......................                                200
                                                                  ------
         Total.......................                            $ 2,968
                                                                  ======

         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  credit
worthiness  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

                                       19
<PAGE>

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, 1999, the
Bank had $170.6 million of advances outstanding.

         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, 1999, the Bank had $3.0 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.


                                       20
<PAGE>
         The  following  table  sets forth  certain  information  regarding  the
short-term  borrowings (due within one year or less) of the Bank at the dates or
for the periods indicated.

                                          At or for the Year Ended September 30,
                                          --------------------------------------
                                                  1999       1998       1997
                                                  ----       ----       ----
                                                    (Dollars in thousands)
FHLB advances:
  Average balance outstanding..............         --     $1,177    $ 4,069
  Maximum amount outstanding at any
    month-end during the period............         --      3,300      5,300
  Weighted average interest rate
       during the period...................         --       5.09%      4.90%
  Balance outstanding at end of period.....         --         --      3,300
  Weighted average interest rate
       at end of period....................         --       5.13%      5.10%
Reverse repurchase agreements:
  Average balance outstanding..............      2,765      1,807        874
  Maximum amount outstanding at any
    month-end during the period............      3,792      2,370      1,528
  Weighted average interest rate
       during the period...................       4.06%      4.50%      4.50%
  Balance outstanding at end of period.....      3,041      1,870      1,183
  Weighted average interest rate
       at end of period....................       4.25%      4.50%      4.50%
FHLB Repoplus Advances:
  Average balance outstanding..............     24,674     18,058     39,208
  Maximum amount outstanding at any
    month-end during the period............     48,900     34,050     52,350
  Weighted average interest rate
       during the period...................       5.14%      5.75%      5.53%
  Balance outstanding at end of period.....     47,600      5,200     43,400
  Weighted average interest rate
       at end of period....................       5.48%      6.50%      5.79%
Total average short-term borrowings........     34,824     21,042     44,151
Average interest rate of total
  short-term borrowings....................       5.32%      5.42%      5.47%

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

                                       21
<PAGE>

are  restricted  (with  certain  exceptions)  to the  levels  and  magnitude  of
investments permitted  state-chartered savings institutions.  The Company's only
subsidiaries at September 30, 1999 were the Bank and FB Capital Trust.  The Bank
had no subsidiaries at September 30, 1999.

Employees

         At September  30,  1999,  the Bank had 101  full-time  and 24 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.

         The Bank 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,  the Bank faces
additional  significant  competition for investors'  funds from short-term money
market mutual funds and issuers of corporate and government securities. The Bank
competes for savings  deposits  principally by offering  depositors a variety of
deposit programs, convenient branch locations and hours, and other services. The
Bank does not rely upon any individual group or entity for a material portion of
its savings deposits.

         The Bank's  competition  for real estate loans comes  principally  from
mortgage banking companies,  commercial banks, savings banks and other financial
institutions.  The Bank  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 nine  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 the  Bank.  Substantially  all of the  Bank's  deposits  and loans are
received from  residents and  businesses  located in its primary market area. In
addition,  the Bank  participates in the MACTM,  PLUSTM,  and Freedom  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.

                                       22
<PAGE>

The area, like the nation as a whole,  continues to experience low  unemployment
and the labor market remains tight. The region's  unemployment  rate has dropped
to approximately  4.2%, down from approximately 4.5% one year ago.  Construction
activity remains strong,  with several major commercial  projects underway or in
process,  and residential  construction up approximately  4.7% over the year ago
period.  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.



                                       23
<PAGE>



Average Balance Sheet and Analysis of Net Interest Earnings

         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%.


<TABLE>
<CAPTION>
                                                                    Year Ended September 30,
                                ----------------------------------------------------------------------------------------------------
                                            1999                                 1998                              1997
                                 -------------------------------  ------------------------------------ -----------------------------
                                Average               Average       Average                 Average     Average             Average
                                Balance   Interest    Yield/Cost    Balance     Interest   Yield/Cost   Balance  Interest Yield/Cost
                                -------   --------    ----------    -------     --------   ----------   -------  -------- ----------
                                                                         (Dollars in Thousands)
<S>                             <C>       <C>           <C>       <C>          <C>            <C>     <C>         <C>        <C>
Interest-earning assets:
 Loans receivable(1)............ $246,327  $19,410       7.88%     $201,036     $ 16,597       8.26%   $165,170    $13,634    8.25%
 Mortgage-backed securities.....  108,051    6,738       6.24       117,791        7,597       6.45     109,251      6,964    6.37
 Investment securities
   and FHLB stock...............   81,828    5,581       6.82        61,838        4,301       6.96      53,956      3,646    6.76
 Interest-earning deposits......      536       31       5.78         1,127           74       6.57         158         11    6.96
                                 --------   ------       ----       -------      -------       ----     -------     ------    ----
    Total interest-earning
      assets....................  436,742   31,760       7.27       381,792       28,569       7.48     328,535     24,255    7.39
                                  -------   ------       ----       -------      -------       ----     -------     ------    ----

Non-interest-earning assets.....   16,862                            14,294                              11,362
                                  -------                           -------                             -------
  Total assets                    453,604                          $396,086                            $339,897
                                  =======                          ========                             =======

Interest-bearing liabilities:
 Deposits....................... $268,553   10,545       3.93      $258,013      $10,940       4.24    $235,984     $9,566    4.05
 Borrowed funds.................  154,574    8,684       5.62       108,238        6,424       5.94      79,686      4,316    5.42
                                  -------    -----       ----       -------       ------       ----     ------      ------   ----
  Total interest-
    bearing liabilities.........  423,127   19,229       4.54       366,251       17,364       4.74     315,670     13,882    4.40
                                  -------   ------       ----       -------       ------       ----     -------     ------    ----


Non-interest bearing
  liabilities...................    2,282                               814                                 410
                                  -------                           -------                             -------
 Total liabilities..............  425,409                           367,065                             316,080
Stockholders' equity............   28,195                            29,021                              23,817
                                  -------                           -------                             -------
 Total liabilities and
   stockholders' equity......... $453,604                          $396,086                            $339,897
                                 ========                          ========                            ========
Net interest income.............           $12,531                               $11,205                           $10,373
                                            ======                                ======                            ======
Interest rate spread............                         2.73%                                 2.74%                          2.99%
                                                         ====                                  ====                           ====
Net interest margin(1)..........                         2.87%                                 2.93%                          3.16%
                                                         ====                                  ====                           ====
Ratio of average
  interest-earning assets
  to average interest-bearing
  liabilities...................                       103.22%                               104.24%                        104.08%
                                                       ======                                ======                         ======
</TABLE>
- -----------
(1)  Net   interest   margin  is  net   interest   income   divided  by  average
     interest-earning assets.


                                       24
<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).  Interest  income on tax free  investments  has
been adjusted for federal income tax purposes using a rate of 34%.
<TABLE>
<CAPTION>
                                                                                Year Ended September 30,
                                                  ----------------------------------------------------------------------------------
                                                           1999     vs.     1998                          1998     vs.     1997
                                                  ---------------------------------------    ---------------------------------------
                                                             Increase (Decrease)                            Increase (Decrease)
                                                                   Due to                                       Due to
                                                  ---------------------------------------    ---------------------------------------
                                                                         Rate/                                      Rate/
                                                   Volume     Rate       Volume       Net     Volume      Rate      Volume     Net
                                                  -------    -------     ------    -------    -------    -------    -----    -------
                                                                            (Dollars in Thousands)
<S>                                              <C>        <C>        <C>        <C>        <C>        <C>      <C>        <C>
Interest income on interest-earning assets:
Mortgage loans .................................. $ 2,654    $  (607)   $  (108)   $ 1,939    $ 1,823    $   (68) $   (11)   $ 1,744
Mortgage-backed securities ......................    (643)      (236)        20       (859)       539         88        6        633
Installment loans ...............................     638       (172)       (22)       444        623         29        5        657
Commercial business and lease loans .............     724       (240)       (54)       430        575        (11)      (4)       560
Investment securities and other investments .....   1,462       (183)       (42)     1,237        664         61       (7)       718
                                                  -------    -------     ------    -------    -------    -------  -------    -------
    Total interest-earning assets ...............   4,835     (1,438)      (206)     3,191      4,224         99      (11)     4,312
                                                  -------    -------    -------    -------    -------  -------    -------    -------
Interest expense on interest-bearing liabilities:
Deposits ........................................     410       (771)       (34)      (395)       866        467       41      1,374
Borrowed funds ..................................   2,660       (306)       (94)     2,260      1,719        313       76      2,108
                                                  -------    -------     ------    -------    -------    -------  -------    -------
Total interest-bearing liabilities ..............   3,070     (1,077)      (128)     1,865      2,585        780      117      3,482
                                                  -------    -------     ------    -------    -------    -------  -------    -------
    Net change in net interest income ........... $ 1,765    $  (361)    $ ( 78)   $(1,326)   $ 1,639    $  (681)    (128)   $   830
                                                  =======    =======     ======    =======    =======    =======  =======    =======
</TABLE>





                                       25
<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.

                                        Year Ended September 30,
                                        ------------------------
                                       1999       1998       1997
                                       ----       ----       ----
Return on average assets .....          .74%       .74%       .80%
Return on average equity .....        11.98      10.64      11.42
Average equity to assets ratio         6.22       6.94       7.01
Dividend payout ratio ........        22.09      21.77      19.01

Asset and Liability Management

         The Bank in fiscal 1999  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 Company's 1999 Annual Report
to Stockholders,  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 the Bank's
interest-earning  assets and  interest-bearing  liabilities  as of September 30,
1999.  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.

                                       26
<PAGE>

<TABLE>
<CAPTION>
                                                                       September 30, 1999
                                                 ----------------------------------------------------------------
                                                               Over Three
                                                                Months        After One
                                                 Three          Through      After One      After
                                                 Months         Twelve     Through Five      Five
                                                 or Less        Months          Years        Years        Total
                                                 -------        ------          -----        -----        -----
                                                                      (Dollars in thousands)
<S>                                           <C>           <C>           <C>           <C>          <C>
Interest-earning assets:
  Mortgage loans ............................   $  16,572     $  22,777     $  80,043     $  75,233    $ 194,625
  Mortgage-backed securities ................      19,395        13,778        29,948        35,575       98,696
  Installment loans .........................      14,194        15,028        27,148         1,499       57,869
  Commercial business and lease loans .......       8,456         3,007        13,635         2,296       27,394
  Investment securities and other investments      10,620         1,200         6,882        75,528       94,230
                                                ---------     ---------     ---------     ---------    ---------
         Total interest-earning assets ......      69,237        55,790       157,656       190,131      472,814
                                                ---------     ---------     ---------     ---------    ---------
Interest-bearing liabilities:
  Passbook and club accounts ................        --            --          36,355        12,118       48,473
  Checking accounts .........................        --            --          32,833        10,068       42,901
  Money market accounts .....................        --           8,770         8,769          --         17,539
  Certificate accounts ......................      30,742        75,759        49,023         4,681      160,205
  Borrowed funds ............................      41,939        10,000        93,000        40,250      185,189
                                                ---------     ---------     ---------     ---------    ---------
         Total interest-bearing liabilities .      72,681        94,529       219,980        67,117      454,307
                                                ---------     ---------     ---------     ---------    ---------
Interest sensitivity ........................   $  (3,444)      (38,739)    $ (62,324)    $ 123,014    $  18,507
                                                =========     =========     =========     =========    =========
Cumulative interest sensitivity .............   $  (3,444)    $ (42,183)    $(104,507)    $  18,507    $  18,507
                                                =========     =========     =========     =========    =========
Cumulative ratio as a percent of assets .....        (.71%)       (8.74%)      (21.66%)        3.83%        3.83%
                                                =========     =========     =========     =========    =========

</TABLE>

Regulation of the Company

         Recent  Developments - Financial  Modernization.  On November 12, 1999,
President Clinton signed into law the  Gramm-Leach-Bliley  Act (the "Act") which
will,  effective March 11, 2000,  permit  qualifying  bank holding  companies to
become financial  holding  companies and thereby affiliate with securities firms
and  insurance  companies and engage in other  activities  that are financial in
nature.   The  Act  defines   "financial   in  nature"  to  include   securities
underwriting,  dealing and market making; sponsoring mutual funds and investment
companies;  insurance underwriting and agency; merchant banking activities;  and
activities  that the Board has  determined to be closely  related to banking.  A
qualifying national bank also may engage,  subject to limitations on investment,
in activities that are financial in nature,  other than insurance  underwriting,
insurance company portfolio investment, real estate development, and real estate
investment, through a financial subsidiary of the bank.

         Bank  Holding  Company Act ("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.


                                       27
<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
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, 1999, the company had Tier 1 capital as a percentage
of risk-weighted  assets of 13.94% and total risk-based  capital as a percentage
of risk-weighted assets of 14.90%.




                                       28
<PAGE>

         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, 1999,  the Company has a Leverage
Ratio of 8.80%.

         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

         The  Bank is  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. 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.

         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.


                                       29
<PAGE>

         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
1.2 basis points of their BIF-assessable  deposits and 5.9 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.  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
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, 1999,
the Bank met each of its capital requirements.


                                       30
<PAGE>

         The  following  table sets forth  certain  information  concerning  the
Bank's regulatory capital at September 30, 1999.

                                             Tier I    Tier I       Tier II
                                               Core   Risk-Based    Risk-Based
                                            Capital    Capital       Capital
                                            -------    -------       -------
                                                 (Dollars in thousands)
Equity Capital(1) ......................   $ 28,288    $ 28,288     $ 28,288
Unrealized securities (gains) losses ...      3,833       3,833        3,833
Plus: general valuation allowance (2) ..       --          --          2,477
                                           --------    --------     --------
    Total regulatory capital ...........     32,121      32,121       34,598
Minimum required capital ...............     17,833      11,271       22,542
                                           --------    --------     --------
   Excess regulatory capital ...........   $ 14,288    $ 20,850     $ 12,056
                                           ========    ========     ========
Regulatory capital as a percentage(3) ..       7.20%      11.40%       12.28%
Minimum regulatory capital percentage ..       4.00        4.00         8.00
                                           --------    --------     --------
    Excess regulatory capital percentage       3.20%       7.40%        4.28%
                                           ========    ========     ========

- -----------------
(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, 1999.

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

(3)  Tier 1 capital is  calculated  as a percentage  of adjusted  total  average
     assets  of  $445.8  million.  Tier I and  Tier II  risk-based  capital  are
     calculated  as a  percentage  of  adjusted  risk-weighted  assets of $281.8
     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)

                                       31
<PAGE>

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 the Bank, 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  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

                                       32
<PAGE>

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.  The Bank had a $8.8 million  investment  in stock of the
FHLB of Pittsburgh at September 30, 1999, 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, 1999,  the Bank had $170.6  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, 1999, the Bank had $2.5 million
of assets classified as substandard.

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

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


                                       33
<PAGE>

         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

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

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

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

         The foregoing  references to laws and regulations  which are applicable
to the 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.


                                       34
<PAGE>

         Bad Debt Reserves.  Savings  institutions  such as the Bank, which meet
certain  definitional tests primarily relating to their assets and the nature of
their businesses, are permitted to establish a reserve for bad debts and to make
annual additions to the reserve.  These additions may, within specified  formula
limits, be deducted in arriving at the Bank's taxable income.

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

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



                                       35
<PAGE>



Item 2.  Properties

         At September  30, 1999,  the Bank  conducted its business from its main
office in Pittsburgh, Pennsylvania and eight 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, 1999.

<TABLE>
<CAPTION>

         Location
- ------------------------------------------------                                       Net Book Value
                                                      Lease Expiration                 of Property and
                                                      Date (including)              Leasehold Improvements
         County                   Address             Lease or Own Options            at September 30, 1999
         ------                   -------             --------------------            ---------------------

<S>                     <C>                            <C>                              <C>
                         3300 Brighton Road
Allegheny                Pittsburgh, PA 15212                  Own                         $133,869
                         1009 Perry Highway
Allegheny                Pittsburgh, PA 15237                  Own                          209,210
                         251 South Main Street
Butler                   Zelienople, PA 16063                  Own                          467,265
                         312 Beverly Road
Allegheny                Pittsburgh, PA 15216                  Lease 7/31/08                193,667
                         6000 Babcock Blvd.
Allegheny                Pittsburgh, PA 15237                  Lease 11/30/98                   --
                         1701 Duncan Avenue
Allegheny                Allison park, PA 15101                Lease 01/31/00                 5,937
                         4710 Liberty Avenue
Allegheny                Pittsburgh, PA 15224                  Own                          595,444
                         728 Washington Road
Allegheny                Pittsburgh, PA 15228                  Own                          239,952
                         2034 Penn Avenue
Allegheny                Pittsburgh, PA 1522                   Own                          974,080
                                                                                         ----------
Total                                                                                    $2,819,424
                         Loan Center
                         1014 Perry Highway
Allegheny                Pittsburgh, PA 15237                  Lease 9/30/07                 57,394
                         Data Processing and
                         Checking Department
                         1015 Perry Highway
Allegheny                Pittsburgh, PA 15237                  Own                          271,894
                                                                                          ---------
Total (including Loan
and Data Centers)                                                                        $3,148,712
                                                                                          =========

</TABLE>

         Management  of  the  Bank  believes  that  the  above   properties  are
adequately  covered by insurance and are in good  condition.  The Bank generally
does not invest in real estate directly.  The real estate activities of the Bank
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 the Bank, see "Item 1.
Description of Business - Lending Activities."



                                       36
<PAGE>

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 the Bank.

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 1999  ("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. Selected Financial Data

         The information  contained in the section captioned "Selected Financial
Data" of the Annual Report is incorporated herein by reference.

Item 7. Management's  Discussion and Analysis of Financial Condition and Results
     of Operations

         The information required herein is incorporated by reference from pages
36 to 47 of the Company's Annual Report.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

         The information required herein is incorporated by reference from pages
36 to 38 of the Company's Annual Report.

Item 8. Financial Statements

         The information required herein is incorporated by reference from pages
6 to 46 of the Company's Annual Report.

Item 9.  Changes  in  and  Disagreements  With  Accountants  on  Accounting  and
     Financial Disclosure

         Not applicable.


                                       37
<PAGE>

                                    PART III

Item 10.  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
2 to 3 of the Proxy  Statement for the 2000 Annual Meeting of Stockholders to be
filed within 120 days of September 30, 1999 ("Proxy Statement").

Item 11. Executive Compensation and Transactions

         The information required herein is incorporated by reference from pages
3 to 11 of the Proxy Statement.

Item 12. Security Ownership of Certain Beneficial Owners and Management Contents

         The information required herein is incorporated by reference from pages
2 to 3 of the Proxy Statement.

Item 13. Certain Relationships and Related Transactions

         The information  required herein is incorporated by reference from page
11 of the Proxy Statement.

Item 14. Exhibits, List and Reports on Form 8-K

         (a.) Exhibits

         The  following  exhibits  are  filed as part of this Form 10-K and this
list includes the Exhibit Index.
<TABLE>
<CAPTION>
     <S>        <C>
         2        Agreement and Plan of Reorganization(1)
         3.1      Articles of Incorporation(1)
         3.2      Bylaws(1)
         4        Common Stock Certificate(2)
         10.1     Employee Stock Ownership Plan, as amended(2)
         10.2     1988 Employee Stock Compensation Program(2)
         10.3     1993 Employee Stock Compensation Program(3)
         10.4     1997 Employee Stock Compensation Program(4)
         10.5     1993 Directors' Stock Option Plan(3)
         10.6     Employment Agreement between the Company, the Bank and William L. Windisch(2)
         10.7     1998 Group Term Replacement Plan
         10.8     1998 Salary Continuation Plan Agreement by and between W.L. Windisch, the Company and the Bank
         10.9     1998 Salary Continuation Plan Agreement by and between R.G. Spencer, the Company and the Bank
         10.10    1998 Salary Continuation Plan Agreement by and between M.A. Mooney, the Company and the Bank
         10.11    1998 Stock Compensation Plan(5)

</TABLE>
                                       38
<PAGE>



<TABLE>
<CAPTION>
       <S>       <C>
         13       1999 Annual Report to Stockholders
         21       Subsidiaries (see Item 1. Description of Business - Subsidiaries)
         23       Consent of Accountants
         27       Financial Data Schedule (in electronic filing only)
</TABLE>
- -------------
(1)  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").
(2)  Incorporated by reference from the Registration Statement.
(3)  Incorporated by reference from an exhibit in Form S-8 filed with the SEC on
     May 2, 1997.
(4)  Incorporated by reference from an exhibit in Form S-8 filed with the SEC on
     March 12, 1998.
(5)  Incorporated by reference from an exhibit in Form S-8 filed with the SEC on
     January 25, 1999.

