SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20552
                          --------------------------

                                    FORM 10-Q
(Mark One)


[X]QUARTERLY REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE
   ACT OF 1934 For the quarterly period ended March 31, 2002 OR

[ ]TRANSITION  REPORT  PURSUANT  TO SECTION  13 OR 15(d) OF THE  SECURITIES
   EXCHANGE ACT OF 1934


     For the transition period from ___________________to___________________
                     Securities Exchange Act Number 0-29040

                            FIDELITY BANKSHARES, INC.
             (Exact name of registrant as specified in its charter)

         Delaware                                             65-0717085
- -----------------------------                      ----------------------------
(State or other jurisdiction of                            (IRS Employer
incorporation or organization)                          Identification Number)

                205 Datura Street, West Palm Beach, Florida 33401
                    (Address of Principal Executive Offices)

Registrant's telephone number, including area code:     (561) 659-9900

- --------------------------------------------------------------------------------
Former name, former address and former fiscal year, if changed since last report

     Indicate by check |X| whether the Registrant has filed all reports required
to be filed by  Sections  13, or 15(d) of the  Securities  Exchange  Act of 1934
during the preceding 12 months (or for such shorter  period that the  Registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days. Yes |X| No

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                   PROCEEDING DURING THE PRECEDING FIVE YEARS:

     Indicate by check mark whether the  Registrant  has filed all documents and
reports  required  to be filed by  Sections  12, 13, or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court. Yes No

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

     Indicate the number of shares  outstanding of each of the issuer's  classes
of common stock, as of the latest practicable date: There were 15,792,206 shares
of the Registrant's common stock par value $ .10 per share outstanding as of May
1, 2002.






                            FIDELITY BANKSHARES, INC.
                                      INDEX

                                                                            Page
PART I.       FINANCIAL INFORMATION

Item 1. Financial Statements...................................................1

        Consolidated Statements of Financial Condition as of December 31, 2001
           and March 31, 2002..................................................2

        Consolidated  Statements of Operations for the three months ended
           March 31, 2001 and 2002.............................................3

        Consolidated Statements of Comprehensive Operations for the three months
           ended March 31, 2001 and 2002.......................................4

        Consolidated Statements of Cash Flows for the three months ended
           March 31, 2001 and 2002.............................................5

        Notes to Unaudited Consolidated Financial Statements...................6

Item 2. Management's  Discussion and Analysis of Financial Condition and Results
         of Operations........................................................12

PART II. OTHER INFORMATION....................................................20






PART I.       FINANCIAL INFORMATION
              Item I.    Financial Statements

FIDELITY BANKSHARES, INC.
- --------------------------------------------------------------------------------
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION



                                                                                                                Unaudited
                                                                                          December 31,           March 31,
                                                                                              2001                  2002
                                                                                         =============== =====================
ASSETS (In Thousands, except share data) CASH AND CASH EQUIVALENTS:
                                                                                                        
     Cash and amounts due from depository institutions........................           $    52,944          $    53,119
     Interest-bearing deposits................................................                43,347              195,283
                                                                                         -----------          -----------
         Total cash and cash equivalents......................................                96,291              248,402
                                                                                         -----------          -----------
ASSETS AVAILABLE FOR SALE (At Fair Value):
     Municipal bonds and government and agency securities.....................                94,522               94,746
     Mortgage-backed securities...............................................               201,533              175,075
     Corporate debt securities................................................                36,138               36,506
                                                                                         -----------          -----------
         Total assets available for sale......................................               332,193              306,327
LOANS RECEIVABLE, Net.........................................................             1,583,425            1,667,220
OFFICE PROPERTIES AND EQUIPMENT, Net..........................................                59,235               60,256
FEDERAL HOME LOAN BANK STOCK, At cost, which approximates market..............                14,577               15,763
REAL ESTATE OWNED, Net........................................................                   219                   73
ACCRUED INTEREST RECEIVABLE...................................................                10,745               10,400
DEFERRED INCOME TAX ASSET.....................................................                 5,253                5,256
OTHER ASSETS                                                                                  34,997               35,174
                                                                                         -----------          -----------
TOTAL ASSETS                                                                             $ 2,136,935          $ 2,348,871
                                                                                         ===========          ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
DEPOSITS .....................................................................           $ 1,559,436          $ 1,738,560
OTHER BORROWED FUNDS..........................................................                36,326               37,814
ADVANCES FROM FEDERAL HOME LOAN BANK..........................................               290,266              312,337
ADVANCES BY BORROWERS FOR TAXES AND INSURANCE.................................                 3,207                8,817
DRAFTS PAYABLE................................................................                12,136                7,043
GUARANTEED PREFERRED BENEFICIAL INTERESTS IN COMPANY'S
     JUNIOR SUBORDINATED DEBENTURES...........................................                28,750               28,750
OTHER LIABILITIES.............................................................                29,202               35,591
                                                                                         -----------          -----------
     TOTAL LIABILITIES........................................................             1,959,323            2,168,912
                                                                                         -----------          -----------

STOCKHOLDERS' EQUITY:
PREFERRED STOCK, 2,000,000 shares authorized, none issued.....................                     -                    -
COMMON STOCK ($.10 par value) 30,000,000 authorized shares:
     15,781,244 at December 31, 2001 and 15,790,056 shares outstanding at March                1,578                1,579
31, 2002
ADDITIONAL PAID IN CAPITAL....................................................               117,889              117,985
RETAINED EARNINGS - substantially restricted..................................                66,839               69,317
TREASURY STOCK - at cost, 338,332 shares at December 31, 2001 and
     330,794 shares at March 31, 2002.........................................                (1,721)              (1,705)
COMMON STOCK PURCHASED BY EMPLOYEE STOCK OWNERSHIP PLAN.......................                (4,969)              (4,870)
ACCUMULATED OTHER COMPREHENSIVE LOSS..........................................                (2,004)              (2,347)
                                                                                         -----------          -----------
     TOTAL STOCKHOLDERS' EQUITY...............................................               177,612              179,959
                                                                                         -----------          -----------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY....................................           $ 2,136,935          $ 2,348,871

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


See Notes to Consolidated Financial Statements.










