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 September 30, 2005
                                       OR

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

         For the transition period from  __________________to___________________

         Commission File Number   0-29040
                                  --------

                            Fidelity Bankshares, Inc.
              ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

         Delaware                                         65-1101656
- --------------------------------------------------------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
  incorporation or organization)

  205 Datura Street, West Palm Beach, Florida                          33401
- --------------------------------------------------------------------------------
(Address of principal executive offices)                           (Zip Code.)

                                 (561) 803-9900
               ---------------------------------------------------
              (Registrant's telephone number, including area code)

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

     Indicate  by check  mark  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

     Indicate by check mark whether the Registrant is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). Yes |X| No

     Indicate  by check mark  whether  the  Registrant  is a shell  company  (as
defined  in Rule  12b-2 of the  Exchange  Act).  Yes No |X|

                      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 25,100,515 shares
of the  Registrant's  common  stock par value $.10 per share  outstanding  as of
October 31, 2005.

<Page>


                            FIDELITY BANKSHARES, INC.
                                      INDEX

                                                                            Page
PART I.       FINANCIAL INFORMATION

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

            Unaudited Condensed Consolidated Statements of Financial Condition
              as of December 31, 2004 and September 30, 2005...................1

            Unaudited Condensed Consolidated Statements of Operations for the
              three and the nine months ended September 30, 2004 and 2005......2

            Unaudited Condensed Consolidated Statements of Comprehensive
              Operations for the three and the nine months ended
              September 30, 2004 and 2005......................................3

            Unaudited Condensed Consolidated Statements of Cash Flows for the
              nine months ended September 30, 2004 and 2005....................4

            Notes to Unaudited Condensed Consolidated Financial Statements.....5

 Item 2.    Management's Discussion and Analysis of Financial Condition
              and Results of Operations.......................................17

 Item 3.    Quantitative and Qualitative Disclosure About Market Risk.........25

 Item 4.    Controls and Procedures...........................................28

PART II.      OTHER INFORMATION...............................................29

 Item 1.    Legal Proceedings.................................................29

 Item 2.    Changes in Securities and Stock Repurchases.......................30

 Item 3.    Default Upon Senior Securities....................................30

 Item 4.    Submission of matters to a Vote of Security Holders...............30

 Item 5.    Other Information.................................................30

 Item 6.    Exhibits..........................................................31

EXHIBITS

            Section 302 Certification.........................................32

            Section 906 Certification.........................................35




PART I.       FINANCIAL INFORMATION
              Item 1.    Financial Statements

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



                                                                                               December 31,         September 30,
                                                                                                    2004                2005
                                                                                             ================     =================
ASSETS                                                                                                  (In thousands)
CASH AND CASH EQUIVALENTS:
                                                                                                             