         (b.) Reports on form 8-K


         The  Company  did not file any  reports on Form 8-K during the  quarter
ended September 30, 1999.

                                       39
<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 22, 1999                           /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 December 22, 1999.
<TABLE>
<CAPTION>
<S>                                                         <C>

/s/ William L. Windisch                                       /s/ Richard G. Spencer
- -----------------------------------------------               ---------------------------------------
William L. Windisch                                           Richard G. Spencer
Director, President and Chief Executive Officer               Executive Vice President and Treasurer
                                                              (also Principal Accounting Officer)




/s/ John R. Gales                                             /s/ Robert F. Kastelic
- -----------------------------------------------               ---------------------------------------
John R. Gales                                                 Robert F. Kastelic
Director                                                      Director





/s/ Oliver D. Keefer                                          /s/ Charles E. Nettrour
- -----------------------------------------------               ---------------------------------------
Oliver D. Keefer                                              Charles E. Nettrour
Director                                                      Director



/s/ Joanne Ross Wilder
- -----------------------------------------------
Joanne Ross Wilder
Director
</TABLE>

                                       40




                                   EXHIBIT 13
<PAGE>

                                     Mission
                                     -------

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

                                Mission Statement
                                -----------------

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


          o    maximizing  stockholder  value,  thereby  assuring the  Financial
               success of the independent bank franchise

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

          o    the employment and retention of a competent and dedicated staff

          o    the communities served by Fidelity Bank.


Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries -
<PAGE>
                                      Corporate Profile and Financial Highlights
- --------------------------------------------------------------------------------

                                Corporate Profile
                                -----------------



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



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


 ...........................................................................................At or For the
 .................................................................................Fiscal Years Ended September 30,

(in thousands, except per share data and percentages)..................................1999................1998
- --------------------------------------------------------------------------------------------------------------------
<S>                                                                                  <C>                  <C>
Total assets..........................................................................$482,543.............$406,044
Total savings deposits.................................................................269,118..............261,735
Total loans receivable, net............................................................275,958..............218,892
Total stockholders' equity..............................................................26,046...............29,021
- --------------------------------------------------------------------------------------------------------------------
Net interest income....................................................................$11,746..............$10,683
Provision for loan losses..................................................................520..................405
Net income...............................................................................3,379................2,925
- --------------------------------------------------------------------------------------------------------------------
Diluted earnings per share1..............................................................$1.68................$1.44
Book value per share1....................................................................13.47................14.67
Average interest rate spread..............................................................2.73%................2.74%
Return on average assets....................................................................74%..................74%
Return on average stockholders' equity...................................................11.98%...............10.64%
- --------------------------------------------------------------------------------------------------------------------
Common shares outstanding(1).........................................................1,934,308............1,978,543
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

1    Per share  amounts and common shares  outstanding  were restated to reflect
     the 25% stock split paid on March 31, 1998.

           Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries - Page 1
<PAGE>
Letter to Our Stockholders
- --------------------------------------------------------------------------------

                              To Our Stockholders
                              -------------------

The country's  economy  experienced  strong growth and expansion in 1999,  which
positively impacted individuals and businesses alike. Fidelity Bancorp was among
those  companies  that enjoyed a successful  year,  achieving  record  operating
results.  New highs were achieved in many areas of  operation,  as the following
illustrates:

o    Net income increased by 15.5% to $3.38 million
o    Diluted earnings-per-share grew 16.7% to $1.68
o    Return-on-equity increased by 12.6% to 11.98%
o    Assets  grew  18.8%  to $483  million
o    Loans  increased  by 26.1% to $276 million
o    The investment portfolio increased to $187 million
o    Deposits reached $269 million

To more fully  understand the respective  areas of the Company's  operation that
contributed to the above results, the following synopses are offered.

                           [NET INCOME GRAPH OMITTED]

               1995      1996      1997      1998      1999
               ----      ----      ----      ----      ----
                           (Dollars in Millions)
               1.52      2.19*     2.72      2.93      3.38

          *Excluding SAIF Assessment

Capital  - A key  objective  of the  Bank's  Business  Plan is to make  the most
effective use of capital.  The Board of Directors has  determined  that the best
way to  accomplish  this goal is to utilize  capital  to  increase  earnings  by
steadily  increasing  the  Bank's  assets.  During  this past year  assets  were
increased  through  the  substantial  acquisition  of new loans  and  investment
securities.  This growth was funded by a  combination  of customer  deposits and
funds  borrowed  from the Federal Home Loan Bank.  Through this  utilization  of
capital, the  capital-to-assets  ratio declined from 7.15% to 5.40%, the desired
level specified in the Business Plan.  Significant growth in interest income was
attained through this asset acquisition, while maintaining a stable net interest
margin.

Earnings  - Per share  earnings  reached  an all time high of $1.68 per  diluted
share,  up from $1.44 last year.  These earnings  produced a return on equity of
11.98%, up from 10.64% the prior year, and a return on assets of .74%, which was
equal to last year.

                  [EARNINGS PER SHARE (DILUTED) GRAPH OMITTED]

               1995      1996      1997      1998      1999
               ----      ----      ----      ----      ----
              $0.79     $1.12*    $1.37     $1.44     $1.68

               *Excluding SAIF Assessment

                        [RETURN ON EQUITY GRAPH OMITTED]

               1995      1996      1997      1998      1999
               ----      ----      ----      ----      ----
               7.13%     9.88%*    11.42%    10.64%    11.98%

               *Excluding SAIF Assessment

Stock Performance - Our stock performed below  expectations  during 1999, as did
community bank stocks in general. This was a year in which high-tech stocks were
"in" and value  investing was "out." As our quarterly  press releases  announced
continual  earnings  growth,  the  price  of our  shares  steadily  dropped.  At
September  30,  1998 the  price of the stock was $20 per share and by the end of
September 1999, had fallen to $14.75 per share, a decline of approximately  35%.
To further  illustrate  the impact  that this  investing  preference  had on our
stock, the  price/earnings  multiple (P/E) at the end of September 1998 was 13.8
times  earnings  and by the end of  September  1999 had  declined  to 8.9  times
earnings. Additionally, the price-to-book ratio at the end of September 1998 was
136% and by the end of September  1999 had declined to 110%.  This  represents a
decline of 36% and 20% respectively.  As shareholders,  we know that cycles such
as this occur  periodically in the stock market. We also know that we can expect
this to be a temporary situation, with our stock price recovering to more normal
levels over time.

Stock Buyback - It has always been the  philosophy of the Board of Directors and
the management of the Company to do whatever they considered best to support the
value of the stock.  During the past

PAGE 2 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries
<PAGE>
                                          Letter to Our Stockholders - continued
- --------------------------------------------------------------------------------

year a decision was made to  repurchase  some of the Bank's  outstanding  shares
because of the low price.  This  positive  action is in the best interest of the
stockholders. To date 86,675 shares have been repurchased at an average price of
$16.26. Additional shares may be repurchased as they become available.

                             [ASSETS GRAPH OMITTED]

               1995      1996      1997      1998      1999
               ----      ----      ----      ----      ----
                           (Dollars in Millions)
               281.8     317.9     381.0     406.0     482.5


Other Income - Unlike interest  income earned on loan and security  investments,
"other  income"  refers to fees and charges  assessed  by the Bank for  services
rendered to customers. Until recently, this area was a minor source of earnings.
As the Bank's  interest  margin has  receded in the last  several  years,  other
income  has  become a more  important  source of  revenue.  This past year other
income has grown by more than 30% over last year's results.

                             [LOANS GRAPH OMITTED]

               1995      1996      1997      1998      1999
               ----      ----      ----      ----      ----
                           (Dollars in Millions)
               120.9     151.3     182.9     218.9     276.0

Other  Expense - The  expenses  that the Company  incurs in covering its cost of
operation  are  collectively  referred  to as  "other  expense."  We have a long
history of maintaining a low expense ratio.  An expense ratio below 2% of assets
is considered to be in the most desirable range. This year the Company's expense
ratio was 1.80% of assets,  down from 1.85% last year.  Even  though the Company
grew by more than $75  million  in assets,  we were able to reduce  the  expense
ratio while managing that growth.

Loans - This was an  extraordinary  year for the  origination of new loans.  The
amount invested in new loans surpassed $120 million. To put this in perspective,
in 1998 we originated approximately$95 million in new loans and approximately$65
million in 1997.  The  current  year  origination  volume  resulted in growth of
approximately 30% in the mortgage portfolio, 18% in the consumer loan portfolio,
and 18% in the commercial  loan  portfolio.  Overall  outstanding  loan balances
achieved an increase in excess of $57 million.

                            [DEPOSITS GRAPH OMITTED]

               1995      1996      1997      1998      1999
               ----      ----      ----      ----      ----
                           (Dollars in Millions)
               244.1     234.3     244.2     261.7     269.1

Asset  Quality - Credit  quality is often  considered  to be the area in which a
bank is most at risk  and,  therefore,  always a matter of  concern.  Due to the
country's strong economy, credit quality has not been an issue for the last five
years.  However,  when the future of the economy,  even though appearing strong,
becomes somewhat uncertain as it has recently,  credit quality can show signs of
deterioration.  This past year we  experienced a decline in credit  quality,  as
non-performing  assets,  as a percent of total  assets,  increased  from .14% to
 .52%, which, while higher, is still well within the acceptable range.

Deposits - Sustaining consistent deposit growth is a challenge for all banks. To
a large degree this is caused by the fact that  consumers  generally have become
very adept at managing their  finances to achieve a higher  return.  Our deposit
customers,  like most consumers,  have been reducing their bank deposit balances
and investing an increasing  amount of their  long-term  savings in other forms,
such as stocks and mutual  funds.  Total deposit  account  balances grew by less
than 3% this past year, even though our deposit management practices continue to
bring new customers and new accounts to the Bank in record numbers.

Impact Update - Another key objective in the Bank's  strategic plan is to become
a full financial-  services provider.  Towards that end, last year we introduced
the new "Fidelity Impact  Investment and Insurance  Services"  program.  Through
this program our  customers  and the general  public can purchase

           Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries - Page 3
<PAGE>
Letter to Our Stockholders - continued
- --------------------------------------------------------------------------------

mutual funds,  stocks, and bonds, as well as obtain financial planning and 401-K
plan  administration.  With the first year behind us we are able to say that the
Fidelity Impact program has had a very solid beginning. As we continue to expand
and develop the program,  we expect Fidelity  Impact to contribute  favorably to
earnings during fiscal year 2000.

What's New - This year we totally  redesigned  our Internet  website.  Much more
information  is now available to our customers.  We are currently  investigating
the  installation of on-line banking through our website and expect to have this
service available in 2000. Our website can be found at www.fidelitybank-pa.com
                                                       -----------------------

             [OTHER INCOME AS A % OF AVERAGE ASSETS GRAPH OMITTED]

               1995      1996      1997      1998      1999
               ----      ----      ----      ----      ----
                                  Percent
               0.22      0.24      0.26      0.29      0.34

Looking  Ahead - 1999 was a very  fulfilling,  although  difficult  year for the
Company.  Concerns  over the Year 2000 problem  were  uppermost in our minds and
consumed a great  amount of energy.  With that behind us now, we can refocus our
efforts on meeting the  challenges of the changing  banking  environment  of the
21st  century.  With  the  barriers  between  banking,  and the  securities  and
insurance businesses having been removed by recent legislation, we will continue
the transformation of the Bank into a full service financial firm. Additionally,
we will  continue our efforts to implement the use of new  technologies  to more
effectively meet customers' ever-changing needs in a cost-effective manner. And,
as we pursue our daily activities,  we will never lose sight of our primary goal
- - to  continue  to  enhance  the value of the  Company  for the  benefit  of our
shareholders.

As I look to the  future,  I must also take a moment to pay  tribute to the past
years of hard work and effort that have brought us to this point.  Just 12 short
years ago,  Fidelity Bank converted to a stock form of ownership.  At that time,
there were six branch offices and total assets  were$136  million.  Today,  with
nine offices and total assets  surpassing $482 million,  I think we can say with
pride that we've come a long way.

          [OPERATING EXPENSES AS A % OF AVERAGE ASSETS GRAPH OMITTED]

               1995      1996      1997      1998      1999
               ----      ----      ----      ----      ----
                                  Percent
               2.20      2.18*     1.91      1.85      1.80

          * Excluding SAIF Assessment


The one constant over the years, which has always been the backbone of the Bank,
is the fine team of men and women who make up the Bank's staff. Each year I have
had the  pleasure of watching  their  diligent  efforts and  dedication  produce
remarkable results,  with 1999 being the best year ever. As we close the chapter
on the 20th century, I wish to express my gratitude to this outstanding group of
people for all that they have  contributed  through  the years to get us to this
point.  I also  extend my thanks to the  Board of  Directors  for their  endless
support.

As we embark on the 21st century, I am excited over the limitless  possibilities
it presents and look  forward  with  enthusiasm  to meeting the  challenges  and
opportunities that will arise this year and in future years.

To you, our shareholders, I extend my sincere thanks on behalf of the directors,
officers and staff, for your continued support.


Sincerely,

/s/ William L. Windisch
William L. Windisch
President
January 7, 2000

Page 4 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries
<PAGE>
                                                         Selected Financial Data
- --------------------------------------------------------------------------------

                            Financial Condition Data
                            ------------------------
<TABLE>
<CAPTION>

 ..............................................................................September 30,
(in thousands)..........................................1999.........1998.........1997.........1996.........1995
- -----------------------------------------------------------------------------------------------------------------

<S>                                                <C>           <C>          <C>          <C>          <C>
Total assets........................................$482,543......$406,044.....$380,964.....$317,874.....$281,810
Loans, net...........................................275,958.......218,892......182,869......151,263......120,904
Mortgage-backed securities(1).........................96,250.......102,870......127,916.......93,738......101,511
Investment securities and
other earning assets(2)...............................90,521........69,878.......58,242.......59,302.......46,523
Savings deposits.....................................269,118.......261,735......244,192......234,276......244,083
Advances from FHLB
and other borrowings.................................183,891.......112,320......108,133.......57,143.......13,092
Stockholders' equity
- -- substantially restricted...........................26,046........29,021.......25,881.......21,778.......22,132
Number of full service offices.............................9.............8............8............8............8
- -----------------------------------------------------------------------------------------------------------------
</TABLE>

                                 Operations Data
                                 ---------------
<TABLE>
<CAPTION>

 ....................................................................Fiscal Years Ended September 30,
 ........................................................1999.........1998.........1997.........1996.........1995
- -----------------------------------------------------------------------------------------------------------------
<S>                                                 <C>           <C>          <C>          <C>          <C>
Interest income......................................$30,975.......$28,047......$23,963......$20,986......$19,047
Interest expense......................................19,229........17,364.......13,882.......11,832.......11,059
- -----------------------------------------------------------------------------------------------------------------
Net interest income...................................11,746........10,683.......10,081........9,154........7,988
Provision for loan losses................................520...........405..........500..........270..........230
- -----------------------------------------------------------------------------------------------------------------
Net interest income after
  provision for loan losses...........................11,226........10,278........9,581........8,884........7,758
Gain (loss) on sale of investments and
  mortgage-backed securities, net.........................64............84...........53...........27..........(57)
Gain on sale of loans.....................................17............11...........28...........17...........18
Service fees and other income..........................1,442.........1,071..........801..........688..........643
Operating expenses.....................................8,153.........7,315........6,488........8,073(3).....6,119
- -----------------------------------------------------------------------------------------------------------------
Income before income tax provision.....................4,596.........4,129........3,975........1,543........2,243
Income tax provision...................................1,217.........1,204........1,256..........226..........728
- -----------------------------------------------------------------------------------------------------------------
  Net income..........................................$3,379........$2,925.......$2,719.......$1,317(3)....$1,515
- -----------------------------------------------------------------------------------------------------------------
  Diluted earnings per share(4)........................$1.68.........$1.44........$1.37.........$.67.........$.79
  Cash dividends per share(4)...........................$.38.........$.324.........$.26........$.217........$.205
- -----------------------------------------------------------------------------------------------------------------
</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, operating expenses would have been $6,536, and diluted earnings per
     share would have been $1.12 per share.
4    Per share  amounts  were  restated  to reflect  the 25% stock split paid in
     March 1998 and the 10% stock dividend paid in May 1997 and 1996.

             Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries Page 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, 1999 and 1998,
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,
1999. These  consolidated  financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
consolidated financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  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, 1999 and 1998,  and the results of
their  operations  and their cash flows for each of the years in the  three-year
period  ended  September  30,  1999,  in  conformity  with  generally   accepted
accounting principles.



/s/ KPMG LLP

Pittsburgh, Pennsylvania
October 29, 1999



Page 6 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries
<PAGE>
                                  Consolidated Statements of Financial Condition
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

 .............................................................................................September 30,

(in thousands, except per share data).................................................1999................1998
- -----------------------------------------------------------------------------------------------------------------
<S>                                                                                <C>                 <C>
Assets
  Cash and amounts due from depository institutions....................................$4,304..............$2,539
  Interest-earning demand deposits with other institutions................................364.................613
  Investment securities held-to-maturity
    (market value of $3,509 and $6,750)
    (Notes 2, 11, 12, 14 and 21)........................................................3,625...............6,625
  Investment securities available-for-sale
    (cost of $81,446 and $56,750) (Notes 3, 12, 14 and 21).............................77,737..............57,590
  Mortgage-backed securities held-to maturity (market value of $13,288 and $20,155)
    (Notes 4, 12, 14 and 21)...........................................................13,400..............19,913
  Mortgage-backed securities available-for-sale (cost of $85,296 and $82,728)
    (Notes 5, 12, 14 and 21)...........................................................82,850..............82,957
  Loans receivable, net of the allowance of $2,477 and $2,243
    (Notes 6, 8, 12 and 21)...........................................................275,958.............218,892
  Real estate owned, net (Note 8).........................................................107..................21
  Federal Home Loan Bank stock, at cost (Notes 9 and 12)................................8,795...............5,050
  Accrued interest receivable:
    Loans...............................................................................1,271...............1,122
    Mortgage-backed securities............................................................552.................606
    Investments and interest-earning deposits...........................................1,063.................845
  Office premises and equipment, net (Note 10)..........................................4,700...............3,446
  Deferred tax assets (Note 16).........................................................3,155.................700
  Prepaid expenses and sundry assets....................................................4,662...............5,125
- -----------------------------------------------------------------------------------------------------------------
 .....................................................................................$482,543............$406,044
- -----------------------------------------------------------------------------------------------------------------
Liabilities and Stockholders' Equity

  Liabilities:
    Savings and time deposits (Notes 11 and 21)......................................$269,118............$261,735
    Federal Home Loan Bank advances (Notes 12 and 21).................................170,600.............100,200
    Guaranteed preferred beneficial interest in Company's debentures (Note 13).........10,250..............10,250
    Reverse repurchase agreements (Notes 14 and 21).....................................3,041...............1,870
    Advance payments by borrowers for taxes and insurance...............................1,298...............1,126
    Accrued interest payable............................................................1,153.................731
    Accrued income taxes (Note 16)........................................................199.................171
    Other accrued expenses and sundry liabilities.........................................838.................940
- -----------------------------------------------------------------------------------------------------------------
 ......................................................................................456,497.............377,023
- -----------------------------------------------------------------------------------------------------------------
  Stockholders' Equity (Notes 1, 16, 17, and 18):
    Common stock, $0.01 par value per share;
      10,000,000 shares authorized; 1,989,883 and
      1,978,543 shares issued..............................................................20..................20
    Treasury stock, at cost - 55,575 shares..............................................(953).................--
    Additional paid-in capital.........................................................14,305..............14,168
    Retained earnings -- substantially restricted......................................16,736..............14,106
    Accumulated other comprehensive income (loss), net of tax..........................(4,062)................727
- -----------------------------------------------------------------------------------------------------------------
 .......................................................................................26,046..............29,021
- -----------------------------------------------------------------------------------------------------------------
 .....................................................................................$482,543............$406,044
- -----------------------------------------------------------------------------------------------------------------
</TABLE>
See Accompanying Notes to Consolidated Financial Statements.

           Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries - Page 7
<PAGE>
Consolidated Statements of Income
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
For the fiscal years ended September 30, 1999, 1998 and 1997


(in thousands, except per share data).........................................1999..........1998...........1997
- -----------------------------------------------------------------------------------------------------------------
<S>                                                                        <C>            <C>           <C>
Interest income:
  Loans......................................................................$19,410........$16,597.......$13,634
  Mortgage-backed securities...................................................6,738..........7,597.........6,964
  Investment securities........................................................4,796..........3,779.........3,354
  Deposits with other institutions................................................31.............74............11
- -----------------------------------------------------------------------------------------------------------------
    Total interest income.....................................................30,975.........28,047........23,963
- -----------------------------------------------------------------------------------------------------------------
Interest expense:
  Savings and time deposits (Note 11).........................................10,545.........10,940.........9,566
  Borrowed funds...............................................................7,660..........5,400.........3,924
  Guaranteed preferred beneficial interest in Company's debentures (Note 13)...1,024..........1,024...........392
- -----------------------------------------------------------------------------------------------------------------
    Total interest expense....................................................19,229.........17,364........13,882
- -----------------------------------------------------------------------------------------------------------------
Net interest income before provision for loan losses..........................11,746.........10,683........10,081
Provision for loan losses (Note 8)...............................................520............405...........500
- -----------------------------------------------------------------------------------------------------------------
Net interest income after provision for loan losses...........................11,226.........10,278.........9,581
- -----------------------------------------------------------------------------------------------------------------
Other income:
  Loan service charges and fees..................................................161............130............89
  Gain on sale of investment and mortgage-backed securities, net..................64.............84............53
  Gain on sale of loans...........................................................17.............11............28
  Deposit service charges and fees...............................................566............413...........408
  Other operating income.........................................................715............528...........304
- -----------------------------------------------------------------------------------------------------------------
    Total other income.........................................................1,523..........1,166...........882
- -----------------------------------------------------------------------------------------------------------------
Operating expenses:
  Compensation, payroll taxes and fringe benefits (Notes 18 and 19)............4,805..........4,291.........3,682
  Office occupancy and equipment expense.........................................811............669...........570
  Depreciation and amortization..................................................582............516...........541
  Federal insurance premiums.....................................................156............155...........112
  (Gain) loss on real estate owned, net..........................................(36)............12............31
  Intangible amortization.........................................................--.............--............44
  Other operating expenses.....................................................1,835..........1,672.........1,508
- -----------------------------------------------------------------------------------------------------------------
    Total operating expenses...................................................8,153..........7,315.........6,488
- -----------------------------------------------------------------------------------------------------------------
Income before income tax provision.............................................4,596..........4,129.........3,975
Income tax provision (Note 16).................................................1,217..........1,204.........1,256
- -----------------------------------------------------------------------------------------------------------------
    Net income................................................................$3,379.........$2,925........$2,719
- -----------------------------------------------------------------------------------------------------------------
  Basic earnings per share (Note 1)............................................$1.72..........$1.49.........$1.42
  Diluted earnings per share (Note 1)..........................................$1.68..........$1.44.........$1.37
- -----------------------------------------------------------------------------------------------------------------
</TABLE>

See Accompanying Notes to Consolidated Financial Statements.

Page 8 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries
<PAGE>
                                 Consolidated Statements of Stockholders' Equity
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

For the fiscal years ended September 30, 1999, 1998 and 1997.............................Accumulated
 ............................................................................................Other........Total
 ..................................................Additional............................Comprehensive...Stock-
 ......................................Common........Paid-In.....Treasury.....Retained...Income (Loss)..holders'
(in thousands).........................Stock........Capital.......Stock......Earnings....Net of Tax.....Equity
- -----------------------------------------------------------------------------------------------------------------
<S>                                      <C>        <C>           <C>          <C>        <C>           <C>
Balance at September 30, 1996............$14........$10,437.......$ --.... ....$12,523.......$(1,196)......$21,778
Comprehensive income:
 Net income...............................--.............--.........--...........2,719............--.........2,719
 Other comprehensive income,
  net of tax of  $621.....................--..... .......--.........--..............--.........1,429.........1,429
- -----------------------------------------------------------------------------------------------------------------
Total comprehensive income................--.............--.........--...........2,719.........1,429.........4,148
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)...........--............--
Sale of stock through Dividend
  Reinvestment Plan.......................--.............82.........--..............--............--............82
- -----------------------------------------------------------------------------------------------------------------
Balance at September 30, 1997.............15.........13,811.........--..........11,822...........233........25,881
Comprehensive income:
  Net income..............................--.............--.........--...........2,925............--.........2,925
  Other comprehensive income,
    net of tax of $227....................--.............--.........--..............--...........494...........494
- -----------------------------------------------------------------------------------------------------------------
Total comprehensive income................--.............--.........--...........2,925...........494.........3,419
Stock options exercised, including
  tax benefit of $71 (Note 18).............1............251.........--..............--............--...........252
Stock split paid (Note 1)..................4............(4).........--..............--............--............--
Cash dividends paid.......................--............--..........--............(641)...........--..........(641)
Sale of stock through Dividend
Reinvestment Plan.........................--...........110..........--..............--............--...........110
- -----------------------------------------------------------------------------------------------------------------
Balance at September 30, 1998.............20........14,168..........--...........14,106..........727........29,021
Comprehensive income:
  Net income..............................--............--..........--............3,379...........--.........3,379
 Other comprehensive loss,
   net of tax of ($2,410).................--............--..........--...............--.......(4,740).......(4,740)
  Reclassification adjustment,
    net of tax of ($25)...................--............--..........--...............--..........(49)..........(49)
- -----------------------------------------------------------------------------------------------------------------
Total comprehensive income (loss):........--............--..........--............3,379.......(4,789).......(1,410)
Stock options exercised...................--............39..........--...............--...........--............39
Cash dividends paid.......................--............--..........--.............(749)..........--..........(749)
Treasury stock purchased
  (55,575 shares).........................--............--........(953)..............--...........--..........(953)
Sale of stock through Dividend
  Reinvestment Plan.......................--............98..........--...............--...........--............98
- -----------------------------------------------------------------------------------------------------------------
Balance at September 30, 1999............$20.......$14,305.......$(953).........$16,736......$(4,062)......$26,046
- -----------------------------------------------------------------------------------------------------------------
</TABLE>
See Accompanying Notes to Consolidated Financial Statements.

           Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries - Page 9
<PAGE>
Consolidated Statements of Cash Flows
- --------------------------------------------------------------------------------

For the fiscal years ended September 30, 1999, 1998 and 1997

<TABLE>
<CAPTION>
(in thousands)................................................................1999..........1998...........1997
- -----------------------------------------------------------------------------------------------------------------
<S>                                                                        <C>            <C>           <C>
Operating Activities:
  Net income..................................................................$3,379.........$2,925........$2,719
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Provision for loan losses..................................................520............405...........500
      (Gain) loss on real estate owned..........................................(36).............12............31
      Depreciation of premises and equipment.....................................582............516...........541
      Deferred loan fee amortization............................................(260)..........(175).........(154)
      Amortization of investment and mortgage-backed
        securities discounts/premiums, net.......................................341............397...........317
      Deferred income tax provision...............................................21.............75..........(453)
      Amortization of intangibles.................................................--.............--............44
      Net gain on sale of investments...........................................(191)..........(209)..........(83)
      Net loss on sale of mortgage-backed securities.............................127............125............30
      Loans held-for-sale originated............................................(973)..........(372).........(814)
      Sale of loans held-for-sale................................................978............374...........829
      Net gain on sale of loans..................................................(17)...........(11)..........(28)
      Increase in interest receivable...........................................(313)..........(158).........(272)
      Increase in interest payable...............................................422.............42...........449
      Increase (decrease) in accrued taxes........................................28............(47)..........516
      SAIF assessment.............................................................--.............--........(1,537)
      Tax benefit relating to stock benefit plan..................................--.............71............98
      Other changes -- net.......................................................572.........(3,178)..........552
- -----------------------------------------------------------------------------------------------------------------
    Net cash provided by operating activities..................................5,180............792.........3,285
- -----------------------------------------------------------------------------------------------------------------
Investing Activities:
  Proceeds from sales of investments available-for-sale........................3,424.........17,345........16,301
  Proceeds from sales of mortgage-backed securities available-for-sale.........8,577.........43,760.........8,588
  Proceeds from maturities and principal repayments
    of investment securities available-for-sale...............................12,508..........5,255.........2,480
  Proceeds from maturities and principal repayments
    of mortgage-backed securities available-for-sale..........................26,963.........19,812.........8,130
  Purchases of investment securities available-for-sale......................(40,400).......(35,168)......(11,594)
  Purchases of mortgage-backed securities available-for-sale.................(38,532).......(52,578)......(47,029)
  Proceeds from maturities and principal repayments
    of investment securities held-to-maturity..................................5,000.........14,921.........1,487
  Purchases of investment securities held-to-maturity.........................(2,004).......(12,997).......(4,625)
  Proceeds from mortgage-backed securities
    held-to-maturity principal repayments......................................6,436.........13,987.........5,162
  Purchases of mortgage-backed securities held-to-maturity........................--.............--........(8,066)
  Net increase in loans......................................................(58,701).......(37,327)......(32,530)
  Sale of other loans..........................................................1,266............709...........585
  Additions to office premises and equipment..................................(1,845)..........(512).........(978)
  Net purchases of FHLB stock.................................................(3,745)..........(165).......(2,059)
- -----------------------------------------------------------------------------------------------------------------
    Net cash used by investing activities...................................$(81,053)......$(22,958).....$(64,148)
- -----------------------------------------------------------------------------------------------------------------
</TABLE>
                                                                     (continued)

Page 10 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries
<PAGE>
                               Consolidated Statements of Cash Flows - continued
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
For the fiscal years ended September 30, 1999, 1998 and 1997


(in thousands)................................................................1999..........1998...........1997
- -----------------------------------------------------------------------------------------------------------------
<S>                                                                           <C>           <C>            <C>
Financing Activities:
  Net increase in savings and time deposits...................................$7,383........$17,543........$9,916
  Increase in reverse repurchase agreements....................................1,171............687...........690
  Net increase in FHLB advances...............................................70,400..........3,500........40,050
  Cash dividends paid...........................................................(749)..........(641).........(517)
  Stock options exercised.........................................................39............181...........292
  Proceeds from sale of stock.....................................................98............110............82
  Acquisition of treasury stock.................................................(953)............--............--
  Proceeds from guaranteed preferred beneficial interest in subordinated debt.....--.............--........10,250
  Debt issuance costs.............................................................--............(36).........(688)
- -----------------------------------------------------------------------------------------------------------------
    Net cash provided by financing activities.................................77,389.........21,344........60,075
- -----------------------------------------------------------------------------------------------------------------
Increase (decrease) in cash and cash equivalents...............................1,516...........(822).........(788)
Cash and cash equivalents at beginning of year.................................3,152..........3,974.........4,762
- -----------------------------------------------------------------------------------------------------------------
    Cash and cash equivalents at end of year..................................$4,668.........$3,152........$3,974
- -----------------------------------------------------------------------------------------------------------------
</TABLE>
                             Supplemental Disclosure of Cash Flow Information
                             ------------------------------------------------
<TABLE>
<CAPTION>
For the fiscal years ended September 30, 1999, 1998 and 1997
(in thousands)................................................................1999..........1998...........1997
- -----------------------------------------------------------------------------------------------------------------
<S>                                                                         <C>            <C>           <C>
Cash paid during the year for:
  Interest on deposits and other borrowings..................................$18,807........$17,322.......$13,433
  Income taxes.................................................................1,210..........1,225...........335
- -----------------------------------------------------------------------------------------------------------------
Transfer of loans to real estate owned..........................................$134............$21..........$120
- -----------------------------------------------------------------------------------------------------------------
</TABLE>

See Accompanying Notes to Consolidated Financial Statements.

          Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries - Page 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 nine 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

The  Company  classifies   investment   securities  as  either:  (1)  Securities
Held-to-Maturity -- debt securities that the Company has the positive intent and
ability to hold to  maturity  and which are  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 which are  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 which
are  reported at fair value,  with  unrealized  gains and losses,  net of taxes,
included as a separate component of accumulated other comprehensive  income. The
cost of securities sold is determined on a specific identification basis.

Loans

Loans  receivable are stated at unpaid  principal  balances net of the allowance
for  possible  loan  losses,  net deferred  loan fees and  discounts.  Loans 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

                                                                 (Note contiued)

Page 12 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries
<PAGE>
                          Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------

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  identifies  and  evaluates
impaired loans 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 are provided for in
the  allowance  for loan  losses.  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, which are evaluated  collectively for impairment.
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.

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 probable losses based on management's evaluation of portfolio
risk, past and expected 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.

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

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.

                                                               (Notes continued)

          Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries - Page 13
<PAGE>
Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------

(dollar amounts in thousands, except per share data)

Income Taxes

The Company accounts for income taxes by use of the asset and liability  method.
Under the asset and liability  method,  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.  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

In February  1997,  the FASB issued SFAS No.  128,  "Earnings  per Share"  which
provides reporting standards for earnings per share (EPS) including  disclosures
of basic 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 common stock
were  exercised  or  converted  into common stock or resulted in the issuance of
common  stock that then  shared in the  earnings  of the  Company.  The  Company
adopted  SFAS No. 128 as of  December  31,  1997 and all prior  period per share
amounts have been  restated.  In addition,  all weighted  average  share and per
share  amounts  reflect the 25% stock split paid on March 31, 1998,  and the 10%
stock  dividend  paid on May 28,  1997.  The  following  table  sets  forth  the
computation of basic and diluted earnings per share:
<TABLE>
<CAPTION>


 ..........................................................................................September 30,....
 ................................................................................1999..........1998.......1997

<S>                                                                        <C>          <C>         <C>
- -----------------------------------------------------------------------------------------------------------------
Basic earnings per share:
  Net income....................................................................$3,379.......$2,925......$2,719
  Weighted average shares outstanding........................................1,968,952....1,962,834...1,918,734
  Earnings per share.............................................................$1.72........$1.49.......$1.42
Diluted earnings per share:
  Net income....................................................................$3,379.......$2,925......$2,719
  Weighted average shares outstanding........................................1,968,952....1,962,834...1,918,734
  Dilutive effect of employee stock options.....................................44,248.......66,290......71,170
  Total diluted weighted average shares outstanding..........................2,013,200....2,029,124...1,989,904
  Earnings per share.............................................................$1.68........$1.44.......$1.37
- -----------------------------------------------------------------------------------------------------------------
</TABLE>
                                                                (Note continued)

Page 14 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries

<PAGE>
Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------

(dollar amounts in thousands, except per share data)

Comprehensive Income

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 (revenue,  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.  For the
fiscal  years ended  September  30, 1999,  1998 and 1997,  the  Company's  total
comprehensive income (loss) was $(1,410), $3,419 and $4,148, respectively. Total
comprehensive  income is comprised  of net income of $3,379,  $2,925 and $2,719,
respectively,  and  other  comprehensive  income  (loss) of  $(4,789),  $494 and
$1,429,  net of  tax,  respectively.  Other  comprehensive  income  consists  of
unrealized  gains  and  losses  on  investment  securities  and  mortgage-backed
securities available-for-sale.

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

Investment  securities  held-to-maturity  at September  30, 1999 and 1998 are as
follows:
<TABLE>
<CAPTION>

 .................................................................................Gross.........Gross
 ...................................................................Amortized..Unrealized....Unrealized....Market
At September 30, 1999................................................Cost........Gains........Losses.......Value
- -----------------------------------------------------------------------------------------------------------------
<S>                                                                <C>           <C>        <C>          <C>
U.S. government and agency obligations:
  Due beyond ten years..............................................$2,000.........$--........$(119).......$1,881
Municipal obligations:
  Due beyond ten years...............................................1,625...........3...........--.........1,628
- -----------------------------------------------------------------------------------------------------------------
 ....................................................................$3,625..........$3........$(119).......$3,509
- -----------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
 .................................................................................Gross.........Gross
 ...................................................................Amortized..Unrealized....Unrealized....Market
At September 30, 1998................................................Cost........Gains........Losses.......Value
- -----------------------------------------------------------------------------------------------------------------
<S>                                                                <C>           <C>             <C>       <C>
U.S. government and agency obligations:
  Due within one year...............................................$5,000.........$31............$--.......$5,031
Municipal obligations:
  Due beyond ten years...............................................1,625..........94.............--........1,719
- -----------------------------------------------------------------------------------------------------------------
 ....................................................................$6,625........$125............$--.......$6,750
- -----------------------------------------------------------------------------------------------------------------
</TABLE>

At  September  30, 1999,  the Bank had no  outstanding  commitments  to purchase
investment  securities  held-to-maturity.  Non-taxable  interest income was $91,
$91, and $26 in fiscal 1999, 1998 and 1997, respectively. There were no sales of
investment securities held-to-maturity in 1999, 1998 or 1997.

                                                                (Note continued)

          Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries - Page 15
<PAGE>
Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------

(dollar amounts in thousands, except per share data)


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

Investment  securities  available-for-sale at September 30, 1999 and 1998 are as
follows:
<TABLE>
<CAPTION>
 .................................................................................Gross.........Gross
 ...................................................................Amortized..Unrealized....Unrealized....Market
At September 30, 1999................................................Cost........Gains........Losses.......Value
- ------------------------------------------------------------------------------------------------------------------
<S>                                                               <C>             <C>           <C>       <C>
U.S. government and agency obligations:
  Due within one year...............................................$1,500.........$..2...........$--.......$1,502
  Due beyond one year, but within five years.........................4,499...........--...........(16).......4,483
  Due beyond five years, but within ten years.......................12,436...........--..........(376)......12,060
  Due beyond ten years...............................................8,986...........--..........(718).......8,268
Asset-backed securities:
  Due beyond ten years...............................................5,263..........108............--.......5,371
Municipal obligations:
  Due beyond five years, but within ten years........................1,388...........--...........(48).......1,340
  Due beyond ten years..............................................40,624...........88........(2,489)......38,223
Corporate obligations:
  Due within one year..................................................494............6............--..........500
  Due beyond one year, but within five years.........................1,480...........--...........(11).......1,469
Equity securities....................................................1,580...........--..........(169).......1,411
Mutual funds.........................................................1,945...........14...........(64).......1,895
Trust preferred securities:
  Due beyond ten years.................................................750...........--...........(49).........701
Federal Home Loan Mortgage Corp.
  Preferred Stock......................................................501...........13............--..........514
- ------------------------------------------------------------------------------------------------------------------
 ...................................................................$81,446.........$231.......$(3,940).....$77,737
- ------------------------------------------------------------------------------------------------------------------

</TABLE>
<TABLE>
<CAPTION>

 .................................................................................Gross.........Gross
 ...................................................................Amortized..Unrealized....Unrealized....Market
At September 30, 1998................................................Cost........Gains........Losses.......Value
- ------------------------------------------------------------------------------------------------------------------
<S>                                                               <C>            <C>            <C>       <C>
U.S. government and agency obligations:
  Due within one year...............................................$6,499.........$32............$--.......$6,531
  Due beyond one year, but within five years.........................4,507..........48.............--........4,555
  Due beyond five years, but within ten years........................8,504.........120.............--........8,624
  Due beyond ten years...............................................3,999..........40.............--........4,039
Municipal obligations:
  Due beyond ten years..............................................28,814.........894.............--.......29,708
Equity securities....................................................1,580..........--...........(259).......1,321
Mutual funds.........................................................1,847..........--............(54).......1,793
Trust preferred securities:  Due beyond ten years......................500..........--............(12).........488
Federal Home Loan Mortgage Corp.
  Preferred Stock......................................................500..........31.............--..........531
- ------------------------------------------------------------------------------------------------------------------
 ...................................................................$56,750......$1,165..........$(325).....$57,590
- ------------------------------------------------------------------------------------------------------------------
</TABLE>

At  September  30, 1999,  the Bank had no  outstanding  commitments  to purchase
investment  securities  available-for-sale.   Non-taxable  interest  income  was
$1,770,  $1,138 and $906 in fiscal 1999, 1998 and 1997,  respectively.  Proceeds
from sales of investment securities  available-for-sale were $3.4 million, $17.3
million and $16.3 million in 1999, 1998 and 1997,  respectively.  Gross gains of
$191,  $218, and $170 and gross losses of $0, $9, and $87 were realized on these
sales in 1999, 1998 and 1997, respectively.