FIDELITY BANKSHARES, INC.
- --------------------------------------------------------------------------------
CONSOLIDATED STATEMENTS OF OPERATIONS
- --------------------------------------------------------------------------------



                                                                                                Unaudited
                                                                                                  For the
                                                                                            Three Months Ended
                                                                                                  March 31,
                                                                                          2001               2002
                                                                                      ========= ====================
                                                                                    (In Thousands, except share data)
Interest income:
                                                                                                  
     Loans.............................................................                $   27,417       $   29,586
     Investment securities.............................................                       832              980
     Other investments.................................................                     1,017              768
     Mortgage-backed and corporate debt securities.....................                     5,332            2,343
                                                                                       ----------       ----------
         Total interest income.........................................                    34,598           33,677
                                                                                       ----------       ----------
Interest expense:
     Deposits..........................................................                    17,486           10,474
     Advances from Federal Home Loan Bank and other borrowings.........                     5,292            5,391
                                                                                       ----------       ----------
         Total interest expense........................................                    22,778           15,865
                                                                                       ----------       ----------

Net interest income....................................................                    11,820           17,812

Provision for loan losses..............................................                       580              501
                                                                                       ----------       ----------

Net interest income after provision for loan losses....................                    11,240           17,311
                                                                                       ----------       ----------
Other income:
     Service charges on deposit accounts...............................                     1,172            1,618
     Fees for other banking services...................................                     1,307            1,656
     Net gain on sale of loans, mortgage-backed securities and investments                    241               22
     Miscellaneous.....................................................                       294              250
                                                                                       ----------       ----------
         Total other income............................................                     3,014            3,546
                                                                                       ----------       ----------
Operating expense:
     Employee compensation and benefits................................                     7,060            8,470
     Occupancy and equipment...........................................                     2,442            2,706
     Gain on real estate owned.........................................                       (10)             (14)
     Marketing.........................................................                       460              428
     Federal deposit insurance premium.................................                        69               72
     Miscellaneous.....................................................                     3,312            2,592
                                                                                       ----------       ----------
         Total operating expense.......................................                    13,333           14,254
                                                                                       ----------       ----------

Income before provision for income taxes...............................                       921            6,603
                                                                                       ----------       ----------
Provision for income taxes:
     Current...........................................................                       319            2,378
     Deferred..........................................................                        44              217
                                                                                       ----------       ----------
         Total provision for income taxes..............................                       363            2,595
                                                                                       ----------       ----------

              Net income...............................................                $      558       $    4,008
                                                                                       ==========       ==========

Earnings per share:
     Basic.............................................................                $     0.04       $     0.26
                                                                                       ==========       ==========
     Diluted...........................................................                $     0.03       $     0.26
                                                                                       ==========       ==========


See Notes to Consolidated Financial Statements.





FIDELITY BANKSHARES, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE OPERATIONS
- --------------------------------------------------------------------------------




                                                                                               Unaudited
                                                                                                For the
                                                                                           Three Months Ended
                                                                                               March 31,
                                                                                           2001            2002
                                                                                  =============== ===================
                                                                                             (In Thousands)


                                                                                                 
Net Income....................................................................       $       558       $     4,008
Other comprehensive income, net of tax:
     Unrealized gains (losses) on assets available for sale:
         Unrealized holding gains (losses) arising during period..............             1,841              (343)
                                                                                     -----------       ------------

Comprehensive income..........................................................       $     2,399       $     3,665
                                                                                     ===========       ===========


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





FIDELITY BANKSHARES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
- --------------------------------------------------------------------------------



                                                                                            Unaudited
                                                                                  For the Three Months Ended
                                                                                           March 31,
                                                                                      2001              2002
                                                                                   =========      ==============
                                                                                                  (In Thousands)
CASH FLOWS FROM (FOR) OPERATING ACTIVITIES:
                                                                                               
Net Income.............................................................            $    558          $  4,008
Adjustments to reconcile net income to net cash provided by operating
activities:
   Depreciation........................................................                 827               888
   ESOP compensation expense...........................................                   -               179
   Accretion of discounts, amortization of premiums and goodwill, and                  (293)             (767)
    other deferred yield items.........................................
   Provision for loan losses...........................................                 580               501
   Provisions for losses and net (gains) losses on sales of
    real estate owned..................................................                  16               (30)

   Net (gain) loss on sale of:
         Loans.........................................................                (240)              (22)
         Mortgage-backed securities....................................                  (1)                -
         Office properties and equipment...............................                  76                 8
Increase in accrued interest receivable................................                 462               345
Decrease (increase) in other assets....................................               1,275              (165)
Increase (decrease) in drafts payable..................................               3,164            (5,093)
Increase in deferred income taxes......................................                  43               855
(Decrease) increase in other liabilities...............................              (4,330)            6,385
                                                                                   ---------         --------
         Net cash provided by operating activities.....................               2,137             7,092
                                                                                   --------          --------
CASH FLOW FROM (FOR) INVESTING ACTIVITIES:
Loan originations and principal payments on loans......................             (54,275)          (73,036)
Principal payments received on mortgage-backed securities..............               7,767            37,460
Purchases of:
   Loans...............................................................              (5,854)          (11,513)
   Mortgage-backed securities..........................................                   -           (11,473)
   Federal Home Loan Bank stock........................................                   -            (1,186)
   Investment securities...............................................             (72,000)          (50,000)
   Office properties and equipment.....................................              (4,033)           (1,947)
Proceeds from sales of:
   Loans...............................................................              34,356             1,326
   Real estate acquired in settlement of loans.........................                   -               219
   Mortgage-backed securities available for sale.......................                  94                 -
Proceeds from maturities of municipal bonds and government and agency                27,115            49,000
securities
Other..................................................................                 269              (631)
                                                                                   --------          ---------
         Net cash used for investing activities........................             (66,561)          (61,781)
                                                                                   --------          ---------

CASH FLOW FROM (FOR) FINANCING ACTIVITIES:
Proceeds from the sale of common stock, net of issuance costs..........                  33                33
Cash dividends paid....................................................                (743)           (1,526)
Net increase (decrease) in:
   NOW accounts, demand deposits and savings accounts..................              43,307           193,295
   Certificates of deposit.............................................              11,555           (14,171)
   Advances from Federal Home Loan Bank................................              (3,527)           22,071
   Other borrowed funds................................................              31,182             1,488
   Advances by borrowers for taxes and insurance.......................               5,057             5,610
                                                                                   --------          --------
         Net cash provided by financing activities.....................              86,864           206,800
                                                                                   --------          --------
NET INCREASE IN CASH AND CASH EQUIVALENTS..............................              22,440           152,111
CASH AND CASH EQUIVALENTS, Beginning of period.........................             100,309            96,291
                                                                                   --------          --------
CASH AND CASH EQUIVALENTS, End of period...............................            $122,749          $248,402
                                                                                   ========          ========



See Notes to Consolidated Financial Statements.







NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

1.       GENERAL

     The accounting  and reporting  policies of Fidelity  Bankshares,  Inc. (the
"Company") and its subsidiary Fidelity Federal Bank & Trust (the "Bank") conform
to accounting  principles generally accepted in the United States of America and
to predominant practices within the thrift industry. The Company has not changed
its  accounting and reporting  policies from those  disclosed in its 2001 Annual
Report on Form 10-K.

     The Company conducts no business other than holding the common stock of the
Bank.  Consequently,  its net income is derived from the operations of the Bank.
In the opinion of the Company's management,  all adjustments necessary to fairly
present the consolidated financial position of the Company at March 31, 2002 and
the results of its  consolidated  operations  and cash flows for the period then
ended, all of which are of a normal and recurring nature, have been included.

     In September  2000, the FASB issued SFAS No. 140  "Accounting for Transfers
and Servicing of Financial Assets and  Extinguishments  of  Liabilities,"  which
replaces the accounting and reporting  standards of SFAS No. 125 "Accounting for
Transfers and Servicing of Financial Assets and Extinguishments of Liabilities."
SFAS No. 140 provides  accounting  and  reporting  standards  for  transfers and
servicing of financial  assets and  extinguishments  of  liabilities  based on a
financial-components  approach  that  focuses on  control.  The  statement  also
requires  reclassification  of financial  assets  pledged as  collateral  in the
statement of financial  position  separately from other assets not so encumbered
or disclosure of such assets in footnotes to the financial  statements  based on
certain  criteria.  This  statement is effective  for transfers and servicing of
financial assets and  extinguishments  of liabilities  occurring after March 31,
2001.  This  statement is effective  for  recognition  and  reclassification  of
collateral  and for  disclosures  relating to  securitization  transactions  and
collateral  for fiscal  years ending  after  December 15, 2000.  The Company has
adopted this accounting principle beginning January 1, 2001.

     In June 2001,  the FASB issued SFAS No. 141  "Business  Combinations".  The
statement makes significant changes to the accounting for business combinations,
principally by the elimination of the pooling-of-interests  method of accounting
for business  combinations.  This  statement,  which is  effective  for business
combinations  completed  after June 30, 2001,  also  clarifies  the criteria for
recognition of intangible assets  separately from goodwill.  The Company has had
no business combinations  subsequent to the effective date of this promulgation,
but would  comply  with the  provisions  of SFAS No.  141 in the event of future
acquisitions.

     In June 2001, the FASB issued SFAF No. 142,  "Goodwill and Other Intangible
Assets".  SFAS No. 142  discontinues  the  practice of  amortizing  goodwill and
intangible  assets with  indefinite  lives and  initiates  an annual  review for
impairment of these assets.  The Company has adopted this  accounting  principle
beginning January 1, 2002. The Company does not anticipate any impairment in the
carrying value of goodwill arising from previous  acquisitions.  Amortization of
goodwill  included in the Company's income statement for the quarter ended March
31, 2001 was $63,000.

     In June  2001,  the  FASB  issued  SFAS  No.  143,  "Accounting  for  Asset
Retirement  Obligations".  The statement applies to legal obligations associated
with the  retirement  of a  tangible  long-lived  asset  that  results  from the
acquisition,  construction,  or  development  and/or the normal  operation  of a
long-lived asset, except for certain lessee obligations.  The statement requires
these  obligations be recorded at fair value as of the date of retirement and is
effective for fiscal years  beginning  after June 15, 2002. The Company does not
believe that the adoption of this  accounting  principle will have a significant
effect on it's financial statements.

     In  August  2001,  the  FASB  issued  SFAS  No.  144,  "Accounting  for the
Impairment  or Disposal of  Long-Lived  Assets".  This  statement  establishes a
single  accounting  model for  long-lived  assets to be disposed of by sale, and
requires  that  long-lived  assets  to  be  abandoned,   exchanged  for  similar
productive  assets, or distributed to owners in a spinoff be considered held and
used until disposed.  The Company has adopted this standard beginning January 1,
2002. The adoption did not have an effect on the Company's financial statements.

     Certain  amounts in the  financial  statements  have been  reclassified  to
conform with the March 31, 2002 presentation.

2.       REORGANIZATION AND SECOND STEP CONVERSION

     The Company completed the mutual-to-stock  conversion of its mutual holding
company parent on May 15, 2001 and the related common stock offering resulted in
the Company  selling  8,695,943  shares of common  stock for $10.00 per share to
certain customers of Fidelity Federal Bank & Trust, its benefit plans, including
the employee  stock  ownership  plan,  and to existing  public  stockholders  of
Fidelity  Bankshares,  Inc.  In  addition,  7,048,207  shares were issued to the
existing  stockholders  based on an exchange rate of 2.4165 new shares of common
stock for each existing share. At the completion of the conversion,  the Company
had 15,744,150 shares outstanding

     The  conversion  was  accounted  for as a change in corporate  form with no
subsequent change in the historical basis of the Company's  assets,  liabilities
and equity.  All references in the consolidated  financial  statements and notes
thereto to share data  (including  number of shares and per-share  amounts) have
been restated giving retroactive recognition to the exchange rate.

3.       LOANS RECEIVABLE

     Loans  receivable  at December 31, 2001 and March 31, 2002,  consist of the
following:



                                                                            December 31,       March 31,
                                                                                2001            2002
                                                                            ============== =================
                                                                                     (In Thousands)

                                                                                          
One-to-four single family, residential real estate mortgages.........         $  944,046        $  962,133
Commercial and multi-family real estate mortgages....................            233,157           319,429
Real estate construction-primarily residential.......................            284,495           295,830
Land loans-primarily residential.....................................             25,627            31,677
                                                                              ----------        ----------
Total first mortgage loans...........................................          1,487,325         1,609,069
Consumer loans.......................................................            105,077           113,054
Commercial business loans............................................            188,045           141,765
                                                                              ----------        ----------
Total gross loans....................................................          1,780,447         1,863,888
Less:
     Undisbursed portion of loans in process.........................            192,464           191,604
     Unearned discounts, premiums and deferred loan fees (costs), net             (2,289)           (2,274)
     Allowance for loan losses.......................................              6,847             7,338
                                                                              ----------        ----------

Loans receivable-net.................................................         $1,583,425        $1,667,220

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








4.       ALLOWANCE FOR LOAN LOSSES

     An analysis of the changes in the allowance for loan losses for the
year ended December 31, 2001 and the three months ended March 31, 2001 and 2002,
is as follows:



