FIRST FIDELITY BANCORPORATION /NJ/
424B3, 1994-01-04
NATIONAL COMMERCIAL BANKS
Previous: SPARTAN U S TREASURY MONEY MARKET FUND, 497, 1994-01-04
Next: PUTNAM MASTER INCOME TRUST, N-30D, 1994-01-04



<PAGE>   1
                                                Filed pursuant to Rule 424(b)(3)
                                                Registration No.  33-50079

                                            (FIRST FIDELITY BANCORPORATION LOGO)
 
                                                                 January 4, 1994
 
Dear Peoples Westchester Savings Bank Shareholder:
 
     On December 30, 1993, First Fidelity Bancorporation ("First Fidelity")
acquired Peoples Westchester Savings Bank ("Peoples") pursuant to an Agreement
and Plan of Merger between Peoples and First Fidelity ("Merger Agreement") which
provided for the merger of Peoples with and into First Fidelity Bank, N.A., New
York (the "Merger").
 
     As described in the Proxy Statement-Prospectus referred to below, the
Merger Agreement provides that upon consummation of the Merger each Peoples
shareholder will receive either all cash or all shares of First Fidelity common
stock in exchange for all his or her shares of Peoples common stock.
 
     Accordingly, First Fidelity is now asking you to indicate whether you wish
to elect to receive either all cash or all First Fidelity common stock in
exchange for your shares of Peoples common stock. To assist you in making this
election, enclosed are an Election Form and Letter of Transmittal (the "Election
Form") and a Prospectus Supplement to the original Proxy Statement-Prospectus,
dated August 24, 1993, which was sent to Peoples shareholders of record as of
August 19, 1993. The Prospectus Supplement is attached to this letter; for those
of you who did not previously receive a copy of the original Proxy
Statement-Prospectus, a copy is also enclosed.
 
     As a result of the Merger, each Peoples shareholder of record as of
December 30, 1993 is entitled to elect to receive for each of such holder's
shares of Peoples common stock either (i) $40.86 in cash or (ii) 0.9390 of a
share of First Fidelity common stock (except that cash will be received in lieu
of a fractional share interest). Because the value of First Fidelity common
stock changes in the market, it is possible that the value of First Fidelity
common stock to be received for each share of Peoples common stock will be worth
more or less than the $40.86 per share to be received under the cash payment
alternative when it is received. For example, based upon the closing price per
share of First Fidelity common stock of $45.50 on December 30, 1993 and on the
exchange ratio of 0.9390 of a share of First Fidelity common stock per share of
Peoples common stock, the market value of the First Fidelity common stock to be
received would be $42.72 per share of Peoples common stock. Each Peoples
shareholder is urged to check current market price information of First Fidelity
common stock prior to making an election. First Fidelity common stock trades on
the New York Stock Exchange under the symbol "FFB."
 
     Pursuant to the Merger Agreement, the number of shares of Peoples common
stock to be exchanged for cash has been fixed at approximately 3.0 million
shares, or approximately 54% of the Peoples shares outstanding, and the number
of shares of Peoples common stock to be exchanged for First Fidelity common
stock has been fixed at approximately 2.6 million, or approximately 46% of the
Peoples shares outstanding. Accordingly, there can be no guarantee that any
given shareholder's election will be honored. Each election will be subject to
the results of the procedures set forth in the Merger Agreement for allocating
the amounts available for cash and First Fidelity common stock payments among
Peoples shareholders. To the extent that shareholder elections exceed the total
amounts available for cash or First Fidelity common stock payments, the Exchange
Agent will be required to select, on a random basis, certain shareholders whose
shares will be converted into First Fidelity common stock or cash, respectively,
notwithstanding their elections.
 
     You will need to complete and return the accompanying Election Form to the
Exchange Agent, First Fidelity Bank, N.A., New Jersey, in order to indicate
whether you wish to receive either all cash or all First Fidelity common stock.
You also may indicate on the Election Form that you do not have a preference as
to cash or First Fidelity common stock.
 
     We urge you to consult your own financial advisor before making your
election. Moreover, although certain federal income tax consequences of the
Merger to Peoples shareholders are described in the Prospectus Supplement, you
should consult your own tax advisor because of the complexities of the federal,
state and local tax laws. We make no recommendation as to whether you should
elect cash or stock or indicate no preference.
 
     IT IS IMPORTANT THAT YOU READ THE ACCOMPANYING DOCUMENTS CAREFULLY,
COMPLETE THE ENCLOSED ELECTION FORM, AND ENSURE THAT IT, TOGETHER WITH ALL STOCK
CERTIFICATES REPRESENTING YOUR PEOPLES COMMON STOCK TO WHICH THE ELECTION FORM
RELATES, IS ACTUALLY RECEIVED BY THE EXCHANGE AGENT AT ONE OF THE PROPER
LOCATIONS SPECIFIED IN THE ELECTION FORM BY 5:00 P.M., NEW YORK TIME, ON
FEBRUARY 2, 1994. IF SUCH MATERIALS ARE NOT ACTUALLY RECEIVED BY THE EXCHANGE
AGENT AT ONE OF THE PROPER LOCATIONS BY THE PROPER TIME, YOU WILL BE DEEMED TO
HAVE EXPRESSED NO PREFERENCE AND WILL RECEIVE EITHER CASH OR FIRST FIDELITY
COMMON STOCK, DEPENDING UPON THE CHOICES MADE BY OTHER PEOPLES SHAREHOLDERS.
 
                                      Sincerely,
 
                                      Anthony P. Terracciano
                                      Chairman of the Board, President
                                      and Chief Executive Officer
<PAGE>   2
                                            (FIRST FIDELITY BANCORPORATION LOGO)
         
 
                             PROSPECTUS SUPPLEMENT
                                       TO
                           PROXY STATEMENT-PROSPECTUS
                             DATED AUGUST 24, 1993

                            ------------------------
 
                         FIRST FIDELITY BANCORPORATION
 
     This Prospectus Supplement ("Supplement") is being furnished to holders of
common stock, par value $1.00 per share ("Peoples Common Stock"), of Peoples
Westchester Savings Bank, which was, until December 30, 1993, a New York State-
chartered stock-form savings bank ("Peoples"), as a supplement to the Proxy
Statement-Prospectus, dated August 24, 1993 (the "Proxy Statement-Prospectus"),
of Peoples and First Fidelity Bancorporation, a New Jersey corporation ("First
Fidelity"). The Proxy Statement-Prospectus was previously sent to holders of
record of Peoples Common Stock as of August 19, 1993 in connection with the
Special Meeting of Shareholders of Peoples held on October 7, 1993 (the "Special
Meeting"). A copy of the Proxy Statement-Prospectus is enclosed herewith for
shareholders to whom a Proxy Statement-Prospectus has not previously been sent.
At the Special Meeting, Peoples shareholders approved the Agreement and Plan of
Merger, dated as of April 14, 1993, by and between First Fidelity and Peoples,
as amended and supplemented by a letter agreement, dated as of April 26, 1993,
between First Fidelity and Peoples and by an Agreement to Merge, dated as of
December 23, 1993, between First Fidelity Bank, N.A., New York ("FFB-NY") and
Peoples (as so amended and supplemented, the "Merger Agreement"), a copy of
which is attached to the Proxy Statement-Prospectus as Appendix A, and the
transactions contemplated thereby, which provided for the acquisition of Peoples
by First Fidelity and the matters contemplated thereby (the "Merger"). The
Merger of Peoples with and into FFB-NY was consummated on December 30, 1993.
Subject to the election and allocation procedures described herein, all of the
shares of Peoples Common Stock held by each holder have been converted into the
right to receive for each share of Peoples Common Stock either (i) $40.86 in
cash, without interest, or (ii) 0.9390 of a share of common stock, par value
$1.00 per share, of First Fidelity ("First Fidelity Common Stock").
 
     Pursuant to and as provided in the Merger Agreement, the number of shares
of Peoples Common Stock to be converted into the right to receive cash in the
Merger has been fixed at approximately 3.0 million shares, or approximately 54%
of Peoples shares outstanding, and the number of shares of Peoples Common Stock
to be converted into the right to receive First Fidelity Common Stock in the
Merger has been fixed at approximately 2.6 million shares, or approximately 46%
of Peoples shares outstanding. Accordingly, there can be no assurance that each
Peoples shareholder will receive the form of consideration which such holder
elects. In the event that the elections result in an oversubscription of either
First Fidelity Common Stock or cash, the Exchange Agent will be required to
select on a random basis certain shareholders whose shares will be converted
into First Fidelity Common Stock or cash, respectively, notwithstanding their
elections.
 
     This Supplement updates certain information contained in the Proxy
Statement-Prospectus and, together with the Proxy Statement-Prospectus, is for
the use of Peoples shareholders of record as of December 30, 1993 in determining
whether they would elect to receive either all cash or all First Fidelity Common
Stock or would have no preference as between cash and First Fidelity Common
Stock for all their shares of Peoples Common Stock. Depending upon the market
value of First Fidelity Common Stock at the time of receipt, it is possible that
the market value of First Fidelity Common Stock to be received for each share of
Peoples Common Stock will be worth more or less than the $40.86 per share of
Peoples Common Stock to be received under the cash payment alternative. Based
upon the closing price per share of First Fidelity Common Stock of $45.50 on
December 30, 1993, as reported on the New York Stock Exchange (the "NYSE")
Composite Transactions Tape and the exchange ratio of 0.9390 of a share of First
Fidelity Common Stock per share of Peoples Common Stock, the market value of the
First Fidelity Common Stock to be received would be $42.72 per share of Peoples
Common Stock. As the market price for First Fidelity Common Stock is likely to
fluctuate, a Peoples shareholder should consider current price information prior
to making an election. In addition, shareholders who receive First Fidelity
Common Stock can expect to receive the dividend typically declared by First
Fidelity in January and payable in early February. Under the terms of the Merger
Agreement, no consideration will be paid to holders of Peoples Common Stock
until the completion of the election and allocation procedures described herein,
which will not occur until February 2, 1994 at the earliest. Furthermore, as
discussed under "ELECTION AND ALLOCATION PROCEDURES," no guarantee can be given
that an election by any given shareholder will be honored.
 
     PLEASE READ THIS SUPPLEMENT AND THE PROXY STATEMENT-PROSPECTUS CAREFULLY.
FAILURE OF A HOLDER OF PEOPLES COMMON STOCK TO PROPERLY COMPLETE AND DELIVER THE
ACCOMPANYING ELECTION FORM AND LETTER OF TRANSMITTAL (THE "ELECTION FORM"),
TOGETHER WITH THE CERTIFICATES REPRESENTING SHARES OF PEOPLES COMMON STOCK TO
WHICH THE ELECTION FORM RELATES, TO ONE OF THE PROPER LOCATIONS SPECIFIED IN THE
ELECTION FORM, BY 5:00 P.M., NEW YORK TIME, ON FEBRUARY 2, 1994 (THE "ELECTION
DEADLINE") AND TO COMPLY WITH THE PROCEDURES DESCRIBED IN THIS SUPPLEMENT WILL
CAUSE SUCH HOLDER TO BE DEEMED TO HAVE EXPRESSED NO PREFERENCE AND TO RECEIVE
EITHER ALL CASH OR ALL FIRST FIDELITY COMMON STOCK, DEPENDING UPON THE ELECTIONS
MADE BY OTHER PEOPLES SHAREHOLDERS. IF YOUR STOCK CERTIFICATE(S) IS LOST, STOLEN
OR DESTROYED, YOU ARE URGED TO REFER TO INSTRUCTION 12 SET FORTH IN THE
ACCOMPANYING ELECTION FORM.
 
     This Supplement and the Proxy Statement-Prospectus constitute a prospectus
of First Fidelity with respect to the shares of First Fidelity Common Stock
issuable pursuant to the Merger. This Supplement shall not constitute an offer
to sell or solicitation of an offer to purchase unless accompanied or preceded
by the Proxy Statement-Prospectus.
 
     The outstanding shares of First Fidelity Common Stock are listed on the
NYSE under the symbol "FFB".

 THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
     EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION, NOR HAS THE
          SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
           COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
           PROSPECTUS SUPPLEMENT TO THE PROXY STATEMENT-PROSPECTUS
               DATED AUGUST 24, 1993. ANY REPRESENTATION TO THE
                       CONTRARY IS A CRIMINAL OFFENSE.

                            ------------------------
 
                The date of this Supplement is January 4, 1994.
<PAGE>   3
 
                             AVAILABLE INFORMATION
 
     First Fidelity and Peoples are subject to the informational requirements of
the Securities Exchange Act of 1934, as amended (the "Exchange Act"), and the
rules and regulations thereunder. In accordance therewith, First Fidelity files
reports, proxy statements and other information with the Securities and Exchange
Commission (the "Commission") and Peoples filed reports, proxy statements and
other information with the Federal Deposit Insurance Corporation (the "FDIC").
Such reports, proxy statements and other information filed by First Fidelity
should be available for inspection and copying, upon payment of prescribed fees,
at the public reference facilities maintained by the Commission at 450 Fifth
Street, N.W., Washington, D.C. 20549 and at the Commission's regional offices at
Northwestern Atrium Center, 500 West Madison Street, Chicago, Illinois 60661,
and 7 World Trade Center, New York, New York 10048. Such reports, proxy
statements and other information filed by Peoples should be available for
inspection and copying, upon payment of prescribed fees, at the public reference
facilities maintained by the FDIC at 550 17th Street, Room F-250, N.W.,
Washington, D.C. 20429 and should be available for inspection in the Public
Inspection File maintained by the Public Information Department of the Federal
Reserve Bank in New York at 33 Liberty Street, New York, New York 10045. In
addition, the equity securities of First Fidelity are listed on the NYSE, and
such reports, proxy statements and other information concerning First Fidelity
also should be available for inspection at the offices of the NYSE, 20 Broad
Street, New York, New York 10005. The Peoples Common Stock was quoted on the
National Association of Securities Dealers, Inc. (the "NASD")Automated Quotation
National Market System (the "NASDAQ-NMS"), and such reports, proxy statements
and other information concerning Peoples also should be available for inspection
at the offices of the NASD, 33 Whitehall Street, New York, New York 10004 and
for inspection and copying at the offices of the NASD, 1735 K Street, N.W.,
Washington, D.C. 20006.
 
     This Supplement and the Proxy Statement-Prospectus do not contain all of
the information set forth in the Registration Statement on Form S-4 and exhibits
thereto (the "Registration Statement") which First Fidelity has filed with the
Commission under the Securities Act of 1933, as amended (the "Securities Act"),
and the rules and regulations thereunder, certain portions of which have been
omitted pursuant to the rules and regulations of the Commission and to which
reference is hereby made. Any statements contained herein concerning the
provisions of any document are not necessarily complete and, in each instance,
reference is made to the copy of such document filed as an exhibit to the
Registration Statement or otherwise filed with the Commission. Each such
statement is qualified in its entirety by such reference. The Registration
Statement (and exhibits thereto) should be available for inspection at the
office of the Commission at 450 Fifth Street, N.W., Washington, D.C. 20549, and
copies thereof may be obtained from the Commission at prescribed rates.
 
     THIS SUPPLEMENT INCORPORATES BY REFERENCE FIRST FIDELITY DOCUMENTS WHICH
ARE NOT PRESENTED HEREIN OR DELIVERED HEREWITH. FIRST FIDELITY WILL PROVIDE
WITHOUT CHARGE TO ANY PERSON TO WHOM THIS SUPPLEMENT IS DELIVERED, INCLUDING ANY
BENEFICIAL OWNER OF PEOPLES COMMON STOCK, UPON WRITTEN OR ORAL REQUEST OF SUCH
PERSON, A COPY OF ANY OR ALL OF THE DOCUMENTS INCORPORATED HEREIN BY REFERENCE
(OTHER THAN EXHIBITS TO SUCH DOCUMENTS WHICH ARE NOT SPECIFICALLY INCORPORATED
THEREIN BY REFERENCE). WRITTEN REQUESTS FOR DOCUMENTS RELATING TO FIRST FIDELITY
SHOULD BE DIRECTED TO INVESTOR RELATIONS, FIRST FIDELITY BANCORPORATION, 550
BROAD STREET, NEWARK, NEW JERSEY 07102. TELEPHONE REQUESTS MAY BE DIRECTED TO
INVESTOR RELATIONS AT (201) 565-3150. FURTHERMORE, ADDITIONAL COPIES OF THE
PROXY STATEMENT-PROSPECTUS, ELECTION FORM AND THIS SUPPLEMENT ARE AVAILABLE UPON
REQUEST FROM THE EXCHANGE AGENT, FIRST FIDELITY BANK, N.A., NEW JERSEY AT 10
BANK STREET, FOURTH FLOOR, NEWARK, NEW JERSEY 07102. IN ORDER TO ENSURE TIMELY
DELIVERY OF ANY OF THE DOCUMENTS, REQUESTS SHOULD BE MADE BY JANUARY 18, 1994.
 
     NO PERSON IS AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATIONS NOT CONTAINED IN THIS SUPPLEMENT OR INCORPORATED BY REFERENCE
HEREIN AND, IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE
RELIED UPON AS HAVING BEEN AUTHORIZED BY FIRST FIDELITY OR PEOPLES. THIS
SUPPLEMENT DOES NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO
PURCHASE ANY SECURITIES IN ANY JURISDICTION TO OR FROM ANY PERSON TO OR FROM
WHOM IT IS UNLAWFUL TO MAKE SUCH OFFER, OR SOLICITATION OF AN OFFER WITHIN SUCH
JURISDICTION. NEITHER THE DELIVERY OF THIS SUPPLEMENT NOR THE DISTRIBUTION OF
SECURITIES HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE AN IMPLICATION THAT
THERE HAS BEEN NO CHANGE IN THE AFFAIRS OF FIRST FIDELITY OR PEOPLES SINCE THE
DATES HEREOF OR THEREOF OR THAT THE INFORMATION HEREIN OR IN THE DOCUMENTS
INCORPORATED HEREIN BY REFERENCE IS CORRECT AS OF ANY TIME SUBSEQUENT TO THE
DATE HEREOF OR THE DATES THEREOF.
 
                                        2
<PAGE>   4
 
                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 
     The following documents and information heretofore filed with the
Commission by First Fidelity (File No. 1-9839) are incorporated by reference in
this Supplement:
 
     (1) First Fidelity's Annual Report on Form 10-K for the year ended December
31, 1992 (the "First Fidelity Form 10-K"); provided, however, that the
information referred to in Item 402(a)(8) of Regulation S-K promulgated by the
Commission shall not be deemed to be specifically incorporated by reference
herein;
 
     (2) First Fidelity's Quarterly Reports on Form 10-Q for the quarters ended
March 31, 1993 (as amended by Form 10-Q/A as filed with the Commission on June
2, 1993), June 30, 1993 and September 30, 1993;
 
     (3) The description of the First Fidelity Common Stock contained in the
Registration Statement on Form 8-B, as amended, filed with the Commission,
pursuant to which First Fidelity registered, among other things, the First
Fidelity Common Stock pursuant to Section 12(b) of the Exchange Act;
 
     (4) The description of the Preferred Share Purchase Rights (the "First
Fidelity Rights") issued by First Fidelity pursuant to the Preferred Share
Purchase Rights Plan, dated as of August 17, 1989, as amended (the "First
Fidelity Rights Agreement"), between First Fidelity and First Fidelity Bank,
N.A., New Jersey, contained in the Registration Statement on Form 8-A, as
amended, filed with the Commission, pursuant to which First Fidelity registered
the First Fidelity Rights pursuant to Section 12(b) of the Exchange Act; and
 
     (5) First Fidelity's Current Reports on Form 8-K, dated March 21, 1991,
April 14, 1993, May 4, 1993 (as amended and supplemented by Form 8-K/A filed
with the Commission on June 2, 1993 and Current Reports on Form 8-K filed by
First Fidelity with the Commission on August 13, 1993 and November 10, 1993).
 
     All documents filed by First Fidelity pursuant to Section 13(a), 13(c), 14
or 15(d) of the Exchange Act after the date of this Supplement and prior to the
last possible day for which elections may be made as described herein shall be
deemed to be incorporated by reference into this Supplement and to be a part
hereof from the date of filing of such documents. Any statement contained in a
document incorporated or deemed to be incorporated by reference herein shall be
deemed to be modified or superseded for purposes of this Supplement to the
extent that a statement contained herein, or in any subsequently filed document
which also is or is deemed to be incorporated by reference herein, modifies or
supersedes such statement. Any statement so modified or superseded shall not be
deemed, except as so modified or superseded, to constitute a part of this
Supplement.
 
                        INFORMATION RELATING TO PEOPLES
 
     The Peoples Annual Report on Form F-2 for the year ended December 31, 1992
(without the exhibits thereto) (the "Peoples Form F-2"), and the Financial
Section of Peoples' 1992 Annual Report to Shareholders (the "Peoples Financial
Section") appear as Appendices C-1 and C-2, respectively, to the Proxy
Statement-Prospectus and the Peoples Quarterly Report on Form F-4 for the
quarter ended September 30, 1993 (the "Peoples Form F-4") appears as Appendix A
to this Supplement. The foregoing Peoples documents attached as Appendices
hereto and thereto are hereby incorporated by reference into this Supplement.
Notwithstanding any statement to the contrary contained in any of the foregoing
Peoples documents, no effect shall be given to any incorporation by reference
provided for therein and any such documents or information so incorporated shall
not be deemed a part hereof.
 
                       *               *               *
 
     Unless the context requires otherwise, references to the First Fidelity
Common Stock also include the attached First Fidelity Rights.
 
                                        3
<PAGE>   5
 
                               TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                               PAGE
                                               ----
<S>                                            <C>
AVAILABLE INFORMATION..........................   2
INCORPORATION OF CERTAIN DOCUMENTS BY
  REFERENCE....................................   3
INFORMATION RELATING TO PEOPLES................   3
SUMMARY........................................   5
  The Parties..................................   5
  The Merger...................................   5
  Allocation Procedures........................   7
  Certain Federal Income Tax Consequences......   7
  Recent Developments..........................   7
  Market Prices and Dividends..................   8
  Comparative Per Share Data...................   9
SELECTED FINANCIAL DATA OF FIRST FIDELITY......  10
SELECTED FINANCIAL DATA OF PEOPLES.............  12
INTRODUCTION...................................  14
SUMMARY OF THE MERGER..........................  14
  Consummation.................................  14
  Consideration for Peoples Shares.............  15
ELECTION AND ALLOCATION
  PROCEDURES...................................  15
 
<CAPTION>
                                               PAGE
                                               ----
<S>                                            <C>
  Description of Elections.....................  15
  Allocation...................................  16
  Issuance of Stock and Payment of Cash to
    Exchange Agent.............................  17
  Delivery of First Fidelity Common
    Stock and Cash.............................  18
  Completion of the Election Form..............  19
CERTAIN FEDERAL INCOME TAX CONSEQUENCES........  19
  Exchange of Peoples Common Stock Solely for
    First Fidelity Common Stock................  19
  Exchange of Peoples Common Stock Solely for
    Cash.......................................  20
  Dissenters' Shares...........................  20
  Backup Withholding...........................  20
DESCRIPTION OF FIRST FIDELITY CAPITAL STOCK....  21
CERTAIN REGULATORY CONSIDERATIONS..............  21
EXPERTS........................................  21
APPENDIX A: Peoples Form F-4 for the quarter
  ended September 30, 1993
</TABLE>
 
                                        4
<PAGE>   6
 
                                    SUMMARY
 
     The following is a summary of certain information relating to First
Fidelity and Peoples, the Merger and the related shareholder election and
allocation procedures contained elsewhere in this Supplement, the Proxy
Statement-Prospectus and the documents incorporated herein and therein by
reference. Reference is made to, and this summary is qualified in its entirety
by, the more detailed information contained elsewhere in this Supplement and the
Proxy Statement-Prospectus, contained in the accompanying Appendices hereto and
thereto and the documents incorporated by reference in this Supplement and the
Proxy Statement-Prospectus and contained in the documents referred to herein and
therein. Shareholders are urged to read this Supplement and the Proxy
Statement-Prospectus, the documents incorporated herein and therein by reference
and the accompanying Appendices hereto and thereto in their entirety.
 