Page 16 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries
<PAGE>
                          Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------

(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, 1999.................................................Cost.......Gains........Losses........Value
- ------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>             <C>        <C>         <C>
Government National Mortgage Association:
  Contractually due beyond one year, but within five years.............$19.........$--..........$--...........$19
Federal Home Loan Mortgage Corporation:
  Contractually due beyond one year, but within five years.............148..........--...........--...........148
  Contractually due beyond five years,
          but within ten years.......................................5,730..........40..........(54)........5,716
  Contractually due beyond ten years.................................2,226...........4..........(52)........2,178
Federal National Mortgage Association:
  Contractually due beyond one year, but within five years...........1,505..........--..........(28)........1,477
  Contractually due beyond five years, but within ten years.............73...........3...........--............76
  Contractually due beyond ten years.................................3,692..........12..........(38)........3,666
Collateralized Mortgage Obligations:
  Contractually due within one year......................................7...........1...........--.............8
- ------------------------------------------------------------------------------------------------------------------
 ...................................................................$13,400.........$60........$(172)......$13,288
- ------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
 .................................................................................Gross.........Gross
 ...................................................................Amortized..Unrealized....Unrealized....Market
At September 30, 1998................................................Cost........Gains........Losses.......Value
- ------------------------------------------------------------------------------------------------------------------
<S>                                                               <C>            <C>          <C>        <C>
Government National Mortgage Association:
  Contractually due beyond one year, but within five years.............$28..........$1........... $--..........$29
Federal Home Loan Mortgage Corporation:
  Contractually due beyond one year, but within five years.............339..........--.............(3).........336
  Contractually due beyond five years, but within ten years..........7,551..........93.............--........7,644
  Contractually due beyond ten years.................................3,209..........48.............--........3,257
Federal National Mortgage Association:
  Contractually due beyond five years, but within ten years..........2,396...........8.............(5).......2,399
  Contractually due beyond ten years.................................4,853.........107.............--........4,960
AA Rated Mortgage Certificates:
  Contractually due beyond ten years.................................1,455..........--............(12).......1,443
Collateralized Mortgage Obligations:
  Contractually due beyond one year, but within five years..............82...........5.............--.......... 87
- ------------------------------------------------------------------------------------------------------------------
 ...................................................................$19,913........$262...........$(20).....$20,155
- ------------------------------------------------------------------------------------------------------------------
</TABLE>

At  September  30, 1999,  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 1999, 1998, or
1997.

               Annual Report - Fidelity Bancorp, Inc. and Subsidiaries - Page 17
<PAGE>
Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------

(dollar amounts in thousands, except per share data)

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

<TABLE>
<CAPTION>
Mortgage-backed securities available-for-sale are as follows:


 .................................................................................Gross.........Gross
 ...................................................................Amortized..Unrealized....Unrealized....Market
At September 30, 1999................................................Cost........Gains........Losses.......Value
- ------------------------------------------------------------------------------------------------------------------
<S>                                                               <C>              <C>      <C>           <C>
Government National Mortgage Association:
  Contractually due beyond ten years...............................$23,016.........$ --........$(605)......$22,411
Federal Home Loan Mortgage Corporation:
  Contractually due beyond ten years.................................6,601...........--.........(182)........6,419
Federal National Mortgage Association:
  Contractually due beyond one year, but within five years...........3,144...........--..........(72)........3,072
  Contractually due beyond ten years................................12,722...........--.........(550).......12,172
Collateralized Mortgage Obligations:
  Contractually due beyond five years, but within ten years..........3,116............1..........(48)........3,069
  Contractually due beyond ten years................................36,697...........79.......(1,069).......35,707
- ------------------------------------------------------------------------------------------------------------------
 ...................................................................$85,296..........$80......$(2,526)......$82,850
- ------------------------------------------------------------------------------------------------------------------
</TABLE>

Mortgage-backed securities available-for-sale are as follows:
<TABLE>
<CAPTION>

 .................................................................................Gross.........Gross
 ...................................................................Amortized..Unrealized....Unrealized....Market
At September 30, 1998................................................Cost........Gains........Losses.......Value
- ------------------------------------------------------------------------------------------------------------------
<S>                                                               <C>            <C>         <C>         <C>
Government National Mortgage Association:
  Contractually due beyond ten years...............................$22,823........$259..........$(58).....$23,024
Federal Home Loan Mortgage Corporation:
  Contractually due beyond ten years.................................7,101..........63............--........7,164
Federal National Mortgage Association:
  Contractually due beyond five years, but within ten years..........4,541..........--...........(17).......4,524
  Contractually due beyond ten years.................................4,074...........7............(7).......4,074
Collateralized Mortgage Obligations:
  Contractually due beyond five years, but within ten years..........5,208...........2............--........5,210
  Contractually due beyond ten years................................38,981.........108..........(128)......38,961
- ------------------------------------------------------------------------------------------------------------------
 ...................................................................$82,728........$439.........$(210).....$82,957
- ------------------------------------------------------------------------------------------------------------------
</TABLE>

At  September  30, 1999,  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  1999,  1998  and  1997
were$8.6 million, $43.8 million and $8.6 million,  respectively.  Gross gains of
$0,  $160,  and $34, and gross losses of $127,  $285,  and $64 were  realized on
these sales in 1999, 1998 and 1997, respectively.

Page 18 - Annual Report - Fidelity Bancorp, Inc. and Subsidiaries

<PAGE>
                          Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------

(dollar amounts in thousands, except per share data)

                              (6) Loans Receivable
                              --------------------
<TABLE>
<CAPTION>
Loans receivable, net are summarized as follows:
 ..............................................................................................September 30,
 .........................................................................................1999.............1998
- ------------------------------------------------------------------------------------------------------------------
<S>                                                                                    <C>              <C>
First mortgage loans:
  Conventional:
    1-4 family dwellings................................................................$156,112.........$115,559
    Multi-family dwellings.................................................................4,007............4,262
  Commercial..............................................................................26,513...........21,881
  Construction............................................................................22,689...........21,212
- ------------------------------------------------------------------------------------------------------------------
 .........................................................................................209,321..........162,914
- ------------------------------------------------------------------------------------------------------------------
Less:
  Loans in process.......................................................................(14,696).........(12,916)
  Unearned discounts and fees.............................................................(1,453)..........(1,142)
- ------------------------------------------------------------------------------------------------------------------
 .........................................................................................193,172..........148,856
- ------------------------------------------------------------------------------------------------------------------
Installment loans:
  Home equity.............................................................................51,316...........42,290
  Consumer loans...........................................................................1,802............2,359
  Credit cards.............................................................................2,859............2,311
  Other....................................................................................1,892............2,162
- ------------------------------------------------------------------------------------------------------------------
 ..........................................................................................57,869...........49,122
- ------------------------------------------------------------------------------------------------------------------
Commercial business loans and leases:
  Commercial business loans...............................................................22,072...........19,509
  Commercial leases........................................................................5,322............3,648
- ------------------------------------------------------------------------------------------------------------------
 ..........................................................................................27,394...........23,157
- ------------------------------------------------------------------------------------------------------------------
Less: Allowance for loan losses...........................................................(2,477)..........(2,243)
- ------------------------------------------------------------------------------------------------------------------
    Loans receivable, net...............................................................$275,958.........$218,892
- ------------------------------------------------------------------------------------------------------------------
</TABLE>

Commitments  to originate  loans at  September  30, 1999 were  approximately  as
follows:
<TABLE>
<CAPTION>

 ....................................................................................Rate.............Amount
- ------------------------------------------------------------------------------------------------------------------
<S>                                                                            <C>                 <C>
First mortgage loans:
  Fixed-rate.....................................................................7.00% to 8.25%........$742

Other loans:
  Fixed-rate.....................................................................7.09% to 13.75%......1,117
  Adjustable-rate................................................................7.375% to 12.25%.....1,223
- ------------------------------------------------------------------------------------------------------------------
 .....................................................................................................$3,082
- ------------------------------------------------------------------------------------------------------------------
</TABLE>


The Bank  conducts  its business  through  nine  offices  located in the greater
Pittsburgh  metropolitan area. At September 30, 1999, 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.

               Annual Report - Fidelity Bancorp, Inc. and Subsidiaries - Page 19

<PAGE>
Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------

(dollar amounts in thousands, except per share data)

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

The  amount  of loans  serviced  for  others,  which  are not  reflected  in the
accompanying  consolidated financial statements,  was $4,532, $6,119, and $5,317
at September 30, 1999, 1998 and 1997, respectively.

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

Changes in the allowance for 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, 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
Provision for loan losses....................................115.............120..............170..........405
Charge-offs...................................................(2)............(98).............(10)........(110)
Recoveries....................................................--..............11................6...........17
- ------------------------------------------------------------------------------------------------------------------
Balance at September 30, 1998..............................1,012.............478..............753........2,243
Provision for loan losses....................................185.............135..............200..........520
Charge-offs.................................................(183)............(89).............(54)........(326)
Recoveries....................................................10..............10...............20...........40
- ------------------------------------------------------------------------------------------------------------------
Balance at September 30, 1999.............................$1,024............$534.............$919.......$2,477
- ------------------------------------------------------------------------------------------------------------------
</TABLE>
Non-accrual loans were approximately $2.4 million,  $.6 million and $1.1 million
at September 30, 1999,  1998 and 1997,  respectively.  The foregone  interest on
those loans for the periods ended  September 30, 1999,  1998 and 1997, was $165,
$25 and $108, respectively. The amount of interest income on such loans actually
included in income in the periods ending  September 30, 1999,  1998 and 1997 was
$63, $30 and $12,  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 $304 and $275 at September 30, 1999 and 1998, respectively. Included
in the 1999 amount is $304 of impaired loans for which the related allowance for
credit losses is $50 and no impaired  loans that as a result of  write-downs  do
not have an allowance for credit losses.  Included in the 1998 amount is $275 of
impaired loans for which the related  allowance for credit losses was $93 and no
impaired  loans that as a result of  write-downs  did not have an allowance  for
credit  losses.  The average  recorded  investment in impaired  loans during the
fiscal years ended  September 30, 1999,  1998 and 1997 was  approximately  $326,
$205,  and $722,  respectively.  For the fiscal years ended  September 30, 1999,
1998, and 1997, the Company  recognized  interest income on those impaired loans
of $6, $17, and $0, respectively, using the cash basis of income recognition.

Changes in the allowance for losses on real estate owned are as follows:
<TABLE>
<CAPTION>
 ............................................................................................Fiscal Years
 ..........................................................................................Ended September 30,.
 ....................................................................................1999..........1998.......1997
- ------------------------------------------------------------------------------------------------------------------
<S>                                                                                <C>           <C>       <C>
Beginning of period balance.........................................................$--...........$--.......$102
Provisions...........................................................................--............--.........--
Write-off............................................................................--............--.......(102)
- ------------------------------------------------------------------------------------------------------------------
End of period balance...............................................................$--...........$--........$--
- ------------------------------------------------------------------------------------------------------------------
</TABLE>
                                                                (Note continued)

Page 20 - Annual Report - Fidelity Bancorp, Inc. and Subsidiaries
<PAGE>
                          Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------

(dollar amounts in thousands, except per share data)


Management  believes  that the  allowances  for losses on loans and real  estate
owned are appropriate.  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 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.


                         (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, 1999 and 1998 are  summarized as
follows:


 .............................................................1999..........1998
- --------------------------------------------------------------------------------
Land.........................................................$509..........$309
Office buildings............................................3,780.........3,107
Furniture, fixtures and equipment...........................2,904.........3,178
Leasehold improvements........................................500...........174
- --------------------------------------------------------------------------------
 ............................................................7,693.........6,768
- --------------------------------------------------------------------------------
Less accumulated depreciation and amortization.............(2,993).......(3,322)
- --------------------------------------------------------------------------------
  Office premises and equipment, net.......................$4,700........$3,446
- --------------------------------------------------------------------------------

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 2008.  Lease expense  amounted to $226,  $157, and $83 in fiscal
years 1999, 1998 and 1997,  respectively.  Minimum annual lease  commitments are
approximately as follows:

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

 ................2000.........................125
 ................2001..........................93
 ................2002..........................90
 ................2003..........................90
 ................2004..........................90
 .............Thereafter......................292


               Annual Report - Fidelity Bancorp, Inc. and Subsidiaries - Page 21
<PAGE>
Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------

(dollar amounts in thousands, except per share data)

                         (11) Savings and Time Deposits
                         ------------------------------

Savings and time deposit  balances at September 30, 1999 and 1998 are summarized
as follows:
<TABLE>
<CAPTION>
 .............................................................................................September 30,
 ............................................Stated Rates..............................1999.................1998
- ------------------------------------------------------------------------------------------------------------------
<S>                             <C>                                                <C>                 <C>
Balance by type:

Savings Deposits:
 .....Demand deposits..............noninterest-bearing.................................$13,144..............$9,865
 .....NOW accounts...................1.50% in 1999 and 1.50% in 1998....................29,757..............26,981
 .....Passbooks......................2.50% in 1999 and 2.50% in 1998....................48,473..............47,423
 .....Money market
          deposit accounts..........3.00% in 1999 and 2.98% in 1998....................17,539..............14,949
- ------------------------------------------------------------------------------------------------------------------
 ......................................................................................108,913..............99,218
- ------------------------------------------------------------------------------------------------------------------
Time Deposits:
 .....Fixed-rate.............................1.00% to 2.99%..................................1..................34
 ............................................3.00% to 4.99%.............................79,657..............32,469
 ............................................5.00% to 6.99%.............................72,218.............120,299
 ............................................7.00% to 8.99%..............................5,266...............5,494
 ............................................9.00% to 10.99%................................16..................68
 .....Negotiated-rate........................4.01% to 7.10%..............................3,047...............4,153
- ------------------------------------------------------------------------------------------------------------------
 ......................................................................................160,205.............162,517
- ------------------------------------------------------------------------------------------------------------------
 .....................................................................................$269,118............$261,735
- ------------------------------------------------------------------------------------------------------------------
</TABLE>

The  weighted-average  interest  rate for all  deposits  was  3.81% and 4.25% at
September 30, 1999 and 1998,  respectively.  Time deposits with balances of $100
or more totalled $3.0 million at September 30, 1999.

At  September  30, 1999,  investment  securities  with a carrying  value of $2.0
million were pledged as required to secure deposits of public funds.

The maturities of time deposits at September 30, 1999 and 1998 are summarized as
follows:
<TABLE>
<CAPTION>
 .............................................................................................September 30,
 ......................................................................................1999.................1998
- ------------------------------------------------------------------------------------------------------------------
<S>                                                                                 <C>                 <C>
Within one year......................................................................$106,501............$106,115
Beyond one year but within two years...................................................26,006..............26,959
Beyond two years but within three years................................................13,501...............9,847
Beyond three years but within four years................................................3,991..............10,005
Beyond four years but within five years.................................................5,525...............3,951
Beyond five years.......................................................................4,681...............5,640
- ------------------------------------------------------------------------------------------------------------------
 .....................................................................................$160,205............$162,517
- ------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Interest expense by deposit category is as follows:..................................Years Ended September 30,
 ....................................................................................1999........1998.........1997
- ------------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>         <C>           <C>
NOW accounts........................................................................$427........$380.........$345
Passbooks..........................................................................1,233.......1,193........1,262
Money market deposit accounts........................................................423.........419..........445
Time deposits......................................................................8,462.......8,948........7,514
- ------------------------------------------------------------------------------------------------------------------
 .................................................................................$10,545.....$10,940.......$9,566
- ------------------------------------------------------------------------------------------------------------------
</TABLE>

Page 22 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries
<PAGE>
                          Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------

(dollar amounts in thousands, except per share data)


                      (12) Federal Home Loan Bank Advances
                      ------------------------------------


Federal Home Loan Bank advances are as follows:
 ............................................................September 30,
 ..................................Interest Rate........1999..............1998
- --------------------------------------------------------------------------------
Due Date
RepoPlus Advances.....................5.48%............$47,600..........$5,200
Fixed Rate Advances:
   October 30, 2000...................4.68%..............3,000..............--
   October 29, 2001...................4.80%..............5,000..............--
Convertible Select Advances:
   June 21, 2001......................5.25%.............10,000..............--
   February 14, 2002..................5.48%.............10,000..........10,000
   March 19, 2002.....................6.08%.............10,000..........10,000
   June 6, 2002.......................6.13%..............5,000...........5,000
   June 20, 2002......................6.20%..............5,000...........5,000
   July 11, 2002......................5.60%.............10,000..........10,000
   October 3, 2002....................5.42%.............10,000..........10,000
   November 18, 2002..................5.32%.............10,000..........10,000
   January 6, 2003....................5.58%.............10,000..........10,000
   September 15, 2003.................4.78%..............5,000...........5,000
   April 25, 2005.....................5.55%..............5,000...........5,000
   February 20, 2008..................5.48%.............10,000..........10,000
   June 2, 2008.......................5.17%..............5,000...........5,000
   December 18, 2008..................5.15%.............10,000..............--
- --------------------------------------------------------------------------------
Total FHLB Advances...................................$170,600........$100,200
- --------------------------------------------------------------------------------

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 remaining  maximum borrowing
capacity with the FHLB of Pittsburgh at September 30, 1999 is $39.7 million.


FHLB "RepoPlus"  Advances are short-term  borrowings  maturing within one day to
one year,  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 1999 and 1998,  ranging
individually  from $50 to $34,900,  and from $50 to $16,200,  respectively.  The
daily  average  balance  during  1999 and  1998 was  $24.7  and  $18.1  million,
respectively,  and  the  daily  average  interest  rate  was  5.14%  and  5.75%,
respectively, with an average interest rate at fiscal year-end 1999 of 5.48% and
fiscal year-end 1998 of 6.50%.  The maximum amount  outstanding at any month-end
during 1999 and 1998 was $48.9 and $34.1 million, respectively.


FHLB "Convertible  Select" Advances are long-term borrowings with terms of up to
ten years,  and which have a fixed rate for the first three months to five 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
1999 and 1998, with individual advances ranging $5 to $10 million each year. The
daily average balance during 1999 and 1998 was $105.6 million and $77.4 million,
respectively. The daily average interest rate during 1999 and 1998 was 5.53% and
5.64%, respectively.  The average interest rate at fiscal year end 1999 and 1998
was 5.51% and 5.54%,  respectively.  The maximum amount outstanding at any month
end during 1999 and 1998 was $115 million and $95 million, respectively.


          Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries - Page 23
<PAGE>
Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------

(dollar amounts in thousands, except per share data)

      (13) Guaranteed Preferred Beneficial Interest in Company's Debentures
      ---------------------------------------------------------------------

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.  On January 29,
1998,the Company  received  notification  from the Division  exempting the Trust
from the reporting requirements.