                                                                For the Year              For the Three Months
                                                                    Ended                                   Ended
                                                                 December 31,                     March 31,
                                                                    2001                  2001                 2002
                                                                 ===========          ===========          ===========
                                                                                              (In Thousands)

                                                                                                 
Balance at beginning of period..............................      $    4,905          $    4,905          $     6,847

Current provision...........................................           2,054                 580                  501
Charge-offs.................................................            (117)                (34)                 (16)
Recoveries..................................................               5                   1                    6
                                                                  -----------         -----------          -----------

Ending balance..............................................      $    6,847         $     5,452          $     7,338
                                                                  ===========         ===========          ===========




     An  analysis of the  recorded  investment  in  impaired  loans owned by the
Company at the end of each period and the related specific  valuation  allowance
for those loans is as follows:



                                                                    December 31, 2001             March 31, 2002
                                                                =========================== ============================

                                                                    Loan        Related         Loan         Related
                                                                  Balance      Allowance       Balance      Allowance
                                                                ------------- ------------- -------------- -------------
                                                                                               
Impaired loan balances and related allowances:
Loans with related allowance for loan losses................     $  1,242      $  1,093      $  1,716       $  1,237
Loans without related allowance for loan losses.............        5,680             -         6,654              -
                                                                 --------      --------      --------       --------
                                                                 $  6,922      $  1,093      $  8,370       $  1,237
                                                                 ========      ========      ========       ========


     The Bank's  policy on interest  income on impaired  loans is to reverse all
accrued  interest  against  interest  income if a loan becomes more than 90 days
delinquent  and cease accruing  interest  thereafter.  Such interest  ultimately
collected is credited to income in the period of recovery.




5.       REGULATORY CAPITAL

     The Company's  subsidiary,  Fidelity  Federal Bank & Trust,  is a regulated
financial  institution.  Its regulatory capital amounts and ratios are presented
in the following table:


                                                                                                    To be Considered
                                                                           Minimum for               Well Capitalized
                                                                        Capital Adequacy           for Prompt Corrective
                                                   Actual                   Purposes                 Action Provisions
                                        -- ---------- ------------ -------------- ------------- ------------- --------------
                                             Ratio      Amount         Ratio         Amount        Ratio         Amount
                                        -- ---------- ------------ -------------- ------------- ------------- --------------
                                                                        (Dollars in Thousands)
                                                                                               
As of December 31, 2001 Stockholders'
     Equity and ratio to total assets          8.0%     $170,463
                                          ========

Unrealized decrease in market value
     of assets available for sale
     (net of applicable income taxes)                      2,004
Goodwill.............................                     (2,175)
Disallowed servicing assets..........                        (22)
                                                        --------
Tangible capital and ratio to
     adjusted total assets...........          8.0%     $170,270         1.5%       $  32,064
                                          ========    ==========      ======        =========
Tier I (core) capital and ratio to
     adjusted total assets...........          8.0%     $170,270         3.0%       $  64,129        5.0%       $ 106,881
                                          ========      ========      ======        =========     ======        =========
Tier I (core) capital and ratio to
     risk-weighted total assets......         12.0%     $170,270         4.0%       $  56,524        6.0%       $  84,785
                                          ========                    ======        =========     ======        =========

Allowable Tier 2 capital:
General loan valuation allowances ...                      5,633
                                                        --------
Total risk-based capital and ratio to
     risk-weighted total assets......         12.4%     $175,903         8.0%       $ 113,047       10.0%       $ 141,309
                                          ========      ========      ======        =========     ======        =========

Total assets.........................                 $2,136,529
                                                      ==========

Adjusted total assets................                 $2,137,617
                                                      ==========

Risk-weighted assets.................                 $1,413,088
                                                      ==========


As of March 31, 2002 Stockholders'
     Equity and ratio to total assets          7.4%     $174,513
                                          ========

Unrealized decrease in market value
     of assets available for sale
     (net of applicable income taxes)                      2,347
Goodwill.............................                     (2,175)
Disallowed servicing assets..........                        (18)
                                                        --------
Tangible capital and ratio to
     adjusted total assets...........          7.4%     $174,667         1.5%       $  35,238
                                          ========    ==========      ======        =========
Tier I (core) capital and ratio to
     adjusted total assets...........          7.4%     $174,667         3.0%       $  70,476        5.0%       $ 117,460
                                          ========      ========      ======        =========     ======        =========
Tier I (core) capital and ratio to
     risk-weighted total assets......         11.3%     $174,667         4.0%       $  61,985        6.0%       $  92,977
                                          ========                    ======        =========     ======        =========

Allowable Tier 2 capital:
General loan valuation allowances ...                      6,053
                                                      ----------
Total risk-based capital and ratio to
     risk-weighted total assets......         11.7%     $180,720         8.0%       $ 123,970       10.0%       $ 154,962
                                          ========      ========      ======        =========     ======        =========

Total assets.........................                   $2,347,548
                                                        ==========

Adjusted total assets................                   $2,349,203
                                                        ==========

Risk-weighted assets.................                   $1,549,619
                                                        ==========

<page>

6.       EARNINGS PER SHARE

     The  weighted-average  number of shares used to calculate basic and diluted
earning per share,  including the adjustments for the Bank's leveraged  Employee
Stock  Ownership  Plan (ESOP) and stock options for the three months ended March
31,  2001,  retroactively  adjusted to reflect the 2001 stock  offering,  are as
follows:



                                                                       For the Three Months Ended
                                                                           March 31, 2001
                                                               ---------------------------------------
                                                                  Income          Shares       Per-Share
                                                                 Numerator     Denominator       Amount
                                                               ========================================


                                                                                      
Net income.................                                    $    558,000
Basic EPS:
Mortgage loans.............
Income available to
     common stockholders...                                    $    558,000     15,737,549    $    0.04
                                                                                              =========
Effect of diluted shares:
     Common stock options..                                                       152,539
                                                                                  -------
Diluted EPS:
Income available to
     common stockholders...                                    $    558,000     15,890,088    $    0.03
                                                               ============     ==========    =========



     The  weighted-average  number of shares used to calculate basic and diluted
earning per share,  including the  adjustments  for the Bank's stock options for
the three months ended March 31, 2002, are as follows:



                                                                       For the Three Months Ended
                                                                           March 31, 2002
                                                               ---------------------------------------
                                                                  Income          Shares       Per-Share
                                                                 Numerator     Denominator       Amount
                                                               ========================================


                                                                                    
Net income.................                                      $4,008,000
Basic EPS:
Mortgage loans.............
Income available to
     common stockholders...                                      $4,008,000     15,286,944    $    0.26
                                                                                              =========
Effect of diluted shares:
     Common stock options..                                                        150,513
                                                                                ----------
Diluted EPS:
Income available to
     common stockholders...                                      $4,008,000     15,437,457    $    0.26
                                                                ===========     ==========    =========


<page>

     Pursuant to Statement of Position,  93-6, entitled  "Employers'  Accounting
for  Employee  Stock  Ownership  Plans,"  issued  by  the  Accounting  Standards
Executive  Committee of the American Institute of Certified Public  Accountants,
ESOP shares that have not been committed to be released are not considered to be
outstanding.