THE PARTIES
 
     First Fidelity.  First Fidelity Bancorporation ("First Fidelity") is a New
Jersey corporation registered as a bank holding company under the Bank Holding
Company Act of 1956, as amended. First Fidelity serves the mid-Atlantic region
and provides a full range of banking services through its flagship banks. As of
September 30, 1993, First Fidelity had total assets, deposits and stockholders'
equity of $32.6 billion, $27.4 billion and $2.6 billion, respectively. With over
600 branch offices throughout New Jersey, eastern Pennsylvania, Connecticut and
Westchester County and Riverdale in New York, First Fidelity ranks as one of the
25 largest United States bank holding companies. The address of First Fidelity's
principal executive offices is 2673 Main Street, P.O. Box 6980, Lawrenceville,
New Jersey 08648 and its telephone number is (609) 895-6800. See "THE
PARTIES -- First Fidelity," in the Proxy Statement-Prospectus.
 
     FFB-NY.  First Fidelity Bank, N.A., New York ("FFB-NY") is a wholly-owned
national bank subsidiary of First Fidelity, with its principal executive offices
located in Riverdale, New York. On December 30, 1993, the effective time of the
Merger (the "Effective Time"), Peoples merged with and into FFB-NY, with FFB-NY
being the surviving entity. See "THE PARTIES -- FFB-NY" in the Proxy
Statement-Prospectus.
 
     Peoples.  Prior to the Merger, Peoples was a New York State-chartered
stock-form savings bank conducting business through its principal office and
through 31 branch offices located in Westchester County, New York. As of
September 30, 1993, Peoples had total assets, deposits and stockholders' equity
of $1.7 billion, $1.4 billion and $174.0 million, respectively. As a result of
the Merger, all the assets and liabilities of Peoples are now held by FFB-NY.
See "THE PARTIES -- Peoples" in the Proxy Statement-Prospectus.
 
THE MERGER
 
     Consummation.  The Merger was consummated on December 30, 1993 pursuant to
the terms contained in the Merger Agreement and as described in the Proxy
Statement-Prospectus. See "THE MERGER -- The Merger" in the Proxy
Statement-Prospectus.
 
     Consideration for Peoples Common Stock.  The Merger Agreement provides that
upon consummation of the Merger, and subject to the election and allocation
procedures provided for therein and described herein, all the issued and
outstanding shares of Peoples Common Stock held by a holder of Peoples Common
Stock immediately prior to the Effective Time are converted into the right to
receive for each share of Peoples Common Stock either (i) $40.86 in cash without
interest (such cash amount being hereinafter referred to as the "Cash Price") or
(ii) 0.9390 of a share of First Fidelity Common Stock and cash in lieu of
fractional shares (such number of shares being hereinafter referred to as the
"Exchange Ratio" or the "Stock Consideration").
 
     Pursuant to and as provided in the Merger Agreement, the number of shares
of Peoples Common Stock to be converted into the right to receive cash in the
Merger has been fixed at approximately 3.0 million shares (the "Cash Conversion
Number"), or approximately 54% of the Peoples shares outstanding, and the number
of shares of Peoples Common Stock to be converted into the right to receive
shares of First Fidelity Common Stock in the Merger has been fixed at
approximately 2.6 million shares (the "Stock Conversion Number"), or
approximately 46% of the Peoples shares outstanding. See "ELECTION AND
ALLOCATION PROCEDURES."
 
                                        5
<PAGE>   7
 
     Depending upon the market value of First Fidelity Common Stock at the time
of receipt, it is possible that the market value of the First Fidelity Common
Stock to be received for each share of Peoples Common Stock will be worth more
or less than the $40.86 to be received under the Cash Price alternative. Based
upon the closing price of First Fidelity Common Stock of $45.50 on December 30,
1993 and on the exchange ratio of 0.9390 of a share of First Fidelity Common
Stock, the market value of the First Fidelity Common Stock to be received would
be $42.72 per share of Peoples Common Stock. As the market price for First
Fidelity Common Stock is likely to fluctuate, a shareholder should consider more
recent price information prior to making an election. In addition, shareholders
who receive First Fidelity Common Stock can expect to receive the dividend
typically declared by First Fidelity in January and payable in early February.
The foregoing discussion does not take into account various factors that may
affect the value to a particular Peoples shareholder of any consideration
received, including, for example, federal, state and local tax consequences. See
"FEDERAL INCOME TAX CONSEQUENCES."
 
     Election Procedures.  Each holder of record of Peoples Common Stock as of
December 30, 1993 is now being asked to indicate on the enclosed Election Form
whether such holder would elect (subject to the limitations described below) to
receive cash for all of such holder's shares of Peoples Common Stock (a "Cash
Election") or First Fidelity Common Stock for all of such holder's shares of
Peoples Common Stock (a "Stock Election") or that such holder would have no
preference as to cash or First Fidelity Common Stock in the Merger. As described
below, such election may not necessarily be honored. See "ELECTION AND
ALLOCATION PROCEDURES." It is essential that you complete your Election Form
properly and that First Fidelity Bank, N.A., New Jersey, as exchange agent (the
"Exchange Agent"), actually receive it, together with the certificates
representing your shares of Peoples Common Stock to which your Election Form
relates, at one of the proper locations specified in the Election Form by the
Election Deadline, which is 5:00 P.M., New York Time, on February 2, 1994.
 
     A record holder of Peoples Common Stock who does not, by the Election
Deadline, properly complete, sign and deliver the enclosed Election Form along
with such holder's certificates will be deemed to have indicated no preference
for cash or First Fidelity Common Stock and will be allocated cash or First
Fidelity Common Stock depending upon the elections made by other Peoples
shareholders. If a record holder does not make an effective election (which
would result, for example, from the failure to send to the Exchange Agent a
properly completed Election Form together with the certificates representing all
shares of Peoples Common Stock to which the Election Form relates or from the
Exchange Agent not actually receiving the proper documents at one of the proper
locations specified in the Election Form by the Election Deadline), the holder
will be deemed not to have made an election and will be deemed to have indicated
no preference with respect to receiving shares of First Fidelity Common Stock or
cash for all of such holder's shares.
 
     Each holder of record is entitled to make an election and submit an
Election Form covering all shares of Peoples Common Stock actually held of
record by such holder. Nominee record holders, which includes any nominee, any
trustee or any other person that holds shares of Peoples Common Stock in any
capacity whatsoever on behalf of another person or entity, are entitled to make
an election for such nominee record holder as well as an election on behalf of
each beneficial owner of shares of Peoples Common Stock held through such
nominee record holder, but such elections must be made on one Election Form.
Beneficial owners who are not record holders are not entitled to submit Election
Forms.
 
     Any Cash Election, Stock Election or indication of no preference may be
revoked, but only by written notice actually received by the Exchange Agent at
one of the proper locations specified in the Election Form by the Election
Deadline. NEITHER FIRST FIDELITY NOR THE EXCHANGE AGENT WILL BE UNDER ANY
OBLIGATION TO NOTIFY ANY PERSON OF ANY DEFECT IN AN ELECTION FORM OR NOTICE OF
REVOCATION SUBMITTED TO THE EXCHANGE AGENT. See "ELECTION AND ALLOCATION
PROCEDURES" in this Supplement.
 
     Because the tax consequences of receiving cash or First Fidelity Common
Stock will differ, shareholders of Peoples are urged to read carefully the
information under the caption "CERTAIN FEDERAL INCOME TAX CONSEQUENCES" in this
Supplement.
 
                                        6
<PAGE>   8
 
ALLOCATION PROCEDURES
 
     PURSUANT TO AND AS PROVIDED IN THE MERGER AGREEMENT, THE NUMBER OF SHARES
OF PEOPLES COMMON STOCK TO BE CONVERTED INTO THE RIGHT TO RECEIVE FIRST FIDELITY
COMMON STOCK HAS BEEN FIXED AT APPROXIMATELY 2.6 MILLION SHARES, OR
APPROXIMATELY 46% OF THE PEOPLES SHARES OUTSTANDING, AND THE NUMBER OF SHARES OF
PEOPLES COMMON STOCK TO BE CONVERTED INTO THE RIGHT TO RECEIVE CASH IN THE
MERGER HAS BEEN FIXED AT APPROXIMATELY 3.0 MILLION SHARES, OR APPROXIMATELY 54%
OF THE PEOPLES SHARES OUTSTANDING. ACCORDINGLY, NO GUARANTEE CAN BE GIVEN THAT
AN ELECTION BY ANY GIVEN SHAREHOLDER WILL BE HONORED. RATHER, THE ELECTION BY
EACH HOLDER OF PEOPLES COMMON STOCK WILL BE SUBJECT TO THE RESULTS OF THE
ALLOCATION PROCEDURES AS DESCRIBED HEREIN.
 
     Holders of Peoples Common Stock are urged to read carefully the more
complete description of the election and allocation procedures under "ELECTION
AND ALLOCATION PROCEDURES."
 
CERTAIN FEDERAL INCOME TAX CONSEQUENCES
 
     In the opinion of Wachtell, Lipton, Rosen & Katz, counsel for Peoples, the
Merger qualifies as a reorganization within the meaning of Section 368(a) of the
Internal Revenue Code of 1986, as amended (the "Code") and, accordingly, for
federal income tax purposes, (i) no gain or loss will be recognized by Peoples,
First Fidelity or FFB-NY as a result of the Merger, (ii) Peoples shareholders
who exchange their Peoples Common Stock for First Fidelity Common Stock will not
recognize any gain or loss on the exchange, other than with respect to the
receipt of cash for fractional shares, and (iii) Peoples shareholders who
exchange their Peoples Common Stock for cash will generally recognize gain or
loss on such exchange to the extent of the difference between the amount of cash
received and such shareholders' tax basis in the Peoples Common Stock exchanged.
See "CERTAIN FEDERAL INCOME TAX CONSEQUENCES."
 
RECENT DEVELOPMENTS
 
     On October 21, 1993, First Fidelity's Board of Directors (the "Board")
authorized the acquisition of up to 2% of the outstanding shares of First
Fidelity Common Stock in any calendar year, through open market or
privately-negotiated transactions. On November 18, 1993, the Board authorized
the acquisition of up to an additional 1% of the outstanding shares of First
Fidelity Common Stock during 1993. This repurchase program is in addition to the
more limited repurchase program implemented earlier in 1993 in connection with
First Fidelity's dividend reinvestment plan and its stock option and restricted
stock plans. From September 30, 1993 through December 30, 1993, First Fidelity
had repurchased 2,380,451 shares of First Fidelity Common Stock, at an average
price of $42.22 per share, which constitutes approximately 2.98% of the
outstanding shares of First Fidelity Common Stock.
 
                                        7
<PAGE>   9
 
MARKET PRICES AND DIVIDENDS
 
     The following table presents, for the periods indicated, the per-share high
and low sales prices for First Fidelity Common Stock, as reported on the NYSE
composite transactions tape, and for Peoples Common Stock, as reported on the
NASDAQ-NMS, as well as dividends paid by First Fidelity and Peoples in the
respective quarters.
 
<TABLE>
<CAPTION>
                                                 FIRST FIDELITY                      PEOPLES
                                                  COMMON STOCK                    COMMON STOCK
                                          -----------------------------   -----------------------------
             CALENDAR PERIOD               HIGH       LOW     DIVIDENDS    HIGH       LOW     DIVIDENDS
- ----------------------------------------- -------   -------   ---------   -------   -------   ---------
<S>                                       <C>       <C>       <C>         <C>       <C>       <C>
1991:
  First Quarter.......................... $26.000   $14.000     $ .30     $15.500   $ 8.000     $ .12
  Second Quarter.........................  30.250    23.750       .30      16.750    13.500       .12
  Third Quarter..........................  34.500    27.250       .30      15.500    13.250       .12
  Fourth Quarter.........................  33.125    26.625       .30      14.750     9.250       .12
1992:
  First Quarter.......................... $36.125   $30.500     $ .30     $15.750   $10.500     $ .12
  Second Quarter.........................  38.500    32.125       .30      19.500    14.000       .12
  Third Quarter..........................  39.375    33.750       .30      20.250    16.250       .12
  Fourth Quarter.........................  46.000    34.500       .33*     24.000    18.750       .15**
1993:
  First Quarter.......................... $52.250   $42.875     $ .33     $44.250   $22.250     $ .15
  Second Quarter.........................  51.000    42.375       .37*     44.500    36.500       .15
  Third Quarter..........................  49.500    45.375       .37      40.750    39.250       .15
  Fourth Quarter***......................  47.000    40.125       .37      41.250    37.250       .15
</TABLE>
 
- ---------------
  * On October 15, 1992, First Fidelity raised its regular quarterly dividend on
    First Fidelity Common Stock to $.33 per share, and on April 20, 1993, First
    Fidelity again raised its regular quarterly dividend on First Fidelity
    Common Stock, to $.37 per share.
 
 ** On October 20, 1992, Peoples raised its regular quarterly dividend on
    Peoples Common Stock to $.15 per share.
 
*** Information is provided through December 30, 1993. Trading in Peoples Common
    Stock was halted as of the close of business on December 29, 1993.
 
                                        8
<PAGE>   10
 
COMPARATIVE PER SHARE DATA
 
     The following table sets forth certain historical per share, pro forma
combined per share and pro forma equivalent per share information with respect
to First Fidelity Common Stock and Peoples Common Stock for the year ended
December 31, 1992 and the nine months ended September 30, 1993. The pro forma
equivalent per share information for the Peoples Common Stock reflects the pro
forma effects of the Merger and the acquisition by First Fidelity of Northeast
Bancorp, Inc. ("Northeast") for the holder of one share of Peoples Common Stock
which is converted into First Fidelity Common Stock based on the Exchange Ratio.
First Fidelity acquired Northeast on May 4, 1993. The information set forth
below should be read in conjunction with the historical and financial
information of First Fidelity, Northeast and Peoples incorporated by reference
herein or appearing elsewhere in this Supplement and the Proxy
Statement-Prospectus. See "INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE" in
this Supplement and Appendix A hereto and "THE PARTIES" and "INCORPORATION OF
CERTAIN DOCUMENTS BY REFERENCE" in the Proxy Statement-Prospectus and Appendices
C-1, C-2 and C-3 thereto.
 
<TABLE>
<CAPTION>
                                                                                    PER COMMON SHARE
                                                               -----------------------------------------------------------
                                                                                                        PRO FORMA
                                                                         HISTORICAL             --------------------------
                                                               ------------------------------                  EQUIVALENT
                                                                          FIRST                               PER PEOPLES
                                                               PEOPLES   FIDELITY   NORTHEAST   COMBINED(1)     SHARE(2)
                                                               -------   --------   ---------   -----------   ------------
<S>                                                            <C>       <C>        <C>         <C>           <C>
For the year ended December 31, 1992:
  Net Income (Loss):
    Primary..................................................  $ 1.34     $ 3.89     $(10.53)     $  2.66        $ 2.50
    Fully diluted............................................    1.34       3.77      (10.53)        2.62          2.46
  Cash dividends declared....................................     .51       1.23          --         1.23          1.15
  Book value at end of period................................   31.29      27.33       12.62        27.80         26.10
For the nine months ended September 30, 1993:
  Income from Continuing Operations(3):
    Primary..................................................  $  .01     $ 3.43     $   .24      $  3.14        $ 2.95
    Fully diluted............................................     .01       3.37         .24         3.09          2.90
  Cash dividends declared....................................     .45       1.07          --         1.07          1.00
  Book value at end of period................................   31.75      30.07         N/A        30.35         28.50
</TABLE>
 
- ---------------
 
(1) The Merger is a business combination accounted for by the purchase method.
    Accordingly, purchase accounting adjustments consisting of mark-to-market
    valuation adjustments for significant tangible net assets acquired and
    adjustments for intangible assets established, and the resultant
    amortization/accretion of all such adjustments over appropriate periods have
    been reflected. The table also includes the effect of the acquisition of
    Northeast, which was also accounted for as a purchase. The combined amounts
    also assume that the percentage of shares of Peoples Common Stock exchanged
    for First Fidelity Common Stock is approximately 46% and that the Exchange
    Ratio is 0.9390. See "THE MERGER -- Merger Consideration."
(2) The Peoples pro forma equivalent per-share amounts are calculated by
    multiplying pro forma combined per-share amounts by an Exchange Ratio of
    0.9390. See "THE MERGER -- Merger Consideration."
(3) Computations are based on Net Income from Continuing Operations before the
    cumulative effect of changes in accounting principles.
 
                                        9
<PAGE>   11
 
                   SELECTED FINANCIAL DATA OF FIRST FIDELITY
 
    The following is selected consolidated financial data for First Fidelity and
its subsidiaries for the nine-month periods ended September 30, 1993 and 1992
and for each of the five years ended December 31, 1988 through 1992. The
consolidated financial information for the nine-month periods ended September
30, 1993 and 1992 has not been audited, but in the opinion of the management of
First Fidelity, all adjustments necessary for a fair presentation have been
included. All such adjustments are of a normal, recurring nature, other than the
adjustments made for the cumulative effect of changes in accounting principles
described in note 3 to the table below. The results of operations for the nine
months ended September 30, 1993 are not necessarily indicative of the results of
operations that may be expected for the entire year. The data is qualified in
its entirety by the detailed information and financial statements included in
the First Fidelity documents incorporated by reference herein, available as
described above under "INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE," and the
other information contained or incorporated by reference elsewhere in this
Supplement and the Proxy Statement-Prospectus.
 
<TABLE>
<CAPTION>
                                                    NINE MONTHS
                                                ENDED SEPTEMBER 30,                     YEAR ENDED DECEMBER 31,
                                               ----------------------  ----------------------------------------------------------
                                                  1993        1992        1992        1991        1990        1989        1988
                                               ----------  ----------  ----------  ----------  ----------  ----------  ----------
                                                                             (DOLLARS IN THOUSANDS)
<S>                                            <C>         <C>         <C>         <C>         <C>         <C>         <C>
SUMMARY OF OPERATIONS:
Interest income (taxable-equivalent)(1)....... $1,565,420  $1,624,093  $2,168,744  $2,431,462  $2,773,458  $2,753,913  $2,602,581
Interest expense..............................    529,107     709,436     920,712   1,327,889   1,712,137   1,693,812   1,502,302
                                               ----------  ----------  ----------  ----------  ----------  ----------  ----------
Net interest income (taxable-equivalent)(1)...  1,036,313     914,657   1,248,032   1,103,573   1,061,321   1,060,101   1,100,279
Less: tax equivalent adjustment(1)............     26,382      30,326      39,463      47,502      53,890      76,136      85,869
                                               ----------  ----------  ----------  ----------  ----------  ----------  ----------
  Net interest income.........................  1,009,931     884,331   1,208,569   1,056,071   1,007,431     983,965   1,014,410
Provision for possible credit losses..........    119,000     176,000     228,000     298,000     498,000     200,254     289,461
                                               ----------  ----------  ----------  ----------  ----------  ----------  ----------
  Net interest income after provision for
    possible credit losses....................    890,931     708,331     980,569     758,071     509,431     783,711     724,949
Net securities transactions...................      3,921       4,905       4,825      53,566      24,387      18,244       4,653
Other non-interest income(2)..................    277,428     240,434     327,551     340,124     338,083     332,006     284,084
Non-interest expense..........................    752,379     670,983     916,846     871,747     883,151     945,797     935,087
                                               ----------  ----------  ----------  ----------  ----------  ----------  ----------
Income (loss) before income taxes (benefit)
  and cumulative
  effect of changes in accounting
  principles..................................    419,901     282,687     396,099     280,014     (11,250)    188,164      78,599
Income taxes (benefit)........................    127,818      58,546      82,362      58,773      (5,125)     28,616      44,680
                                               ----------  ----------  ----------  ----------  ----------  ----------  ----------
Income (loss) before cumulative effect of
  changes in
  accounting principles.......................    292,083     224,141     313,737     221,241      (6,125)    159,548      33,919
Cumulative effect of changes in accounting
  principles,
  net of tax(3)...............................      2,373          --          --          --          --          --          --
                                               ----------  ----------  ----------  ----------  ----------  ----------  ----------
  Net Income (Loss)...........................    294,456     224,141     313,737     221,241      (6,125)    159,548      33,919
Dividends on preferred stock..................     15,523      15,840      21,061      17,176      13,283      13,343      17,981
                                               ----------  ----------  ----------  ----------  ----------  ----------  ----------
  Net Income (Loss) Applicable to First
    Fidelity Common Stock..................... $  278,933  $  208,301  $  292,676  $  204,065  $  (19,408) $  146,205  $   15,938
                                               ----------  ----------  ----------  ----------  ----------  ----------  ----------
                                               ----------  ----------  ----------  ----------  ----------  ----------  ----------
</TABLE>
 
- ---------------
(1) Information presented herein on a taxable equivalent basis represents income
    that is exempt from federal income taxes or taxed at a preferential rate,
    such as interest on state and municipal securities, adjusted to a
    taxable-equivalent basis using a federal income tax rate of 35% for 1993 and
    34% for 1992 and prior years.
(2) Non-interest income less net securities transactions.
(3) Cumulative effect at January 1, 1993 of changes in accounting principles for
    postretirement benefits, postemployment benefits and income taxes, net of
    income tax.
 