     Cash and amounts due from depository institutions........................                $   108,327          $   108,768
     Interest-earning deposits................................................                     41,082               37,098
                                                                                              -----------           ----------
         Total cash and cash equivalents......................................                    149,409              145,866
                                                                                              -----------           ----------
SECURITIES AVAILABLE FOR SALE (At Fair Value):
     Municipal bonds and government and agency securities.....................                     65,156               59,599
     Mortgage-backed securities...............................................                    440,473              379,658
                                                                                              -----------           ----------
         Total assets available for sale......................................                    505,629              439,257
                                                                                              -----------          -----------
SECURITIES HELD TO MATURITY (At Cost):
     Mortgage-backed securities...............................................                     89,167              255,878
LOANS RECEIVABLE, Net.........................................................                  2,556,700            2,896,565
OFFICE PROPERTIES AND EQUIPMENT, Net..........................................                     83,439               90,977
FEDERAL HOME LOAN BANK STOCK, At cost, which approximates market..............                     17,399               12,694
REAL ESTATE OWNED, Net........................................................                          -                1,793
ACCRUED INTEREST RECEIVABLE...................................................                     12,379               14,856
GOODWILL  ....................................................................                      2,171               14,376
CORE DEPOSIT INTANGIBLES......................................................                          -                6,718
DEFERRED INCOME TAX ASSET.....................................................                      7,883                9,038
OTHER ASSETS                                                                                       46,363               51,927
                                                                                              -----------           ----------
TOTAL ASSETS                                                                                  $ 3,470,539          $ 3,939,945
                                                                                              ===========          ===========
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
DEPOSITS .....................................................................                $ 2,814,670          $ 3,317,751
OTHER BORROWED FUNDS..........................................................                     46,097               90,693
ADVANCES FROM FEDERAL HOME LOAN BANK..........................................                    250,855              120,769
ADVANCES BY BORROWERS FOR TAXES AND INSURANCE.................................                      3,166               22,009
DRAFTS PAYABLE................................................................                          -                1,314
JUNIOR SUBORDINATED DEBENTURES................................................                     53,608               53,608
OTHER LIABILITIES.............................................................                     50,860               54,184
                                                                                              -----------           ----------
     TOTAL LIABILITIES........................................................                  3,219,256            3,660,328
                                                                                              -----------           ----------
STOCKHOLDERS' EQUITY:
PREFERRED STOCK, 2,000,000 shares authorized, none issued.....................                          -                    -
COMMON STOCK ($.10 par value) 30,000,000 authorized shares:
     outstanding 24,425,050 at December 31, 2004 and 25,100,515 at
         September 30, 2005...................................................                      2,442                2,510
ADDITIONAL PAID IN CAPITAL....................................................                    152,398              165,945
RETAINED EARNINGS - substantially restricted..................................                    105,556              123,445
TREASURY STOCK - at cost, 441,082 shares at December 31, 2004 and
     416,186 shares at September 30, 2005.....................................                     (1,756)              (1,777)
COMMON STOCK ALLOCATED TO:
     Employee stock ownership plan............................................                     (3,909)              (3,648)
     Recognition and retention plan...........................................                     (3,045)              (2,100)
ACCUMULATED OTHER COMPREHENSIVE LOSS..........................................                       (403)              (4,758)
                                                                                              ------------          -----------
     TOTAL STOCKHOLDERS' EQUITY...............................................                    251,283              279,617
                                                                                              ------------          -----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY....................................               $  3,470,539          $ 3,939,945
                                                                                              =============        ============


See Notes to Unaudited Condensed Consolidated Financial Statements.

                                       1



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



                                                                                    For the                    For the
                                                                              Three Months Ended           Nine Months Ended
                                                                                 September 30,                September 30,
                                                                              2004         2005          2004            2005
                                                                            ==================================================
                                                                                    (In Thousands, except per share data)
Interest income:
                                                                                                     
     Loans.............................................................      $ 36,778      $ 44,920    $  103,458   $ 123,109
     Investment securities.............................................         1,022           509         2,517       1,457
     Other investments.................................................           234           584           876       1,354
     Mortgage-backed and corporate debt securities.....................         4,952         7,970        13,288      23,464
                                                                             ---------     --------      --------    --------
         Total interest income.........................................        42,986        53,983       120,139     149,384
                                                                             ---------     --------      --------    --------
Interest expense:
     Deposits..........................................................         9,945        17,262        28,909      41,889
     Advances from Federal Home Loan Bank and other borrowings.........         5,301         3,049        14,992      11,017
                                                                             ---------     --------      --------    --------
         Total interest expense........................................        15,246        20,311        43,901      52,906
                                                                             ---------     --------      --------    --------

Net interest income....................................................        27,740        33,672        76,238      96,478

Provision for loan losses..............................................           783           304         2,174       1,298
                                                                             --------      --------       -------     -------

Net interest income after provision for loan losses....................        26,957        33,368        74,064      95,180
                                                                             --------      --------       -------     -------
Other income:
     Service charges on deposit accounts...............................         2,740         2,972         8,374       8,272
     Fees for other banking services...................................         2,830         3,250         8,499       9,371
     Net gain on sale of loans.........................................           134           170           391         643
     Net gain on sale of investments...................................            81             -         1,134           -
     Miscellaneous.....................................................           460           540         1,467       1,384
                                                                              --------      --------      -------     --------
         Total other income............................................         6,245         6,932        19,865      19,670
                                                                              --------      --------      -------     -------

Operating expense:
     Employee compensation and benefits................................        13,110        15,073        37,576      43,237
     Occupancy and equipment...........................................         4,403         5,484        12,356      15,301
     (Gain)/loss on real estate owned and other repossessed
     assets                                                                        (8)           46           (18)         47
     Marketing.........................................................           523           714         1,631       2,230
     Federal deposit insurance premium.................................            96            99           279         297
     Miscellaneous.....................................................         4,953         5,573        13,266      15,455
                                                                              -------       -------       -------     -------
         Total operating expense.......................................        23,077        26,989        65,090      76,567
                                                                              -------       -------       -------     -------