7.       OTHER COMPREHENSIVE INCOME (LOSS)

     An analysis of the changes in Accumulated Other  Comprehensive Loss for the
periods ended March 31, 2001 and 2002, is as follows:



                                                                              For the Three                For the Three
                                                                              Months Ended                 Months Ended
                                                                             March 31, 2001               March 31, 2002
                                                                            ------------------            ----------------
                                                                               Unrealized                    Unrealized
                                                                                 Losses                        Losses
                                                                              On Securities                On Securities
                                                                            ================== ========== =================
                                                                                            (In Thousands)

                                                                                                
  Beginning Balance.............................................              $  (4,019)                    $ (2,004)
  Current-period change.........................................                  1,841                         (343)
                                                                              ---------                     --------
  Ending balance................................................              $  (2,178)                    $ (2,347)
                                                                              =========                     ========


     An analysis of the related  tax effects  allocated  to Other  Comprehensive
Loss is as follows:



                                                For the Three Months Ended           For the Three Months Ended
                                                      March 31, 2001                       March 31, 2002
                                              --------------------------------     --------------------------------

                                                            Tax                                  Tax
                                              Before-tax (Expense)  Net-of-Tax     Before-tax (Expense)  Net-of-Tax
                                               Amount     Benefit    Amount         Amount     Benefit    Amount
                                              ========== ========== ========== === ========== ========== ==========

Unrealized gain (loss) on assets available for sale:
                                                                                       
 Unrealized holding gains
  (losses) arising during period.........      $ 3,018    $(1,177)   $ 1,841        $  (562)   $   219    $  (343)
                                               =======    ========   =======        ========   =======    ========


<page>


Item 2. Management's  Discussion and Analysis of Financial Condition and Results
          of Operations

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

General.

     Fidelity Bankshares, Inc. (the "Company") is the parent company of Fidelity
Federal Bank & Trust ("Fidelity Federal" or the "Bank"). The Company conducts no
business other than holding the common stock of the Bank. Consequently,  its net
income is derived from the Bank. The Bank's net income is primarily dependent on
its net interest income,  which is the difference between interest income earned
on its  investments  in mortgage  loans and  mortgage-backed  securities,  other
investment  securities and loans,  and its cost of funds  consisting of interest
paid on deposits and  borrowings.  The Bank's net income also is affected by its
provision for loan losses,  as well as by the amount of other income,  including
income  from  fees  and  service  charges,  net  gains  and  losses  on sales of
investments,  and operating expense such as employee  compensation and benefits,
deposit  insurance  premiums,  occupancy and equipment  costs, and income taxes.
Earnings of the Bank also are  affected  significantly  by general  economic and
competitive   conditions,   particularly   changes  in  market  interest  rates,
government  policies  and actions of  regulatory  authorities,  which events are
beyond the  control of the Bank.  In  particular,  the  general  level of market
interest rates tends to be highly cyclical.

Forward-Looking Statements.

     When used in this report,  the words or phrases "will likely  result," "are
expected  to," "will  continue,"  "is  anticipated,"  "estimate,"  "project"  or
similar expressions are intended to identify "forward-looking statements" within
the  meaning of the  Private  Securities  Litigation  Reform  Act of 1995.  Such
statements  are subject to certain  risks and  uncertainties,  including,  among
other  things,  changes in economic  conditions  in the  Company's  market area,
changes in policies by  regulatory  agencies,  fluctuations  in interest  rates,
demand for loans in the Company's  market area and competition  that could cause
actual results to differ materially from historical earnings and those presently
anticipated  or projected.  The Company  wishes to caution  readers not to place
undue reliance on any such  forward-looking  statements,  which speak only as of
the date made.  The Company  wishes to advise  readers  that the factors  listed
above  could  affect the  Company's  financial  performance  and could cause the
Company's  actual  results  for  future  periods to differ  materially  from any
opinions or statements  expressed  with respect to future periods in any current
statements.

Recent Developments.

     The Company completed the mutual-to-stock  conversion of its mutual holding
company parent on May 15, 2001 and the related common stock offering resulted in
the Company  selling  8,695,943  shares of common  stock for $10.00 per share to
certain customers of Fidelity Federal Bank & Trust, its benefit plans, including
the employee  stock  ownership  plan,  and to existing  public  stockholders  of
Fidelity  Bankshares,  Inc.  In  addition,  7,048,207  shares were issued to the
existing  stockholders  based on an exchange rate of 2.4165 new shares of common
stock for each existing share. At the completion of the conversion,  the Company
had 15,744,150 shares outstanding.

     The  conversion  was  accounted  for as a change in corporate  form with no
subsequent change in the historical basis of the Company's  assets,  liabilities
and equity.  All references in the consolidated  financial  statements and notes
thereto to share data  (including  number of shares and per-share  amounts) have
been restated giving retroactive recognition to the exchange rate.

Other Comprehensive Income/Loss.

     Other Comprehensive Loss for the quarter ended March 31, 2002 was $343,000,
compared to Other  Comprehensive  Income of $1.0  million for the quarter  ended
March 31, 2001.  This  represents a decrease of $2.2  million.  This decrease in
Other  Comprehensive  Income  resulted  from a decrease  in the market  value of
assets classified as available for sale.

<page>

Changes in Financial Condition.

     The Company's  assets  increased by $211.9 million to $2.3 billion at March
31, 2002 compared to December 31, 2001. Net loans receivable  increased by $83.8
million.  Cash increased by $151.9 million,  but was accompanied by a decline in
assets  available for sale of $25.9  million.  The increase in cash is primarily
related to the Company's success in increasing core deposits during the quarter.
In  addition,  the Bank  increased  its  investment  in  office  properties  and
equipment,  primarily  for new office sites,  by $1.0  million,  while all other
assets  increased  by $875,000.  Funds for the increase in assets were  provided
primarily  as a result of an increase in  deposits of $179.1  million,  together
with increases in other  liabilities  in the amount of $30.5  million,  of which
advances from Federal Home Loan Bank were $22.1 million. The Company's equity at
March 31, 2002  increased by $2.3 million  from  December 31, 2001.  Accumulated
Other  Comprehensive  Loss increased by $343,000.  Also affecting equity was net
income for the quarter of $4.0 million,  which was partially offset by dividends
declared of $1.5 million.