<TABLE>
<CAPTION>
                                                    NINE MONTHS
                                                ENDED SEPTEMBER 30,                     YEAR ENDED DECEMBER 31,
                                               ----------------------  ----------------------------------------------------------
                                                  1993        1992        1992        1991        1990        1989        1988
                                               ----------  ----------  ----------  ----------  ----------  ----------  ----------
                                                                             (DOLLARS IN THOUSANDS)
<S>                                            <C>         <C>         <C>         <C>         <C>         <C>         <C>
PER COMMON SHARE:
Net Income (Loss):
  Primary:
  Before cumulative effect of changes in
    accounting principles.....................     $ 3.43      $ 2.80      $ 3.89      $ 3.37      $ (.33)     $ 2.51       $ .29
  Cumulative effect of changes in accounting
    principles,
    net of tax................................        .03          --          --          --          --          --          --
  Net income (loss)...........................       3.46        2.80        3.89        3.37        (.33)       2.51         .29
  Fully diluted(1):
  Before cumulative effect of changes in
    accounting principles.....................       3.37        2.76        3.77        3.31          --          --          --
  Cumulative effect of changes in accounting
    principles,
    net of tax................................        .03          --          --          --          --          --          --
  Net income..................................       3.40        2.76        3.77        3.31          --          --          --
Dividends(2)..................................       1.07         .90        1.23        1.20        1.10        2.00        1.92
Book value (at period-end)....................      30.07       26.50       27.33       24.35       22.22       24.07       23.52
Average shares outstanding:
  Primary..................................... 80,579,969  74,415,982  75,219,642  60,562,567  59,189,692  58,266,909  54,826,319
  Fully diluted............................... 84,359,232  78,230,227  80,523,116  64,785,955  63,005,045  62,082,312  61,654,603
</TABLE>
 
- ---------------
(1) Anti-dilutive in years prior to 1991.
(2) Represents the historical dividend of a predecessor corporation for the
    first quarter of 1988. As a result of a change in the schedule of First
    Fidelity Common Stock dividend declaration dates in 1990, the fourth quarter
    of 1990 regular First Fidelity Common Stock dividend was declared January
    17, 1991, payable on February 8, 1991, to shareholders of record on January
    28, 1991.
 
                                       10
<PAGE>   12
 
             SELECTED FINANCIAL DATA OF FIRST FIDELITY (CONTINUED)
 
<TABLE>
<CAPTION>
                                         NINE MONTHS
                                     ENDED SEPTEMBER 30,                            YEAR ENDED DECEMBER 31,
                                  -------------------------   -------------------------------------------------------------------
                                     1993          1992          1992          1991          1990          1989          1988
                                  -----------   -----------   -----------   -----------   -----------   -----------   -----------
                                                                      (DOLLARS IN THOUSANDS)
<S>                               <C>           <C>           <C>           <C>           <C>           <C>           <C>
RATIOS:
Capital ratios at period-end:
  (regulatory minimum in
    parentheses):
  Tier I Capital/Risk-Adjusted
    Assets (4.0%)(1)............        10.44%        10.44%         9.93%         8.65%         5.92%         5.62%          N/A
  Total Risk-Based
    Capital/Risk-Adjusted Assets
    (8.0%)(1)...................        13.98         14.05         13.35         12.47          9.89          9.61           N/A
  Tier I Capital/Total Assets
    Less Intangibles (Leverage
    Ratio) (3.0% to 5.0%)(1)....         7.20          6.76          6.47          5.98          4.31          4.46           N/A
Performance ratios:
  Return on average assets(2)...         1.26          1.03          1.06          0.77         (0.02)         0.55          0.12%
  Return on average
    stockholders' equity(2).....        16.29         14.80         15.18         13.69         (0.40)        10.13          2.03
  Return on average common
    stockholders' equity(3).....        17.07         15.54         15.96         14.35         (1.42)        10.31          1.08
  Average stockholders' equity
    to
    average assets..............         7.73          6.98          7.01          5.63          5.10          5.47          5.69
  Common dividend
    payout(4)(5)................           31            32            30            35            --            80           662

FINANCIAL CONDITION AT PERIOD-END:
Assets..........................  $32,602,706   $28,866,745   $31,480,297   $30,215,229   $29,110,344   $30,727,815   $29,776,982
Loans...........................   20,275,840    16,673,476    18,377,695    17,341,517    18,530,304    19,631,808    19,537,090
Deposits........................   27,378,006    23,595,758    27,004,835    25,218,550    23,080,110    22,872,460    21,562,439
Long-term debt..................      613,184       589,543       581,508       918,885     1,116,987       780,438       563,094
Preferred stock.................      230,422       232,236       232,172       232,236       157,271       157,271       157,273
Common stockholders' equity.....    2,397,466     1,889,116     2,025,478     1,712,546     1,325,182     1,407,695     1,356,619
</TABLE>
 
- ---------------
(1) For 1993 and December 31, 1992, gives effect to recent changes to the
    risk-based and leverage ratio calculations requiring the deduction of
    intangibles except for limited amounts of purchased mortgage servicing
    rights and purchased credit card rights and certain previously recorded
    goodwill and other intangibles.
(2) Net income (loss) after cumulative effect of changes in accounting
    principles.
(3) Net income (loss) applicable to First Fidelity Common Stock after cumulative
    effect of changes in accounting principles.
(4) For the nine months ended September 30, 1993, dividend paid ($1.07) divided
    by primary net income after cumulative effect of changes in
    accounting principles.
(5) Not statistically meaningful in 1990.
 
                                       11
<PAGE>   13
 
                       SELECTED FINANCIAL DATA OF PEOPLES
 
     The following is selected consolidated financial data for Peoples and its
subsidiaries for the nine-month periods ended September 30, 1993 and 1992 and
for each of the five years ended December 31, 1988 through 1992. The
consolidated financial information for the nine-month periods ended September
30, 1993 and 1992 has not been audited, but in the opinion of the management of
Peoples, all adjustments necessary for a fair presentation have been included.
All such adjustments are of a normal, recurring nature, other than the
adjustments made for the cumulative effect of the change in the accounting
principle described in note 2 to the table below. The results of operations for
the nine months ended September 30, 1993 are not necessarily indicative of the
results of operations that may be expected for the entire year. The data is
qualified in its entirety by the detailed information and financial statements
included in the Peoples Form F-4 appearing as Appendix A to this Supplement and
the Peoples Form F-2 and the Financial Section of the Peoples 1992 Annual Report
appearing as Appendices C-1 and C-2, respectively, to the Proxy
Statement-Prospectus, and the other information contained in this Supplement and
the Proxy Statement-Prospectus.
 
<TABLE>
<CAPTION>
                                                                            
                                                            NINE MONTHS      
                                                        ENDED SEPTEMBER 30,                YEAR ENDED DECEMBER 31,
                                                        ------------------   ----------------------------------------------------
                                                         1993       1992       1992       1991       1990       1989       1988
                                                        -------   --------   --------   --------   --------   --------   --------
                                                                                 (DOLLARS IN THOUSANDS)
<S>                                                     <C>       <C>        <C>        <C>        <C>        <C>        <C>
SUMMARY OF OPERATIONS:
Interest and dividend income(1).......................  $84,616   $101,928   $133,252   $148,892   $153,740   $153,787   $136,292
Interest expense......................................   36,067     50,326     63,960     90,769    100,556    102,154     84,591
                                                        -------   --------   --------   --------   --------   --------   --------
  Net interest income.................................   48,549     51,602     69,292     58,123     53,184     51,633     51,701
Provision for loan losses.............................  (13,000)    (6,425)    (8,995)    (7,885)    (4,125)    (2,370)    (1,300)
                                                        -------   --------   --------   --------   --------   --------   --------
  Net interest income after provision for loan
    losses............................................   35,549     45,177     60,297     50,238     49,059     49,263     50,401
Net investment security gains (losses)................      279       (443)       515      3,958      2,711      2,944      1,828
Other non-interest income.............................    4,722      4,325      6,490      5,661      4,152      4,815      4,710
Non-interest expense..................................   40,675     38,353     51,454     49,731     47,621     39,760     34,419
                                                        -------   --------   --------   --------   --------   --------   --------
(Loss) income before income tax (benefit) expense and
  cumulative effect of change in accounting principle
  and extraordinary item..............................     (125)    10,706     15,848     10,126      8,301     17,262     22,520
Income tax (benefit) expense..........................     (209)     5,794      8,728      5,500      5,116      7,175      8,557
                                                        -------   --------   --------   --------   --------   --------   --------
Income before cumulative effect of change in
  accounting principle and extraordinary item.........       84      4,912      7,120      4,626      3,185     10,087     13,963
Cumulative effect of change in accounting for income
  taxes(2)............................................    4,933         --         --         --         --         --         --
Extraordinary item -- Federal income tax benefit from
  utilization of net operating loss carryforwards.....       --         --         --         --         --         --        340
                                                        -------   --------   --------   --------   --------   --------   --------
  Net income..........................................  $ 5,017   $  4,912   $  7,120   $  4,626   $  3,185   $ 10,087   $ 14,303
                                                        -------   --------   --------   --------   --------   --------   --------
                                                        -------   --------   --------   --------   --------   --------   --------
</TABLE>
 
- ---------------
(1) Interest and dividend income is not shown on a tax-equivalent basis, as the
    effect thereof is not material.
(2) Cumulative effect at January 1, 1993 of change in accounting principle for
    income taxes.
 
<TABLE>
<CAPTION>
                                                                    
                                                     NINE MONTHS    
                                                 ENDED SEPTEMBER 30,                     YEAR ENDED DECEMBER 31,
                                                ---------------------   ---------------------------------------------------------
                                                  1993        1992        1992        1991        1990        1989        1988
                                                ---------   ---------   ---------   ---------   ---------   ---------   ---------
                                                                             (DOLLARS IN THOUSANDS)
<S>                                             <C>         <C>         <C>         <C>         <C>         <C>         <C>
PER COMMON SHARE(1):
Net income:
  Primary and fully diluted:
  Income before cumulative effect of change in
    accounting principle and extraordinary
    item......................................     $  .01      $  .93     $  1.34      $  .87      $  .60     $  1.90     $  2.64
  Cumulative effect of change in accounting
    for income taxes..........................        .87          --          --          --          --          --          --
  Extraordinary item -- Federal income tax
    benefit from utilization of net operating
    loss carryforwards........................         --          --          --          --          --          --         .06
  Net income..................................        .88         .93        1.34         .87         .60        1.90        2.70
Dividends.....................................        .45         .36         .51         .48         .48         .42         .10
Book value (at period-end)....................      31.75       31.06       31.29       30.09       29.51       30.38       28.50
Average shares outstanding:
  Primary and fully diluted...................  5,681,233   5,307,919   5,308,933   5,307,863   5,307,863   5,307,651   5,306,502
</TABLE>
 
- ---------------
(1) Shares subject to option under Peoples' stock option plan are considered
    common stock equivalents for earnings per share calculations; however, these
    options had no material dilutive effect prior to 1993.
 
                                       12
<PAGE>   14
 
                 SELECTED FINANCIAL DATA OF PEOPLES (CONTINUED)
 
<TABLE>
<CAPTION>
                                               NINE MONTHS
                                           ENDED SEPTEMBER 30,                        YEAR ENDED DECEMBER 31,
                                         -----------------------   --------------------------------------------------------------
                                            1993         1992         1992         1991         1990         1989         1988
                                         ----------   ----------   ----------   ----------   ----------   ----------   ----------
                                                                         (DOLLARS IN THOUSANDS)
<S>                                      <C>          <C>          <C>          <C>          <C>          <C>          <C>
RATIOS:
Capital ratios at period-end:
  (regulatory minimum in parentheses):
  Tier 1 Capital/Risk-Adjusted Assets
    (4.0%).............................       15.41%       13.07%       13.71%       11.60%       12.61%         N/A          N/A
  Total Risk-Based
    Capital/Risk-Adjusted Assets
    (8.0%).............................       16.58        13.80        14.53        12.21        13.22          N/A          N/A
  Tier 1 Capital/Total Assets Less
    Intangibles (Leverage Ratio) (3.0%
    to 5.0%)...........................       10.11         9.07         9.11         8.60         9.44         9.59%        9.14%
Performance ratios:
  Return on average assets(1)..........         .38          .36         0.40         0.27         0.19         0.61         0.92
  Return on average stockholders'
    equity(1)..........................        3.90         4.07         4.41         2.87         1.96         6.40         9.94
  Average stockholders' equity to
    average assets.....................        9.82         8.92         8.99         9.32         9.67         9.51         9.29
  Common dividend payout...............       48.46        38.90        38.03        55.08        80.00        21.33         3.53

FINANCIAL CONDITION AT PERIOD-END:
Assets.................................  $1,696,708   $1,785,361   $1,797,273   $1,814,575   $1,658,946   $1,681,122   $1,654,625
Loans..................................     950,687    1,027,030      980,767    1,096,614    1,015,327      995,787    1,067,027
Deposits...............................   1,447,892    1,541,418    1,551,499    1,578,210    1,404,383    1,402,665    1,329,954
Stockholders' equity...................     173,590      164,867      166,262      159,722      156,634      161,253      151,264
</TABLE>
 
- ---------------
(1) Net income after cumulative effect of change in accounting principle and
    extraordinary item.
 
                                       13
<PAGE>   15
 
                                  INTRODUCTION
 
     This Supplement contains important information for the holders of record of
Peoples Common Stock as of December 30, 1993 concerning the elections to be made
in connection with the Merger.
 
     PLEASE READ THIS SUPPLEMENT AND THE PROXY STATEMENT-PROSPECTUS CAREFULLY.
THE FAILURE OF A PEOPLES SHAREHOLDER OF RECORD TO PROPERLY COMPLETE AND DELIVER
THE ACCOMPANYING ELECTION FORM, TOGETHER WITH CERTIFICATES REPRESENTING THE
SHARES OF PEOPLES COMMON STOCK TO WHICH THAT ELECTION FORM RELATES, TO ONE OF
THE PROPER LOCATIONS SPECIFIED BELOW BY 5:00 P.M., NEW YORK TIME, ON FEBRUARY 2,
1994 (THE "ELECTION DEADLINE") AND TO COMPLY WITH THE PROCEDURES DESCRIBED IN
THIS SUPPLEMENT AND THE INSTRUCTIONS TO THE ELECTION FORM WILL CAUSE SUCH
SHAREHOLDER TO BE DEEMED TO HAVE EXPRESSED NO PREFERENCE AND TO RECEIVE EITHER
CASH OR FIRST FIDELITY COMMON STOCK, DEPENDING UPON THE ELECTIONS MADE BY OTHER
PEOPLES SHAREHOLDERS. IF A SHAREHOLDER IS DEEMED TO HAVE EXPRESSED NO PREFERENCE
AND IF EITHER THE NUMBER OF SHARES OF PEOPLES COMMON STOCK WITH RESPECT TO WHICH
CASH ELECTIONS ARE MADE EXCEEDS THE NUMBER OF SHARES WHICH CAN BE CONVERTED INTO
CASH OR THE NUMBER OF SHARES OF PEOPLES COMMON STOCK WITH RESPECT TO WHICH STOCK
ELECTIONS ARE MADE EXCEEDS THE NUMBER OF SHARES WHICH CAN BE CONVERTED INTO
SHARES OF FIRST FIDELITY COMMON STOCK, SUCH SHAREHOLDER WILL RECEIVE THE FORM OF
CONSIDERATION THAT WAS NOT OVERSUBSCRIBED.
- --------------------------------------------------------------------------------
     IMPORTANT: To make a valid election, record holders of Peoples Common Stock
as of December 30, 1993 must complete and return the accompanying Election Form
and the certificates with respect to all of the shares of Peoples Common Stock
to which the Election Form relates, in accordance with the instructions on the
Election Form. A properly completed Election Form must be received by the
Exchange Agent at one of the proper locations specified in the Election Form by
the Election Deadline (5:00 P.M., New York Time, on February 2, 1994) together
with certificate(s) representing all of the Peoples Common Stock to which the
Election Form relates (see Instructions to the accompanying Election Form).
- --------------------------------------------------------------------------------
     ALL ELECTION FORMS MUST BE ACTUALLY RECEIVED BY THE EXCHANGE AGENT AT ONE
OF THE PROPER LOCATIONS LISTED BELOW BY THE ELECTION DEADLINE. THE EXCHANGE
AGENT AND THE PROPER LOCATIONS ARE:
 
                     FIRST FIDELITY BANK, N.A., NEW JERSEY
 
<TABLE>
<S>                                           <C>
By Hand/Overnight Delivery:                   By Mail:
First Fidelity Bank, N.A., New Jersey         First Fidelity Bank, N.A., New Jersey
Corporate Trust/                              P.O. Box 1380
Reorganization Department                     Newark, New Jersey 07101
10 Bank Street, 4th Floor
Newark, New Jersey 07102
</TABLE>
 
     It is recommended that certificates be sent via certified mail and
appropriately insured.
 
     If you have any questions, you should contact the Exchange Agent toll-free
at (800) 458-0924.
 
     Stock certificates representing the shares of First Fidelity Common Stock
issued in the Merger, checks in payment of fractional shares, and checks in
payment of cash paid in the Merger are expected to be distributed to holders of
First Fidelity Common Stock within ten (10) business days after the Election
Deadline.
 
                             SUMMARY OF THE MERGER
 
CONSUMMATION
 
     The Merger of Peoples with and into FFB-NY was consummated on December 30,
1993 pursuant to the terms contained in the Merger Agreement and as described in
the Proxy Statement-Prospectus. See "THE MERGER -- the Merger" in the Proxy
Statement-Prospectus.
 
                                       14
<PAGE>   16
 
CONSIDERATION FOR PEOPLES SHARES
 
     The Merger Agreement provides that upon consummation of the Merger, and
subject to the election and allocation procedures provided for therein and
described herein, all the issued and outstanding shares of Peoples Common Stock
held by a holder of Peoples Common Stock immediately prior to the Effective Time
were converted into the right to receive for each share of Peoples Common Stock
either (i) $40.86 in cash without interest (such cash amount being hereinafter
referred to as the "Cash Price") or (ii) 0.9390 of a share of First Fidelity
Common Stock and cash in lieu of fractional shares (such number of shares being
hereinafter referred to as the "Exchange Ratio" or the "Stock Consideration").
 
     Pursuant to and as provided in the Merger Agreement, the number of shares
of Peoples Common Stock to be converted into the right to receive cash in the
Merger has been fixed at approximately 3.0 million shares (the "Cash Conversion
Number"), or approximately 54% of the Peoples shares outstanding, and the number
of shares of Peoples Common Stock to be converted into the right to receive
shares of First Fidelity Common Stock in the Merger has been fixed at
approximately 2.6 million shares (the "Stock Conversion Number"), or
approximately 46% of the Peoples shares outstanding. See "ELECTION AND
ALLOCATION PROCEDURES."
 
     Depending upon the market value of First Fidelity Common Stock at the time
of receipt, it is possible that the market value of the First Fidelity Common
Stock to be received for each share of Peoples Common Stock will be worth more
or less than the $40.86 to be received under the Cash Price alternative. Based
upon the closing price of First Fidelity Common Stock of $45.50 on December 30,
1993 and on the exchange ratio of 0.9390 of a share of First Fidelity Common
Stock, the market value of the First Fidelity Common Stock to be received would
be $42.72 per share of Peoples Common Stock. As the market price for First
Fidelity Common Stock is likely to fluctuate, a shareholder should consider
current price information prior to making an election. In addition, shareholders
who receive First Fidelity Common Stock can expect to receive the dividend
typically declared by First Fidelity in January and payable in early February.
The foregoing discussion does not take into account various factors that may
affect the value to a particular Peoples shareholder of any consideration
received, including, for example, federal, state and local tax consequences. See
"FEDERAL INCOME TAX CONSEQUENCES."
 
                       ELECTION AND ALLOCATION PROCEDURES
 
     The following is a summary of information concerning the election and
allocation procedures which are applicable to the Merger. The procedures for
completing the enclosed Election Form are described in detail in such Election
Form and the accompanying instructions, which shareholders are urged to read
carefully. The terms of such conversion and such procedures are set forth in the
Merger Agreement and are also described in the Proxy Statement-Prospectus under
the heading "THE MERGER."
 
DESCRIPTION OF ELECTIONS
 
     Each record holder of Peoples Common Stock as of December 30, 1993 is
requested to indicate, by completing and delivering to the Exchange Agent an
Election Form, whether such shareholder would prefer to make a (i) cash election
("Cash Election" or "Peoples Cash Election Shares"), (ii) a stock election
("Stock Election" or "Peoples Stock Election Shares") or (iii) to indicate that
such holder makes no election ("No Election" or "Peoples No-Election Shares").
Such elections will be subject to the allocation procedures described below.
Failure to make an election, as well as an ineffective election, will result in
a record holder's shares being deemed Peoples No-Election Shares. See "ELECTION
AND ALLOCATION PROCEDURES."
 
     Each holder of record is entitled to make an election and submit an
Election Form covering all shares of Peoples Common Stock actually held of
record by such holder. Nominee record holders, which includes any nominee, any
trustee or any other person that holds shares of Peoples Common Stock in any
capacity whatsoever on behalf of another person or entity, are entitled to make
an election for such nominee record holder as well as an election on behalf of
each beneficial owner of shares of Peoples Common Stock held through such
nominee record holder, but such election must be made on one Election Form.
Beneficial owners who are not record holders are not entitled to submit Election
Forms.
 
                                       15
<PAGE>   17
 
     Pursuant to and as provided in the Merger Agreement, the number of shares
of Peoples Common Stock to be converted into the right to receive cash in the
Merger has been fixed at approximately 3.0 million shares (the "Cash Conversion
Number"), or approximately 54% of the Peoples shares outstanding, and the number
of shares of Peoples Common Stock to be converted into the right to receive
First Fidelity Common Stock in the Merger has been fixed at approximately 2.6
million shares (the "Stock Conversion Number"), or approximately 46% of the
Peoples shares outstanding. The actual numbers of shares of Peoples Common Stock
to be converted into cash or First Fidelity Common Stock may vary slightly from
such numbers. Accordingly, there can be no assurance that each Peoples
shareholder will receive the form of consideration which such holder elects. In
the event that the elections result in an oversubscription of either First
Fidelity Common Stock or cash, the procedures for allocating First Fidelity
Common Stock and cash, described below under "Allocation," will be followed by
the Exchange Agent.
 
     Neither a Cash Election nor a Stock Election will be effective if the
Election Form is not properly completed and signed by each holder of record of
Peoples Common Stock as of December 30, 1993, and actually received by the
Exchange Agent at one of the proper locations specified in the Election Form by
the Election Deadline. For a Cash Election or a Stock Election to be effective,
a properly completed and signed Election Form must be received on time and be
accompanied by the certificate or certificates representing all of the Peoples
Common Stock held of record by the holder of record submitting the Election
Form. If a certificate for Peoples Common Stock has been lost, stolen or
destroyed, the holder is requested to immediately contact the Exchange Agent for
instructions as to how to submit a valid election. See Instruction 12 set forth
in the accompanying Election Form. THE ELECTION DEADLINE IS 5:00 P.M., NEW YORK
TIME, ON FEBRUARY 2, 1994. Shareholders who indicate No Election on the Election
Form are also asked to send in the certificate or certificates representing
their Peoples Common Stock when they return their completed Election Form. Any
Cash Election, Stock Election or No Election may be revoked, but only by written
notice actually received by the Exchange Agent at one of the proper locations
specified in the Election Form by February 2, 1994.
 