               (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, 1999, these agreements had a weighted-average  interest rate of
4.25% and mature  within  one  month.  Short-term  borrowings  under  repurchase
agreements  averaged  $2.8  million  and $1.8  million  during  1999  and  1998,
respectively.  The maximum amount  outstanding at any month-end was $3.8 million
and $2.4 million  during 1999 and 1998,  respectively.  At  September  30, 1999,
short-term  borrowings  under  agreements  to  repurchase  securities  sold  are
summarized as follows:
<TABLE>
<CAPTION>
 ..................................................................Collateral
                                                        ----------------------------
 ......................................Weighted.................U.S. Government &
 ...................Repurchase..........Average............Federal Agency Obligations
 ....................Liability.......Interest Rate........Book Value.....Market Value
- ------------------------------------------------------------------------------------
<S>                  <C>               <C>                 <C>             <C>
Within 30 days.......$3,041.............4.25%..............$4,495..........$4,484
- ------------------------------------------------------------------------------------
</TABLE>

Page 24 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries
<PAGE>
                          Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------


(dollar amounts in thousands, except per share data)


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

At September 30, 1999, the Bank had  outstanding  commitments to originate loans
of $3.1 million.

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,  1999  and  1998  was  $18.1   million  and  $16.9   million,
respectively,  for consumer  lines of credit and $10.8 million and $9.0 million,
respectively, for commercial lines of credit. The interest rate for the consumer
lines of credit range from 8.50% to 18.00%, 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, 1999 and 1998 was $134 and $519,
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 does not have any off-balance  sheet risk at September 30, 1999, except
for the commitments referenced above.

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

The provision for (benefit from) income taxes in the Consolidated  Statements of
Income consists of the following:


 ............................................Fiscal Years Ended September 30,
 ...........................................1999............1998.........1997
- --------------------------------------------------------------------------------
Current
  Federal..................................$928...........$984..........$535
  State.....................................310............295...........268
- --------------------------------------------------------------------------------
Total current.............................1,238..........1,279...........803
- --------------------------------------------------------------------------------
  Deferred federal..........................(21)...........(75)..........453
- --------------------------------------------------------------------------------
Total....................................$1,217.........$1,204........$1,256
- --------------------------------------------------------------------------------

                                                                (Note continued)

Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries - Page 25
<PAGE>
Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------

(dollar amounts in thousands, except per share data)

Total income tax provision for the years ended September 30, 1999, 1998 and 1997
was allocated as follows:
<TABLE>
<CAPTION>

 ..............................................................................1999..........1998..........1997
- ------------------------------------------------------------------------------------------------------------------
<S>                                                                        <C>            <C>           <C>
Income......................................................................$1,217.........$1,204........$1,256
Stockholders' equity:
    Accumulated other comprehensive income (loss)...........................(2,435)...........227...........621
    Compensation expense for tax purposes in excess of amounts
      recognized for financial statement purposes...............................--............(71)..........(98)
- ------------------------------------------------------------------------------------------------------------------
</TABLE>

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,
 ..............................................................................1999............1998.........1997
- ------------------------------------------------------------------------------------------------------------------
<S>                                                                          <C>            <C>           <C>
Expected federal tax rate.......................................................34.0%..........34.0%.........34.0%
Tax free interest..............................................................(11.4)..........(8.6).........(6.7)
State income tax, net of federal tax benefit.....................................4.5............4.7...........4.5
Other items, net................................................................(0.6)..........(0.9).........(0.2)
- ------------------------------------------------------------------------------------------------------------------
Actual tax rate incurred........................................................26.5%..........29.2%.........31.6%
- ------------------------------------------------------------------------------------------------------------------
</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, 1999
and 1998 are presented below:
<TABLE>
<CAPTION>

 ...............................................................................................1999..........1998
- ------------------------------------------------------------------------------------------------------------------
<S>                                                                                         <C>             <C>
Deferred tax assets (liabilities):
  Deferred loan fees............................................................................$53..........$105
  Fixed assets..................................................................................(23)..........(24)
  Loan loss reserves............................................................................784...........692
  Intangible assets.............................................................................185...........242
  Investment securities.......................................................................2,092..........(342)
  Other (net)....................................................................................64............27
- ------------------------------------------------------------------------------------------------------------------
 .............................................................................................$3,155..........$700
- ------------------------------------------------------------------------------------------------------------------
</TABLE>


The Bank  has  determined  that it is not  required  to  establish  a  valuation
allowance  for  deferred  tax assets  since it is more  likely than not that the
deferred  tax assets 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.


Tax basis bad debt  reserves  established  after 1987 are  treated 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,  1999,  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.

Page 26 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries
<PAGE>
                          Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------

(dollar amounts in thousands, except per share data)

                            (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  minimum 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, 1999,  that the
Bank meets all capital adequacy requirements to which it is subject.

As of September 30, 1999, 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.

The Federal  Reserve  Board (FRB)  measures  capital  adequacy  for bank holding
companies on the basis of a risk-based  capital  framework and a leverage ratio.
The minimum ratio of total risk-based capital to risk-weighted  assets is 8%. At
least  half of the  total  capital  must be  common  stockholders'  equity  (not
inclusive  of  net  unrealized  gains  and  losses  on  available-for-sale  debt
securities and net unrealized gains on available-for-sale equity securities) and
perpetual  preferred  stock,  less goodwill and other  nonqualifying  intangible
assets  ("Tier I  Capital").  The  remainder  (i.e.,  the  "Tier  II  risk-based
capital")  may  consist of hybrid  capital  instruments,  perpetual  debt,  term
subordinated  debt,  other preferred stock and a limited amount of the allowance
for loan  losses.  At September  30,  1999,  the Company had Tier I capital as a
percentage of risk-weighted  assets of 13.94% and total risk-based  capital as a
percentage of risk-weighted assets of 14.90%.(4)

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 I capital as a  percentage  of average  total assets (the
"Leverage  Ratio") of 3% for bank holding  companies that meet certain criteria,
including that they maintain the highest regulatory rating. The minimum leverage
ratio for all other bank holding  companies is 4%. At  September  30, 1999,  the
Company had a Leverage Ratio of 8.80%.(4)

A reconciliation of Stockholders' Equity to Regulatory Capital is as follows:

Total Stockholders' equity at September 30, 1999(1)..........$26,046
  Plus: Unrealized securities losses (net).....................3,894
  Qualifying preferred securities(2)...........................9,980
- --------------------------------------------------------------------
Tier I Capital at September 30, 1999..........................39,920
  Plus: Qualifying loan loss allowance(3)......................2,477
      Remaining preferred securities(2)..........................270
- --------------------------------------------------------------------
Total capital at September 30, 1999..........................$42,667
- --------------------------------------------------------------------

1    Represents  consolidated  equity  capital of the Company as reported to the
     FRB on form FR Y-9C for the quarter ended September 30, 1999.

2    Amount  included  in Tier I  capital  is  limited  to 25% of  total  Tier I
     capital; the remaining balance is allowable as Tier II capital.

3    Limited to 1.25% of risk adjusted assets.

4    The  leverage  ratio is Tier I capital as a  percentage  of adjusted  total
     assets of $453,604 at  September  30, 1999.  Tier I and Tier II  risk-based
     capital is calculated as a percentage of  risk-weighted  assets of $286,309
     as of September 30, 1999.

                                                                (Note continued)

          Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries - Page 27
<PAGE>
Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------

(dollar amounts in thousands, except per share data)

The  following  table  sets  forth  certain  information  concerning  the Bank's
regulatory capital at September 30, 1999 and 1998.
<TABLE>
<CAPTION>

 .....................................................September 30, 1999...................September 30, 1998
 ...........................................................Tier I....Tier II..................Tier I.....Tier II
 ...............................................Tier I.......Risk-.....Risk-.......Tier I.......Risk-......Risk-
 ................................................Core........Based.....Based........Core........Based......Based
 ...............................................Capital.....Capital...Capital......Capital.....Capital....Capital
- ------------------------------------------------------------------------------------------------------------------
<S>                                           <C>         <C>        <C>          <C>         <C>       <C>
Equity Capital(1)..............................$28,288.....$28,288....$28,288......$27,325.....$27,325...$27,325
Unrealized securities (gains) losses.............3,833.......3,833......3,833.........(887).......(887).....(887)
Plus general valuation allowances(2)................--..........--......2,477...........--..........--.....2,243
- ------------------------------------------------------------------------------------------------------------------
     Total regulatory capital...................32,121......32,121.....34,598.......26,438......26,438....28,681
Minimum required capital........................17,833......11,271.....22,542.......15,617.......9,034....18,068
- ------------------------------------------------------------------------------------------------------------------
     Excess regulatory capital..................14,288......20,850.....12,056.......10,821......17,404....10,613
- ------------------------------------------------------------------------------------------------------------------
Minimum required capital to be
    well capitalized under
    Prompt Corrective Action Provisions........$22,291.....$16,906....$28,177......$19,521.....$13,551...$22,585
- ------------------------------------------------------------------------------------------------------------------
Regulatory capital as a percentage(3).............7.20%......11.40%.....12.28%........6.77%......11.71%....12.70%
Minimum required capital percentage...............4.00%.......4.00%......8.00%........4.00%.......4.00%.....8.00%
- ------------------------------------------------------------------------------------------------------------------
     Excess regulatory capital percentage.........3.20%.......7.40%......4.28%........2.77%.......7.71%.....4.70%
- ------------------------------------------------------------------------------------------------------------------
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, 1999.
2    Limited to 1.25% of risk adjusted assets.
3    Tier I capital is  calculated  as a percentage  of adjusted  total  average
     assets  of  $445,816  and   $390,428  at  September   30,  1999  and  1998,
     respectively.  Tier I and Tier II  risk-based  capital are  calculated as a
     percentage  of adjusted  risk-weighted  assets of $281,773  and $225,845 at
     September 30, 1999 and 1998, 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,
1999, there were no remaining shares available for granting as determined by the
Program Administrators.

                                                                (Note continued)


Page 28 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries
<PAGE>
                           Notes to Consolidated Financial Statements - contiued
- --------------------------------------------------------------------------------

(dollar amounts in thousands, except per share data)

The Company has also adopted the 1993 Employee Stock Compensation Program ("1993
Employee Program"), the 1997 Employee Stock Compensation Program ("1997 Employee
Program") and the 1993 Directors' Stock Option Plan ("Directors'  Plan").  Under
the  1993  Employee  Program  and  the  1997  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.  Under  the 1993  Directors'  Plan,  each  person  who  serves as a
non-employee  director  of  the  Company  shall  be  granted  each  year  of the
Directors'  Plan an option to purchase 1,890 shares of common stock  exercisable
at a price  equal to the fair  market  value on the date of the  grant.  Options
granted under the 1993 Employee  Program,  1997 Employee  Program and Directors'
Plan will expire no later than 10, 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 25% stock split paid in March
1998 and the 10% stock dividend paid in May 1997.
<TABLE>
<CAPTION>

 ..............................................Average.......1993..........Average....1993.....Average.......1997.......Average
 ...................................1988......Exercise.....Employee.......Exercise.Directors'.Exercise......Employee....Exercise
 ..................................Program......Price.......Program........Price.....Plan......Price........Program......Price
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                              <C>           <C>         <C>            <C>      <C>           <C>    <C>           <C>
September 30, 1996................63,758.......$5.78........45,011.........$9.91....20,625.......$10.47......--.........$..--
Granted...............................--..........--........21,690.........14.54.....8,250........14.54......--............--
Exercised........................(27,880).......4.10........(3,902).........9.58....(5,600).......11.54......--............--
Forfeited............................(34).......9.82........(1,620)........11.73........--...........--......--............--
10% stock dividend.................4,236........6.68.........6,289.........11.71.....2,319........11.65......--.............--
- ------------------------------------------------------------------------------------------------------------------------------------
September 30, 1997................40,080........7.05........67,468.........11.53....25,594........11.65......--............--
Granted...............................--..........--............--............--.....7,560........23.20..22,820.........23.20
Exercised........................(18,730).......4.29........(7,255)........10.52......(100).......14.54......--............--
Forfeited.............................--..........--........(2,873)........13.01........--...........--..(1,179)........23.20
25% stock split....................6,551........8.43........15,539.........11.49.....8,263........14.29...5,622.........23.20
- ------------------------------------------------------------------------------------------------------------------------------------
September 30, 1998................27,901........9.22........72,879.........11.56....41,317........14.29..27,263.........23.20
Granted...............................--..........--............--..........--.......9,450........18.00..26,870.........17.25
Exercised.........................(3,993).......5.20........(1,583)........10.26......(100).......14.54......--............--
Forfeited.............................--..........--...........(13)........14.54........--...........--..(1,449)........18.27
- ------------------------------------------------------------------------------------------------------------------------------------
September 30, 1999................23,908.......$9.89........71,283........$11.59....50,667.......$14.98..52,684........$20.30
- ------------------------------------------------------------------------------------------------------------------------------------

Average contractual
  life remaining in years...........3.87 .....................6.23....................3.91.................8.75
</TABLE>
<TABLE>
<CAPTION>
<S>                      <C>                           <C>                    <C>                 <C>
Option price
  per share...............$3.08 - $11.24.................$9.26 - $14.54........$9.26 - $23.20......$17.25 - $23.20

Options available
for granting at
September 30, 1999....................--........................--......................--..............141,066
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

At September 30, 1999, 1998 and 1997,  181,521,  148,560 and 125,727 shares were
immediately   exercisable  at  average  prices  of  $14.15,  $12.67  and  $9.14,
respectively.

                                                                (Note continued)

Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries - Page 29
<PAGE>
Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------

(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 9/30/99...Contractual Life....Exercise Price..............at 9/30/99......Exercise Price
- -------------------------------------------------------------------------------------------------------------------
<S>                  <C>            <C>                    <C>                      <C>                <C>
$3.08 to $7.22...........7,234........2.99 years............$6.79.....................7,234.............$6.79
$9.26 to $14.54........119,724........5.05..................11.55...................119,724.............11.55
$17.25 to $23.20........71,584........7.95..................20.38....................54,563.............20.84
- -------------------------------------------------------------------------------------------------------------------
 .......................198,542........6.02.................$14.56...................181,521............$14.15
- -------------------------------------------------------------------------------------------------------------------
</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,
 ...................................................................................1999........1998........1997
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>         <C>         <C>
Net income
  As reported.....................................................................$3,379......$2,925......$2,719
  Pro Forma........................................................................3,261.......2,751.......2,643
- -------------------------------------------------------------------------------------------------------------------
Basic earnings per share
  As reported......................................................................$1.72.......$1.49.......$1.42
  Pro Forma.........................................................................1.66........1.40........1.38
Diluted earnings per share..............................................................
  As reported.......................................................................1.68........1.44........1.37
  Pro Forma.........................................................................1.62........1.35........1.33
- -------------------------------------------------------------------------------------------------------------------
</TABLE>

Using a Black-Scholes option valuation model, the weighted-average fair value of
options granted during fiscal 1999 and 1998 under the 1997 Employee  Program was
$4.03 and $8.31,  respectively,  and during  fiscal 1997 under the 1993 Employee
Program was $3.89.  The fair value of options  granted under the 1993 Directors'
Plan during fiscal 1999, 1998 and 1997 was $4.24, $8.11 and $3.69, respectively.


                                                                (Note continued)


Page 30 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries
<PAGE>
                          Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------

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 1999 and 1998,  respectively,  for the 1997  Employee  Program:
risk-free  interest rate of 4.58% and 5.72%;  dividend yield of 3.15% and 2.30%;
volatility  factor of the expected market price of the Company's common stock of
24.9% and 23.8%; and a weighted-average expected life of the options of 7 years.
The  following  weighted-average  assumptions  for 1997  for the  1993  Employee
Program were used:  risk-free  interest rate of 6.29%;  dividend yield of 2.94%;
volatility  factor of the expected market price of the Company's common stock of
23.3%;  and a  weighted-average  expected  life of the  options of 7 years.  The
following  weighted-average  assumptions for 1999, 1998 and 1997,  respectively,
for the 1993 Directors' Plan were used: risk-free interest rates of 4.37%, 5.71%
and 6.21%; dividend yields of 2.71%, 2.04% and 2.53%;  volatility factors of the
expected  market price of the Company's  common stock of 24.8%,  23.4% and 23.3;
and a weighted-average expected life of the options of 6.2, 6.2 and 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.

                           (19) Employee Benefit Plans
                           ---------------------------

Post-Retirement Benefits Plan


During 1998,  the Bank  established a  non-qualified  Salary  Continuation  Plan
covering  certain  officers  of the  Bank.  The Plan is  unfunded  and  provides
benefits to  participants  based upon amounts  stipulated in the Plan agreements
for a period of 15 years from normal  retirement,  as defined in the  respective
Plan agreements.  Participants vest in benefits based upon years of service from
Plan initiation to normal  retirement age. Expense is being accrued based on the
present value of future  benefits  which the  participant  is vested in. Expense
recognized  under  the Plan for 1999  and 1998 was  approximately  $107,000  and
$78,000, respectively.

The Bank has entered into life insurance  policies designed to offset the Bank's
contractual  obligation to pay  preretirement  death benefits and to recover the
cost of providing  benefits.  Participants in the Plan are the insured under the
policy, and the Bank is the owner and beneficiary.

Group Term Replacement Plan

The Bank has purchased life insurance  policies on the lives of certain officers
of the Bank. By way of separate split dollar agreements,  the policy interest is
divided  between  the  Bank and the  officer.  The Bank  owns  the  policy  cash
surrender value,  including  accumulated  policy earnings,  and the policy death
benefits  over and above the cash  surrender  value are endorsed to the employee
and  beneficiary.  Death  benefit  payments are the  obligation of the insurance
company.  The Bank has no benefit  obligation  to the officer,  accordingly,  no
expense is accrued as a result of the Plan.  Income  recognized in 1999 and 1998
as a result of increased  cash  surrender  value was  approximately  $54,000 and
$42,000, respectively.




          Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries - Page 31
<PAGE>
Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------

(dollar amounts in thousands, except per share data)

               (20) 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 1999:
  Interest income.......................................................$7,396......$7,451.....$7,844......$8,284
  Interest expense.......................................................4,626.......4,628......4,815.......5,160
- -------------------------------------------------------------------------------------------------------------------
  Net interest income before provision for loan losses...................2,770.......2,823......3,029.......3,124
  Provision for loan losses................................................105.........100........155.........160
  Other income.............................................................325.........418........372.........408
  Operating expenses.....................................................1,986.......2,071......2,030.......2,066
- -------------------------------------------------------------------------------------------------------------------
  Income before income taxes.............................................1,004.......1,070......1,216.......1,306
  Income tax provision.....................................................301.........286........334.........296
- -------------------------------------------------------------------------------------------------------------------
  Net income..............................................................$703........$784.......$882......$1,010
- -------------------------------------------------------------------------------------------------------------------
  Basic earnings per share................................................$.35........$.40.......$.45........$.52
  Diluted earnings per share..............................................$.35........$.39.......$.44........$.50
- -------------------------------------------------------------------------------------------------------------------
Fiscal 1998:
  Interest income.......................................................$6,996......$6,855.....$7,089......$7,107
  Interest expense.......................................................4,311.......4,301......4,373.......4,379
- -------------------------------------------------------------------------------------------------------------------
  Net interest income before provision for loan losses...................2,685.......2,554......2,716.......2,728
  Provision for loan losses................................................115.........110.........90..........90
  Other income.............................................................219.........307........315.........325
  Operating expenses.....................................................1,762.......1,751......1,857.......1,945
- -------------------------------------------------------------------------------------------------------------------
  Income before income taxes.............................................1,027.......1,000......1,084.......1,018
  Income tax provision.....................................................359.........335........349.........161
- -------------------------------------------------------------------------------------------------------------------
  Net income..............................................................$668........$665.......$735........$857
- -------------------------------------------------------------------------------------------------------------------
  Basic earnings per share................................................$.34........$.34.......$.38........$.43
  Diluted earnings per share..............................................$.33........$.33.......$.36........$.42
- -------------------------------------------------------------------------------------------------------------------
</TABLE>

           (21) Disclosures About Fair Value of Financial Instruments
           ----------------------------------------------------------

Statement of Financial  Accounting  Standards  No. 107,  "Disclosure  about Fair
Value of Financial  Instruments"  (SFAS No. 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, 1999 and 1998.
SFAS No.  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.