Results of Operations.

     Net  income  for the  quarter  ended  March  31,  2002  was  $4.0  million,
representing  an increase  of $3.5  million  compared  to $558,000  for the same
quarter in 2001.  The primary  reasons for this  increase,  which are more fully
described  below, was a decrease in interest expense on deposits of $7.0 million
and an  increase  in  interest  income  from  loans of $2.2  million.  Partially
offsetting  this  increase  was an increase in the income tax  provision to $2.6
million  from  $363,000  for  the  quarters  ended  March  31,  2002  and  2001,
receptively.

Interest Income.

     Interest  income  for the  quarter  ended  March 31,  2002,  totaled  $33.7
million,  representing  a decrease  of  $921,000  or 2.7%  compared  to the same
quarter in 2001.  The  Bank's  interest  income  from  loans  increased  by $2.2
million,  primarily as a result of an increase of 18% in the average  balance of
loans to $1.6 billion from $1.4 billion for the quarter ended March 31, 2002 and
2001, respectively. Interest income from investment securities also increased to
$980,000  for the  quarter  ended  March  31,  2002 from  $832,000  for the 2001
quarter.  This  increase  was  due to an  increase  in the  average  balance  of
investment securities of $48.9 million,  which was slightly offset by a decrease
in the  average  yield of such  securities  to 3.78% in 2002 from 6.08% in 2001.
There was a decline in interest income from mortgage-backed and other securities
of $3.0 million principally  resulting from a decrease in the average balance of
these  securities  to $220.9  million for the quarter  ended March 31, 2002 from
$319.5  million  for the  quarter  ended March 31,  2001.  Interest  income also
decreased  on other  investments  by  $249,000  due mainly to a decrease  in the
average yield on these  investments  to 2.17% from 5.85% for the quarters  ended
March 31, 2002 and 2001, respectively.

Interest Expense.

     Interest  expense  for the  quarter  ended March 31,  2002,  totaled  $15.9
million,  a decrease of $6.9 million or 30.3% from the same quarter in 2001. The
principal cause for this decline was a decrease in interest  expense on deposits
of $7.0 million.  The average balance of deposits  increased to $1.6 billion for
the quarter  ended March 31, 2002 compared to $1.5 billion for the quarter ended
March 31, 2001,  but the cost of those  deposits  declined to 2.54%  compared to
4.62%  for the  same  quarters.  The  decline  in the cost of  deposits  had two
principal  causes.  The Bank's core deposits as a percentage  of total  deposits
improved  from 40.9% at March 31, 2001 to 52.7% at March 31, 2002.  In addition,
the  majority  of the Bank's  certificates  of deposit  repriced in a lower rate
environment.  Interest  expense on borrowed  funds  increased by $99,000  caused
primarily by an increase in the average  balance of such funds to $375.4 million
from $327.3  million.  Partially  offsetting this increase was a decrease in the
average  cost to 5.74% for the  quarter  ended March 31, 2002 from 6.47% for the
comparable 2001 quarter.

Net Interest Income.

     While the Company's  interest income  decreased by $921,000 for the quarter
ended March 31, 2002, compared to the same period in 2001, interest expense also
decreased by $6.9 million, resulting in net interest income of $17.8 million for
the quarter  ended  March 31,  2002.  This  represents  a $6.0  million or 50.7%
increase in net interest income when compared to the same period in 2001.

<page>

Provision for Loan Losses.

         Our provision for loan losses decreased by $79,000 to $501,000 for the
quarter ended March 31, 2002 from $580,000 for the quarter ended March 31, 2001.
The Bank's total allowance for loan losses at March 31, 2002 of $7.3 million is
maintained at a level that represents management's best estimate of losses in
the loan portfolio at the balance sheet date that were both probable and
reasonably estimable. The Bank's ratio of non-performing loans to total loans
was .36% at March 31, 2002 and 2001, respectively.

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

Other Income.

     Other  income for the quarter  ended March 31,  2002 was $3.5  million,  an
increase of $532,000 compared to the quarter ended March 31, 2001. This increase
is  principally  due to  increases  in  service  charges  on  deposit  accounts,
resulting  principally  from the  improvement in core deposits,  of $446,000 and
fees for other banking  services of $349,000.  These  increases  were  partially
offset by a decrease of  $219,000 in net gain on sale of loans,  mortgage-backed
securities and investments as well as a decrease in other  miscellaneous  income
of $44,000 for the quarter ended March 31, 2002 to the comparable  2001 quarter.
Operating Expense.

     Operating  expenses  increased by $921,000 to $14.3 million for the quarter
ended March 31, 2002 as compared to the quarter  ended March 31, 2001.  Employee
compensation  and  benefits  increased by $1.4  million.  This  increase,  which
includes  normal  salary  increases,  also reflects an increase in the number of
full time  equivalent  employees  from 596 at March  2001 to 635 at March  2002.
Occupancy  and equipment  costs  increased by $264,000 due in part to additional
depreciation  expenses  relating  to  new  computer  equipment  and  new  branch
facilities.  Also contributing to this increase was a slight increase in federal
deposit insurance premiums of $3,000. Partially offsetting these increases was a
decrease  in  marketing  expense of $32,000  and a decrease  in other  operating
expense  of  $720,000  for  the   quarters   ended  March  31,  2002  and  2001,
respectively.  Other  operating  expense  for the  quarter  ended March 31, 2001
included a $1.1 million charge  relating to the termination of a data processing
service contract.

Income Taxes.

     Provision for income taxes was $2.6 million for the quarter ended March 31,
2002  compared to $363,000 for the quarter  ended March 31, 2001.  This increase
was  attributable to an increase in income before  provision for income taxes of
$5.7  million to $6.6  million in 2002 from  $921,000  in 2001.  These  expenses
approximate  the rates paid by the Company for  Federal and state  income  taxes
applied to the Company's pre-tax income.

Market Risk Analysis.