     First Fidelity has the discretion, which it may delegate in whole or in
part to the Exchange Agent, to determine whether Election Forms have been
properly completed, signed and submitted or revoked and to disregard immaterial
defects in Election Forms and revocations. The decisions of First Fidelity or of
the Exchange Agent with respect to the effectiveness of any Election Form will
be conclusive and binding. Allocations will be made by the Exchange Agent and
will be conclusive and binding on holders of Peoples Common Stock.
 
     IF A SHAREHOLDER DOES NOT MAKE AN EFFECTIVE CASH ELECTION, STOCK ELECTION
OR NO ELECTION (WHICH WOULD RESULT, FOR EXAMPLE, FROM THE FAILURE TO SEND TO THE
EXCHANGE AGENT CERTIFICATES REPRESENTING PEOPLES COMMON STOCK WITH A PROPERLY
COMPLETED ELECTION FORM OR FROM THE EXCHANGE AGENT NOT ACTUALLY RECEIVING THE
PROPER DOCUMENTS AT ONE OF THE PROPER LOCATIONS SPECIFIED IN THE ELECTION FORM
BY THE ELECTION DEADLINE), THE SHAREHOLDER WILL BE DEEMED NOT TO HAVE MADE AN
ELECTION AND WILL BE DEEMED TO HAVE INDICATED NO ELECTION WITH RESPECT TO
RECEIVING EITHER FIRST FIDELITY COMMON STOCK OR CASH FOR ALL OF SUCH
SHAREHOLDER'S SHARES. NEITHER FIRST FIDELITY NOR THE EXCHANGE AGENT WILL BE
UNDER ANY OBLIGATION TO NOTIFY ANY PERSON OF ANY DEFECT IN AN ELECTION FORM OR
REVOCATION SUBMITTED TO THE EXCHANGE AGENT.
 
     In determining whether to make a Cash Election, a Stock Election or No
Election, shareholders of Peoples should consult their own financial and tax
advisors. NO RECOMMENDATION IS MADE WITH RESPECT TO WHETHER A CASH ELECTION,
STOCK ELECTION OR NO ELECTION SHOULD BE MADE.
 
ALLOCATION
 
     Within five business days after the Election Deadline, the Exchange Agent
will be required to effectuate the allocation among holders of Peoples Common
Stock to receive First Fidelity Common Stock or cash in the Merger, as described
below.
 
     If the number of Peoples Stock Election Shares is less than the Stock
Conversion Number (which, pursuant to the Merger Agreement, has been fixed at
approximately 2.6 million shares, or approximately 46% of the Peoples shares
outstanding), then:
 
          (i) all Peoples Stock Election Shares will be converted into First
     Fidelity Common Stock;
 
                                       16
<PAGE>   18
 
          (ii) the Exchange Agent will select first from among the holders of
     Peoples No-Election Shares and then (if necessary) from among the holders
     of Peoples Cash Election Shares, by random selection, a sufficient number
     of such holders ("Stock Designees") so that the number of shares of Peoples
     Common Stock held by the Stock Designees will, when added to the number of
     Peoples Stock Election Shares, equal as closely as practicable the Stock
     Conversion Number, and all shares held by the Stock Designees will be
     converted into First Fidelity Common Stock; and
 
          (iii) the Peoples Cash Election Shares and the Peoples No-Election
     Shares not held by Stock Designees will be converted into cash.
 
     If the number of Peoples Stock Election Shares is greater than the Stock
Conversion Number (which, pursuant to the Merger Agreement, has been fixed at
approximately 2.6 million shares or approximately 46% of the Peoples shares
outstanding), then:
 
          (i) all Peoples Cash Election Shares will be converted into cash;
 
          (ii) the Exchange Agent will select first from among the holders of
     Peoples No-Election Shares and then (if necessary) from among the holders
     of Peoples Stock Election Shares, by random selection, a sufficient number
     of such holders ("Cash Designees") so that the number of shares of Peoples
     Common Stock held by the Cash Designees will, when added to the number of
     Peoples Cash Election Shares, equal as closely as practicable the Cash
     Conversion Number, and all shares held by the Cash Designees will be
     converted into the right to receive cash; and
 
          (iii) the Peoples Stock Election Shares and Peoples No-Election Shares
     not held by Cash Designees will be converted into First Fidelity Common
     Stock.
 
     If the number of Peoples Stock Election Shares is equal or nearly equal (as
determined by the Exchange Agent) to the Stock Conversion Number, then all
Peoples Stock Election Shares will be converted into First Fidelity Common
Stock, and all Peoples Cash Election Shares and Peoples No-Election Shares will
be converted into the right to receive cash.
 
     If the number of Peoples Cash Election Shares is equal or nearly equal (as
determined by the Exchange Agent) to the Cash Conversion Number, then all
Peoples Cash Election Shares will be converted into the right to receive cash,
and all Peoples Stock Election Shares and Peoples No-Election Shares will be
converted into First Fidelity Common Stock.
 
     In the event that both the number of Peoples Cash Election Shares is less
than the Cash Conversion Number and the number of Peoples Stock Election Shares
is less than the Stock Conversion Number, then all Peoples Cash Election Shares
will be converted into the right to receive cash and all Peoples Stock Election
Shares will be converted into the right to receive First Fidelity Common Stock.
All other shares of Peoples Common Stock will be converted into the right to
receive cash or First Fidelity Common Stock by random selection so that the
Stock Conversion Number and the Cash Conversion Number are equalled as closely
as possible.
 
     As agreed upon by Peoples and First Fidelity, the random selection process
to be used by the Exchange Agent for purposes of the foregoing will consist of
drawing by lot or such other process as the Exchange Agent deems equitable and
necessary to effect such allocations.
 
ISSUANCE OF STOCK AND PAYMENT OF CASH TO EXCHANGE AGENT
 
     On the Effective Date, First Fidelity issued to the Exchange Agent
2,442,083 shares of First Fidelity Common Stock and $122,853,990 of cash payable
in the Merger. Upon completion of the allocation procedure described above,
First Fidelity will, if necessary, issue to the Exchange Agent additional shares
of First Fidelity Common Stock in exchange for cash or will pay to the Exchange
Agent additional cash in exchange for First Fidelity Common Stock, as may be
required to effect the conversion of Peoples Common Stock as contemplated by the
Merger Agreement. The Exchange Agent will not be entitled to vote or exercise
any rights of ownership with respect to the shares of First Fidelity Common
Stock held by it pursuant to the
 
                                       17
<PAGE>   19
 
Merger Agreement, except that it will receive and hold all dividends or other
distributions paid or distributed with respect to such shares for the account of
the persons entitled thereto.
 
DELIVERY OF FIRST FIDELITY COMMON STOCK AND CASH
 
     On December 30, 1993, holders of certificates representing Peoples Common
Stock ceased to have any rights as shareholders of Peoples and now only have the
right to receive the cash or First Fidelity Common Stock into which their
Peoples Common Stock are to be converted. First Fidelity will mail a Letter of
Transmittal (for use in submitting to the Exchange Agent certificates which
represented Peoples Common Stock prior to the Merger) as promptly as practicable
after the Election Deadline to all Peoples shareholders of record on December
30, 1993 who do not submit such certificates to the Exchange Agent in connection
with the Election Form. No further action will be required of those record
holders of Peoples Common Stock who submit such certificates to the Exchange
Agent with their Election Form.
 
     After the completion of the foregoing allocation, each holder of an
outstanding certificate or certificates, which prior thereto represented
outstanding shares of Peoples Common Stock, who surrenders to the Exchange Agent
such certificate or certificates, will be entitled, upon acceptance of such
certificates by the Exchange Agent, to (i) a certificate or certificates
representing the number of full shares of First Fidelity Common Stock or the
amount of cash into which the aggregate number of shares of Peoples Common Stock
previously represented by such certificate or certificates surrendered has been
converted pursuant to the Merger Agreement and (ii) any other distribution
theretofore paid with respect to the First Fidelity Common Stock issuable to
such holder in the Merger, if such holder's shares of Peoples Common Stock have
been converted into First Fidelity Common Stock in the Merger, in each case
without interest. The Exchange Agent will accept such certificates upon
compliance with such reasonable terms and conditions as the Exchange Agent may
impose to effect an orderly exchange thereof in accordance with normal exchange
practices.
 
     No holder of certificates formerly representing Peoples Common Stock will
be entitled to receive either cash or First Fidelity Common Stock until he or
she surrenders such certificates to the Exchange Agent and no interest will
accrue in respect thereof. Each share of First Fidelity Common Stock for which
shares of Peoples Common Stock are exchanged in the Merger will be deemed to
have been issued on December 30, 1993. Accordingly, Peoples shareholders who
receive First Fidelity Common Stock in the Merger will be entitled to receive
any dividends or other distributions, without interest and less any applicable
withholding taxes imposed thereon, which may be payable to holders of record of
First Fidelity Common Stock after December 30, 1993. However, no dividends or
other distributions will actually be paid on such First Fidelity Common Stock to
any holder until the certificate or certificates formerly representing the
Peoples Common Stock have been surrendered.
 
     Stock certificates will not be delivered for fractional shares resulting
from the exchange of Peoples Common Stock for First Fidelity Common Stock.
Instead, each holder of Peoples Common Stock who would otherwise be entitled to
a fractional share will receive in lieu thereof a check in an amount equal to
such fractional share multiplied by $45.875.
 
     It is expected that within ten business days after the Election Deadline,
the Exchange Agent will distribute First Fidelity Common Stock and cash with
respect to shares of Peoples Common Stock covered by effective Election Forms.
No dividends which have been declared on First Fidelity Common Stock will be
remitted to any person whose shares of Peoples Common Stock have been converted
into shares of First Fidelity Common Stock in the Merger until such person
surrenders the certificate or certificates previously representing Peoples
Common Stock, at which time such dividends shall be remitted to such person
without interest.
 
     Neither First Fidelity nor the Exchange Agent will be liable to any former
holder of Peoples Common Stock for any amount properly delivered to a public
official pursuant to applicable abandoned property, escheat or similar laws.
 
                                       18
<PAGE>   20
 
COMPLETION OF THE ELECTION FORM
 
     Elections by record holders of shares of Peoples Common Stock must be made
by properly completing and signing an Election Form (a copy of which is
enclosed) or a photocopy thereof, and delivering it to the Exchange Agent at one
of the proper locations specified in the Election Form by the Election Deadline.
Detailed instructions for completing the Election Form are set forth on the
Election Form.
 
     An election will have been validly made by a holder of shares of Peoples
Common Stock only if that holder's properly completed and signed Election Form,
accompanied by the certificates representing all shares of Peoples Common Stock
to which such Election Form relates, is actually received by the Exchange Agent
at one of the proper locations specified in the Election Form by the Election
Deadline (5:00 P.M., New York Time, on February 2, 1994). See Instructions 1 and
3 to the Election Form.
 
     Special rules are provided for elections made by nominee record holders.
See Instruction 13 and Box A to the Election Form.
 
     Peoples shareholders who have made elections will be permitted to change
their elections or revoke their elections in accordance with the procedures and
within the time deadlines set forth in Instruction 2 to the Election Form.
 
     Peoples shareholders who wish to have certificates for First Fidelity
Common Stock or checks for fractional shares or cash to be paid in the Merger
issued in names or mailed to addresses different than those of the record
holders of Peoples Common Stock must comply with Instruction 10 to the Election
Form.
 
     NO ELECTION WILL BE EFFECTIVE UNLESS (I) THE ELECTION FORM IS SIGNED BY A
HOLDER OF RECORD OF PEOPLES COMMON STOCK AS OF DECEMBER 30, 1993, (II) THE
ELECTION FORM IS PROPERLY COMPLETED AND ACCOMPANIED BY THE CERTIFICATE(S)
REPRESENTING ALL OF THE SHARES OF PEOPLES COMMON STOCK TO WHICH THE ELECTION
FORM RELATES AND (III) ALL SUCH MATERIALS ARE ACTUALLY RECEIVED BY THE EXCHANGE
AGENT AT ONE OF THE PROPER LOCATIONS SPECIFIED IN THE ELECTION FORM BY THE
ELECTION DEADLINE.
 
                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES
 
     The following discussion of the principal federal income tax consequences
of the Merger is based upon the provisions of the Code, the regulations
thereunder, judicial authority, administrative rulings and practice as of the
date hereof and the opinion of Wachtell, Lipton, Rosen & Katz ("Wachtell"). The
following discussion does not address the federal income tax consequences to
special classes of taxpayers, including, without limitation, foreign
corporations, tax exempt entities and persons who acquired their Peoples Common
Stock pursuant to the exercise of an employee option or otherwise as
compensation. Each of First Fidelity and Peoples have received an opinion of
Wachtell, counsel for Peoples, dated as of the Effective Date, substantially to
the effect that the Merger will be treated as a reorganization within the
meaning of Section 368(a) of the Code and, accordingly, no gain or loss will be
recognized by Peoples, First Fidelity or FFB-NY as a result of the Merger. This
discussion is based upon representations contained in certificates provided by
officers of Peoples and First Fidelity, respectively. No ruling has been
requested from the Internal Revenue Service (the "Service") with respect to the
federal income tax consequences of the Merger.
 
     Peoples shareholders are encouraged to consult a tax advisor concerning the
federal income tax consequences of the Merger in their particular circumstances,
as well as any tax consequences arising under foreign, state or local law.
 
EXCHANGE OF PEOPLES COMMON STOCK SOLELY FOR FIRST FIDELITY COMMON STOCK
 
     A Peoples shareholder who, pursuant to the Merger, exchanges all of the
Peoples Common Stock that such holder owns solely for First Fidelity Common
Stock will not recognize any gain or loss upon such exchange. The aggregate tax
basis of First Fidelity Common Stock received by such a holder in exchange for
Peoples Common Stock will equal such holder's tax basis in the Peoples Common
Stock surrendered. If such shares of Peoples Common Stock are held as capital
assets at the Effective Time, the holding period of the
 
                                       19
<PAGE>   21
 
First Fidelity Common Stock received will include the holding period of the
Peoples Common Stock surrendered therefor. Peoples shareholders should consult a
tax advisor as to the determination of their tax basis and holding period in any
one share of First Fidelity Common Stock, as several methods of determination
may be available.
 
     No fractional shares of First Fidelity Common Stock will be issued pursuant
to the Merger. A Peoples shareholder who receives cash pursuant to the Merger in
lieu of a fractional share interest will be treated as having received such
fractional share pursuant to the Merger, and then as having exchanged such
fractional share for cash in a redemption by First Fidelity subject to Section
302(a) of the Code, provided that such deemed redemption is "substantially
disproportionate" with respect to such Peoples shareholder or is "not
essentially equivalent to a dividend." If the First Fidelity Common Stock
represents a capital asset in the hands of the shareholder, then the shareholder
will generally recognize capital gain or loss on such a deemed redemption of the
fractional share in an amount determined by the difference between the amount of
cash received for such fractional share and the shareholder's tax basis in the
fractional share.
 
EXCHANGE OF PEOPLES COMMON STOCK SOLELY FOR CASH
 
     A Peoples shareholder who, pursuant to the Merger, exchanges such holder's
Peoples Common Stock for cash will be treated as having had such Peoples Common
Stock redeemed. Such deemed redemption will be subject to Section 302 of the
Code, with the result that such a holder will recognize capital gain or loss
equal to the difference between the amount of cash received and the holder's tax
basis in the Peoples Common Stock exchanged if (x) the shares of Peoples Common
Stock exchanged are held as capital assets at the Effective Time and (y) the
deemed redemption is "substantially disproportionate" with respect to such
holder or is "not essentially equivalent to a dividend." Peoples shareholders
should consult a tax advisor concerning the possibility that all or a portion of
any cash received in exchange for Peoples Common Stock will be treated as
dividend income.
 
DISSENTERS' SHARES
 
     Peoples shareholders who exercise appraisal rights will be treated as
having received the fair value of the Peoples Common Stock, as determined in the
appraisal rights proceeding, in redemption of the Peoples Common Stock subject
to the proceeding. Such deemed redemption will be subject to Section 302(a) of
the Code, if such deemed redemption is "substantially disproportionate" with
respect to the Peoples shareholder who exercises appraisal rights or is "not
essentially equivalent to a dividend," with the result that a holder who
exercises appraisal rights will recognize gain or loss equal to the difference
between the amount realized and such holder's tax basis in the Peoples Common
Stock subject to the proceeding. Any such gain or loss recognized on such
redemption will be treated as capital gain or loss if the Peoples Common Stock
with respect to which appraisal rights were exercised were held as capital
assets.
 
BACKUP WITHHOLDING
 
     Unless an exemption applies under the applicable law and regulations, the
Exchange Agent will be required to withhold 31 percent of any cash payments to
which a stockholder or other payee is entitled pursuant to the Merger unless the
stockholder or other payee provides its taxpayer identification number (social
security number or employer identification number) and certifies that such
number is correct. Each stockholder and, if applicable, each other payee should
complete and sign the substitute Form W-9 included as part of the transmittal
letter that accompanies the Election Form, so as to provide the information and
certification necessary to avoid backup withholding, unless an applicable
exemption exists and is established in a manner satisfactory to First Fidelity
and the Exchange Agent.
 
     THE FEDERAL INCOME TAX DISCUSSION SET FORTH ABOVE DOES NOT NECESSARILY SET
FORTH ALL OF THE TAX CONSEQUENCES OF THE MERGER THAT MAY BE RELEVANT TO ALL
PEOPLES SHAREHOLDERS IN ALL CIRCUMSTANCES. PEOPLES SHAREHOLDERS SHOULD THEREFORE
CONSULT A TAX ADVISOR AS TO THE SPECIFIC TAX CONSEQUENCES OF THE MERGER IN THEIR
PARTICULAR CIRCUMSTANCES, INCLUDING THE APPLICATION AND EFFECT OF FEDERAL,
STATE, LOCAL AND OTHER TAX LAWS.
 
                                       20
<PAGE>   22
 
                  DESCRIPTION OF FIRST FIDELITY CAPITAL STOCK
 
     See "DESCRIPTION OF FIRST FIDELITY CAPITAL STOCK" in the Proxy Statement-
Prospectus.
 
                       CERTAIN REGULATORY CONSIDERATIONS
 
     See "CERTAIN REGULATORY CONSIDERATIONS" in the Proxy Statement-Prospectus.
 
                                    EXPERTS
 
     The consolidated statements of condition of Peoples and its subsidiaries as
of December 31, 1992 and 1991, and the related consolidated statements of income
and changes in stockholders' equity and cash flows for each of the years in the
three-year period ended December 31, 1992, included in the Peoples Form F-2 for
the year ended December 31, 1992, have been incorporated by reference herein in
reliance upon the report of KPMG Peat Marwick, included in the Peoples Financial
Section and upon the authority of KPMG Peat Marwick as experts in accounting and
auditing.
 
     The consolidated statements of condition of First Fidelity and its
subsidiaries as of December 31, 1992 and 1991, and the related consolidated
statements of income and changes in stockholders' equity and cash flows for each
of the years in the three-year period ended December 31, 1992, included in the
First Fidelity Form 10-K and incorporated by reference in this Supplement, have
been incorporated by reference herein in reliance upon the report of KPMG Peat
Marwick, incorporated by reference herein, and upon the authority of KPMG Peat
Marwick as experts in accounting and auditing.
 
     The consolidated statements of condition of Northeast and its subsidiaries
as of December 31, 1992 and 1991 and the related consolidated statements of
income, changes in capital and cash flows for each of the years in the
three-year period ended December 31, 1992 have been included in First Fidelity's
Current Report on Form 8-K dated May 4, 1993, as amended by Form 8-K/A, filed
with the Commission on June 2, 1993, which is incorporated by reference in this
Supplement. Such financial statements have been so incorporated in reliance on
the report (which contains an explanatory paragraph relating to Northeast's
ability to continue as a going concern as described in Note 16 to Northeast's
1992 consolidated financial statements) of Price Waterhouse, independent
accountants, given on the authority of said firm as experts in auditing and
accounting.
 
                                       21
<PAGE>   23
                                                                Appendix A 

                    FEDERAL DEPOSIT INSURANCE CORPORATION


                            WASHINGTON, D.C. 20429


                                   Form F-4


                               QUARTERLY REPORT


                            UNDER SECTION 13 OF THE
                      SECURITIES EXCHANGE ACT OF 1934 FOR
                      THE QUARTER ENDED SEPTEMBER 30, 1993
                                      

                     FDIC Insurance Certificate No. 16044

                       PEOPLES WESTCHESTER SAVINGS BANK
               (Exact name of bank as specified in its charter)

                Three Skyline Drive, Hawthorne, New York 10532
                   (Address of principal executive offices)

                                   New York
        (State or other jurisdiction of incorporation or organization)

                                  13-1737024
                   (I.R.S. Employer Identification Number)

                               (914)  347-3800
                (Bank's telephone number, including area code)


Indicate by check mark whether the Bank (1) has filed all reports required to
be filed by Section 13 of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the Bank was required to
file such reports), and (2) has been subject to such filing requirements for
the past 90 days. Yes [X]  No [ ]
        


Indicate the number of shares outstanding of each of the Bank's classes of
common stock, as of the latest practicable date:
        
                 5,470,702 shares of Common Stock, par value
                    $1.00 per share as of November 5, 1993
<PAGE>   24
                               TABLE OF CONTENTS



<TABLE>
<S>                                                              <C>
I. CONSOLIDATED FINANCIAL STATEMENTS                             Page

   A. STATEMENTS OF CONDITION                                    1

   B. STATEMENTS OF INCOME                                       2

   C. STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY              3

   D. STATEMENTS OF CASH FLOWS                                   4

   E. NOTES TO FINANCIAL STATEMENTS                              5


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


III.  SIGNATURES                                                 29


IV.   EXHIBITS TO MANAGEMENT'S DISCUSSION AND ANALYSIS OF
      FINANCIAL CONDITION AND RESULTS OF OPERATIONS

      EXHIBIT A. SUPPLEMENTAL FINANCIAL INFORMATION
                  QUARTERLY STATEMENTS OF INCOME                 30

      EXHIBIT B. SUPPLEMENTAL FINANCIAL INFORMATION
                  AVERAGE BALANCES AND YIELD/RATES               31

      EXHIBIT C. SUPPLEMENTAL FINANCIAL INFORMATION
                  INTEREST RATE SENSITIVITY ANALYSIS             32
</TABLE>
<PAGE>   25
    ITEM I

    CONSOLIDATED STATEMENTS OF CONDITION
    Peoples Westchester Savings Bank

<TABLE>
<CAPTION>
    (Unaudited)                                          September 30,   December 31,
    In thousands, except share data                               1993           1992(1)
    -----------------------------------------------------------------------------------
    <S>                                                     <C>            <C>
    ASSETS
    Cash and due from banks                                 $   36,843     $   40,923
    Federal funds sold                                          45,296         56,239
    Investment securities, net
      (estimated market value of $364,007
      in 1993 and $314,097 in 1992)                            357,538        310,434
    Mortgage backed and related securities,
      (estimated market value of $254,033
      in 1993 and $352,977 in 1992)                            246,479        347,173
    Loans, net:
      Mortgage                                                 640,121        627,886
      Commercial                                               161,838        197,957
      Consumer                                                 148,728        154,924
      Less allowance for loan losses                           (15,106)       (10,882)
                                                            ----------     ----------
        Loans, net                                             935,581        969,885
                                                            ----------     ----------
    Accrued interest receivable                                 11,583         13,731
    Real estate investments, net                                25,630         26,555
    Premises and equipment, net                                 14,618         15,075
    Other assets                                                23,140         17,258
                                                            ----------     ----------
          Total assets                                      $1,696,708     $1,797,273
                                                            ==========     ==========
    LIABILITIES AND STOCKHOLDERS' EQUITY
    Liabilities:
      Deposits                                              $1,447,892     $1,551,499
      Borrowings                                                44,628         49,600
      Other liabilities                                         30,598         29,912
                                                            ----------      ---------
        Total liabilities                                    1,523,118      1,631,011
    Stockholders' equity:                                   ----------      ---------
      Preferred stock, par value $1.00 per share;
        3,000,000 shares authorized;                              -              -
        none issued or outstanding
      Common stock, par value $1.00 per share;
        10,000,000 shares authorized;
        shares issued and outstanding---
        5,466,601 in 1993 and 5,313,963 in 1992                  5,467          5,314
      Paid-in capital                                           74,856         72,546
      Retained earnings                                         93,267         90,681
      Net unrealized depreciation on
        marketable equity securities                              -            (2,279)
                                                            ----------     ----------
        Total stockholders' equity                             173,590        166,262
                                                            ----------     ----------
          Total liabilities and stockholders' equity        $1,696,708     $1,797,273
                                                            ==========     ==========
</TABLE>
    (1) Amounts for December 31, 1992 are derived from audited consolidated
        financial statements.
    See accompanying notes to consolidated financial statements.