                                                                (Note continued)

Page 32 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries
<PAGE>
                          Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------

(dollar amounts in thousands, except per share data)

At September 30, 1999, the net carrying value of investment  securities exceeded
the estimated  fair value by  approximately  $116.  At September  30, 1998,  the
estimated fair value of investment securities exceeded the net carrying value by
$125.  The net carrying  value of  mortgage-backed  securities  at September 30,
1999,  exceeded the estimated  fair value by $112.  The estimated  fair value of
mortgage-backed  securities  at September  30,  1998,  exceeded the net carrying
value by $242.  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, 1999 and 1998 by approximately $6.6  million and $1.8 million, respectively.
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, 1999 and 1998
was equal to the carrying value of the commitments on those dates.

The carrying amounts and estimated fair values of deposits at September 30, 1999
and September 30, 1998 are as follows:
<TABLE>
<CAPTION>

 ..............................................................September 30, 1999............September 30, 1998
 ...........................................................Carrying......Estimated........Carrying.....Estimated
 ............................................................Amount......Fair Value.........Amount.....Fair Value
- -------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>          <C>                <C>          <C>
Noninterest-bearing:
 .....Demand accounts.........................................$13,144......$13,144............$9,865.......$9,865
Interest-bearing:
 .....NOW and MMDA accounts....................................47,296.......47,296............41,930.......41,930
 .....Passbook accounts........................................48,473.......48,473............47,423.......47,423
 .....Time deposits...........................................160,205......161,320...........162,517......164,893
- -------------------------------------------------------------------------------------------------------------------
Total Deposits..............................................$269,118.....$270,233..........$261,735.....$264,111
- -------------------------------------------------------------------------------------------------------------------
</TABLE>

The carrying amounts of  noninterest-bearing  demand accounts,  interest-bearing
NOW and 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, 1999 and 1998 are as follows:
<TABLE>
<CAPTION>
 ..............................................................September 30, 1999............September 30, 1998
 ...........................................................Carrying......Estimated........Carrying.....Estimated
 ............................................................Amount......Fair Value.........Amount.....Fair Value
- -------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>           <C>              <C>          <C>
Advances and other borrowings..............................$183,891......$178,456.........$112,320.....$115,738
- -------------------------------------------------------------------------------------------------------------------
</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.



          Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries - page 33
<PAGE>
Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------

(dollar amounts in thousands, except per share data)

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


Following are condensed financial statements for the parent company.
Condensed Statements of Financial Condition
<TABLE>
<CAPTION>

 ...............................................................................................September 30,
 .............................................................................................1999..........1998
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                                       <C>           <C>
Assets
  Cash......................................................................................$2,421........$1,674
  Investment in subsidiary bank.............................................................28,288........27,325
  Investment in subsidiary trust...............................................................324...........309
  Investment securities available-for-sale...................................................4,167.........7,979
  Mortgage-backed securities available-for-sale................................................767.........1,413
  Other assets.................................................................................867...........958
- -------------------------------------------------------------------------------------------------------------------
    Total Assets...........................................................................$36,834.......$39,658
- -------------------------------------------------------------------------------------------------------------------
Liabilities
  Subordinated debentures..................................................................$10,567.......$10,567
  Other liabilities............................................................................221............70
- -------------------------------------------------------------------------------------------------------------------
    Total Liabilities.......................................................................10,788........10,637
- -------------------------------------------------------------------------------------------------------------------
Stockholders' Equity
  Common stock ($.01 par value, 10,000,000 shares authorized;
   1,989,883 and 1,978,543 shares issued).......................................................20............20
  Treasury stock, at cost -- 55,575 shares....................................................(953)...........--
  Additional paid-in capital................................................................14,305........14,168
  Retained earnings.........................................................................16,736........14,106
  Accumulated other comprehensive income, net of tax........................................(4,062)..........727
- -------------------------------------------------------------------------------------------------------------------
    Total Stockholders' Equity..............................................................26,046........29,021
- -------------------------------------------------------------------------------------------------------------------
    Total Liabilities and Stockholders' Equity.............................................$36,834.......$39,658
- -------------------------------------------------------------------------------------------------------------------
</TABLE>

Condensed Statements of Income
<TABLE>
<CAPTION>
 ........................................................................................September 30,
 ...............................................................................1999..........1998..........1997
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                         <C>           <C>           <C>
Equity in undistributed earnings of subsidiaries..............................$2,713........$2,117........$2,400
Dividends received from subsidiary.............................................1,137.........1,167...........520
Interest income..................................................................475...........577............96
Interest expense..............................................................(1,055).......(1,055).........(403)
Other income.....................................................................--.............74............36
Other expenses...................................................................(76)..........(32)..........(42)
Income tax provision (benefit)..................................................(185)..........(77).........(112)
- -------------------------------------------------------------------------------------------------------------------
    Net Income................................................................$3,379........$2,925........$2,719
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


                                                                (Note continued)

Page 34 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries
<PAGE>
                          Notes to Consolidated Financial Statements - continued
- --------------------------------------------------------------------------------

(dollar amounts in thousands, except per share data)
<TABLE>
<CAPTION>
Condensed Statements of Cash Flows
 .........................................................................................September 30,
 ...............................................................................1999..........1998.........1997
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                         <C>           <C>           <C>
Operating Activities
  Net income..................................................................$3,379........$2,925........$2,719
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Equity in undistributed earnings in subsidiary..........................(2,713).......(2,117).......(2,400)
      Increase in interest payable................................................--............--...........218
      Gain on sale of investments.................................................--...........(74)..........(36)
      Increase in interest receivable.............................................64..........(109)..........(39)
      Other changes, net.........................................................217............14............--
- -------------------------------------------------------------------------------------------------------------------
        Net cash provided (used) by operating activities.........................947...........639...........462
- -------------------------------------------------------------------------------------------------------------------
Investing Activities
  Capital contribution to Bank subsidiary.....................................(3,000).......(1,000).......(8,000)
  Purchase of investment securities and
    mortgage-backed securities available-for-sale...............................(255).......(4,082).........(710)
  Sale of investment securities available-for-sale................................--.........2,105...........145
  Maturities and principal repayments
    of investment securities and mortgage-backed
      securities available-for-sale............................................4,620.........2,616...........250
  Investment in trust subsidiary..................................................--............--..........(317)
  Loan receivable from Bank subsidiary, net of repayments.........................--.........1,167........(1,167)
- -------------------------------------------------------------------------------------------------------------------
        Net cash provided (used) by investing activities.......................1,365...........806........(9,799)
- -------------------------------------------------------------------------------------------------------------------
Financing Activities
  Stock options exercised.........................................................39...........181...........292
  Sale of stock through Dividend Reinvestment Plan................................98...........110............82
  Dividends paid................................................................(749).........(641).........(517)
  Stock repurchase..............................................................(953)...........--............--
  Issuance of subordinated debentures.............................................--............--........10,567
  Debt issuance costs.............................................................--...........(36).........(688)
- -------------------------------------------------------------------------------------------------------------------
        Net cash provided (used) by financing activities......................(1,565).........(386)........9,736
- -------------------------------------------------------------------------------------------------------------------
        Increase (decrease) in cash..............................................747.........1,059...........399
- -------------------------------------------------------------------------------------------------------------------
Cash at Beginning of Year......................................................1,674...........615...........216
- -------------------------------------------------------------------------------------------------------------------
Cash at End of Year...........................................................$2,421........$1,674..........$615
- -------------------------------------------------------------------------------------------------------------------
</TABLE>

During  fiscal 1998,  $9.0 million of investment  securities  available-for-sale
were  transferred  to the Company from the Bank  representing  distributions  of
prior years' undistributed  earnings.  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.

                           (23) 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,
after  consultation with 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.


          Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries - Page 35
<PAGE>
Management's Discussion and Analysis of Financial Condition and Results
of Operations
- --------------------------------------------------------------------------------

The  Private  Securities  Litigation  Reform Act of 1995  contains  safe  harbor
provisions regarding forward-looking  statements.  When used in this discussion,
the words  "believes,"  "anticipates,"  "contemplates,"  "expects,"  and similar
expressions are intended to identify forward-looking statements. Such statements
are subject to certain risks and uncertainties  which could cause actual results
to differ materially from those projected. Those risks and uncertainties include
changes in interest rates, risks associated with the effect of integrating newly
acquired  businesses,  the ability to control  costs and  expenses,  and general
economic  conditions.  Fidelity  Bancorp,  Inc.,  undertakes  no  obligation  to
publicly  release  the  results  of  any  revisions  to  those   forward-looking
statements which may be made to reflect events or  circumstances  after the date
hereof or to reflect the occurrence of unanticipated events.

General

The Company reported record net income of $3.379 million or $1.68 per share on a
diluted basis for fiscal 1999  compared to $2.925  million or $1.44 per share in
fiscal 1998 and $2.719 million or $1.37 per share for 1997.

The Company is also reporting improving returns on average equity (ROE). ROE was
11.98%,  10.64% and 11.42% for fiscal years 1999,  1998 and 1997,  respectively.
Return on average assets (ROA) was .74%, .74% and .80% for fiscal 1999, 1998 and
1997, respectively.

The  Company  has  increased  its  emphasis  on  expense  control.  The ratio of
operating expenses to average assets for fiscal 1999 was 1.80% compared to 1.85%
in fiscal 1998 and 1.91% in fiscal 1997.

Loan  growth  was  significant  in fiscal  1999 as loan  originations  increased
substantially.  Mortgage loans  originated  totaled $81 million,  consumer loans
originated  totaled  $33  million  and  commercial   business  and  lease  loans
originated totaled $14 million.  The combination of generally low interest rates
throughout  much of fiscal 1999 and the Company's  ability to take  advantage of
increased  opportunities to lend led to these  substantial  originations.  While
originations  were up, however,  the Company  continues to lend primarily in its
market area.

The Bank also opened its ninth full service  branch in October 1998.  The branch
is located at 2034 Penn  Avenue in  Pittsburgh's  Strip  District.  This area of
Pittsburgh is primarily  commercial  in nature,  with many small to medium sized
businesses  located  there.  Such  businesses  are the type  the Bank  typically
markets its products and services to and believes  this branch will provide such
opportunities.  The branch was  initially  leased;  however,  the  building  was
purchased in June 1999.

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, 1999, the
tax-equivalent  interest-rate spread decreased slightly to 2.73%, as compared to
2.74% in fiscal 1998. The  tax-equivalent  spread in fiscal 1997 was 2.99%.  The
ratio of average interest-earning assets to average interest-bearing liabilities
decreased  slightly to 103.2% in fiscal 1999,  from 104.2% in fiscal  1998.  The
ratio was 104.1% in fiscal  1997.  The slight  decrease in the spread for fiscal
1999  reflects  several  factors,  including a decrease  in the yield  earned on
interest-earning  assets,  substantially  offset  by a  decrease  in the cost of
interest-bearing  liabilities. 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.


Page 36 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries
<PAGE>
                                Management's Discussion and Analysis - continued
- --------------------------------------------------------------------------------

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  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 50% 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
and the  change in  portfolio  equity.  This  analysis  was done  assuming  that
interest-earning  asset and  interest-bearing  liability levels at September 30,
1999  remained  constant.  The impact of the rate  movements  was  developed  by
simulating the effect of rates changing  immediately from the September 30, 1999
levels.

Interest Rate Simulation Sensitivity Analysis

Movements in interest rates from September 30, 1999 rates:
<TABLE>
<CAPTION>
 ..........................................................Increase...............Decrease
- -----------------------------------------------------------------------------------------------
 ......................................................+100 bp    +200 bp....-100 bp....-200 bp
- -----------------------------------------------------------------------------------------------
<S>                                                  <C>         <C>         <C>       <C>
Net interest income increase (decrease)...............(4.0)%......(8.4)%.......2.4%......1.2%
Portfolio equity increase (decrease).................(22.0)%.....(42.9)%......17.2%.....13.7%
</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 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  change  in its one year gap from a
positive  1.0% at September  30, 1998 to a negative  8.7% at September 30, 1999.
The Bank considers this result at September 30, 1999 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

          Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries - Page 37
<PAGE>
Management's Discussion and Analysis - continued
- --------------------------------------------------------------------------------

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,  1999 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, 1999
                                                                            ------------------------
 .............................................................................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..........................................$69,237.......$55,790.....$157,656.....$190,131

Deposits, escrow
  liabilities and borrowed funds..................................72,681........94,529......219,980.......67,117
- --------------------------------------------------------------------------------------------------------------------
Interest sensitivity.............................................$(3,444).....$(38,739)....$(62,324)....$123,014
- --------------------------------------------------------------------------------------------------------------------
Cumulative interest sensitivity..................................$(3,444).....$(42,183)...$(104,507).....$18,507
- --------------------------------------------------------------------------------------------------------------------
Cumulative ratio as a percent of total assets........................(.7%)........(8.7%)......(21.7%)........3.8%
- --------------------------------------------------------------------------------------------------------------------
</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.

Certain  shortcomings  are  inherent in the method of analysis  presented in the
previous table.  For example,  although  certain assets and liabilities may have
similar maturities or periods of repricing,  they may react in different degrees
to changes in market interest  rates.  Also, the interest rates on certain types
of assets and liabilities may fluctuate in advance of changes in market interest
rates,  while  interest  rates on other  types may lag behind  changes in market
rates.  Additionally,  certain assets,  such as adjustable-rate  mortgage loans,
have features  which restrict  changes in interest  rates on a short-term  basis
over the life of the assets. Further, in the event of a change in interest rate,
prepayment  levels and decay rates on core  deposits  may deviate  significantly
from those assumed in calculating the table.

Liquidity and Capital Resources

The Bank'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 1999, 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,  1999 the total of  approved  loan  commitments  amounted to $3.1
million and the Bank had $14.7 million of undisbursed  loan funds. The amount of
savings  certificates  which are scheduled to mature in the twelve-month  period
ended  September  30,  2000 is $106.4  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.

Page 38 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries
<PAGE>
                                Management's Discussion and Analysis - continued
- --------------------------------------------------------------------------------

Capital

The  Bank  currently  exceeds  all  regulatory  capital  requirements,  having a
leverage  ratio of Tier 1  capital  to  total  assets  of  6.80%  and a ratio of
qualifying total capital to risk-weighted  assets and off-balance sheet items of
12.28% at  September  30, 1999.  As a result,  regulatory  capital  requirements
should have no material impact on operations.

Financial Condition

The Bank's  assets were $482.5  million at September  30,  1999,  an increase of
$76.5 million or 18.8% over assets at September 30, 1998.  The growth  primarily
reflects  an   increase   in  loans   receivable   and   investment   securities
available-for-sale,  partially offset by a decrease in investment securities and
mortgage-backed securities held-to-maturity.  The growth was primarily funded by
an increase in advances from the Federal Home Loan Bank of Pittsburgh,  and to a
lesser degree, savings deposits.

Loan Portfolio

Net loans  receivable  increased  $57.1  million  or 26.1% to $276.0  million at
September 30, 1999 from $218.9 million at September 30, 1998.  Loans  originated
totaled $142.6 million in fiscal 1998,  including  amounts disbursed under lines
of credit, versus $105.6 million in fiscal 1998.

Mortgage loans originated  amounted to $81.5 million and $58.8 million in fiscal
1999 and 1998,  respectively.  The Bank did not purchase  any mortgage  loans in
fiscal 1999 or 1998. The increase in the level of mortgage loan  originations in
fiscal 1999 reflects several factors.  First,  mortgage interest rates were very
low during much of the first half of fiscal  1999,  causing  both a  significant
amount of  refinancing  activity and an increase in home  purchases.  Even after
mortgage rates began to rise in the second half of fiscal 1999, rates were still
low by historical standards and originations continued at a strong pace. Only at
the end of the fiscal year did rates rise  sufficiently  to cause a  significant
decrease in refinancing and home purchase activity.  Also, the Bank continued to
emphasize  mortgage lending and maintained loan pricing  strategies that enabled
the Bank to remain  competitive in the market.  In addition,  the Bank increased
the amount of business done with  independent  mortgage loan brokers.  All loans
originated   through  brokers  are  in  the  Bank's  primary  market  area.  The
origination of adjustable rate mortgages  (ARM's)  decreased to $11.9 million in
fiscal 1999 from $17.7  million in fiscal  1998.  This  decrease  reflected  the
increased  popularity of fixed rate loans with  customers as mortgage rates were
low. Principal  repayments on outstanding mortgage loans also increased to $34.3
million in fiscal 1999 as compared to $25.7 million fiscal 1998,  reflecting the
refinancing  activity  mentioned  earlier.  The combination of the above factors
resulted in an overall  increase in mortgage loans  receivable to $193.2 million
at September 30, 1999 from $148.9 million at September 30, 1998.

Other loan originations,  including installment loans, commercial business loans
and  disbursements  under lines of credit,  totaled $61.1 million in fiscal 1999
versus $46.8 million in fiscal 1998.  During fiscal 1999,  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 $57.9 million at September 30, 1999, as compared to $49.1 million at
September 30, 1998.  Commercial  business  loans and leases also  experienced an
increase,  totaling  $27.4 million at September 30, 1999 versus $23.2 million at
September 30, 1998.


          Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries - Page 39
<PAGE>
Management's Discussion and Analysis - continued
- --------------------------------------------------------------------------------

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,

 ......................................................................1999..............1998.............1997
- --------------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>               <C>               <C>
Non-accrual residential real estate loans (one-to-four family).....$..250,000..........$246,000.......$...94,000
Non-accrual construction, multi-family residential
  and commercial real estate loans..................................1,362,000...........199,000..........751,000
Non-accrual installment and
  commercial business loans...........................................773,000...........107,000..........271,000
- --------------------------------------------------------------------------------------------------------------------
Total non-performing loans.........................................$2,385,000..........$552,000.......$1,116,000
- --------------------------------------------------------------------------------------------------------------------
Total non-performing loans as a percent
  of net loans receivable..................................................86%...............25%..............61%
- --------------------------------------------------------------------------------------------------------------------
Total real estate owned, net of related reserves...................$..107,000..........$.21,000.......$.......--
- --------------------------------------------------------------------------------------------------------------------
Total non-performing loans and real estate
  owned as a percent of total assets.......................................52%...............14%..............29%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>


At  September  30,  1999,   non-accrual  loans  consisted  of  four  1-4  family
residential  real estate loans totaling  $250,000,  four  commercial real estate
loans totaling $1.4 million,  15 installment  loans totaling  $220,000,  and six
commercial  business loans totaling $552,000.  The largest non-accrual loan is a
commercial  real estate loan for  $958,000 on a retail  complex.  Subsequent  to
September  30, 1999,  the  property  was sold by the borrower to an  independent
third party and the loan was paid off in full, including all delinquent interest
and late fees.

Management  has  evaluated  these loans and is satisfied  that the allowance for
losses on loans at September 30, 1999 is  appropriate.  The allowance for losses
on loans has  increased  from  $1,931,000 at September 30, 1997 to $2,243,000 at
September  30, 1998 and to  $2,477,000  at September  30,  1999.  The balance at
September 30, 1999, at .90% of net loans receivable and 103.8% of non-performing
loans, is considered appropriate by management.

The  Bank   currently  has  one  property  in  real  estate  owned  which  is  a
single-family  residence  with a fair  value  less  estimated  costs  to sell of
$107,000.

Mortgage-Backed Securities Held-to-Maturity

Mortgage-backed  securities  held-to-maturity decreased $6.5 million or 32.7% to
$13.4 million at September 30, 1999 from $19.9 million at September 30, 1998. No
purchases or sales of mortgage-backed  securities  held-to-maturity were made in
fiscal 1999. The decrease in the balance represents  principal payments received
in fiscal 1999.

Mortgage-Backed Securities Available-for-Sale

Mortgage-backed  securities   available-for-sale  decreased  $107,000  to  $82.9
million at September 30, 1999  from $83.0  million at September  30, 1998. 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 1999, the Bank purchased $38.5 million of these
securities  and sold $8.6  million.  Sales of these  securities  in fiscal  1999
resulted in a net pretax loss of $127,000.