     As a holding  company for a financial  institution,  the Company's  primary
component of market risk is interest rate  volatility.  Fluctuations in interest
rates will ultimately  impact both the level of income and expense recorded on a
large portion of the Bank's assets and liabilities,  and the market value of all
interest-earning assets and interest-bearing liabilities, other than those which
possess  a  short  term  to  maturity.  Since  the  majority  of  the  Company's
interest-bearing  liabilities  and nearly all of the Company's  interest-earning
assets are held by the Bank,  virtually all of the Company's  interest rate risk
exposure lies at the Bank level. As a result, all significant interest rate risk
management  procedures  are performed by management of the Bank.  Based upon the
nature of the Bank's  operations,  the Bank is not  subject to foreign  currency
exchange or commodity  price risk.  The Bank's loan  portfolio  is  concentrated
primarily in Palm Beach, Martin and Broward Counties in Florida and is therefore
subject to risks  associated  with the local economy.  As of March 31, 2002, the
Company does not own any trading assets, other than $1,097,000 of assets held by
the SMPIAP Trust which can be actively traded by and are held for the benefit of
senior  management.  Income in these  accounts  accrues to and losses are solely
absorbed by senior management.  At March 31, 2002, the Company does not have any
hedging transactions in place such as interest rate swaps and caps.

<page>

Asset and Liability Management-Interest Rate Sensitivity Analysis.

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

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

     The following table sets forth the Bank's estimated  internal  calculations
of MVPE as of March 31, 2002.

 Changes in Rates                    Market Value of Portfolio Equity
   (Rate Shock)                $  Amount        $ Change         % Change
   ============                ==========     =============    =============
                                          (Dollars in Thousands)

   +200bp                   $  259,677           $ (32,402)         (11.09%)
   +100bp                      272,018             (20,061)          (6.87%)
     -0-                       292,079                   0             0.0%
   -100bp                      289,267              (2,812)          (0.96%)
   -200bp                      281,228             (10,851)          (3.72%)


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

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




                                                     6 Months     1 Year      3 Years     5 Years
                                                     Through      Through     Through     Through     Over 10
                                        0-6 Months    1 Year      3 Years     5 Years     10 Years      Years
                                        ----------- ------------ ----------- ----------- ----------- -----------

                                                                                    
     NOW accounts                           .88%        .88%         .68%        .67%       1.69%     100.00%
     Passbook, club accounts                .00%        .00%         .27%        .77%      10.29%     100.00%
     Money market deposit accounts         1.56%       1.56%        0.00%       0.00%      36.55%     100.00%




     The  above  assumptions  are  estimates  of  annual  percentages  based  on
remaining balances and while management  believes these rates to be a reasonable
analysis of future deposit trends based on past performance,  they should not be
regarded as indicative of the actual  prepayments  and  withdrawals  that may be
experienced by the Bank in any given period.  Certain  shortcomings are inherent
in the methodology used in the above interest rate risk  measurements.  Modeling
changes in MVPE requires the making of certain  assumptions  that may or may not
reflect  how actual  yields and costs  respond to changes in market  rates.  For
example,  although certain assets and liabilities may have similar maturities or
periods to repricing,  they may react in different  degrees to changes in market
interest rates. Also,  interest rates on certain types of assets and liabilities
may  fluctuate  in advance of or lag behind  changes in market  interest  rates.
Additionally,  certain  assets,  such as ARM loans,  have features that restrict
changes in interest rates on a short-term basis and over the life of the assets.
Moreover,  in the  event of a change in  interest  rates,  prepayment  and early
withdrawal  levels may  possibly  deviate  significantly  from those  assumed in
calculating  the above table.  Management  has also made estimates of fair value
discount rates that it believes to be reasonable.  However, due to the fact that
there is no quoted market for many of the assets and liabilities, management has
no  definitive  basis to determine  whether the fair values  presented  would be
indicative of the value negotiated in an actual sale.

<page>

     Accordingly,  while the above  table  provides  an  estimate  of the Bank's
interest rate risk exposure at a particular point in time, it is not intended to
provide a precise  forecast  of the effect of market  changes on the Bank's MVPE
and net interest income, as actual results may vary.

     Under OTS risk-based capital regulations, savings associations are required
to  calculate  the  MVPE.  These  calculations  are based  upon data  concerning
interest-earning assets,  interest-bearing  liabilities and other rate sensitive
assets and  liabilities  provided  to the OTS on schedule  CMR of the  quarterly
Thrift  Financial  Report.  Commencing  June 30, 1994, for purposes of measuring
interest rate risk, the OTS began using the MVPE calculations  which essentially
discount the cash flows from an institution's  assets and liabilities to present
value, using current market rates. There are significant differences between the
Bank's internal  assumptions used to calculate the previously presented MVPE and
those used by the OTS. For  example,  the Bank's  internal  decay rates for NOW,
passbook and money market  accounts  produce an average  expected life for these
instruments of 16.63 years, 12.45 years and 10.30 years,  respectively.  The OTS
standard  assumptions for these same  instruments at December 31, 2000 result in
an expected  average life of 2.9 years,  3.3 years and 0.6 years,  respectively.
Accordingly,   the  Bank's  previously   presented  MVPE  calculations  are  not
representative of those which would be produced by the OTS.

     The  Bank's  policy in recent  years has been to  reduce  its  exposure  to
interest rate risk  generally by better  matching the maturities of its interest
rate sensitive  assets and  liabilities  and by originating  ARM loans and other
adjustable  rate  or  short-term  loans,  as well  as by  purchasing  short-term
investments. However, particularly in a low interest rate environment, borrowers
typically  prefer  fixed  rate  loans to ARM  loans.  The Bank does not  solicit
high-rate jumbo certificates or brokered funds.

Liquidity and Capital Resources.

     The Bank is required to maintain minimum levels of liquid assets as defined
by OTS regulations.  This requirement,  which varies from time to time depending
upon  economic  conditions  and deposit  flows,  is based upon a  percentage  of
deposits and short-term  borrowings.  The required ratio  currently is 4.0%. The
Bank's liquidity ratio averaged 16.81% during the month of March 2002. Liquidity
ratios  averaged  16.01% for the quarter ended March 31, 2002.  The Bank adjusts
its  liquidity  levels  in order  to meet  funding  needs of loan  originations,
deposit outflows,  payment of real estate taxes on mortgage loans, and repayment
of  borrowings  and  loan  commitments.  The  Bank  also  adjusts  liquidity  as
appropriate to meet its asset and liability management objectives.