                                       1
<PAGE>   26
   CONSOLIDATED STATEMENTS OF INCOME
   Peoples Westchester Savings Bank


<TABLE>
<CAPTION>
                                                    Three Months Ended  Nine Months Ended
   (Unaudited)                                         September 30,       September 30,
                                                    ------------------  -----------------
   In thousands, except per share data                1993      1992      1993      1992
   --------------------------------------------------------------------------------------
   <S>                                             <C>       <C>       <C>       <C>
   Interest and dividend income:
     Loans:
       Mortgage                                    $11,886   $13,757   $36,042   $43,824
       Commercial                                    2,643     3,760     8,746    13,003
       Consumer                                      3,055     3,773     9,862    12,051
                                                   -------   -------   -------   -------
         Total interest on loans                    17,584    21,290    54,650    68,878
     Investment securities                           4,490     3,186    12,779     8,856
     Mortgage backed and related securities          4,431     7,130    15,296    21,487
     Other                                             631       848     1,891     2,707
                                                   -------   -------   -------   -------
         Total interest and dividend income         27,136    32,454    84,616   101,928
   Interest expense:                               -------   -------   -------   -------
     Deposits                                       10,139    14,106    33,015    47,050
     Borrowings                                        979     1,068     3,052     3,276
                                                   -------   -------   -------   -------
         Total interest expense                     11,118    15,174    36,067    50,326
                                                   -------   -------   -------   -------
           Net interest income                      16,018    17,280    48,549    51,602
   Provision for loan losses                        (3,000)   (2,175)  (13,000)   (6,425)
           Net interest income after provision     -------   -------   -------   -------
             for loan losses                        13,018    15,105    35,549    45,177
   Non-interest income:                            -------   -------   -------   -------
     Net investment security gains (losses)            657      (299)      279      (443)
     Service charges and fees                        1,182     1,278     3,667     3,721
     Other                                             350       201     1,055       604
                                                   -------   -------   -------   -------
         Total non-interest income                   2,189     1,180     5,001     3,882
   Non-interest expense:                           -------   -------   -------   -------
     General and administrative expense:
       Compensation and benefits                     6,279     6,041    19,603    17,475
       Occupancy and equipment                       2,203     2,038     6,479     6,323
       Advertising                                     841       645     2,220     1,927
       FDIC deposit insurance premiums                 858       897     2,624     2,694
       Other                                         2,938     2,624     8,580     7,965
                                                   -------   -------   -------   -------
         Total general and administrative expense   13,119    12,245    39,506    36,384
     Loss on real estate investments                   271       948     1,169     1,969
                                                   -------   -------   -------   -------
         Total non-interest expense                 13,390    13,193    40,675    38,353
                                                   -------   -------   -------   -------
           Income (loss) before income tax expense
             (benefit) and cumulative effect of
             accounting change                       1,817     3,092      (125)   10,706
   Income tax expense (benefit)                        245     1,410      (209)    5,794
           Income before cumulative effect of      -------   -------   -------   -------
             accounting change                       1,572     1,682        84     4,912
   Cumulative effect of change in accounting
     for income taxes                                 -         -        4,933      -
                                                   -------   -------   -------   -------
           Net income                              $ 1,572   $ 1,682   $ 5,017   $ 4,912
   Earnings per common share:                      =======   =======   =======   =======
     Income before cumulative effect of
       accounting change                           $  0.27   $  0.32   $  0.01   $  0.93
     Cumulative effect of change in accounting
       for income taxes                                -         -        0.87       -
                                                   -------   -------   -------   -------
     Net income                                    $  0.27   $  0.32   $  0.88   $  0.93
                                                   =======   =======   =======   =======
</TABLE>
   See accompanying notes to consolidated financial statements.





                                       2
<PAGE>   27
    CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
    Peoples Westchester Savings Bank

<TABLE>
<CAPTION>
                                                                                      Net Unrealized
                                                                                        Depreciation
    (Unaudited)                                                                        on Marketable
    (In thousands, except share data)              Common       Paid-in      Retained         Equity
    Nine months ended September 30, 1992           Stock        Capital      Earnings     Securities        Total
    -------------------------------------------------------------------------------------------------------------
    <S>                                            <C>          <C>           <C>           <C>          <C>
    Balance at December 31, 1991                   $5,308       $72,457       $86,269       $(4,312)     $159,722
    Net income                                       -             -            4,912          -            4,912
    Cash dividends paid on
      common stock ($0.36 per share)                 -             -           (1,911)         -           (1,911)
    Issuance of 600 common shares upon
      exercise of options                            -                8          -             -                8
    Decrease in net unrealized depreciation
      on marketable equity securities                -             -             -            2,136         2,136
                                                   ------       -------       -------       -------      --------
    Balance at September 30, 1992                  $5,308       $72,465       $89,270       $(2,176)     $164,867
                                                   ======       =======       =======       =======      ========
    1993
    Balance at December 31, 1992                    5,314       $72,546       $90,681       $(2,279)     $166,262
    Net income                                       -             -            5,017          -            5,017
    Cash dividends paid on
      common stock ($0.45 per share)                 -             -           (2,431)         -           (2,431)
    Issuance of 152,638 common shares upon
      exercise of options                             153         2,310          -             -            2,463
    Decrease in net unrealized depreciation
      on marketable equity securities                -             -             -            2,279         2,279
                                                   ------       -------       -------       -------      --------
    Balance at September 30, 1993                  $5,467       $74,856       $93,267       $  -         $173,590
                                                   ======       =======       =======       =======      ========
</TABLE>
    See accompanying notes to consolidated financial statements.





                                       3
<PAGE>   28
    CONSOLIDATED STATEMENTS OF CASH FLOWS
    Peoples Westchester Savings Bank

<TABLE>
<CAPTION>
                                                                 Nine Months Ended
    (Unaudited)                                                     September 30
                                                              ----------------------
    In thousands                                                  1993          1992
    --------------------------------------------------------------------------------
    <S>                                                      <C>           <C>      
    Cash flows from operating activities:
      Interest and dividends received                        $  89,216     $ 104,731
      Non-interest cash receipts                                 4,493         3,836
      Interest paid                                            (35,508)      (49,900)
      Compensation and benefits paid                           (18,212)      (17,829)
      Payments for other non-interest expenses                 (18,965)      (18,101)
      Income taxes paid                                         (3,682)       (5,880)
                                                             ---------     ---------
          Net cash provided by operating activities             17,342        16,857
    Cash flows from investing activities:                    ---------     ---------
      Investment securities purchased                         (152,182)     (150,309)
      Proceeds from sales of investment securities              29,508       107,368
      Proceeds from maturities and redemptions
        of investment securities                                76,246        36,015
      Mortgage backed and related securities purchased            -         (131,410)
      Principal collections on mortgage backed
        and related securities                                  99,588        53,121
      Net receipts for loan originations
        and principal collections                               31,892        35,722
      Disbursements for loan purchases                         (19,400)      (26,418)
      Proceeds from sales of loans                               8,956        57,666
      Expenditures for investments in real estate               (3,133)       (3,852)
      Return of investments in real estate                       3,658         7,631
      Purchases of premises and equipment                       (1,032)       (2,348)
      Other investing cash flows, net                            1,304        (1,215)
          Net cash (used in) provided by                     ---------     ---------
            investing activities                                75,405       (18,029)
    Cash flows from financing activities:                    ---------     ---------
      Net decrease in deposits                                (103,503)      (36,792)
      Repayment of other borrowings                             (4,972)         (854)
      Cash dividends paid on common stock                       (2,431)       (1,911)
      Other financing cash flows, net                            3,136         3,667
                                                             ---------     ---------
          Net cash used in financing activities               (107,770)      (35,890)
                                                             ---------     ---------
    Net decrease in cash and cash equivalents                  (15,023)      (37,062)
    Cash and cash equivalents at beginning of period            97,162       104,024
                                                             ---------     ---------
    Cash and cash equivalents at end of period               $  82,139     $  66,962
    Reconcilation of net income to net cash                  =========     =========
      provided by operating activities:
        Net income                                           $   5,017     $   4,912
        Net investment security gains                             (579)         (357)
        Provision for losses on equity securities                  300           800
        Provision for loan losses                               13,000         6,425
        Provision for losses on real estate investments          1,091         1,308
        Depreciation and amortization                            1,462         1,561
        Amortization of intangible assets                          531           849
        Net decrease in accrued interest receivable              2,148         2,368
        Net increase in prepaid expenses                        (1,674)       (2,133)
        Net increase in accrued expenses                         2,132           323
        Net change in income tax assets and liabilities         (3,891)          (86)
        Cumulative effect of change in accounting
          for income taxes                                      (4,933)         -
        Other reconciling items, net                             2,738           887
                                                             ---------     ---------
          Net cash provided by operating activities          $  17,342     $  16,857
    Supplemental disclosure of non-cash investing            =========     =========
      and financing activities:
      Foreclosed and in-substance foreclosed loans
        transferred to real estate investments               $     809     $   1,708
      Loans originated in connection with sales
        of foreclosed real estate                                 -            4,253
                                                             =========     =========
</TABLE>
    See accompanying notes to consolidated financial statements.





                                       4
<PAGE>   29
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Peoples Westchester Savings Bank
(Unaudited)
September 30, 1993


NOTE 1
GENERAL

The consolidated financial statements in this report have not been audited,
with the exception of the information derived from the audited Consolidated
Statement of Condition as of December 31, 1992.  In the opinion of management,
all adjustments necessary for a fair presentation of the financial position
and results of operations for the interim periods have been made.  All such
adjustments are of a normal recurring nature.  In preparing the consolidated
financial statements, management is required to make estimates and assumptions
that affect the reported amounts of assets, liabilities, revenues, and
expenses.  Material estimates that are particularly susceptible to significant
change in the near term relate to the determination of the allowances for
losses on loans and real estate investments.

These statements should be read in conjunction with the bank's 1992 Annual
Report on Form F-2.  Results of operations for the three- and nine-month
periods ended September 30, 1993 are not necessarily indicative of the results
of operations which may be expected for the full year 1993 or any other
interim periods.


NOTE 2
STOCKHOLDERS' EQUITY

The authorized common stock of the bank consists of 10,000,000 shares of
common stock at $1.00 par value.  Common shares issued and outstanding were
5,466,601 at September 30, 1993; 5,313,963 at December 31, 1992; and 5,308,463
at September 30, 1992.

The bank is also authorized to issue up to 3,000,000 shares of preferred
stock, the preferences, limitations, and relative rights of which may be
established by resolution of the Board of Directors.  The bank has not issued
any preferred stock.


NOTE 3
EARNINGS PER COMMON SHARE

Earnings per common share were based on the weighted average number of common
shares outstanding, 5,728,602 and 5,681,233, respectively, for the three- and
nine-month periods ended September 30, 1993, and 5,308,029 and 5,307,919,
respectively, for the three- and nine-month periods ended September 30, 1992.

Shares granted but not yet issued under the bank's stock option plan were
reflected in the calculation for the three- and nine-month periods ended
September 30, 1993.  The weighted average shares for these two periods
respectively include 265,656 shares and 285,788 shares of common stock option
grants that have not yet been exercised.





                                       5
<PAGE>   30
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)


NOTE 4
LOAN COMMITMENTS, LINES OF CREDIT, AND LETTERS OF CREDIT

In the normal course of business, there are various outstanding commitments
and contingent liabilities, such as commitments to extend credit and other
transactions, which are not reflected in the consolidated financial
statements.  A summary of these commitments and contingent liabilities at
September 30, 1993 is presented below.


            LOAN COMMITMENTS, LINES OF CREDIT, AND LETTERS OF CREDIT



<TABLE>
<CAPTION>
        September 30, 1993
        (in thousands)                                                  Amounts
        -----------------------------------------------------------------------
        <S>                                                            <C>
        Loan origination commitments and unadvanced lines of credit:
          Mortgage loans                                               $ 48,700
          Commercial loans                                               64,600
          Consumer loans                                                  9,300
                                                                       --------
            Total                                                      $122,600
                                                                       ========
        Standby letters of credit                                      $  5,300
                                                                       ========
</TABLE>



At September 30, 1993, the bank had forward commitments to sell mortgage loans
of approximately $0.6 million. The bank also has agreed to sell to the Student
Loan Marketing Association ("Sallie Mae") substantially all of the student
loans it originates through October 31, 1995.  The balance of loans held for
sale to Sallie Mae at September 30, 1993 was $3.4 million.  These student loan
sales will be made at prices equal to or in excess of the carrying value of
the loans.


NOTE 5
ACCOUNTING STANDARDS

Statement of Financial Accounting Standard ("SFAS") No. 106, "Accounting for
Postretirement Benefits Other Than Pensions," was issued in December 1990.
This standard, which requires that the cost of postretirement benefits other
than pensions be recognized on an accrual basis as employees perform services
to earn such benefits, was adopted by the bank on a prospective basis in the
first quarter of 1993.  The periodic expense recognized in the first, second,
and third quarters of 1993 for the cost of these benefits was $652,000,
$649,000, and $650,000, respectively.

The bank also adopted SFAS No. 109, "Accounting for Income Taxes," which
requires the use of an asset and liability method of accounting for income
taxes.  The cumulative effect of the accounting change resulted in an increase
to net income of $4.9 million in the consolidated statement of income for the
three months ended March 31, 1993.





                                       6
<PAGE>   31
ITEM II
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

On October 7, 1993, at a Special Meeting of Shareholders held at the
Westchester Marriott Hotel in Tarrytown, New York, more than 80% of outstanding
shares of Peoples Westchester Savings Bank common stock were voted in favor of
the bank's proposed merger with and into First Fidelity Bank, N.A., New York
("FFB-NY"), a wholly-owned national bank subsidiary of First Fidelity
Bancorporation ("First Fidelity").

Of 5,464,501 shares outstanding and eligible to vote at the meeting, 4,379,830,
or 80.15%, were voted in favor of the merger; 112,493 shares, or 2.06%, were
voted against the merger, and 34,584 shares, or 0.63%, abstained.

The merger is now pending the approval of the Office of the Comptroller of the
Currency ("OCC").

In connection with the proposed merger, the bank has incurred higher
professional service fees and printing and postage expenses than would
otherwise be expected.  These expenses are included in general and
administrative ("G&A") expense on the bank's Consolidated Statements of Income
for both the three- and nine-month periods of 1993.


Earnings Summary

For the third quarter of 1993, the bank reported net income of $1.6 million, or
$0.27 per share, in contrast to a second quarter 1993 loss of $1.8 million, or
$0.31 per share, and third quarter 1992 net income of $1.7 million, or $0.32
per share.

Compared to the third quarter of 1992, the current third quarter net income
reflected a $1.3 million decrease in net interest income to $16.0 million; an
$825,000 increase in the provision for loan losses to $3.0 million; and an
$874,000 increase to $13.1 million in the bank's G&A expense.  These factors
were largely offset by a $1.0 million increase in non-interest income to $2.2
million; a $677,000 decline in losses on real estate investments to $271,000;
and a $1.2 million decrease to $245,000 in income tax expense.

Compared to 1992 nine-month net income of $4.9 million, the bank's 1993 net
income of $5.0 million included $4.9 million stemming from its first quarter
adoption of Statement of Financial Accounting Standard ("SFAS") No. 109,
"Accounting for Income Taxes," and $84,000 in income before the cumulative
effect of this accounting change.





                                       7
<PAGE>   32
Excluding the impact of SFAS No. 109, the current nine-month earnings reflected
a $3.1 million decrease in net interest income to $48.5 million; a $6.6 million
rise in the provision for loan losses to $13.0 million; and a $3.1 million
increase to $39.5 million in G&A expense.

These factors were only partly offset by a $1.1 million rise in non-interest
income to $5.0 million; an $800,000 decline in the loss on real estate
investments to $1.2 million; and an income tax benefit of $209,000, as opposed
to income tax expense of $5.8 million for the first nine months of 1992.


 SELECTED STATISTICAL DATA
 TABLE 1

<TABLE>
<CAPTION>
                                                      1993               1992             1993               1992
                                                 At or for the      At or for the     At or for the      At or for the
                                                 Quarter Ended      Quarter Ended   Nine Months Ended  Nine Months Ended
                                         -------------------------  -------------   -----------------  -----------------
                                         September 30      June 30   September 30     September 30       September 30
                                         -------------------------------------------------------------------------------
 <S>                                           <C>          <C>            <C>              <C>                 <C>
 Return on average assets                        0.36%       (0.41)%         0.37%            0.38%               0.36%
 Return on average stockholders' equity          3.65        (4.11)          4.15             3.90                4.07
 Earnings (loss) per common share:
   Income (loss) before cumulative effect
     of accounting change                      $ 0.27       $(0.31)        $ 0.32           $ 0.01              $ 0.93
   Cumulative effect of change in accounting
     for income taxes                             -            -              -               0.87                 -
                                               ------       ------         ------           ------              ------
   Net income (loss)                           $ 0.27       $(0.31)        $ 0.32           $ 0.88              $ 0.93
                                               ======       ======         ======           ======              ======
 Net interest margin                             3.87%        3.86%          3.98%            3.86%               3.97%
 Net interest spread                             3.49         3.46           3.57             3.47                3.53
 Common equity to total assets:
   Period end                                   10.23         9.94           9.23            10.23                9.23
   Average                                       9.99         9.95           8.99             9.82                8.92
 Book value per common share                   $31.75       $31.64         $31.06           $31.75              $31.06
 Dividends declared per common share             0.15         0.15           0.12             0.45                0.36
 Common dividend payout ratio                   52.16%         n/m          37.87%           48.46%              38.90%
 Nonperforming assets as a percent
   of total assets                               3.08         3.11           2.48             3.08                2.48
 Allowance for loan losses as a percent
   of total loans                                1.59         1.57           0.96             1.59                0.96
 Interest rate sensitivity gap (one year)        0.74        (0.22)          0.82             0.74                0.82
 Closing market price                          $40.38       $40.13         $19.00           $40.38              $19.00
 n/m = not meaningful                          ======       ======         ======           ======              ======

</TABLE>


Net Interest Income

Net interest income is the bank's primary source of earnings; its level is
affected significantly by the difference between the yield earned on the bank's
interest earning assets and the rate paid on its interest bearing liabilities
(i.e., its interest rate spread), and by the relative dollar amounts of those
assets and liabilities.  These factors are, in turn, affected by current
economic conditions, as well as by the monetary policy of the Federal Reserve
Board of Governors.





                                       8
<PAGE>   33
For the three months ended September 30, 1993, the bank reported net interest
income of $16.0 million, down $1.3 million, or 7.3%, from the $17.3 million
reported for the three months ended September 30, 1992.

For the first nine months of 1993, the bank's net interest income was $48.5
million, representing a decline of $3.1 million, or 5.9%, from the $51.6
million reported for the first nine months of 1992.

These reductions primarily stemmed from a $76.3 million, or 7.4%, decline in
total loans outstanding over the twelve-month period, reflecting continuing
weakness in the bank's local marketplace. Total loans declined to $950.7
million at September 30, 1993 from $1.0 billion at the prior September 30th,
largely due to a $57.8 million decline in commercial loans.

The declines in net interest income also reflect a narrowing of the bank's
interest rate spread and net interest margin, which were 3.49% and 3.87%,
respectively, for the three months ended September 30, 1993.  For the
year-earlier third quarter, the bank had reported an interest rate spread and
net interest margin of 3.57% and 3.98%, respectively.

INTEREST EARNING ASSETS:

The average yield on interest earning assets declined by 93 basis points to
6.55% for the third quarter of 1993 from 7.48% for the third quarter of 1992. 
This decline reflected substantial reductions in the average yields on each of
the bank's earning assets: loans declined 84 basis points, to 7.43%; investment
securities dropped 58 basis points, to 4.93%; mortgage backed and related
securities fell 76 basis points, to 6.71%; and money market investments and
other earning assets declined 58 basis points, to 3.08%.

For the third quarter of 1993, average earning assets were $1.7 billion, down
$77.7 million from the average in the third quarter of 1992.  The 4.5% decline
was due to an $117.7 million, or 30.8%, decrease in average mortgage backed and
related securities; an $82.4 million, or 8.0%, reduction in average loans to
$946.8 million, and a $10.9 million, or 11.7%, decline in average money market
investments and other earning assets.  These reductions were largely offset,
however, by a $133.2 million, or 57.5%, increase in average investment
securities to $364.7 million.





                                       9
<PAGE>   34
The rise in investment securities primarily reflects management's decision to
deploy more of the bank's cash flows into U.S. Government and Agency bonds than
into loans and mortgage backed and related securities during an extended period
of economic weakness in the local marketplace.  Because the rate of interest
yielded by investment securities is less than that yielded by loans and the
bank's remaining earning assets, the rise in investment securities has
contributed to the decline in the bank's net interest margin and interest rate
spread.

INTEREST BEARING LIABILITIES:

The average cost of interest bearing funds declined 85 basis points to 3.06%
for the third quarter of 1993 from 3.91% for the third quarter of 1992. 
Average interest bearing funds declined $99.0 million, or 6.4%, to $1.5
billion, largely reflecting a $95.4 million, or 6.3%, reduction in average
interest bearing deposits, coupled with a $3.6 million, or 7.1%, reduction in
average borrowings.