Income before provision for income taxes...............................        10,125        13,311        28,839      38,283

Provision for income taxes.............................................         3,943         5,052        11,282      14,561
                                                                              -------       -------       -------     -------

           Net income..................................................      $  6,182       $ 8,259       $17,557    $ 23,722
                                                                              =======       =======       =======    ========

Earnings per share: (Note 1)
     Basic.............................................................      $   0.28       $  0.34       $  0.80    $   0.98
                                                                              =======      ========       =======    ========
     Diluted...........................................................      $   0.27       $  0.33       $  0.78    $   0.95
                                                                              =======      ========       =======    ========

Dividends declared per share...........................................      $   0.07       $  0.08       $  0.20    $   0.24
                                                                              =======      ========       =======    ========


See Notes to Unaudited Condensed Consolidated Financial Statements.
                                       2

<Page>

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



                                                                                For the                       For the
                                                                           Three Months Ended            Nine Months Ended
                                                                             September 30,                  September 30,
                                                                          2004         2005              2004         2005
                                                                       ====================================================
                                                                                           (In Thousands)


                                                                                                       
Net Income........................................................     $ 6,182       $ 8,259         $17,557      $23,722
Other comprehensive income (loss), net of tax:
    Unrealized gains (losses) on assets available for sale........       7,738        (2,179)          2,310       (4,355)
                                                                         -----       --------        --------    --------


Comprehensive income (loss).......................................     $13,920       $ 6,080         $19,867      $19,367
                                                                       =======       ========        ========     =======



See Notes to Unaudited Condensed Consolidated Financial Statements.

                                       3

<Page>

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


                                                                                   For the Nine Months Ended
                                                                                          September 30,
                                                                                      2004            2005
                                                                                   ==========================
                                                                                         (In Thousands)
CASH FLOWS FROM (FOR) OPERATING ACTIVITIES:
                                                                                             
Net Income.............................................................            $ 17,557        $ 23,722
Adjustments to reconcile net income to net cash provided by operating
activities:
   Depreciation........................................................               4,354           5,246
   Amortization of core deposit intangibles............................                   -             380
   ESOP and recognition and retention plan compensation expense........               1,998           1,989
   Accretion of discounts, amortization of premiums and intangible
    assets, and other deferred yield items.............................              (2,719)         (5,275)
   Provision for loan losses...........................................               2,174           1,298
   Provisions for losses and net (gains) losses on sales of real
     estate owned......................................................                 (12)           (130)
   Net (gain) loss on sale of:
         Loans.........................................................                (391)           (643)
         Government & agency securities................................                (126)              -
         Mortgage backed securities....................................              (1,008)              -
         Office properties and equipment...............................                (394)             46
Change in operating assets and liabilities, net of acquisitions:
   Increase in accrued interest receivable.............................              (2,385)         (1,977)
   Increase in other assets............................................                (385)         (2,651)
   Increase in drafts payable..........................................               2,270           1,314
   Increase (decrease) in deferred income taxes........................                 936          (1,741)
   Increase in other liabilities.......................................               5,308           2,493
                                                                                   --------         -------
         Net cash provided by operating activities.....................              27,177          24,071
                                                                                   --------         -------
CASH FLOW FROM (FOR) INVESTING ACTIVITIES:
Loan originations and principal payments on loans......................            (358,670)       (450,854)
Principal payments received on mortgage-backed securities..............             148,065          96,123
Purchases of:
   Loans...............................................................             (29,020)        (29,809)
   Mortgage-backed securities..........................................            (323,446)         (6,947)
   Federal Home Loan Bank stock........................................             (16,567)         (3,422)
   Government & agency securities......................................             (59,755)              -
   Office properties and equipment.....................................              (9,252)         (9,202)
Proceeds from sales of:
   Loans...............................................................              26,559          35,907
   Federal Home Loan Bank stock........................................              10,626           8,695