     The  Bank's  primary  sources  of  funds  are  deposits,  amortization  and
prepayment  of  loans  and  mortgage-backed   securities  and  other  short-term
investments,  as well as earnings  and funds  provided  from  operations.  While
scheduled  principal  repayments on loans and  mortgage-backed  securities are a
relatively  predictable source of funds,  deposit flows and loan prepayments are
greatly   influenced  by  general  interest  rates,   economic   conditions  and
competition.  The Bank manages the pricing of its deposits to maintain a desired
deposit  balance.  In  addition,  the Bank invests  excess  funds in  short-term
interest-earning  and other  assets,  which  provide  liquidity  to meet lending
requirements.  Short-term  interest-bearing  deposits  with the FHLB of  Atlanta
amounted  to $195.3  million at March 31,  2002.  Other  assets  qualifying  for
liquidity  at March 31, 2002,  including  unpledged  mortgage-backed  securities
guaranteed by the Federal  National  Mortgage  Association  and the Federal Home
Loan Mortgage Corporation, were $124.3 million. For additional information about
cash flows from the Company's operating, financing and investing activities, see
Consolidated Statements of Cash Flows included in the Financial Statements.  The
primary  sources  of cash are net  income,  principal  repayments  on loans  and
mortgage-backed securities,  increases in deposit accounts and advances from the
FHLB.

     Liquidity  management  is both a daily and  long-term  function of business
management.  If the Bank  requires  funds  beyond its ability to  generate  them
internally, borrowing agreements exist with the FHLB which provide an additional
source of funds. At March 31, 2002, the Bank had $312.3 million in advances from
the FHLB. At March 31, 2002, the Bank had  commitments  outstanding to originate
or purchase loans of $186.1  million.  This amount does not include the unfunded
portion of loans in process. Certificates of deposit scheduled to mature in less
than  one  year at  March  31,  2002,  totaled  $692.3  million.  Based on prior
experience, management believes that a significant portion of such deposits will
remain with the Bank.

<page>

     New Accounting Prononucements - In September 2000, the FASB issued SFAS No.
140   "Accounting   for  Transfers   and  Servicing  of  Financial   Assets  and
Extinguishments  of  Liabilities,"  which  replaces the accounting and reporting
standards of SFAS No. 125  "Accounting  for Transfers and Servicing of Financial
Assets and Extinguishments of Liabilities." SFAS No. 140 provides accounting and
reporting  standards  for  transfers  and  servicing  of  financial  assets  and
extinguishments  of liabilities  based on a  financial-components  approach that
focuses on control.  The statement also requires  reclassification  of financial
assets pledged as collateral in the statement of financial  position  separately
from other assets not so encumbered or disclosure of such assets in footnotes to
the financial statements based on certain criteria.  This statement is effective
for  transfers  and  servicing  of  financial  assets  and   extinguishments  of
liabilities  occurring  after March 31, 2001.  This  statement is effective  for
recognition and  reclassification of collateral and for disclosures  relating to
securitization  transactions  and  collateral  for  fiscal  years  ending  after
December 15, 2000. The Company has adopted this accounting  principle  beginning
January 1, 2001.

     In June 2001,  the FASB issued SFAS No. 141  "Business  Combinations".  The
statement makes significant changes to the accounting for business combinations,
principally by the elimination of the pooling-of-interests  method of accounting
for business  combinations.  This  statement,  which is  effective  for business
combinations  completed  after June 30, 2001,  also  clarifies  the criteria for
recognition of intangible assets  separately from goodwill.  The Company has had
no business combinations  subsequent to the effective date of this promulgation,
but would  comply  with the  provisions  of SFAS No.  141 in the event of future
acquisitions.

     In June 2001, the FASB issued SFAF No. 142,  "Goodwill and Other Intangible
Assets".  SFAS No. 142  discontinues  the  practice of  amortizing  goodwill and
intangible  assets with  indefinite  lives and  initiates  an annual  review for
impairment of these assets.  The Company has adopted this  accounting  principle
beginning January 1, 2002. The Company does not anticipate any impairment in the
carrying value of goodwill arising from previous  acquisitions.  Amortization of
goodwill  included in the Company's income statement for the quarter ended March
31, 2001 was $63,000.

     In June  2001,  the  FASB  issued  SFAS  No.  143,  "Accounting  for  Asset
Retirement  Obligations".  The statement applies to legal obligations associated
with the  retirement  of a  tangible  long-lived  asset  that  results  from the
acquisition,  construction,  or  development  and/or the normal  operation  of a
long-lived asset, except for certain lessee obligations.  The statement requires
these  obligations be recorded at fair value as of the date of retirement and is
effective for fiscal years  beginning  after June 15, 2002. The Company does not
believe that the adoption of this  accounting  principle will have a significant
effect on it's financial statements.

     In  August  2001,  the  FASB  issued  SFAS  No.  144,  "Accounting  for the
Impairment  or Disposal of  Long-Lived  Assets".  This  statement  establishes a
single  accounting  model for  long-lived  assets to be disposed of by sale, and
requires  that  long-lived  assets  to  be  abandoned,   exchanged  for  similar
productive  assets, or distributed to owners in a spinoff be considered held and
used until disposed.  The Company has adopted this standard beginning January 1,
2002. The adoption did not have an effect on the Company's financial statements.






                            FIDELITY BANKSHARES, INC.
                                 AND SUBSIDIARY

                           Part II - Other Information


Item 1        Legal Proceedings

              The Company and its subsidiary are not involved in any litigation,
              nor is the Company aware of any pending litigation, other than
              legal proceedings incident to the business of the Company, such as
              foreclosure actions filed on behalf of the Company. Management,
              therefore, believes the results of any current litigation would be
              immaterial to the consolidated financial condition or results of
              operation of the Company.


Item 2        Changes in Securities

              None.


Item 3        Default Upon Senior Securities

              Not applicable.


Item 4        Submission of Matters to a Vote of Security Holders

              None


Item 5        Other Information

              None.


Item 6        Exhibits and Reports on Form 8-K

              (a)   All required exhibits are included in Part I under
                    Consolidated Financial Statements (pages 2 through 5), Notes
                    to Unaudited Consolidated Financial Statements (pages 6
                    through 11) and Management's Discussion and Analysis of
                    Financial Condition and Results of Operations (pages 12
                    through 19), and are incorporated by reference, herein.










                                   SIGNATURES

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
Registrant has duly caused this report to be signed by the undersigned thereunto
duly authorized.



                                            FIDELITY BANKSHARES, INC.






Date:  May 13, 2002                By:     /S/Vince A. Elhilow
                                           ------------------------------
                                           Vince A. Elhilow
                                           President and Chief Executive Officer





Date:  May 13, 2002                By:     /S/Richard D. Aldred
                                          ------------------------------
                                          Richard D. Aldred
                                          Executive Vice President
                                          Chief Financial Officer