Savings accounts represented 56.3% of average interest bearing deposits, up
from 48.8% for the third quarter of 1992. Certificates of deposit ("CDs")
represented 23.7% of the average, down from 30.7%.

Average savings account balances rose $58.9 million, or 8.0%, from 1992's third
quarter, while average CD balances declined by $127.4 million, or 27.6%.  The
coinciding rise in average savings account balances and decline in average CD
balances reflect the disinclination of consumers to commit their savings to
long-term and low-yielding savings products, such as CDs.

Compared to the third quarter of 1992, the interest cost of savings accounts
declined 90 basis points to 2.75% for the current quarter, while the interest
cost of CDs declined 81 basis points to 3.99%.

Average borrowings declined $3.6 million, or 7.1%, to $46.7 million, while the
average interest cost of borrowings declined 12 basis points to 8.38%.

The difference between the 93-basis point decline in the average yield on
interest earning assets and the 85-basis point decline in the average cost of
interest bearing liabilities was 8 basis points, accounting for the narrowing
of the interest rate spread to 3.49% in the third quarter of 1993 from 3.57% in
the third quarter of 1992.





                                       10
<PAGE>   35
  SUMMARY OF NET INTEREST INCOME
  Table 2

<TABLE>
<CAPTION>
                                                  Average Balance                Average Yield/Rate      Interest Income/Expense 
                                          -------------------------------  -------------------------   -------------------------
                                                 1993              1992          1993          1992          1993          1992    
                                          -------------------     -------  ----------------  -------   ----------------  -------
                                            Third      Second       Third    Third   Second    Third     Third   Second    Third   
  Dollars in thousands                    Quarter     Quarter     Quarter  Quarter  Quarter  Quarter   Quarter  Quarter  Quarter   
  ------------------------------------------------------------------------------------------------------------------------------
  <S>                                  <C>         <C>         <C>            <C>      <C>      <C>    <C>      <C>      <C>     
  Earning assets:                                                                                                                  
  Loans (1)                            $  946,773  $  953,887  $1,029,155     7.43%    7.72%    8.27%  $17,584  $18,401  $21,290  
  Investment securities                   364,660     343,660     231,493     4.93     4.96     5.51     4,490    4,262    3,186   
  Mortgage backed and                                                                                                              
    related securities                    264,297     303,072     381,968     6.71     6.72     7.47     4,431    5,090    7,130 
  Money market investments and                                                                                                     
    other earning assets (2)               81,940      78,986      92,793     3.08     3.04     3.66       631      600      848   
                                       ----------  ----------  ----------                              -------  -------  -------
      Total                            $1,657,670  $1,679,605  $1,735,409     6.55     6.75     7.48   $27,136  $28,353  $32,454   
                                       ==========  ==========  ==========                              =======  =======  =======
  Interest bearing funds:                                                                                                          
  NOW                                  $  115,737  $  116,165  $  112,876     1.40     1.43     1.91   $   405  $   416  $   538   
  Savings                                 792,737     787,843     733,839     2.75     3.12     3.65     5,442    6,148    6,705   
  Money market                            146,892     152,483     176,223     2.35     2.35     2.78       863      894    1,225   
  Certificates of deposit                 333,687     356,429     461,084     3.99     4.01     4.80     3,330    3,575    5,536   
  Mortgage escrow                          19,249      16,583      19,715     2.06     2.15     2.07        99       89      102   
                                       ----------  ----------  ----------                              -------  -------  -------
    Total interest bearing deposits     1,408,302   1,429,503   1,503,737     2.88     3.11     3.75    10,139   11,122   14,106   
  Borrowings                               46,705      48,099      50,274     8.38     8.47     8.50       979    1,019    1,068   
                                       ----------  ----------  ----------                              -------  -------  -------
    Total interest bearing funds        1,455,007   1,477,602   1,554,011     3.06     3.29     3.91   $11,118  $12,141  $15,174   
  Excess of interest earning assets                                                                                                
    over interest bearing funds           202,663     202,003     181,398                                                          
                                       ----------  ----------  ----------                              
      Total                            $1,657,670  $1,679,605  $1,735,409                             
                                       ==========  ==========  ==========                             
  Net interest income                                                                                  $16,018  $16,212  $17,280 
                                                                                                       =======  =======  =======   
  Interest rate spread                                                        3.49     3.46     3.57                               
  Net interest margin                                                         3.87     3.86     3.98  
                                                                              ====     ====     ====
</TABLE>                           
  (1) Average loan balances include nonperforming loans.  
  (2) Average money market investments and other earning assets include real 
      estate investments other than foreclosed and in-substance foreclosed 
      real estate.

         RATE/VOLUME ANALYSIS
         Table 3

         The following table presents changes in interest and dividend
         income, and in interest expense, attributable to (i) changes in rate
         (change in average rate multiplied by prior period balance or volume);
         (ii) changes in volume (change in average volume multiplied by prior
         period rate); and (iii) the combined effect of changes in average rate
         and in average volume.

<TABLE>
<CAPTION>                                                                                                              
                                                Third Quarter 1993 Compared                    Third Quarter 1993 Compared      
                                                   to Second Quarter 1993                         to Third Quarter 1992         
                                          ------------------------------------           ------------------------------------
                                                             Change Due to                                  Change Due to       
                                           Total      ------------------------            Total      ------------------------
         In thousands                     Change      Rate    Volume  Combined           Change      Rate    Volume  Combined 
         --------------------------------------------------------------------------------------------------------------------
         <S>                             <C>       <C>       <C>       <C>              <C>       <C>       <C>       <C>     
         Interest and dividend income:                                                                                        
           Loans                         $  (817)  $  (692)  $  (137)  $    12          $(3,706)  $(2,161)  $(1,703)  $   158 
           Investment securities             228       (26)      260        (6)           1,304      (336)    1,834      (194)
           Mortgage backed and                                                                                                
             related securities             (659)       (8)     (651)       -            (2,699)     (726)   (2,198)      225 
           Money market investments                                                                                           
             and other earning assets         31         8        22         1             (217)     (135)      (99)       17 
               Total change in interest  -------   -------   -------   -------          -------   -------   -------   -------
                 and dividend income     $(1,217)  $  (718)  $  (506)  $     7          $(5,318)  $(3,358)  $(2,166)  $   206 
                                         =======   =======   =======   =======          =======   =======   =======   =======
         Interest expense:                                                                                                    
           Interest bearing deposits                                                                                          
             NOW                         $   (11)  $    (9)  $    (2)  $    -           $  (133)  $  (144)  $    14   $    (3)
             Savings                        (706)     (729)       38       (15)          (1,263)   (1,651)      537      (149)
             Money market                    (31)       -        (33)        2             (362)     (189)     (204)       31 
             Certificates of deposit        (245)      (18)     (228)        1           (2,206)     (934)   (1,529)      257 
             Mortgage escrow                  10        (4)       14        -                (3)       -         (2)       (1)
                                         -------   -------   -------   -------          -------   -------   -------   -------
               Total                        (983)     (760)     (211)      (12)          (3,967)   (2,918)   (1,184)      135 
           Borrowings                        (40)      (11)      (30)        1              (89)      (15)      (76)        2 
                                         -------   -------   -------   -------          -------   -------   -------   -------
             Total change in                                                                                                  
               interest expense          $(1,023)  $  (771)  $  (241)  $   (11)         $(4,056)  $(2,933)  $(1,260)  $   137 
                                         =======   =======   =======   =======          =======   =======   =======   =======
         Change in net interest income   $  (194)  $    53   $  (265)  $    18          $(1,262)  $  (425)  $  (906)  $    69 
                                         =======   =======   =======   =======          =======   =======   =======   =======
</TABLE> 





                                       11
<PAGE>   36
Provision For Loan Losses

The provision for loan losses is based on management's periodic evaluation of
the adequacy of the allowance for loan losses, which considers such factors as
the bank's past loan loss experience, its current level of nonperforming and
other past due loans, its estimate of potential losses stemming from other loan
portfolio risk elements, and economic conditions in the marketplace it serves.

Throughout 1993, the bank's asset quality has been compromised by persistent
economic weakness throughout Westchester County and in the surrounding
communities served by the bank.  As a result, the bank recorded higher
provisions in both the three- and nine-month periods relative to the
comparable periods in 1992.

For the third quarter of 1993, the bank's provision for loan losses was $3.0
million, down $4.0 million from the $7.0 million reported for the current
year's second quarter but up $825,000 from the $2.2 million reported for the
third quarter of 1992.

For the first nine months of 1993, the bank's provision for loan losses was
$13.0 million, up $3.0 million from the $10.0 provision recorded for the six
months ended June 30, 1993 and up $6.6 million from the $6.4 million reported
for the nine months ended September 30, 1992.

Nonperforming assets totaled $52.2 million, or 3.08% of total assets, a modest
decline from $54.0 million, or 3.11% of total assets, at June 30, 1993, but up
$8.0 million from the $44.2 million, or 2.48% of total assets, recorded at
September 30, 1992.

The bank's allowance for loan losses rose to $15.1 million, or 1.59% of loans
outstanding, from $14.9 million, or 1.57%, at June 30, 1993, and from $9.9
million, or 0.96%, at September 30, 1992. Net charge-offs were $2.8 million at
the close of the current quarter, compared to $4.1 million and $2.1 million,
respectively, at June 30, 1993 and September 30, 1992.

If current economic conditions continue within the bank's lending area,
nonperforming assets and loan charge-offs will likely increase, necessitating
higher provisions for loan losses and greater loan loss reserves.

See "Asset Quality" on page 21 for an additional discussion of the bank's
nonperforming loans and the allowance for loan losses.





                                       12
<PAGE>   37
Non-Interest Income

Non-interest income typically stems from net investment security gains, service
charges and fees, and other sources of non-interest income, including gains on
sales of residential mortgage loans and fees earned on the sale of annuities
and mutual funds.

The sale of annuities and mutual funds has represented a significant source of
non-interest income to the bank since the prior year's third quarter, when
Marketing Distributing Systems, Inc., a New Jersey-based firm, was retained to
sell such alternative investments through the bank's branch network.  For the
three months ended September 30, 1993, combined sales of annuities and mutual
funds totaled $14.2 million; for the first nine months of the year, sales
totaled $42.1 million.

In the third quarter of 1993, the bank's non-interest income rose substantially
to $2.2 million from $1.2 million in the comparable quarter of 1992.

The $1.0 million, or 85.5%, rise was substantially due to a $956,000 swing in
net investment security gains from net investment security losses and to a
$214,000 increase in fees earned on the sale of annuities and mutual funds. 
The bank reported net investment security gains of $657,000 in the current
third quarter, compared to net investment security losses of $299,000 in the
prior year's third quarter, while fees earned on the sale of alternative
investments rose to $216,000 from $2,000.

These improvements were only partially offset by a $96,000, or 7.5%, decrease
in service charges and fees to $1.2 million, and by an $81,000 decline in net
gains on sales of residential mortgage loans.

For the nine months ended September 30, 1993, the bank reported non-interest
income of $5.0 million, up $1.1 million, or 28.8%, from the $3.9 million
reported for the prior nine-month period.

This increase was primarily due to a $722,000 swing in net investment
securities gains from net investment security losses and from a $700,000
improvement in fees earned on the sale of annuities and mutual funds.  In 1993,
the bank reported nine-month net investment security gains of $279,000, versus
net investment security losses of $443,000 in the first nine months of 1992.
Fees earned on combined sales of annuities and mutual funds rose to $712,000
from $12,000 during the same time period.





                                       13
<PAGE>   38
Compared to the nine months ended September 30, 1992, service charges and 
fees declined a modest $54,000 to $3.7 million, while net gains on sales of
residential mortgage loans declined $396,000 to $45,000.  During the three and
nine months ended September 30, 1993, and in anticipation of its proposed
merger with and into FFB-NY, the bank refrained from selling residential
mortgage loans to the extent that it had in 1992.


  SUMMARY OF NON-INTEREST INCOME
  Table 4
<TABLE>
<CAPTION>
                                                             1993           1992      1993      1992
                                                     -----------------   -------    ------    ------
                                                       Third    Second     Third      Nine      Nine      Y-T-D
  In thousands                                       Quarter   Quarter   Quarter    Months    Months     Change
  --------------------------------------------------------------------------------------------------------------
  <S>                                                 <C>       <C>       <C>       <C>       <C>        <C>
  Net investment security gains (losses)              $  657    $ (251)   $ (299)   $  279    $ (443)    $  722
  Service charges and fees:
    Service charges on deposit accounts                  859       908       937     2,709     2,772        (63)
    Other service charges and fees                       323       348       341       958       949          9
                                                      ------    ------    ------    ------    ------     ------
      Total service charges and fees                   1,182     1,256     1,278     3,667     3,721        (54)
                                                      ------    ------    ------    ------    ------     ------
  Other:
    Net gains on sales of residential mortgage loans       5        33        86        45       441       (396)
    Other                                                345       345       115     1,010       163        847
                                                      ------    ------    ------    ------    ------     ------
      Total other                                        350       378       201     1,055       604        451
                                                      ------    ------    ------    ------    ------     ------
        Total non-interest income                     $2,189    $1,383    $1,180    $5,001    $3,882     $1,119
                                                      ======    ======    ======    ======    ======     ======
</TABLE>


Non-Interest Expense

Non-interest expense, consisting of G&A expense and the loss on real estate 
investments, totaled $13.4 million for the three months ended September
30, 1993, up $197,000, or 1.5%, from $13.2 million for the three months ended
September 30, 1992.  The increase was substantially due to an $874,000, or 7.1%,
rise in G&A expense to $13.1 million, which was largely offset by a $677,000, or
71.4%, decline in the loss on real estate investments to $271,000.

The third quarter increase in G&A expense primarily stemmed from a $298,000 
increase in employee benefits relating to the bank's adoption of SFAS
No. 106, "Accounting for Postretirement Benefits Other Than Pensions" and from a
$254,000 increase in professional service fees (primarily legal) relating to the
proposed merger with and into FFB-NY.

The decline in the loss on real estate investments reflects lower provisions 
for losses on real estate development properties and lower operating losses 
in the current period.

For the nine months ended September 30, 1993, the bank recorded non-interest 
expense of $40.7 million, up $2.3 million, or 6.1%, from $38.4 million for the
year-earlier nine-month period.  The increase stemmed from a $3.1 million, or 
8.6%, rise in G&A expense to $39.5 million, which was somewhat offset by an 
$800,000 or 40.6%, decline in the loss on real estate investments for the 
current nine months.





                                       14
<PAGE>   39
The rise in nine-month G&A expense primarily reflects a $1.7 million, or 38.3%,
increase in employee benefits and an $827,000 increase in professional service
fees.  The increase in employee benefits stemmed from the bank's first quarter
1993 adoption of SFAS No. 106, as previously mentioned, while the rise in 
professional service fees stemmed from consultations with legal and financial 
advisors regarding the proposed merger.

G&A EXPENSE:

Compensation and benefits rose $238,000, or 3.9%, to $6.3 million for the
current third quarter from $6.0 million for the third quarter of 1992.  While
salaries and wages declined $60,000 to $4.5 million in the current quarter,
benefit-related expenses rose $298,000, or 20.3%, to $1.8 million from $1.5
million during the same period.

The decline in compensation reflects a reduction in the number of bank
employees, to 557 at September 30, 1993 from 611 at September 30, 1992.  The
simultaneous rise in benefits reflects $650,000 stemming from the adoption of
SFAS No. 106, as previously mentioned; this rise was partly offset by a
$352,000 decline in other benefit-related expenses corresponding to the
reduction in the number of bank personnel.

Occupancy expense rose $117,000, or 10.0%, to $1.3 million in the current
quarter, while furniture and equipment expense rose $48,000, or 5.6%. 
Advertising expense increased $196,000, or 30.4%, to $841,000, the result of an
institutional advertising campaign on local cable television stations and a
consumer loan promotion utilizing direct mail.

FDIC deposit insurance premiums declined a modest $39,000, or 4.3%, to
$858,000, reflecting the decrease in total deposits from the level recorded at
September 30, 1992.

Other G&A expense rose $314,000, or 12.0%, to $2.9 million, substantially due
to the $254,000, or 48.8%, increase in  professional service fees to $774,000,
described earlier.  To a lesser extent, the rise in other G&A expense stemmed
from a $35,000, or 17.9%, rise in stationery and supplies expense to $231,000
and from a $158,000, or 11.6%, increase in miscellaneous sources of other G&A
expense to $1.5 million.  These increases were partly offset by a $106,000, or
37.5%, decline in the amortization of core deposit premiums to $177,000 and by
a $27,000 decline in postage and telephone expense to $236,000.





                                       15
<PAGE>   40
For the nine months ended September 30, 1993, G&A expense was $39.5 million,
up $3.1 million from the $36.4 million reported for the nine months ended
September 30, 1992.  The 8.6% increase substantially stemmed from a $2.1
million, or 12.2%, increase in compensation and benefits and an $827,000, or
60.4%, increase in professional service fees.  The increase in compensation and
benefits included $2.0 million that was SFAS No. 106-related, while the rise in
professional service fees reflected legal and other advisory fees relating to
the bank's proposed merger and its response to an unsolicited acquisition
proposal in the first quarter of the year.

The increase in nine-month G&A expense also included a $231,000, or 6.5%, rise
in occupancy expense to $3.8 million; a $293,000, or 15.2%, increase in
advertising to $2.2 million; a $103,000, or 17.5%, increase in stationery and
supplies to $693,000; and a $31,000 rise in miscellaneous sources of other G&A
expense to $4.4 million.  These increases were only partly offset by a $75,000
decrease in furniture and equipment expense to $2.7 million; a $70,000 decline
in FDIC deposit insurance premiums to $2.6 million; a $28,000 decrease in
postage and telephone expense to $766,000; and a $318,000 reduction in the
amortization of core deposit insurance premiums to $531,000.

LOSS ON REAL ESTATE INVESTMENTS:

The bank's real estate investments ("REI") consist of properties acquired for
development and sale and of properties acquired by foreclosure and loans
classified as in-substance foreclosures ("ORE").  For the third quarter of
1993, the bank's loss on these investments was $271,000, a decline of $677,000,
or 71.4%, from the $948,000 reported for the third quarter of 1992.

The current loss on REI included $195,000 in operating losses on real estate
development properties and $76,000 in operating expenses relating to ORE. 
The loss on REI in the year-ago third quarter consisted of a provision for
losses on real estate development properties of $400,000; operating losses on
these properties of $482,000; losses and expenses on ORE of $48,000; and a
provision for losses on ORE of $18,000.

For the nine months ended September 30, 1993, the loss on REI was $1.2 
million, down $800,000, or 40.6%, from $2.0 million for the comparable nine 
months in 1992.

The nine-month loss on REI in 1993 consisted of a provision for losses on REI
of $1.0 million, an operating loss of $122,000 on these investments, and a
$66,000 provision for losses on ORE. These losses were partially offset by a
$44,000 net gain on the sale of and operating income from ORE during the
current nine-month period.





                                       16
<PAGE>   41
In contrast, the nine-month loss in 1992 consisted of a provision for losses on
REI of $1.2 million, an operating loss on these investments of $815,000, and a 
provision for losses on ORE of $107,000.  These losses were partly offset by a
$153,000 net gain on the sale of and operating income from ORE.

The provision for losses on the bank's real estate development properties is
based on management's projection of their estimated  net realizable values. 
Net realizable value refers to the estimated selling prices of said properties,
less the estimated costs of completion, holding, and disposal, and is based on
an appraisal of real estate market conditions in the areas where properties are
located.

Sales activity in the third quarter of 1993 showed some improvement from the
prior year's third quarter, with five closings recorded and six new contracts
signed during the current three months.  However, operating losses from these
properties are likely to continue for the foreseeable future, and additional
provisions for losses may be required.

For more information about the bank's real estate investments, see page 23.


    SUMMARY OF GENERAL AND ADMINISTRATIVE EXPENSE
    TABLE 5
<TABLE>
<CAPTION>
                                                                1993               1992        1993        1992
                                                        -------------------     -------     -------     -------
                                                          Third      Second       Third        Nine        Nine       Y-T-D
    In thousands                                        Quarter     Quarter     Quarter      Months      Months      Change
    -----------------------------------------------------------------------------------------------------------------------
    <S>                                                 <C>         <C>         <C>         <C>         <C>          <C>
    Salaries and wages                                  $ 4,514     $ 4,549     $ 4,574     $13,483     $13,049      $  434
    Employee benefits                                     1,765       1,937       1,467       6,120       4,426       1,694
                                                        -------     -------     -------     -------     -------      ------
        Total compensation and benefits                   6,279       6,486       6,041      19,603      17,475       2,128
                                                        -------     -------     -------     -------     -------      ------
    Occupancy expense                                     1,291       1,234       1,174       3,785       3,554         231
    Furniture and equipment                                 912         891         864       2,694       2,769         (75)
    Advertising                                             841         773         645       2,220       1,927         293
    FDIC deposit insurance premiums                         858         883         897       2,624       2,694         (70)
    Other:
      Professional services                                 774         901         520       2,196       1,369         827
      Postage and telephone                                 236         283         263         766         794         (28)
      Stationery and supplies                               231         250         196         693         590         103
      Amortization of core deposit premiums                 177         177         283         531         849        (318)
      Other                                               1,520       1,366       1,362       4,394       4,363          31
                                                        -------     -------     -------     -------     -------      ------
        Total other                                       2,938       2,977       2,624       8,580       7,965         615
                                                        -------     -------     -------     -------     -------      ------
          Total general and administrative expense      $13,119     $13,244     $12,245     $39,506     $36,384      $3,122
                                                        =======     =======     =======     =======     =======      ======
</TABLE>

Income Tax Expense

For the third quarter of 1993, the bank recorded income tax expense of 
$245,000, a decline of $1.2 million from income tax expense of $1.4 million for
the third quarter of 1992.  This decline reflects the $1.3 million reduction 
in income before income tax expense to $1.8 million from $3.1 million. 





                                      17
        
<PAGE>   42
For the first nine months of 1993, the bank recorded an income tax benefit of
$209,000, in contrast to income tax expense of $5.8 million for the comparable
nine months of 1992.  The tax benefit stemmed from the bank's $125,000 loss
before income tax expense for the current period, compared to income of $10.7
million before income tax expense for the comparable period in 1992.


Balance Sheet Summary

At September 30, 1993, the bank reported total assets of $1.7 billion,
including total loans of $950.7 million (down $76.3 million, or 7.4%, from $1.0
billion a year earlier); mortgage backed and related securities of $246.5
million (down $131.7 million, or 34.8% from $378.2 million); and net investment
securities of $357.5 million (up $108.2 million, or 43.4%, from $249.3
million).

For the third quarter of 1993, the bank reported average earning assets of $1.7
billion, down $21.9 million, or a modest 1.3%, from the year's second quarter
average, and down $77.7 million, or 4.5%, from the third quarter average in
1992.  These reductions primarily reflect declines in average loans and
mortgage backed and related securities, which were largely offset by a
significant rise in average investment securities.