   Government & agency securities......................................               4,922          24,667
   Repossessed assets acquired in settlement of loans..................                  74             160
   Office properties and equipment.....................................                 502               -
   Mortgage backed securities..........................................             177,606           8,246
Proceeds from maturities of investment securities......................                   -           5,050
Net cash received from acquisitions....................................                   -           6,577
Other..................................................................               1,088            (141)
                                                                                   --------         --------
         Net cash used for investing activities........................            (427,268)       (314,950)
                                                                                   ---------        --------
CASH FLOW FROM (FOR) FINANCING ACTIVITIES:
Proceeds from the sale of common stock and exercise of stock options,
net of issuance costs..................................................                 164             212
Cash dividends paid....................................................              (4,394)         (5,292)
Net increase (decrease) in:
   NOW accounts, demand deposits and savings accounts..................             280,666         232,810
   Certificates of deposit.............................................             (47,241)        132,781
   Advances from Federal Home Loan Bank................................             120,689        (136,599)
   Other borrowed funds................................................              (4,273)         44,596
   Advances by borrowers for taxes and insurance.......................              21,180          18,828
                                                                                   --------        --------
         Net cash provided by financing activities.....................             366,791         287,336
                                                                                   --------        --------
NET DECREASE IN CASH AND CASH EQUIVALENTS..............................             (33,300)         (3,543)
CASH AND CASH EQUIVALENTS, beginning of period.........................             109,887         149,409
                                                                                   --------        --------
CASH AND CASH EQUIVALENTS, end of period...............................            $ 76,587        $145,866
                                                                                   ========        ========
See Notes to Unaudited Condensed Consolidated Financial Statements


                                       4



NOTES TO UNAUDITED CONDENSED 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
with accounting  principles  generally  accepted in the United States of America
and with  predominant  practices  within the  banking and thrift  industry.  The
Company  has not  changed  its  accounting  and  reporting  policies  from those
disclosed in its 2004 Annual Report on Form 10-K.

These  consolidated  financial  statements have been prepared in accordance with
the  instructions  for Form 10-Q and Item 303 (b) of  Regulation  S-K and do not
include all disclosures required by accounting  principles generally accepted in
the  United  States of  America  for a complete  presentation  of our  financial
condition  and  results  of  operations.  In  the  opinion  of  management,  the
information  reflects  all  adjustments  (consisting  only of  normal  recurring
adjustments)  which are necessary in order to make the financial  statements not
misleading  and for a fair  presentation  of the results of operations  for such
periods.  The  results  for the period  ended  September  30, 2005 should not be
considered as indicative  of results for a full year.  For further  information,
refer to the  consolidated  financial  statements and footnotes  included in our
annual report on Form 10-K for the year ended December 31, 2004.

Goodwill and Other  Intangible  Assets - Goodwill  represents  the excess of the
cost of an  acquisition  over the fair value of the net assets  acquired.  Other
intangible assets represent  purchased assets that also lack physical  substance
but can be separately  distinguished  from goodwill  because of  contractual  or
other legal  rights or because  the asset is capable of being sold or  exchanged
either  on its  own  or in  combination  with  a  related  contract,  asset,  or
liability. Goodwill is tested at least annually for impairment.

Intangible  assets with finite lives are  primarily  core  deposits.  Intangible
assets  are  subject  to  impairment  testing  whenever  events  or  changes  in
circumstances  indicate that the carrying  amount may not be  recoverable.  Core
deposit  intangibles  are amortized  over their useful lives,  approximately  10
years using the straight-line amortization method.

Stock  Splits - During 2004,  the Company  declared a three for two common stock
split in the form of a stock  dividend paid on January 14, 2005 to  stockholders
of record on December 31, 2004.  All share and per share data have been restated
to give retroactive effect to this stock split.

Use of Estimates in the Preparation of Financial Statements - The preparation of
financial statements in conformity with accounting principles generally accepted
in the United  States of  America  requires  management  to make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.

Certain amounts in the financial  statements  have been  reclassified to conform
with the September 30, 2005 presentation.

                                       5
<Page>

2.   STOCK-BASED COMPENSATION
The Company has one  stock-based  compensation  plan which it accounts for using
the  intrinsic  value  method.  During the nine months ended  September 30, 2005
total stock options granted,  exercised or expired/forfeited were 95,535, 87,506
and 4,695,  respectively.  Also during the same period  101,708 shares of common
stock were issued  through  the vesting of  restricted  stock  grants.  The only
stock-based  compensation  expense reflected in net income relates to restricted
stock grants. No stock option-based  employee  compensation cost is reflected in
net income, as all options granted under those plans had an exercise price equal
to the market value of the  underlying  common  stock on the date of grant.  The
following table  illustrates the pro forma effect on net income and earnings per
share if the  Company  had  applied  the fair value  recognition  provisions  to
stock-based employee compensation using the Black-Scholes model.