Page 40 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries

<PAGE>
                                Management's Discussion and Analysis - continued
- --------------------------------------------------------------------------------

Investment Securities Held-to-Maturity

Investment  securities  decreased  $3.0  million  or  45.3% to $3.6  million  at
September  30,  1999,  compared to $6.6 million at  September  30,  1998.  These
investments  are  comprised  of  U.S.   Government  and  Agency  securities  and
tax-exempt  municipal  securities.  The  decrease  in fiscal 1999  reflects  the
purchase  of  $2.0  million  of  these  securities,  with  $5.0  million  of the
securities  called or matured in fiscal 1999.  There were no sales of investment
securities held-to-maturity in fiscal 1999.

Investment Securities Available-for-Sale

Investment  securities  available-for-sale  increased  $20.1 million or 35.0% to
$77.7  million at September  30, 1999 as compared to September  30, 1998.  These
securities  provide  an  additional  source  of  liquidity  for the Bank and the
Company  and  consist of U.S.  Government  and Agency  securities,  taxable  and
tax-free municipal obligations,  asset-backed securities, corporate obligations,
mutual funds,  Federal Home Loan Mortgage  Corporation  stock,  and other equity
securities.  Purchases in fiscal 1999 totaled  $40.4  million and sales  totaled
$3.4 million, resulting in a net pretax gain of $191,000.

Office Premises and Equipment

Office premises and equipment increased $1.3 million or 36.4% to $4.7 million at
September 30, 1999.  During fiscal 1999, the Bank purchased the building housing
its Strip District branch office, which had previously been leased. In addition,
significant  renovations  were done to the Brighton  road office.  Finally,  the
Bank's  wide  area  network  was   upgraded,   including   personal   computers,
communication devices and network software.

Savings Deposits

Savings deposits  increased $7.4 million during fiscal 1999 to $269.1 million at
September 30, 1999. Deposit increases occurred in demand deposits, NOW accounts,
money markets and passbook  accounts,  while  balances in time deposit  accounts
decreased.

The  increase in passbook and money  market  accounts  reflects the low interest
rate  environment  that  existed  in much of  fiscal  1999.  Bank  rates on such
accounts stayed  relatively  constant and some depositors  sought the safety and
certainty of these  products.  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 decrease in time deposits reflects the competitive  nature of the
Bank's  primary  market area for time deposits from other banks and thrifts,  as
well as the  competition  the Bank faces for theses  deposits  from  alternative
sources such as the stock market and mutual funds.

Borrowings

Federal Home Loan Bank advances and reverse  repurchase  agreements  outstanding
increased  $71.6 million or 70.1% to $173.6 million at September 30, 1999,  from
$102.1  million at  September  30,  1998.  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.  In  fiscal  1999,  the  Bank  planned  for  and  experienced
significant growth to enhance earnings. This growth was primarily funded by FHLB
advances.

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.

Stockholders' Equity

Stockholders'  equity  decreased  $3.0  million  or 10.2% to  $26.0  million  at
September  30, 1999  compared to September  30, 1998.  This result  reflects net
income of $3.4  million,  stock options  exercised of $39,000,  and stock issued
under the Dividend Reinvestment Plan of $98,000. Offsetting these increases were
common stock cash dividends paid of $749,000,  an increase in unrealized holding
losses, net of gains, on securities  available-for-sale of $4.8 million, and the
purchase of treasury stock at cost for $953,000.

          Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries - Page 41
<PAGE>
Management's Discussion and Analysis - continued
- --------------------------------------------------------------------------------

Results of Operations

Comparison of Fiscal Years Ended September 30, 1999, 1998, and 1997

Net income was $3.4 million for the year ended  September  30, 1999  compared to
$2.9 million for fiscal 1998 and $2.7 million for fiscal 1997.

Interest Rate Spread

The  Company's   interest  rate  spread,   the  difference   between  yields  on
interest-earning  assets  and  the  cost  of  funds,  decreased  to  2.73%  on a
tax-equivalent  basis in fiscal 1999 from 2.74% in fiscal  1998.  The spread was
2.99% in fiscal  1997.  The  following  table shows the  average  tax-equivalent
yields  earned on the  Company'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.


 ...............................................Fiscal Years Ended September 30,
 ..............................................1999...........1998..........1997
- --------------------------------------------------------------------------------
Average yield on:
  Mortgage loans. ..............................7.62%.....7.96%...........8.01%
  Mortgage-backed securities....................6.24......6.45............6.37
  Installment loans.............................8.14......8.45............8.38
  Commercial business loans.....................9.02......9.84............9.90
  Interest-earning deposits with other
    institutions, investment securities,
    and FHLB stock(1)...........................6.81......6.95............6.76
- --------------------------------------------------------------------------------
Total interest-earning assets...................7.27......7.48............7.39
- --------------------------------------------------------------------------------
Average rates paid on:
  Savings and time deposits.....................3.93......4.24............4.05
  Borrowed funds................................5.62......5.94............5.42
- --------------------------------------------------------------------------------
Total interest-bearing liabilities..............4.54......4.74............4.40
- --------------------------------------------------------------------------------
Average interest rate spread....................2.73%.....2.74%...........2.99%
- --------------------------------------------------------------------------------
Net yield on interest-earning assets............2.87%.....2.93%...........3.16%
- --------------------------------------------------------------------------------

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 $2.8 million or 16.9% to $19.4 million in
fiscal 1999 as compared  to fiscal  1998.  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 the loan portfolio.  The average size of
the loan portfolio increased from an average balance of $201.0 million in fiscal
1998 to $246.3  million  in fiscal  1999.  The  increase  in the loan  portfolio
reflects  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 $3.0 million
or 21.7% to $16.6  million  in  fiscal  1998 as  compared  to fiscal  1997.  The
increase  primarily  reflects  an  increase  in the  average  size  of the  loan
portfolio. The average yield earned on the loan portfolio was comparable between
years.


Page 42 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries
<PAGE>
                                Management's Discussion and Analysis - continued
- --------------------------------------------------------------------------------

Interest Income on Mortgage-Backed Securities

Interest income on mortgage-backed  securities decreased by $859,000 or 11.3% to
$6.7  million in fiscal  1999 from $7.6  million  in fiscal  1998.  The  average
balance of mortgage-backed securities held, including mortgage-backed securities
available-for-sale,  decreased  from  $117.8  million  in fiscal  1998 to $108.1
million in fiscal  1999.  The  results  also  reflected  a decrease in the yield
earned on these  securities in fiscal 1999. 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.
Rising rates generally decrease the market value of the securities.

Interest income on mortgage-backed  securities  increased by $633,000 or 9.1% to
$7.6  million in fiscal  1998 from $7.0  million  in fiscal  1997.  The  average
balance of mortgage-backed securities held, including mortgage-backed securities
available-for-sale,  increased  from  $109.3  million  in fiscal  1997 to $117.8
million in fiscal  1998.  The increase  also  reflected an increase in the yield
earned on these securities in fiscal 1998.

Interest Income on Investments

Interest  income on  investments  (including  those  available-for-sale),  which
includes  interest-earning  deposits  with other  institutions  and FHLB  stock,
increased to $4.8  million in fiscal  1999.  It was $3.9 million in fiscal 1998.
The fiscal 1999  results  reflect an  increase  in the  average  balance of such
investments  to $82.4  million in fiscal 1999 as  compared  to $63.0  million in
fiscal 1998, partially offset by a decrease in the average  tax-equivalent yield
earned in fiscal 1999 as compared to fiscal 1998.

Interest  income on  investments  increased  to $3.9 million in fiscal 1998 from
$3.4 million in fiscal 1997. The fiscal 1998 results reflect both an increase in
the  average  balance of such  investments  to $63.0  million in fiscal  1998 as
compared to $54.1  million in fiscal 1997, as well as an increase in the average
tax-equivalent yield earned in fiscal 1998 as compared to fiscal 1997.

Interest Expense on Savings and Time Deposits

Interest on deposits  decreased $395,000 or 3.6% to $10.5 million in fiscal 1999
from $10.9  million in fiscal  1998.  The  decrease  reflects a decrease  in the
average  rate paid on deposits  in fiscal  1999,  as  compared  to fiscal  1998,
partially  offset by an increase  in the  average  balance of deposits in fiscal
1999.  The  decrease  in rates  results  primarily  from the low  interest  rate
environment that existed in fiscal 1999.

Interest on deposits  increased $1.4 million or 14.4% to $10.9 million in fiscal
1998 from $9.6 million in fiscal 1997. The increase reflects both an increase in
the average  balance of deposits in fiscal 1998,  as compared to fiscal 1997, as
well as an increase in the average rate paid on deposits.

Interest Expense on Borrowed Funds

Interest  expense on  borrowed  funds  increased  $2.3  million or 35.2% to $8.7
million in fiscal 1999 compared to fiscal 1998.  The increase  reflects a higher
level of borrowing in fiscal 1999, partially offset by a decrease in the cost of
these funds.  The Bank continued to use FHLB advances and repurchase  agreements
as cost effective  sources of funding in fiscal 1999,  particularly  to fund the
Bank's planned growth that occurred in fiscal 1999. Interest expense on borrowed
funds increased $2.1 million or 48.8% to $6.4 million in fiscal 1998 compared to
fiscal 1997.  The increase  reflects a higher level of borrowing in fiscal 1998,
as well as an  increase in the cost of these  funds.  In  addition,  the Company
issued Preferred Securities for the first time in fiscal 1997. The cost of these
remained constant in fiscal 1998 and 1999.

          Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries - Page 43
<PAGE>
Management's Discussion and Analysis - continued
- --------------------------------------------------------------------------------

Provision for Loan Losses

The provision for loan losses was $520,000, $405,000 and $500,000 for the fiscal
years ended  September 30, 1999,  1998 and 1997,  respectively.  The  provisions
reflect  management's  evaluation  of  the  loan  portfolio,   current  economic
conditions,  and other factors as described below. Based on this evaluation, the
allowance  has grown from $1.9 million at September  30, 1997 to $2.5 million at
September  30,  1999,  an increase of 28.3%,  while the net loan  portfolio  has
increased  50.9% during the same period.  Loan  charge-offs,  net of recoveries,
were  $286,000  in  fiscal  1999,  compared  to  $93,000  in  fiscal  1998.  Net
charge-offs were $99,000 in fiscal 1997.

A monthly  review is conducted by management to determine that the allowance for
loan losses is appropriate to absorb  estimated loan losses.  In determining the
level of allowances for 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 appropriate,  future  provisions to the allowance 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

Non-interest  or other income  increased by $357,000 or 30.6% to $1.5 million in
fiscal 1999 as compared to fiscal 1998.  Other  income  increased by $284,000 or
32.2% to $1.2 million in fiscal 1998 compared to fiscal 1997.

Included in non-interest income was service fee income on loans and late charges
which  increased  by $31,000 in fiscal 1999 and  increased  by $41,000 in fiscal
1998 over the respective  prior years.  The increase in fiscal 1999 is primarily
attributable  to the  collection  of title  insurance  fees related to mortgages
originated.  The Bank became  licensed to collect such fees in fiscal 1999.  The
increase  in fiscal 1998  primarily  reflected  an  increase in late  charges on
mortgage  loans,  the  imposition  of a late  charge  on  credit  cards  and the
collection  of a fee  related to a program  whereby  customers  could skip their
regular loan payments over the Christmas holidays.

The Bank  recorded  net gains of  $64,000,  $84,000  and  $53,000 on the sale of
investment  and  mortgage-backed  securities  in fiscal  1999,  1998,  and 1997,
respectively.  All  sales in  fiscal  1999,  1998 and 1997  were  made  from the
available-for-sale  category and reflected normal efforts to reposition portions
of the portfolio at various times during the years to reflect changing  economic
conditions,   changing  market  conditions  and  to  carry  out  asset/liability
management strategies.

Gain on sale of loans was  $17,000,  $11,000 and  $28,000 in fiscal  years 1999,
1998 and 1997,  respectively.  The Bank sells 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  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 SLMA and of low income housing program loans were not  significant,  at
$1.3  million  in fiscal  1999 and  under $1  million  in fiscal  1998 and 1997,
however the net gains recorded in those years reflect the timing of the sales.

Deposit  service  charges and fee income was $566,000,  $413,000 and $408,000 in
fiscal 1999, 1998 and 1997, respectively.  The increase in fiscal 1999 primarily
reflects fees  generated by the new Strip  District  branch and the revamping of
the Bank's  service  charge  structure for deposit  accounts,  which resulted in
increased fees collected on these accounts.  There were no significant variances
in this category between fiscal 1998 and 1997.

Other operating income includes  miscellaneous  sources of income, which consist
primarily  of  automated  teller  machine  fees,  fees from the sale of cashiers
checks and money  orders,  and safe  deposit  box  rental  income.  Such  income
amounted to  $715,000,  $528,000  and  $304,000 in fiscal  1999,  1998 and 1997,
respectively.  The increase in fiscal 1999 reflects  several  factors,  the most
significant of which were an increase in the surcharge for non-customers for the
use of the Bank's  automated  teller machines and an increase in earnings on the
cash surrender value of life insurance  policies on certain executive  officers.
Finally,  the Bank earned fees from a program,  introduced in July 1998, to sell
non-insured  investment products such as mutual funds and annuities to both Bank
and nonbank  customers.  The  increase in

Page 44 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries
<PAGE>
                                Management's Discussion and Analysis - continued
- --------------------------------------------------------------------------------

fiscal 1998 is primarily due to the imposition of a surcharge beginning April 1,
1998 on nonbank  customers for the use of the Bank's  automated teller machines,
and earnings on the cash surrender  value of life insurance  policies on certain
executive officers.

Other Expenses

Operating  expenses  increased  $838,000 or 11.5% to $8.2 million in fiscal 1999
and  increased  $827,000  or 12.7% to $7.3  million  in fiscal  1998,  from $6.5
million in fiscal 1997.

Compensation,  payroll  taxes and fringe  benefits,  the  largest  component  of
operating  expenses,  increased $514,000 or 12.0% to $4.8 million in fiscal 1999
and $609,000 or 16.5% to $4.3 million in fiscal 1998 over the  respective  prior
years.  Factors  contributing  to the increases in both years were normal salary
increases,  resulting  in  higher  payroll  taxes,  increases  in the  number of
employees on the payroll,  higher bonuses awarded, and an increase in retirement
and health care  expenses.  The increase in the number of  employees  for fiscal
1999  primarily  reflects  staffing  additions  for the branch  office opened in
Pittsburgh's  Strip District in October 1998, as well as staffing for the Bank's
new brokerage services program.

Office occupancy and equipment expense  increased  $142,000 or 21.2% to $811,000
in  fiscal  1999 and  $99,000  or 17.3% to  $669,000  in  fiscal  1998  over the
respective  prior years.  The increase in fiscal 1999  primarily  reflects costs
associated  with  renovating and opening the Bank's new Strip District branch in
October 1998,  which was a leased facility until the Bank purchased the building
in June 1999.  Additionally,  the increase reflects increased equipment costs, a
portion of which was incurred addressing the Year 2000 problem.  The increase in
fiscal 1998 primarily reflects rent expense on the Company's new loan center, as
well as some costs associated with establishing that facility,  partially offset
by reduced equipment maintenance costs.

Depreciation and amortization  increased  $66,000 or 12.7% to $582,000 in fiscal
1999  and  decreased  $25,000  or 4.5% to  $516,000  in  fiscal  1998  over  the
respective  prior  years.  The  results  for  fiscal  1999  reflect   additional
depreciation on equipment added or updated during the past year, depreciation on
renovations  completed on the Bank's data  processing and back office  location,
and amortization  and depreciation on the Bank's new Strip District office.  The
decrease in fiscal 1998  reflects some  equipment  becoming  fully  depreciated,
partially  offset by  increases  in  depreciation  and  amortization  on new and
renovated facilities.

Premiums for federal deposit insurance were $156,000,  $155,000 and $112,000 for
the fiscal years 1999, 1998 and 1997,  respectively.  The amount of the premiums
is based on the average amount of deposits outstanding.

The Bank  recorded a net gain on real  estate  owned of $36,000 in fiscal  1999,
compared  to net  losses  of  $12,000  and  $31,000  in  fiscal  1998 and  1997,
respectively.  The  results  reflect the costs  associated  with the holding and
disposition  of properties  during the periods.  At September 30, 1999, the Bank
had one single family property classified as real estate owned.

Intangible  amortization was zero in fiscal 1999 and 1998, and $44,000 in fiscal
1997. 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 $1.8  million in fiscal
1998,  $1.7 million in fiscal 1998 and $1.5 million in fiscal 1997.  Significant
variations  in fiscal  1999,  compared  to fiscal  1998,  include  increases  in
consulting fees, telephone expenses,  legal fees, and expenses related to credit
cards  issued by the Bank,  partially  offset by a decrease  in  stationary  and
supplies expense.  Significant  variations in fiscal 1998 included  increases in
advertising,  stationary and supplies,  consulting fees and costs related to the
introduction of a new credit card program.  Partially offsetting these increases
was a decrease in legal fees.

Income Taxes

The  Company  generated  taxable  income  and, as a  consequence,  recorded  tax
provisions of $1.2 million,  $1.2 million and $1.3 million for fiscal 1999, 1998
and 1997,  respectively.  These changes  reflect the difference in the Company's
profitability  for the periods as well as differences in the effective tax rate,
which was 26.5%,  29.2% and 31.6% for fiscal 1999, 1998 and 1997,  respectively.
The decreased  effective tax rate in fiscal 1999 and 1998 primarily results from
the Bank's increased purchases of tax-exempt investments.


           Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries -Page 45
<PAGE>
Management's Discussion and Analysis - continued
- --------------------------------------------------------------------------------

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 Company are monetary in nature.  As a result,  interest rates
have a more significant impact on the Company'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  tot he  maintenance  of
acceptable performance levels.

Year 2000

The Year 2000 problem exists because many computer systems use only the last two
digits  to  refer  to  a  year.  This  convention  could  affect  date-sensitive
calculations  that treat "00" as the year 1900,  rather than 2000. An additional
issue is that 1900 was not a leap  year,  whereas  the Year 2000 is.  Therefore,
some programs may not properly provide for February 29, 2000. This anomaly could
result in miscalculations  when processing critical  date-sensitive  information
after December 31, 1999.

The following  discussion of the  implications  of the Year 2000 problem for the
Company  contains  numerous  forward-looking   statements  based  on  inherently
uncertain information. The cost of the project and the date on which the Company
plans to  complete  Year  2000  modifications  are  based on  management's  best
estimates,  which are derived utilizing a number of assumptions of future events
including the continued  availability of internal and external resources,  third
party modifications and other factors.  However,  there can be no guarantee that
these  results  will be achieved  and actual  results  could  differ.  Moreover,
although management believes it will be able to make the necessary modifications
in advance,  there can be no guarantee  that failure to modify the systems would
not have a material adverse impact on the Company.

Year 2000 issues expose the Company to a number of risks,  any one of which,  if
realized,  could  have a  material  adverse  effect on the  Company's  business,
results  of  operations  or  financial   condition.   These  risks  include  the
possibility that, to the extent certain vendors fail to adequately  address Year
2000 issues,  the Company may suffer  disruptions in important services on which
the  Company  depends,  such as  telecommunications,  electrical  power and data
processing.  Year 2000 issues could affect the  Company's  liquidity if customer
withdrawals in anticipation of the Year 2000 are greater than expected or if the
Company's  lenders  are unable to  provide  the  Company  with funds when and as
needed by the Company.  Year 2000 issues also create  additional  credit risk to
the Company insofar as the failure of the Company's customers and counterparties
to adequately  address Year 2000 issues could increase the likelihood that these
customers and counterparties  become delinquent or default on the obligations to
the Company.  In addition to increasing  the Company's  risk exposure to problem
loans, credit losses and liquidity problems, Year 2000 issues expose the Company
to increased risk of litigation  losses and expenses  relating to the foregoing.
There are other Year 2000 risks  besides those  described  above that may impact
the Company's business, results of operations and financial condition.