Average loans were $946.8 million in the current third quarter, representing a
nominal $7.1 million decrease from the second quarter average but an $82.4
million, or 8.0%, decline from $1.0 billion in the third quarter of 1992.

Comparing the third quarters of 1993 and 1992, the decline in average loans
stemmed primarily from a $53.7 million, or 25.1%, drop in average commercial
loans outstanding; average mortgage loans declined an additional $25.7 million,
or 3.9%, while average consumer loans dropped a comparatively modest $3.0
million, or 1.9%.

Average mortgage backed and related securities declined $38.8 million, or
12.8%, from the year's second quarter average and $117.7 million, or 30.8%,
from the average in the third quarter of 1992.

At $81.9 million, average money market investments and other earning assets
rose $3.0 million, or 3.7%, from the second quarter average but declined
$10.9 million, or 11.7%, from the average in the third quarter of last year.





                                       18
<PAGE>   43
In contrast, average investment securities rose $21.0 million, or 6.1%, to
$364.7 million from $343.7 million in the current year's second quarter and
increased $133.2 million, or 57.5%, from the third quarter of 1992.  The rise
in investment securities corresponds to management's cautious approach to
lending during a time of protracted weakness in the local economy.

Deposits totaled $1.4 billion at September 30, 1993, down $93.5 million, or
6.1%, from the year-earlier total; borrowings were $44.6 million, down $5.2
million, or 10.5%.

Interest bearing deposits averaged $1.4 billion during the current third
quarter, representing a $21.2 million, or 1.5%, decline from the second quarter
and a $95.4 million, or 6.3%, decline from the third quarter of 1992.  The
reduction in average deposits reflects the movement of funds out of
lower-yielding savings products into higher-yielding investments such as
annuities and mutual funds.

Borrowings averaged $46.7 million during the current third quarter, signifying
a modest $1.4 million, or 2.9%, decline from the year's second quarter average
and a $3.6 million, or 7.1%, decrease from the average in the third quarter of
1992.  The bank has maintained a policy of steadily paying down its borrowings, 
which bear higher rates of interest than deposits, as a means of enhancing its 
net interest spread and income.


Loans

At September 30, 1993, the bank reported total loans of $950.7 million,
including $640.1 million in mortgage loans (down $12.2 million, or 1.9%, from
the prior third quarter average); commercial loans of $161.8 million (down
$57.8 million, or 26.3%); and consumer loans of $148.7 million (down $6.3
million, or 4.1%).  The general decline is indicative of the current economic
conditions, as well as management's cautious approach to lending during this
time.

In the third quarter of 1993, loans averaged $946.8 million, a $7.1 million
decrease from the second quarter average of $953.9 million and an $82.4
million decrease from the third quarter 1992 average of $1.0 billion.  The
decline stemmed primarily from a reduction in commercial loans outstanding,
which averaged $160.3 million in the current third quarter, down $17.9 million,
or 10.0%, from $178.2 million in the year's second quarter and down $53.7
million, or 25.1%, from $214.0 million in the third quarter of 1992.





                                       19
<PAGE>   44
Compared to the second quarter of 1993, average mortgage and average consumer
loans showed improvement in the third quarter, but declined from the levels
reported for the third quarter of 1992.  In the current third quarter, mortgage
loans averaged $634.4 million, representing a $10.3 million, or 1.6% increase
from the second quarter average but a $25.7 million, or 3.9%, decline from the
third quarter of 1992.  The higher average of mortgage loans in the current
quarter compared to the year's second quarter was not unexpected, as housing
sales typically increase during the summer months.

Consumer loans, meanwhile, averaged $152.1 million, up $481,000 from the year's
second quarter average of $151.6 million, and down a modest $3.0 million, or
1.9%, from the year-earlier average of $155.1%.


Mortgage Backed and Related Securities

For the third quarter of 1993, average mortgage backed and related securities
were $264.3 million, a reduction of $38.8 million, or 12.8%, from $303.1
million in the year's second quarter and a reduction of $117.7 million, or
30.8%, from $382.0 million in the third quarter of 1992.  The reductions were
due to principal paydowns.

At September 30, 1993, the market value of the bank's mortgage backed and
related securities was $254.0 million, or 103.1% of carrying value, compared to
$292.2 million, or 103.4%, at June 30, 1993, and to $388.6 million, or 102.7%,
at September 30, 1992.


AVERAGE LOANS AND MORTGAGE BACKED AND RELATED SECURITIES
Table 6

<TABLE>
<CAPTION>
                                                  1993                         1992              1993              1992
                                    -----------------------------------   ----------------  ----------------  ----------------
                                        Third              Second             Third              Nine              Nine
Dollars in thousands                   Quarter    %        Quarter    %      Quarter    %       Months    %       Months    %
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>         <C>     <C>         <C>   <C>         <C>   <C>         <C>   <C>         <C>
Mortgage                            $  634,346   52%    $  624,084   50%  $  660,033   47%  $  629,684   50%  $  676,004   47%
Commercial                             160,301   13        178,158   14      213,973   15      170,836   14      231,943   16
Consumer                               152,126   13        151,645   12      155,149   11      152,470   12      156,505   11
                                    ----------  ---     ----------  ---   ----------  ---   ----------  ---   ----------  ---
  Total loans                          946,773   78        953,887   76    1,029,155   73      952,990   76    1,064,452   74
Mortgage backed and related
  securities                           264,297   22        303,072   24      381,968   27      299,949   24      379,000   26
                                    ----------  ---     ----------  ---   ----------  ---   ----------  ---   ----------  ---
   Total loans and mortgage
     backed and related securities  $1,211,070  100%    $1,256,959  100%  $1,411,123  100%  $1,252,939  100%  $1,443,452  100%
                                    ==========  ===     ==========  ===   ==========  ===   ==========  ===   ==========  ===
</TABLE>





                                       20
<PAGE>   45
Asset Quality

In the third quarter of 1993, the bank's asset quality continued to reflect the
persistent weakness of the local economy.  At $52.2 million, nonperforming
assets were $1.7 million lower than the June 30, 1993 level of $54.0 million,
but $8.0 million higher than the $44.2 million level reported at September 30,
1992.

As a percentage of total assets, nonperforming assets were 3.08% at the close
of the current third quarter, compared to 3.11% and 2.48%, respectively, at
June 30, 1993 and September 30, 1992.

Nonperforming assets consist primarily of nonperforming loans and, to a lesser
extent, of foreclosed and in-substance foreclosed real estate.  At September
30, 1993, nonperforming loans totaled $48.7 million, including $39.4 million in
loans on nonaccrual status and $9.3 million in restructured loans.

By comparison, nonperforming loans totaled $50.2 million at June 30, 1993 and
$40.0 million at September 30, 1992.  The June 30th total included $41.3
million in loans on nonaccrual status and $8.9 million in restructured loans. 
The September 30, 1992 total included $36.9 million in loans on nonaccrual
status and $3.1 million in restructured loans.

Nonperforming commercial mortgage loans represented $31.6 million, or  64.8%,
of nonperforming loans at the close of the current third quarter, while
nonperforming commercial business loans and leases represented $8.1 million, or
16.6%. Nonperforming residential mortgage loans represented $5.2 million, or
10.7% of nonperformers; nonperforming construction and land development loans
represented $2.7 million, or 5.6%; and nonperforming consumer loans and leases
represented a modest $1.1 million, or 2.3%.

Loan charge-offs were $2.9 million in the current third quarter, down $1.5
million, or 34.3%, from $4.4 million in the year's second quarter but up
$737,000, or 34.6%, from $2.1 million in the quarter ended September 30, 1992.

At $15.1 million, the allowance for loan losses at September 30, 1993
represented 1.59% of total loans and 31.01% of nonperforming loans.  By
comparison, the allowance for loans losses was $14.9 million at June 30, 1993
(representing percentages of 1.6% and 29.8%, respectively) and $9.9 million
(representing percentages of 1.0% and 24.7%, respectively) at September 30,
1992.





                                       21
<PAGE>   46
Loans past due ninety days or more but still accruing interest totaled $3.6
million, down $166,000, or 4.4%, from $3.8 million at the end of the year's
second quarter, and down $843,000, or 18.8%, from $4.5 million at September 30,
1992.  Interest on these loans continues to be accrued because, in management's
judgment, the loans and accrued interest are adequately secured by the
underlying collateral or are guaranteed.

Foreclosed and in-substance foreclosed real estate totaled $3.3 million at the
end of the current third quarter, representing a $279,000, or 7.8%, decline
from $3.6 million at the close of the year's second quarter and a $709,000, or
17.7%, decline from $4.0 million at September 30, 1992.  The lower level in
1993 reflects the sale of a $2.1 million residential property in 1992's third
quarter and sales of additional properties in the first three quarters of 1993.

If current conditions continue within the bank's immediate lending area,
nonperforming assets could very well increase. Further deterioration of assets
would likely result in higher provisions for loans losses, lower interest
earning assets, and diminished net interest income, which would contribute to
reduced earnings overall.

  ASSET QUALITY ANALYSIS
    TABLE 7

<TABLE>
<CAPTION>
                                                                     1993                 1992         1993         1992
                                                          -----------------------   ----------   ----------   ----------
                                                               Third       Second        Third         Nine         Nine
    Dollars in thousands                                     Quarter      Quarter      Quarter       Months       Months
    --------------------------------------------------------------------------------------------------------------------
    <S>                                                   <C>          <C>          <C>          <C>          <C>
    Allowance for loan losses:
      Balance at beginning of period                      $   14,934   $   12,056   $    9,790   $   10,882   $    9,389
      Provision for loan losses
        charged to operations                                  3,000        7,000        2,175       13,000        6,425
      Loan charge-offs                                        (2,868)      (4,365)      (2,131)      (9,147)      (6,073)
      Loan recoveries                                             40          243           56          371          149
                                                          ----------   ----------   ----------   ----------   ----------
        Net charge-offs                                       (2,828)      (4,122)      (2,075)      (8,776)      (5,924)
                                                          ----------   ----------   ----------   ----------   ----------
      Balance at end of period                            $   15,106   $   14,934   $    9,890   $   15,106   $    9,890
                                                          ==========   ==========   ==========   ==========   ==========
    Loans:
      End of period                                       $  950,687   $  950,021   $1,027,030   $  950,687   $1,027,030
      Average                                                946,773      953,887    1,029,155      952,990    1,064,452
    Assets, end of period                                  1,696,708    1,737,576    1,785,361    1,696,708    1,785,361
                                                          ==========   ==========   ==========   ==========   ==========

    Loan portfolio risk elements at period end:
      Loans on nonaccural status                          $   39,428   $   41,264   $   36,928   $   39,428   $   36,928
      Restructured loans                                       9,288        8,892        3,072        9,288        3,072
                                                          ----------   ----------   ----------   ----------   ----------
        Total nonperforming loans                             48,716       50,156       40,000       48,716       40,000
    Loans past due ninety days or more but still
      accruing interest (1)                                    3,646        3,812        4,489        3,646        4,489
                                                          ----------   ----------   ----------   ----------   ----------
        Total loan portfolio risk elements                $   52,362   $   53,968   $   44,489   $   52,362   $   44,489
                                                          ==========   ==========   ==========   ==========   ==========
    Nonperforming assets at period end:
      Nonperforming loans                                 $   48,716   $   50,156   $   40,000   $   48,716   $   40,000
      Foreclosed properties and in-substance
        foreclosures                                           3,298        3,577        4,007        3,298        4,007
      Other                                                      210          235          200          210          200
                                                          ----------   ----------   ----------   ----------   ----------
        Total nonperforming assets                        $   52,224   $   53,968   $   44,207   $   52,224   $   44,207
                                                          ==========   ==========   ==========   ==========   ==========
    Ratios:
      Allowance for loan losses to total loans                  1.59%        1.57%        0.96%        1.59%        0.96%
      Net charge-offs to average loans outstanding              0.30         0.43         0.20         0.92         0.56
      Nonperforming loans to total loans                        5.12         5.28         3.89         5.12         3.89
      Loan portfolio risk elements to total loans               5.51         5.68         4.33         5.51         4.33
      Nonperforming assets to total assets                      3.08         3.11         2.48         3.08         2.48
      Allowance for loan losses to nonperforming loans         31.01        29.78        24.73        31.01        24.73
                                                               =====        =====        =====        =====        =====
</TABLE>
    (1) These loans have been judged by management to be fully collectible and
        thus are not included in nonperforming loans.





                                       22
<PAGE>   47
Real Estate Investments

Real estate investments consist of properties acquired for development and
sale, properties acquired by foreclosure, and loans classified as in-substance
foreclosures.  At September 30, 1993, net real estate investments totaled $25.6
million, compared to $25.9 million at June 30, 1993 and $27.8 million at
September 30, 1992.

Properties acquired for development and sale include wholly-owned and joint
venture investments made through wholly-owned subsidiaries of the bank.  These
investments had a carrying value of $22.3 million at both September 30 and June
30, 1993, net of allowances for losses of $10.8 million, and a carrying value
of $23.8 million, net of an allowance for losses of $9.4 million, at September
30, 1992.  The allowance for losses is based on management's assessment of the
estimated net realizable value of these investments, given current real estate
market conditions. The bank has four properties acquired for development and
sale, including one that consists of land to be marketed for sale upon receipt
of final approval for sub-division.  At the remaining three properties, which
represent a net investment of $19.7 million, sales activity improved slightly
during the current third quarter, with six more units closed and five new
contracts signed.

While sales activity has picked up somewhat at the three developed projects,
management does not project a significant rise in sales of units, given the
sluggish state of the economy in the local marketplace.

The balance of the bank's real estate investments at September 30, 1993
consisted of $1.1 million in real estate acquired by foreclosure (down $207,000
from the level at June 30, 1993 and down $348,000 from the level reported at
September 30, 1992), as well as $2.3 million in loans classified as 
in-substance foreclosures (down $70,000 from the June 30, 1993 level and down 
$314,000 from the level at the year-earlier date).  The allowance forlosses on 
these investments was $72,000 at September 30, 1993, $70,000 at June 30, 1993,
and $25,000 at September 30, 1992.

    SUMMARY OF REAL ESTATE INVESTMENTS
    Table 8

<TABLE>
<CAPTION>
                                                                      1993                              1992
                                                      ----------------------------------     ---------------
    In thousands                                      At September 30         At June 30     At September 30
    --------------------------------------------------------------------------------------------------------
    <S>                                                      <C>                <C>                  <C>
    Properties acquired for development and sale             $ 33,158           $ 33,131             $33,229
    Less allowance for losses                                 (10,826)           (10,826)             (9,401)
                                                             --------           --------             -------
                                                               22,332             22,305              23,828
                                                             --------           --------             -------
    Real estate acquired by foreclosure                         1,101              1,308               1,449
    Loans classified as in-substance foreclosures               2,269              2,339               2,583
    Less allowance for losses                                     (72)               (70)                (25)
                                                             --------           --------             -------
                                                                3,298              3,577               4,007
                                                             --------           --------             -------
        Real estate investments, net                         $ 25,630           $ 25,882             $27,835
                                                             ========           ========             =======
</TABLE>





                                       23
<PAGE>   48
Investment Securities and Money Market Investments

The bank's level of investment securities and money market investments have
traditionally reflected current trends in loan originations.  When
opportunities for lending have been limited, as they have been in recent
quarters, the bank has deployed more of its cash flows into these alternative
earning assets. Conversely, when lending opportunities have been strong,
investment securities and money market investments have typically been reduced. 
The levels of these earning assets have also been affected by trends in deposit
flows.

At September 30, 1993, the book value of the bank's investment securities was   
$357.5 million, down $5.2 million, or 1.4%, from $362.7 million at June 30,
1993, but up $108.2 million, or 43.4%, from $249.3 million at September 30,
1992.

The market value of the bank's investment securities at September 30, 1993 was
$364.0 million, or 101.8% of book value, compared to $368.3 million, or 101.5%
of book value, at June 30, 1993, and to $254.9 million, or 102.2% of book value
at September 30, 1992.  The weighted average maturities of the debt securities
were 2.6 years at September 30 and June 30, 1993 and 3.6 years at September 30,
1993.

United States Government and Agency securities represented $229.3 million, or
64.1%, of the bank's investment securities portfolio at September 30, 1993,
compared to $222.9 million, or 61.5%, and $116.0 million, or 46.5%,
respectively, at June 30, 1993 and September 30, 1992.

Equity securities, including investments in mutual funds, totaled $16.5 million
at September 30, 1993, down $24.7 million, or 60.0%, from $41.2 million at June
30, 1993, and down $26.0 million, or 61.1%, from $42.5 million at September 30,
1992. Management has decided to lessen its emphasis on equity securities and
to reinvest the proceeds from their sale into loan assets or short-term debt
securities.  The market value of the bank's equity securities was $17.6
million, or 106.4%, of book value at September 30, 1993.

The bank's money market investments totaled $45.3 million at September 30, 
1993, down $1.8 million from $47.1 million at the close of the current year's
second quarter, but up $9.8 million from $35.5 million at September 30, 1992.





                                       24
<PAGE>   49
    AVERAGE INVESTMENT PORTFOLIO
    Table 9

<TABLE>
<CAPTION>
                                                         1993               1992        1993        1992
                                                --------------------    --------    --------    --------
                                                   Third      Second       Third        Nine        Nine
    In thousands                                 Quarter     Quarter     Quarter      Months      Months
    ----------------------------------------------------------------------------------------------------
    <S>                                         <C>         <C>         <C>         <C>         <C>
    Federal funds sold                          $ 56,054    $ 52,732    $ 60,969    $ 54,838    $ 58,242
    Interest bearing balances with banks            -           -          4,130        -          2,299
                                                --------    --------    --------    --------    --------
      Total money market investments              56,054      52,732      65,099      54,838      60,541
                                                --------    --------    --------    --------    --------
    Bonds, notes, and debentures:
      United States Government and Agency        232,401     211,576     102,869     210,012      76,992
      Public utility                                 369         669       2,353         761       8,032
      State and municipal                         15,471      16,492      17,408      16,380      17,536
      Corporate and other                         82,667      72,590      66,084      77,477      53,048
    Equity securities, including investments
      in mutual funds                             33,752      42,333      42,779      39,288      44,796
                                                --------    --------    --------    --------    --------
      Total investment securities                364,660     343,660     231,493     343,918     200,404
                                                --------    --------    --------    --------    --------
        Total investment portfolio              $420,714    $396,392    $296,592    $398,756    $260,945
                                                ========    ========    ========    ========    ========
</TABLE>


    INVESTMENT SECURITIES PORTFOLIO
    TABLE 10
<TABLE>
<CAPTION>
                                                    1993                  1993                  1992
                                            -------------------   -------------------   -------------------
                                              At September 30          At June 30          At September 30
                                            -------------------   -------------------   -------------------
                                                Book     Market       Book     Market       Book     Market
    Dollars in thousands                       Value      Value      Value      Value      Value      Value
    -------------------------------------------------------------------------------------------------------
    <S>                                     <C>        <C>        <C>        <C>        <C>        <C>
    Bonds, notes, and debentures:
      United States Government and Agency   $229,303   $232,271   $222,937   $225,703   $116,035   $119,092
      Public utilities                           296        298        448        452      1,688      1,695
      State and municipal                     13,787     14,588     16,092     16,825     17,348     17,733
      Corporate and other                     97,648     99,290     82,029     83,411     71,800     73,885
    Equity securities, including 
      investments in mutual funds             16,504     17,560     41,236     41,884     42,475     42,474
                                            --------   --------   --------   --------   --------   --------
      Total investment securities, net      $357,538   $364,007   $362,742   $368,275   $249,346   $254,879
                                            ========   ========   ========   ========   ========   ========
    Market value as a percent of book value   101.81%               101.53%               102.22%
    Weighted average maturity of
      debt securities (in years)                2.6                   2.6                   3.6
                                                ===                   ===                   ===
</TABLE>


Funding

Funding for the bank's lending and investment activities stems  primarily from
interest bearing deposits and, to a far lesser extent, from borrowings.  In the
third quarter of 1993, the bank had total deposits of $1.4 billion and total
borrowings of $44.6 million, compared to $1.5 billion and $47.5 million,
respectively, at June 30, 1993 and $1.5 billion and $49.8 million, respectively,
at September 30, 1992.

Total funding averaged $1.7 billion in the current third quarter, representing 
a decline of $23.4 million, or 1.4%, from the year's second quarter average 
and a decline of $79.7 million, or 4.5%, from the average in the third quarter 
of last year.





                                       25
<PAGE>   50
Interest bearing deposits averaged $1.4 billion in the current year's third 
quarter, down $21.2 million, or 1.5%, from the year's second quarter, and down
$95.4 million, or 6.3%, from the year-ago period.  Borrowings averaged $46.7 
million, representing a $1.4 million, or 2.9%, decrease from the second quarter
average and a $3.6 million, or 7.1%, drop below the average in the third
quarter of 1992.  As previously indicated, the decline in interest bearing 
deposits signifies the withdrawal of funds from long-term and/or low-yielding 
savings products and their placement into either short-term savings products or
alternative investments that pay higher interest rates.

In point of fact, average savings account balances rose to $792.7 million in 
the current quarter from $787.8 million (a modest $4.9 million increase) in
the year's second quarter and from $733.8 million (a $58.9 million, or 8.0%,
increase) in the third quarter of 1992. At the same time, average CD balances
declined to $333.7 million from $356.4 million and $461.1 million,
respectively, representing reductions of $22.7 million, or 6.4%, and $127.4
million, or 27.6%.

In addition, average money market account balances declined to $146.9 million,
from $152.5 million (a $5.6 million or 3.7% decrease) for the year's second
quarter, and from $176.2 million (a $29.3 million, or 16.6%, decrease) for the
third quarter of last year.

As indicated in the prior discussion of non-interest income on page 13, some
of the funds withdrawn from CDs and money market accounts have been invested in
annuities and mutual funds offered throughout the bank's branch network by
Marketing Distribution Systems, Inc., a vendor of the bank.


    AVERAGE FUNDING
    Table 11

<TABLE>
<CAPTION>
                                                       1993                 1992         1993         1992
                                            -----------------------   ----------   ----------   ----------
                                                 Third       Second        Third         Nine         Nine
    In thousands                               Quarter      Quarter      Quarter       Months       Months
    ------------------------------------------------------------------------------------------------------
    <S>                                     <C>          <C>          <C>          <C>          <C>
    Deposits:
      Non-interest bearing checking         $   70,206   $   69,253   $   60,372   $   66,718   $   58,415
                                            ----------   ----------   ----------   ----------   ----------
    Interest bearing deposits:
      NOW                                      115,737      116,165      112,876      115,729      113,354
      Savings                                  792,737      787,843      733,839      785,259      688,190
      Money market                             146,892      152,483      176,223      153,272      187,456
      Certificates of deposit                  333,687      356,429      461,084      358,974      497,781
      Mortgage escrow                           19,249       16,583       19,715       17,900       17,544
                                            ----------   ----------   ----------   ----------   ----------
        Total interest bearing deposits      1,408,302    1,429,503    1,503,737    1,431,134    1,504,325
                                            ----------   ----------   ----------   ----------   ----------
          Total deposits                     1,478,508    1,498,756    1,564,109    1,497,852    1,562,740
    Borrowings                                  46,705       48,099       50,274       48,114       53,030
    Other non-interest funding (1)             174,622      176,333      165,181      173,826      163,891
                                            ----------   ----------   ----------   ----------   ----------
            Total funding                   $1,699,835   $1,723,188   $1,779,564   $1,719,792   $1,779,661
                                            ==========   ==========   ==========   ==========   ==========
</TABLE>
    (1) Represents stockholders' equity and certain mortgage escrow funds.