                                                                                For the                          For the
                                                                           Three Months Ended              Nine Months Ended
                                                                             September 30,                    September 30,
                                                                          2004          2005               2004         2005
                                                                        ===================================================
                                                                             (In Thousands, except per share data)

                                                                                                      
Net Income, as reported.............................................     $ 6,182    $  8,259           $17,557       $23,722
    Add: Total stock-based employee compensation expense
included
      in reported net earnings, net of related tax effects..........         192         195               640           586
    Deduct: Total stock-based employee compensation
      expense determined under fair value based method
      for all awards, net of related tax effects....................        (317)       (334)           (1,190)       (1,143)

Pro forma net income................................................     $ 6,057    $  8,120           $17,007       $23,165
                                                                         ========   =========          ========      ========

    Basic - as reported............................................         0.28        0.34              0.80          0.98
    Basic - pro forma..............................................         0.27        0.33              0.77          0.95

    Diluted - as reported..........................................         0.27        0.33              0.78          0.95
    Diluted - pro forma............................................         0.27        0.32              0.75          0.93



The  weighted-average  number  of shares  used to  calculate  basic and  diluted
earnings per share for the quarter ended  September  30, 2004 was  retroactively
adjusted to reflect  the three for two stock split  declared in 2004 and paid in
January 2005.

In December 2004, the FASB issued FAS 123 (revised 2004),  Share-Based  Payment.
Under this promulgation, companies are required to reflect costs associated with
employee stock options in their income  statements at fair value. In April 2005,
the SEC amended the date for compliance with FAS 123 (revised 2004) so that each
registrant  that is not a small  business  issuer  will be  required  to prepare
financial  statements in accordance  with statement 123 (revised 2004) beginning
with the first  interim or annual  reporting  period of the  registrant's  first
fiscal  year  beginning  on or after  June 15,  2005.  The  Company  will  begin
reflecting  stock  option costs under the fair value  method  commencing  in the
quarter beginning  January 1, 2006 as required.  The Company is still evaluating
the effects of adoption of this principle.

                                       6
<Page>

3.   DEFINED BENEFIT PENSION PLAN
Employees  hired prior to January 1, 2001  participate  in the Bank's  qualified
defined benefit pension plan covering substantially all such employees. The plan
calls  for  benefits  to be paid  to  eligible  employees  at  retirement  based
primarily  upon years of service  with the Bank and  compensation  rates  during
those years.  The Bank's policy is to fund the qualified  retirement  plan in an
amount  that falls  between the minimum  contribution  required by the  Employee
Retirement  Income  Security Act and maximum tax deductible  contribution.  Plan
assets  consist  primarily of common  stock,  U.S.  Government  obligations  and
certificates of deposit.

Components of net periodic benefit cost are as follows:


                                                                        For the                         For the
                                                                  Three Months Ended               Nine Months Ended
                                                                    September 30,                     September 30,
                                                                 2004         2005                2004        2005
                                                              ========================        =========================
                                                                  (In Thousands)                   (In Thousands)
                                                                                     
        Service cost.......................................    $  555       $  596             $1,667         $1,788
        Interest cost......................................       396          407              1,190          1,221
        Expected return on assets..........................      (389)        (375)            (1,169)        (1,156)
        Amortization of prior service cost.................         1           13                  4             38
        Amortization of actuarial loss.....................       206          243                617            730
                                                               ------       ------             ------         -------
        Net periodic pension expense.......................    $  769       $  884             $2,309          $2,621
                                                               ======       ======             ======         ========


The Company previously  disclosed in its financial statements for the year ended
December  31, 2004 that it expected to  contribute  $3.6  million to its pension
plan in 2005. During 2005, the actual amount contributed to the plan to date has
amounted  to  $4.7  million  and  it  is  not  expected   that  any   additional
contributions will be made during the year.