In May 1997 the  Company  established  a Year  2000  Compliance  Committee  (the
"Committee")  and  subsequently  developed  a Year  2000  Compliance  Plan  (the
"Plan"). The objectives of the Plan and the Committee are to prepare the Company
for the new millennium.  The Plan encompasses the following  phases:  Awareness,
Assessment, Renovation, Validation and Implementation.  These phases will enable
the Company to identify risks,  develop an action plan, perform adequate testing
and complete  affirmation  that its processing  systems will be Year 2000 ready.
Execution  of the  Plan is  currently  on  target.  Prioritization  of the  most
critical software  applications and hardware  configurations has been addressed,
along  with  contract  and  service  agreements.  A  significant  portion of the
Company's  data  processing  software is provided  by third party  vendors.  The
Company has maintained  ongoing contact with these vendors so that  modification
of the  software  for Year 2000  readiness is a top  priority.  The Company,  in
coordination with these vendors, has successfully completed testing all critical
applications. In addition, all significant hardware that required replacement or

Page 46 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries
<PAGE>
                                Management's Discussion and Analysis - continued
- --------------------------------------------------------------------------------

upgrade has been  purchased and installed or the upgrade  completed.  Testing of
this  equipment  has also been  completed.  The Company has  contacted all other
material  vendors and  suppliers  regarding  their Year 2000 state of readiness.
Each of these third parties has delivered  written assurance to the Company that
they expect to be Year 2000  compliant  prior to the Year 2000.  The Company has
completed  contacting  all material  customers  and  non-information  technology
suppliers  (i.e.,  utility  systems,  telephone  systems and  security  systems)
regarding  their Year 2000  state of  readiness.  The  Company is relying on the
utility companies' internal testing and  representations  that they will provide
the required services that drive the Company's data and  communication  systems.
Any failure of the  utilities  to  adequately  address the Year 2000 issue could
result in the Company  being unable to service its  customers on a timely basis.
The Validation  phase is now complete.  The  Implementation  Phase is to certify
that systems are Year 2000 ready, along with assurances that any new systems are
compliant on a going-forward basis, and is also now complete.

Monitoring  and managing the Year 2000 project will result in additional  direct
and indirect  costs to the Company.  Direct costs include  potential  charges by
third party  software  vendors  for product  enhancements,  the  replacement  of
computer  hardware  and  related  equipment  that was not Year 2000  ready  with
equipment that is, costs involved in testing software and hardware  products for
Year 2000  compliance,  and any resulting costs for developing and  implementing
contingency  plans for critical  software and  hardware  products  which are not
enhanced.  Indirect  costs  will  principally  consist  of the time  devoted  by
existing  employees in managing vendor progress,  testing enhanced  software and
hardware products and implementing any necessary contingency plans. Total direct
costs are estimated not to exceed $450,000,  and are not expected to be material
to the Company's  results of operations in any one quarter or fiscal year. As of
September 30, 1999,  substantially  all of the direct costs have been  incurred.
This estimate includes the cost, and resulting depreciation, of accelerating the
replacement of computer equipment that is currently fully depreciated,  or would
have been by the Year 2000,  and that would have been  replaced in the  ordinary
course of business over the next two years.  Year 2000 remediation costs are not
expected  to  have a  material  adverse  impact  on  the  long-term  results  of
operations,  liquidity or consolidated  financial  position of the Company.  The
Company does not separately  track the internal costs incurred for the Year 2000
project;   such  costs  are  principally  the  related  payroll  costs  for  its
information systems group and other employees involved in the project.

The Company has developed remediation  contingency plans and business resumption
plans  specific  to the Year 2000.  Remediation  contingency  plans  address the
actions to be taken if the current  approach to  remediating a system is falling
behind  schedule or otherwise  appears to be in jeopardy of failing to deliver a
Year 2000 ready  system  when  needed.  Business  resumption  contingency  plans
address the actions that would be taken if critical business functions cannot be
carried out in the normal manner upon entering the next century due to system or
supplier failure.

Despite the best efforts of management to address this issue, the vast number of
external entities that have direct and indirect business  relationships with the
Company,  such  as  customers,  vendors,  payment  system  providers  and  other
financial  institutions  makes it  impossible  to assure that failure to achieve
compliance  by one or more of these  entities  would not have  material  adverse
impact on the operations of the Company.

Recent Accounting and Legislative Developments

In June  1998,  the FASB  released  SFAS No.  133,  "Accounting  for  Derivative
Instruments and Hedging  Activities."  SFAS No. 133  establishes  accounting and
reporting  standards  for  derivative  instruments  and hedging  activities.  It
requires  that  an  entity   recognize  all  derivatives  as  either  assets  or
liabilities in the statement of financial position and measure those instruments
at fair value.  The  accounting  for  changes in the fair value of a  derivative
(that is, gains and losses)  depends on the intended use of the  derivative  and
the  resulting  designation.  In June  1999,  the  FASB  issued  SFAS  No.  137,
"Accounting for Derivative  Instruments and Hedging Activities - Deferral of the
Effective  Date of SFAS No. 133 - and  Amendment  of SFAS No. 133," which delays
the effective date of SFAS No. 133 until fiscal years  beginning  after June 15,
2000. The impact of adopting this statement on the Company's financial position,
results of operations  and cash flow  subsequent  to the  effective  date is not
currently estimable and will depend on the financial position of the Company and
the future and purpose of any  derivative  instruments  in use by  management at
that time.  The Company has no plans to adopt the  provisions of this  statement
prior to the effective date.

          Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries - Page 47
<PAGE>
Corporate Information
- --------------------------------------------------------------------------------

                              Corporate Information
                              ---------------------


Annual Meeting The annual meeting of the stockholders will be held at 5:00 p.m.,
   on  February  8, 2000 at the  Perrysville  Office  of the Bank at 1009  Perry
   Highway, Pittsburgh, Pennsylvania. Stockholders are encouraged to attend.


Annual Report on Form 10-K A copy of Fidelity  Bancorp,  Inc.'s Annual Report on
   Form 10-K is available  without charge to stockholders  upon written request.
   Requests  should  be  addressed  to  Investor   Relations  at  the  Company's
   headquarters.  Also,  periodic reporting  documents filed with the Securities
   and   Exchange    Commission   can   be   found   on   the   SEC's   website:
   http://www.sec.gov/cgi-bib/srch-edgar?0000769207

Investor  Relations  Analysts,   investors,   stockholders  and  others  seeking
   financial  information  are  asked  to  contact  Richard  G.  Spencer,  Chief
   Financial  Officer,  at the  Company's  headquarters.  Requests for all other
   information  should be  addressed  to  Investor  Relations  at the  Company's
   headquarters.

Stock  Transfer/Address  Changes The  Transfer  Agent and  Registrar of Fidelity
   Bancorp, Inc. is Registrar and Transfer Company. Questions regarding transfer
   of stock, address changes or lost certificates should be directed to Investor
   Relations at the Company's  headquarters or to the transfer agent,  Registrar
   and Transfer Company.

Dividend  Reinvestment  Plan  Information The Fidelity  Bancorp,  Inc.  Dividend
   Reinvestment Plan enables  shareholders of common stock to reinvest quarterly
   dividends  for the  purchase of  additional  shares.  Registered  holders who
   enroll in this plan may also  make  optional  cash  purchases  of  additional
   shares of stock  conveniently  and without  paying  brokerage  commissions or
   service  charges.  A  brochure  describing  the  plan and an  application  to
   participate may be obtained from Investor Relations.

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------

<S>                                  <C>                                         <C>
Investor Relations                    Dividend Reinvestment Plan Information      Financial Information

Fidelity Bancorp, Inc.                Investor Relations                          Richard G. Spencer
1009 Perry Highway                    Fidelity Bancorp, Inc.                      Chief Financial Officer
Pittsburgh, Pennsylvania 15237        1009 Perry Highway                          Fidelity Bancorp, Inc.
(412) 367-3300, X3139                 Pittsburgh, Pennsylvania 15237              1009 Perry Highway
                                      (412) 367-3300, X3139                       Pittsburgh, Pennsylvania 15237
Transfer Agent                                                                    (412) 367-3300, X3121

Registrar and Transfer Company                                                    Annual Report
10 Commerce Drive                                                                 on Form 10-K
Cranford, New Jersey 07016
(800) 866-1340                                                                    Investor Relations
                                                                                  Fidelity Bancorp, Inc.
                                                                                  1009 Perry Highway
                                                                                  Pittsburgh, Pennsylvania 15237
                                                                                  (412) 367-3300, X3139

</TABLE>

Page 48 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries


<PAGE>
                                                       Capital Stock Information
- --------------------------------------------------------------------------------

                                Stock Information
                                -----------------


The  following  table  sets forth the  fiscal  1999,  1998 and 1997 high and low
prices as  reported  on the NASDAQ  National  Market  System  and the  dividends
declared per common  share.  Amounts shown have been adjusted to reflect the 25%
stock split paid in March 1998 and the 10% stock dividend paid in May 1997.

 ....................................Stock Price................Dividends
- --------------------------------------------------------------------------------
      Quarter Ended:.............High........Low...........Cash........Stock
- --------------------------------------------------------------------------------
 ......September 30, 1999........$17.38.....$14.75..........$.100.........--
 ......June 30, 1999..............18.00......17.12............100.........--
 ......March 31, 1999.............18.12......16.38............090.........--
 ......December 31, 1998..........18.25......16.50............090.........--
- --------------------------------------------------------------------------------
 ......September 30, 1998........$23.88.....$17.50..........$.090.........--
 ......June 30, 1998..............28.00......22.00............090 ........25%
 ......March 31, 1998.............25.59......21.70............072.........--
 ......December 31, 1997..........23.41......17.80............072.........--
- --------------------------------------------------------------------------------
 ......September 30, 1997........$18.59.....$16.00..........$.072.........--
 ......June 30, 1997..............17.20......14.73............065.........10%
 ......March 31, 1997.............17.36......13.45............065.........--
 ......December 31, 1996..........14.91......13.45............058.........--
- --------------------------------------------------------------------------------

As of September 30, 1999,  Fidelity Bancorp,  Inc. had 1,934,308 shares of stock
outstanding and  approximately  600  stockholders,  including  beneficial owners
whose stock is held in nominee name.



COMMON STOCK                             TRUST PREFERRED SECURITIES
MARKET MAKERS                            MARKET MAKERS
- -------------------------------------    -------------------------------------
NASDAQ National Market:                  NASDAQ National Market:
   Common Stock                             Trust Preferred Securities
   Symbol FSBI                              Symbol FSBIP

MARKET MAKERS                            MARKET MAKERS

Legg Mason Wood Walker Inc. (LEGG)       Ryan, Beck &Co. (RYAN)80 Main Street
2500 CNG Tower                           West Orange, NJ 07039--(800) 395-7926
625 Liberty Avenue
Pittsburgh, PA 15222--(800) 346-5075     The Ohio Company
                                         155 E. Broad Street
Ryan, Beck & Co.  (RYAN)                 Columbus, OH 43215 -- (800) 848-0927
80 Main Street
West Orange, NJ 07039--(800) 395-7926

Herzog, Heine, Geduld, Inc. (HRZG)
525 Washington Boulevard
Pavonia, NJ 07310--(800) 221-3600

Sandler O'Neill & Partners, L.P.
Two World Trade Center, 104th Floor
New York, NY 10048 -- (800) 635-6851


          Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries - Page 49

<PAGE>
                                  Fidelity Bank
                                  -------------

                                BANK HEADQUARTERS

      1009 Perry Highway, Pittsburgh, Pennsylvania 15237 - (412) 367-3300
                FAX (412) 364-6504 - E-Mail: [email protected]

<TABLE>
<CAPTION>

                               BOARD OF DIRECTORS
- ------------------------------------------------------------------------------------------------------------
<S> <C>                                 <C>                              <C>
              JOHN R. GALES                    ROBERT F. KASTELIC             OLIVER D. KEEFER
                President                          President                       Owner
         J.R. Gales & Associates                   X-Mark/CDT              Ralph E. Lane Company

           CHARLES E. NETTROUR                 JOANNE ROSS WILDER
                President                           Attorney                WILLIAM L. WINDISCH
         Martin & Nettrour, Inc.         Wilder, Mahood & Crenney, P.C.          President
    Retirement Designs Unlimited, Inc.                                    Chief Executive Officer

                                               JAMES E. SHEPARD
                                               Director Emeritus
                                               Retired President
                                           Power Equipment Company
</TABLE>
<TABLE>
<CAPTION>

                                    OFFICERS
- ------------------------------------------------------------------------------------------------------------

<S><C>                                  <C>                                       <C>
            WILLIAM L. WINDISCH                    LISA L. GRIFFITH, CPA                 DANIEL J. GOZZARD
                 President                            Vice President                  Assistant Vice President
          Chief Executive Officer                   Assistant Treasurer                Commercial Loan Officer
                                                        Controller
          RICHARD G. SPENCER, CPA                                                       CHRISTINE J. HOFFMAN
         Executive Vice President                    LEONARD T. CONLEY                Assistant Vice President
          Chief Financial Officer                      Vice President                         Operations
                Treasurer                           Residential Lending
                                                                                           NEAL H. JACKSON
             MICHAEL A. MOONEY                      LINDA D. METZMAIER                Assistant Vice President
         Executive Vice President                     Vice President                       Branch Manager
           Chief Lending Officer                 Internal Audit/Compliance
                                                                                           LYNNE A. MANSKI
             RICHARD L. BARRON                      ANTHONY J. PARAVATI               Assistant Vice President
           Senior Vice President                      Vice President                          Marketing
              Human Resources                     Commercial Loan Officer
            Assistant Secretary                                                             DONNA M. TILL
                                                    ARLENE P. PETROSKY                Assistant Vice President
               SANDRA L. LEE                          Vice President                       Branch Manager
           Senior Vice President                  Commercial Loan Officer
                Operations                                                               BERNARD T. UHRINEK
                                                   KENNETH J. BARKOVICH               Assistant Vice President
             ANTHONY F. ROCCO                    Assistant Vice President                  Data Processing
           Senior Vice President                      Branch Manager
             Community Banking                                                              LINDA M. YON
                                                    KAREN W. CARTWRIGHT               Assistant Vice President
               SUSAN J. LOWE                     Assistant Vice President                  Branch Manager
            Corporate Secretary          Financial Consultant/Registered Principal

</TABLE>

Page 50 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries
<PAGE>

                             Fidelity Bancorp, Inc.
                             ----------------------

                             CORPORATE HEADQUARTERS

       1009 Perry Highway, Pittsburgh, Pennsylvania 15237 oo(412) 367-3300
                FAX (412) 364-6504 o E-Mail: [email protected]


<TABLE>
<CAPTION>

                               BOARD OF DIRECTORS
- ---------------------------------------------------------------------------------------------------
<S><C>                                  <C>                               <C>
               JOHN R. GALES                   ROBERT F. KASTELIC             OLIVER D. KEEFER
                 President                          President                       Owner
          J.R. Gales & Associates                  X-Mark/CDT               Ralph E. Lane Company

            CHARLES E. NETTROUR                JOANNE ROSS WILDER            WILLIAM L. WINDISCH
                 President                          Attorney                      President
          Martin & Nettrour, Inc.        Wilder, Mahood & Crenney, P.C.    Chief Executive Officer
    Retirement Designs Unlimited, Inc.
</TABLE>


                                    OFFICERS
- --------------------------------------------------------------------------------
          WILLIAM L. WINDISCH                    SUSAN J. LOWE
               President                      Corporate Secretary
        Chief Executive Officer
                                             LISA L. GRIFFITH, CPA
        RICHARD G. SPENCER, CPA               Assistant Treasurer
       Executive Vice President
        Chief Financial Officer                RICHARD L. BARRON
               Treasurer                      Assistant Secretary

           MICHAEL A. MOONEY
       Executive Vice President




                              Independent Auditors
                                    KPMG LLP
                             One Mellon Bank Center
                         Pittsburgh, Pennsylvania 15219

          Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries - Page 51
<PAGE>
                              Bank Branch Locations
                              ---------------------

                                  ALLISON PARK
                               1701 Duncan Avenue
                           Duncan Manor Shopping Plaza
                        Allison Park, Pennsylvania 15101
                                  412-366-1200

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

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

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

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

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

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

                                  STRIPDISTRICT
                                2034 Penn Avenue
                         Pittsburgh, Pennsylvania 15222
                                  412-402-1000

                                   ZELIENOPLE
                               251 S. Main Street
                         Zelienople, Pennsylvania 16063
                                  724-452-6655

Page 52 - Annual Report 1999 - Fidelity Bancorp, Inc. and Subsidiaries




                                   EXHIBIT 23
<PAGE>



The Board of Directors
Fidelity Bancorp, Inc.



We consent to incorporation by reference in the registratioin statements on Form
S-8  pertaining to the Fidelity  Bancorp,  Inc.'s 1998 Stock  Compensation  Plan
filed January 25, 1999, the 1997 Employee Stock Compensation Program filed March
12, 1998, and the 1993 Employee Stock  Compensation  Program and 1993 Directors'
Stock  Option Plan filed May 2, 1997,  of our report  dated  october  29,  1999,
relating to the  consolidated  statements  of  financial  condition  of Fidelity
Bancorp,  Inc. as of September 30, 1999 and 1998,  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, 1999,  which report appears in the
September 30, 1999, annual report on Form 10-K of Fidelity Bancorp, Inc.



/s/KPMG LLP

Pittsburgh, Pennsylvania
December 18, 1999

<TABLE> <S> <C>


<ARTICLE>                                            9

<LEGEND>
     THIS SCHEDULE  CONTAINS SUMMARY  FINANCIAL  INFORMATION  EXTRACTED FROM THE
     ANNUAL  REPORT ON FORM 10-K   AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
     TO SUCH FINANCIAL INFORMATION.
</LEGEND>

<MULTIPLIER>                                   1000

<S>                                            <C>
<PERIOD-TYPE>                                 12-MOS
<FISCAL-YEAR-END>                             SEP-30-1999
<PERIOD-END>                                  SEP-30-1999
<CASH>                                        4,304
<INT-BEARING-DEPOSITS>                          364
<FED-FUNDS-SOLD>                                  0
<TRADING-ASSETS>                                  0
<INVESTMENTS-HELD-FOR-SALE>                 160,587
<INVESTMENTS-CARRYING>                       17,025
<INVESTMENTS-MARKET>                         16,797
<LOANS>                                     278,435
<ALLOWANCE>                                   2,477
<TOTAL-ASSETS>                              482,543
<DEPOSITS>                                  269,118
<SHORT-TERM>                                 50,641
<LIABILITIES-OTHER>                           3,488
<LONG-TERM>                                 133,250
                             0
                                       0
<COMMON>                                         20
<OTHER-SE>                                   26,026
<TOTAL-LIABILITIES-AND-EQUITY>              482,543
<INTEREST-LOAN>                              19,410
<INTEREST-INVEST>                            11,534
<INTEREST-OTHER>                                 31
<INTEREST-TOTAL>                             30,975
<INTEREST-DEPOSIT>                           10,545
<INTEREST-EXPENSE>                           19,229
<INTEREST-INCOME-NET>                        11,746
<LOAN-LOSSES>                                   520
<SECURITIES-GAINS>                               64
<EXPENSE-OTHER>                               8,153
<INCOME-PRETAX>                               4,596
<INCOME-PRE-EXTRAORDINARY>                    4,596
<EXTRAORDINARY>                                   0
<CHANGES>                                         0
<NET-INCOME>                                  3,379
<EPS-BASIC>                                  1.72
<EPS-DILUTED>                                  1.68
<YIELD-ACTUAL>                                 2.69
<LOANS-NON>                                   2,385
<LOANS-PAST>                                      0
<LOANS-TROUBLED>                                  0
<LOANS-PROBLEM>                                   0
<ALLOWANCE-OPEN>                              2,243
<CHARGE-OFFS>                                  (326)
<RECOVERIES>                                     40
<ALLOWANCE-CLOSE>                             2,477
<ALLOWANCE-DOMESTIC>                          2,477
<ALLOWANCE-FOREIGN>                               0
<ALLOWANCE-UNALLOCATED>                           0



</TABLE>


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