                                       26
<PAGE>   51
Liquidity and Capital Resources

The bank's cash flows are derived from operating, investing, and financing 
activities.

Cash flows from operating activities consisted primarily of interest and
dividends received of $89.2 million, offset by interest paid of $35.5 million
for the first nine months of 1993.  Net cash provided by operating activities
for this period amounted to $17.3 million.

For the nine months ended September 30, 1993, the net cash provided by
investing activities was $75.4 million.  Cash flows stemmed primarily from
purchases of investment securities and loans, offset by the repayment of loans
and mortgage backed and related securities and from the sale and maturity of
investment securities.

The net cash used in financing activities was $107.8 million, primarily
reflecting the previously mentioned decrease in deposits and repayment of
borrowings.

The bank has ready access to various wholesale funding sources, including an
existing medium-term note program, a line of credit with another bank,
borrowings under repurchase agreements and, if necessary, short-term borrowings
through the Federal Reserve Bank discount window.  Management believes that
these sources of funds, together with the bank's core deposits and balance
sheet sources of liquidity, are sufficient to meet the bank's anticipated
funding requirements.

At September 30, 1993, stockholders' equity equaled $173.6 million, or 10.23% 
of total assets, compared to $172.6 million, or 9.94%, at June 30, 1993 and to 
$164.9 million, or 9.23%, at September 30, 1992.

The $955,000 rise in stockholders' equity from the close of the year's second
quarter reflects a $751,000 increase in retained earnings (consisting of net
income of $1.6 million less dividends paid of $821,000), and a $193,000
increase in paid-in capital stemming from the issuance of common shares upon
the exercise of stock options.

Compared to September 30, 1992, the $8.7 million increase in stockholders'
equity reflects a $4.0 million increase in retained earnings, a $2.5 million
increase in common stock and paid-in capital triggered by the issuance of
158,138 shares upon the exercise of stock options, and the elimination of net
unrealized depreciation on marketable equity securities which had been $2.2
million at the prior date.





                                       27
<PAGE>   52
Cash dividends paid to common stockholders represented 48.5% of net income for
the nine months ended September 30, 1993 and 38.9% of net income for the nine 
months ended September 30, 1992.

Under the Federal Deposit Insurance Corporation Improvement Act, institutions 
with a leverage capital ratio above 5.0%, and with Tier 1 and total risk-based 
capital ratios above 6.0% and 10.0%, respectively, are categorized as 
"well-capitalized."

At September 30, 1993, the bank's leverage capital ratio was 10.11% of total
assets; for risk-based capital purposes, its Tier 1 and total capital ratios 
were, respectively, 15.41% and 16.58% of risk-weighted assets.

At June 30, 1993 and September 30, 1992, the bank's leverage capital ratios
were 9.80% and 9.07%, respectively; for risk-based capital purposes, its Tier 1
risk-based capital ratios were, respectively, 14.22% and 13.07%, and its total
risk-based capital ratios were 15.39% and 13.80%.


    CAPITAL ADEQUACY
    Table 12
<TABLE>
<CAPTION>
                                                             At or For the Quarter Ended
                                                    ----------------------------------------------
                                                    September 30          June 30     September 30
    Dollars in thousands, except per share data             1993             1993             1992
    ----------------------------------------------------------------------------------------------
    <S>                                               <C>              <C>              <C>
    TOTAL STOCKHOLDERS' EQUITY:
      Period-end                                      $  173,590       $  172,635       $  164,867
      Average                                            172,277          173,912          162,002
    Return on average stockholders' equity                  3.65%           (4.11)%           4.15%
    Average stockholders' equity to assets                  9.99             9.95             8.99
    Internal capital generation rate (1)                    1.74              n/m             2.58

    AT PERIOD-END:
      Common stockholders' equity to assets                10.23%            9.94%            9.23%
      Book value per common share                     $    31.75       $    31.64       $     8.99
      Primary and total capital                          173,590          172,635          164,867
      Tangible equity                                    171,247          170,115          161,551
      Primary and total capital ratios                     10.23%            9.94%            9.23%
      Tangible capital ratio                               10.11             9.80             9.07
      Tier 1 leverage ratio                                10.11             9.80             9.07

    RISK-BASED CAPITAL:
      Tier 1 capital                                  $  171,247       $  170,115       $  161,551
      Total capital                                      184,232          184,141          170,534
      Risk-adjusted assets                             1,111,414        1,196,248        1,235,726
      Tier 1 ratio                                         15.41%           14.22%           13.07%
      Total ratio                                          16.58            15.39            13.80
                                                      ==========       ==========       ==========
</TABLE>
    (1) This ratio indicates the internal rate of return on common
    stockholders' equity and is computed by dividing the earnings retained
    during a period by the average balance of common stockholders' equity for
    the same time period.  
    n/m = not meaningful





                                       28
<PAGE>   53
ITEM III

SIGNATURES


Under the requirements of the Securities Exchange Act of 1934, the bank has
duly caused this report to be signed on its behalf by the undersigned
thereunto duly authorized. 


                                PEOPLES WESTCHESTER SAVINGS BANK



Date:  November 12, 1993        By: /s/ James G. Kane
                                ----------------------------
                                Executive Vice President
                                and Chief Financial Officer




                                By: /s/ James J. Curran, Jr.
                                ----------------------------
                                First Senior Vice President
                                and Chief Accounting Officer





                                       29
<PAGE>   54
 EXHIBIT A
 SUPPLEMENTAL FINANCIAL INFORMATION
 QUARTERLY CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>
                                                         1993                              1992
                                              --------------------------  ---------------------------------- 
                                                Third    Second    First   Fourth    Third   Second    First
 In millions, except per share data           Quarter   Quarter  Quarter  Quarter  Quarter  Quarter  Quarter
 -----------------------------------------------------------------------------------------------------------
 <S>                                           <C>       <C>      <C>      <C>      <C>      <C>      <C>
 Interest and dividend income:
   Loans:
     Mortgage                                  $ 11.9    $ 12.0   $ 12.2   $ 13.3   $ 13.7   $ 14.8   $ 15.3
     Commercial                                   2.6       3.1      3.0      3.7      3.8      4.3      4.9
     Consumer                                     3.1       3.3      3.5      3.6      3.8      4.2      4.1
                                               ------    ------   ------   ------   ------   ------   ------   
       Total interest on loans                   17.6      18.4     18.7     20.6     21.3     23.3     24.3
   Investment securities                          4.5       4.3      4.0      3.7      3.2      2.6      3.0
   Mortgage backed and related securities         4.4       5.1      5.8      6.4      7.1      7.6      6.8
   Other                                          0.6       0.6      0.6      0.6      0.9      0.8      1.0
                                               ------    ------   ------   ------   ------   ------   ------   
       Total interest and dividend income        27.1      28.4     29.1     31.3     32.5     34.3     35.1
                                               ------    ------   ------   ------   ------   ------   ------   
 Interest expense:
   NOW                                            0.4       0.4      0.4      0.5      0.6      0.5      0.6
   Savings                                        5.4       6.2      6.2      6.2      6.7      7.4      7.1
   Money market                                   0.9       0.9      1.0      1.1      1.2      1.5      1.7
   Certificates of deposit                        3.3       3.6      4.0      4.7      5.5      6.3      7.6
   Mortgage escrow                                0.1       0.1      0.1      0.1      0.1      0.1      0.1
                                               ------    ------   ------   ------   ------   ------   ------   
       Total interest on deposits                10.1      11.2     11.7     12.6     14.1     15.8     17.1
   Borrowings                                     1.0       1.0      1.1      1.1      1.1      1.1      1.1
                                               ------    ------   ------   ------   ------   ------   ------   
       Total interest expense                    11.1      12.2     12.8     13.7     15.2     16.9     18.2
                                               ------    ------   ------   ------   ------   ------   ------   
         Net interest income                     16.0      16.2     16.3     17.6     17.3     17.4     16.9
 Provision for loan losses                       (3.0)     (7.0)    (3.0)    (2.5)    (2.2)    (2.4)    (1.9)
                                               ------    ------   ------   ------   ------   ------   ------   
   Net interest income after
     provision for loan losses                   13.0       9.2     13.3     15.1     15.1     15.0     15.0
                                               ------    ------   ------   ------   ------   ------   ------   
 Non-interest income:
   Net investment security gains (losses)         0.7      (0.3)    (0.1)     1.0     (0.3)     0.0     (0.2)
   Service charges and fees                       1.2       1.3      1.2      1.2      1.3      1.2      1.2
   Other                                          0.3       0.4      0.3      0.9      0.2      0.3      0.2
                                               ------    ------   ------   ------   ------   ------   ------   
       Total non-interest income                  2.2       1.4      1.4      3.1      1.2      1.5      1.2
 Non-interest expense:
   General and administrative expense:
     Compensation and benefits                    6.3       6.5      6.8      5.9      6.0      5.8      5.7
     Occupancy and equipment                      2.2       2.2      2.1      2.1      2.1      2.1      2.1
     Advertising                                  0.8       0.8      0.6      0.6      0.6      0.7      0.6
     FDIC deposit insurance premiums              0.9       0.9      0.9      0.9      0.9      0.9      0.9
     Other                                        2.9       2.9      2.7      2.9      2.7      2.8      2.5
                                               ------    ------   ------   ------   ------   ------   ------   
       Total general and
         administrative expense                  13.1      13.3     13.1     12.4     12.3     12.3     11.8
   Loss on real estate investments                0.3       0.2      0.7      0.7      0.9      0.5      0.5
                                               ------    ------   ------   ------   ------   ------   ------   
       Total non-interest expense                13.4      13.5     13.8     13.1     13.2     12.8     12.3
                                               ------    ------   ------   ------   ------   ------   ------   
         Income (loss) before income tax
           expense (benefit) and cumulative
           effect of accounting change            1.8      (2.9)     0.9      5.1      3.1      3.7      3.9
 Income tax expense (benefit)                     0.2      (1.1)     0.6      2.9      1.4      2.2      2.2
                                               ------    ------   ------   ------   ------   ------   ------   
       Income (loss) before cumulative effect
         of accounting change                     1.6      (1.8)     0.3      2.2      1.7      1.5      1.7
 Cumulative effect of change in accounting
   for income taxes                                -         -       4.9       -        -        -        -
                                               ------    ------   ------   ------   ------   ------   ------   
         Net income (loss)                     $  1.6    $ (1.8)  $  5.2   $  2.2   $  1.7   $  1.5   $  1.7
                                               ======    ======   ======   ======   ======   ======   ======   
 Earnings per common share:
   Income (loss) before cumulative effect
     of accounting change                      $ 0.27    $(0.31)  $ 0.05   $ 0.41   $ 0.32   $ 0.29   $ 0.32
   Cumulative effect of change in accounting
     for income taxes                             -         -       0.88      -        -        -        -
                                               ------    ------   ------   ------   ------   ------   ------   
         Net income (loss)                     $ 0.27    $(0.31)  $ 0.93   $ 0.41   $ 0.32   $ 0.29   $ 0.32
                                               ======    ======   ======   ======   ======   ======   ======   
</TABLE>





                                       30
<PAGE>   55
    EXHIBIT B
    SUPPLEMENTAL FINANCIAL INFORMATION
    AVERAGE BALANCES AND YIELD/RATES

<TABLE>
<CAPTION>
                                                                 1993                         
                                          ---------------------------------------------------
                                           Third Quarter    Second Quarter     First Quarter  
                                          ---------------   ---------------   ---------------
                                          Average  Yield/   Average  Yield/   Average  Yield/ 
    Dollars in millions                   Balance   Rate    Balance   Rate    Balance   Rate  
    -----------------------------------------------------------------------------------------
    <S>                                  <C>        <C>    <C>        <C>    <C>        <C>   
    Assets                                                                                    
    Federal funds sold                   $   56.1   2.54%  $   52.7   2.40%  $   55.7   2.56% 
    Interest bearing balances with banks      -      -          -      -          -      -    
    Investment securities                   364.7   4.93      343.7   4.96      323.0   4.99  
    Mortgage backed and related                                                               
      securities                            264.3   6.71      303.1   6.72      333.2   6.93  
    Loans(1):                                                                                 
      Mortgage                              634.4   7.49      624.1   7.67      630.6   7.73  
      Commercial                            160.3   6.60      178.2   6.93      174.2   6.93  
      Consumer                              152.1   8.03      151.6   8.82      153.6   9.01  
                                         --------          --------          -------- 
        Total loans                         946.8   7.43      953.9   7.72      958.4   7.79  
                                         --------          --------          -------- 
    Real estate investments                  22.2   4.26       22.3   4.59       22.5   4.89  
    Other earning assets                      3.6   4.17        3.9   2.83        4.0   2.92  
                                         --------          --------          -------- 
      Total earning assets                1,657.7   6.55    1,679.6   6.75    1,696.8   6.87  
    Allowance for loan losses               (15.3)            (12.6)            (11.0)        
    Non-earning assets(2)                    82.9              81.4              77.0         
                                         --------          --------          -------- 
      Total assets                       $1,725.3          $1,748.4          $1,762.8         
                                         ========          ========          ======== 
                                                                                              
    Liabilities and Stockholders' Equity                                                      
    Liabilities:                                                                              
      NOW                                $  115.7   1.40   $  116.2   1.43   $  115.3   1.53  
      Savings                               792.7   2.75      787.8   3.12      775.0   3.23  
      Money market                          146.9   2.35      152.5   2.35      160.6   2.45  
      Certificates of deposit               333.7   3.99      356.4   4.01      387.4   4.12  
      Mortgage escrow                        19.3   2.06       16.6   2.15       17.8   2.04  
                                         --------          --------          -------- 
        Total interest bearing deposits   1,408.3   2.88    1,429.5   3.11    1,456.1   3.23  
      Borrowings                             46.7   8.38       48.1   8.47       49.6   8.51  
                                         --------          --------          -------- 
        Total interest bearing funds      1,455.0   3.06    1,477.6   3.29    1,505.7   3.40  
      Non-interest bearing deposits          87.3              84.9              76.0         
      Other liabilities                      10.7              12.0              13.3         
                                         --------          --------          -------- 
        Total liabilities                 1,553.0           1,574.5           1,595.0         
    Stockholders' equity                    172.3             173.9             167.8         
                                         --------          --------          -------- 
        Total liabilities and                                                                 
          stockholders' equity           $1,725.3          $1,748.4          $1,762.8         
                                         ========          ========          ======== 
    Interest rate spread                            3.49              3.46              3.47  
    Net interest margin                             3.87              3.86              3.85  
    Total funds provided                            2.60              2.80              2.93  
</TABLE>               
                       

<TABLE>
<CAPTION>
                                                                           1992
                                           ---------------------------------------------------------------------
                                            Fourth Quarter    Third Quarter     Second Quarter    First Quarter
                                           ---------------   ---------------   ---------------   ---------------
                                           Average  Yield/   Average  Yield/   Average  Yield/   Average  Yield/
    Dollars in millions                    Balance   Rate    Balance   Rate    Balance   Rate    Balance   Rate
    ------------------------------------------------------------------------------------------------------------
    <S>                                   <C>        <C>    <C>        <C>    <C>       <C>     <C>       <C>
    Assets                              
    Federal funds sold                    $   46.4   2.32%  $   61.0   2.76%  $   48.2   3.20%  $   65.5   3.55%
    Interest bearing balances with banks       -      -          4.1   3.87        2.7   3.79        -      -
    Investment securities                    269.6   5.39      231.5   5.51      182.2   5.71      187.1   6.56
    Mortgage backed and related         
      securities                             366.0   7.04      382.0   7.47      401.4   7.56      353.6   7.66
    Loans(1):                           
      Mortgage                               641.0   8.29      660.0   8.34      683.5   8.64      684.7   8.94
      Commercial                             211.1   7.02      214.0   7.03      235.0   7.38      247.0   7.94
      Consumer                               154.2   9.49      155.1   9.73      157.6  10.72      156.8  10.35
                                          --------          --------          --------          --------  
        Total loans                        1,006.3   8.20    1,029.1   8.27    1,076.1   8.67    1,088.5   8.92
                                          --------          --------          --------          --------  
    Real estate investments                   23.4   5.29       23.9   5.98       23.7   6.40       24.1   6.84
    Other earning assets                       3.7   3.66        3.8   3.19        5.3   3.40        4.0   3.04
                                          --------          --------          --------          --------  
      Total earning assets                 1,715.4   7.30    1,735.4   7.48    1,739.6   7.90    1,722.8   8.16
    Allowance for loan losses                (10.4)             (9.9)            (10.1)             (9.5)
    Non-earning assets(2)                     77.5              75.9              76.7              88.2
                                          --------          --------          --------          --------  
      Total assets                        $1,782.5          $1,801.4          $1,806.2          $1,801.5
                                          ========          ========          ========          ========  
                                        
    Liabilities and Stockholders' Equity
    Liabilities:                        
      NOW                                 $  114.0   1.74   $  112.9   1.91   $  114.2   1.89   $  113.0   2.16
      Savings                                758.3   3.30      733.8   3.65      694.7   4.25      635.6   4.47
      Money market                           165.3   2.60      176.2   2.78      186.3   3.20      199.9   3.41
      Certificates of deposit                422.4   4.42      461.1   4.80      492.4   5.12      540.3   5.66
      Mortgage escrow                         16.2   2.10       19.7   2.07       16.2   2.14       16.7   2.04
                                          --------          --------          --------          --------  
        Total interest bearing deposits    1,476.2   3.41    1,503.7   3.75    1,503.8   4.20    1,505.5   4.56
      Borrowings                              49.8   8.50       50.3   8.50       55.2   8.03       53.6   8.20
                                          --------          --------          --------          --------  
        Total interest bearing funds       1,526.0   3.57    1,554.0   3.91    1,559.0   4.34    1,559.1   4.68
      Non-interest bearing deposits           82.1              75.6              75.0              71.2
      Other liabilities                       10.8               9.8              11.2              11.6
                                          --------          --------          --------          --------  
        Total liabilities                  1,618.9           1,639.4           1,645.2           1,641.9
    Stockholders' equity                     163.6             162.0             161.0             159.6
                                          --------          --------          --------          --------  
        Total liabilities and           
          stockholders' equity            $1,782.5          $1,801.4          $1,806.2          $1,801.5
                                          ========          ========          ========          ========  
    Interest rate spread                             3.73              3.57              3.56              3.48
    Net interest margin                              4.13              3.98              4.01              3.92
    Total funds provided                             3.08              3.40              3.78              4.09
</TABLE>                                

    (1) Average loan balances include non-performing loans.  
    (2) Average non-earning assets include foreclosed and in-substance 
        foreclosed real estate.





<PAGE>   56
EXHIBIT C
SUPPLEMENTAL FINANCIAL INFORMATION
INTEREST RATE SENSITIVITY ANALYSIS

The following table sets forth the bank's interest rate sensitive assets and
liabilities according to the time periods in which they are expected to 
reprice, and the resulting gap for each time period as well as on a 
cumulative basis.  The significent assumptions and estimates used in the 
preparation of this table are substantially the same as those used in the 
preparation of the comparable table as of December 31, 1992, included on page 
25 of the 1992 Annual Report to Stockholders, except as noted below.

<TABLE>
<CAPTION>
                                                             After One    After Three         After
    At September 30, 1993                     One Year         Through        Through          Five
    Dollars in thousands                       or Less     Three Years     Five Years         Years          Total
    --------------------------------------------------------------------------------------------------------------
    <S>                                       <C>            <C>            <C>            <C>          <C>
    Earning assets:
      Loans (1):
        Adjustable rate                       $483,496       $102,693       $ 14,689       $  2,555     $  603,433
        Fixed rate                              75,184        113,626         52,419        122,660        363,889
                                              --------       --------       --------       --------     ----------
          Total loans                          558,680        216,319         67,108        125,215        967,322
    Investment securities (2)                   87,980        166,478         45,059         58,021        357,538
    Mortgage backed and related securities      91,798         33,152         26,046         95,483        246,479
    Other earning assets                        67,831            163            930          2,261         71,185
                                              --------       --------       --------       --------     ----------
          Total earning assets                $806,289       $416,112       $139,143       $280,980     $1,642,524
                                              ========       ========       ========       ========     ==========
    Interest bearing liabilities:
    NOW and savings (3)                       $399,478       $134,798       $ 79,862       $284,519     $  898,657
    Money market                               143,849           -              -              -           143,849
    Certificates of deposit                    221,556         61,655         40,528            146        323,885
    Mortgage escrow                               -              -              -            13,992         13,992
                                              --------       --------       --------       --------     ----------
          Total interest bearing deposits      764,883        196,453        120,390        298,657      1,380,383
    Borrowings (4)                              28,833         15,795           -              -            44,628
                                              --------       --------       --------       --------     ----------
          Total interest bearing liabilities  $793,716       $212,248       $120,390       $298,657     $1,425,011
                                              ========       ========       ========       ========     ==========
    Excess (deficiency) of earning assets
      over interest bearing liabilities:
        For the period                        $ 12,573       $203,864       $ 18,753       $(17,677)
                                              --------       --------       --------       -------- 
        On a cumulative basis                   12,573        216,437        235,190        217,513
                                              --------       --------       --------       -------- 
    Cumulative excess (deficiency)
      as a percent of total assets                0.74%         12.76%         13.86%         12.82%
                                              ========       ========       ========       ======== 
</TABLE>

(1) Amounts shown include prepayments and repayments at an assumed rate of 12%
per year during each subsequent month on the then outstanding balance.  The 12%
annual rate is based on the bank's five-year historical moving average. However
there is no assurance that future prepayments and repayments will occur at this
rate.  
(2) The "After Five Years" category includes the bank's equity securities
portfolio of $16.5 million.  
(3) The respective totals for NOW accounts ($113.8 million) and savings accounts
($784.8 million) have been allocated as follows: 20% and 48%, respectively, to
the "One Year or Less" category; 15% each to the "After One Through Three Years"
category; 10% and 8%, respectively, to the "After Three Through Five Years"
category and the remaining 55% and 29%, respectively, to the "After Five Years"
category. However, there is no assurance that these balances will actually
remain insensitive to interest rate changes in the future.  
(4) The "One Year or Less" category includes $2.3 million borrowed under an
agreement involving the sale of perferred stocks subject to a put back to the
bank at semiannual purchase dates. The "After One Through Three Years"
category includes $13.8 million borrowed under option repurchase agreements in
which the bank sold state and municipal bonds at par, subject to a put back to
the bank upon 14 days' notice.





                                       32


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