4.   LOANS RECEIVABLE
Loans receivable at December 31, 2004 and at September 30, 2005,  consist of the
following:


                                                                             December 31,       September 30,
                                                                                2004               2005
                                                                            ================================
                                                                                        (In Thousands)

                                                                                          
One-to four- family, residential real estate mortgages...............         $1,023,448        $1,001,984
Commercial and multi-family real estate mortgages....................            831,165         1,043,737
Real estate construction-primarily residential.......................            308,044           360,579
Land loans-primarily residential.....................................             57,661            72,874
                                                                              ----------        ----------
Total first mortgage loans...........................................          2,220,318         2,479,174
Consumer loans.......................................................            231,333           285,750
Commercial business loans............................................            121,331           151,135
                                                                              ----------        ----------
Total loans..........................................................          2,572,982         2,916,059
Deduct:
     Unearned discounts, premiums and deferred loan fees, net of costs            (2,654)           (3,839)
     Allowance for loan losses.......................................            (13,628)          (15,655)
                                                                              ----------        ----------
Loans receivable-net.................................................         $2,556,700        $2,896,565
                                                                              ==========        ==========


                                       7
<Page>


During the quarter ended  September 30, 2005,  the Company sold $13.8 million in
loans,  which  resulted  in net gains of  $170,000.  During  the  quarter  ended
September 30, 2004,  the Company sold $9.0 million in loans,  which  resulted in
net gains of approximately $134,000.

At December  31, 2004 and  September  30,  2005,  the Bank had $1.3  million and
$812,000 in loans held for sale or  transfer,  respectively.  In addition to the
$1.3 million in loans held for sale at December  31, 2004,  the Company also had
$224.8 million of one- to four- family  mortgage  loans held for  securitization
where  the  Bank  retained  the  resulting   mortgage-backed   securities.   The
securitization was finalized in February 2005.

5.   ALLOWANCE FOR LOAN LOSSES
An analysis of the changes in the  allowance  for loan losses for the year ended
December 31, 2004 and the three and the nine months ended September 30, 2004 and
2005, is as follows:



                                           For the Year               For the Three Months         For the Nine Months
                                              Ended                          Ended                        Ended
                                            December 31,                   September 30,              September 30,
                                               2004                      2004       2005            2004        2005
                                         ==================           ====================        ====================
                                            (In Thousands)                (In Thousands)              (In Thousands)

                                                                                               
Balance at beginning of period......        $ 11,119                   $12,436   $15,519           $11,119    $13,628
Current provision...................           2,736                       783       304             2,174      1,298
Effect of acquisition...............               -                         -         -                 -        995
Charge-offs.........................            (252)                     (150)     (168)             (249)      (266)
Recoveries..........................              25                         -         -                25          -
                                            --------                   -------   -------           -------    -------
Ending balance......................        $ 13,628                   $13,069   $15,655           $13,069    $15,655
                                            ========                   =======   =======           =======    =======


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


                                                                    December 31, 2004           September 30, 2005
                                                                =========================== ============================
                                                                    Loan        Related         Loan         Related
                                                                  Balance      Allowance      Balance       Allowance
                                                                ------------- ------------- ------------- --------------
                                                                                    (In Thousands)
                                                                                             
Impaired loan balances and related allowances:
Loans with related allowance for loan losses................     $  1,650      $    487      $  3,993      $    849
Loans without related allowance for loan losses.............        8,172             -        16,663             -
                                                                 --------      --------      --------      --------
         Total..............................................     $  9,822      $    487      $ 20,656      $    849
                                                                 ========      ========      ========      ========


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

                                       8
<Page>

6.   ACQUISITION OF FIRST COMMUNITY BANCORP, INC.
On April 1, 2005,  the Company  acquired 100 percent of the  outstanding  common
stock of  First  Community  Bancorp,  Inc.  The  results  of  First  Community's
operations have been included in the Company's consolidated financial statements
since that date.

The aggregate  purchase price was $27.9 million,  consisting of $15.0 million in
cash and 525,000 shares of the Company's common stock,  valued at $12.9 million.
The value of the Company's common stock was determined by the average of closing
prices for the three day period  before and the three day period  subsequent  to
the date on which the terms of the acquisition were agreed to and announced.

The  following  table  summarizes  the fair  values of the assets  acquired  and
liabilities assumed at the date of acquisition.



                                                              Fair Value
                                                           ----------------
                                                             (In Thousands)
Assets:
                                                          
   Cash and cash equivalents...........................      $    21,668
   Investment securities...............................           33,176
   Loans receivable-net................................           95,547
   Office properties and equipment.....................            4,057
   FHLB stock..........................................              568
   Goodwill............................................           12,205
   Core deposit intangibles............................            7,098
   Other assets........................................              891
                                                             ------------
      Total assets.....................................      $   175,210
                                                             ============
Liabilities:
   Deposits............................................      $   137,490
   Borrowings from the FHLB............................            6,513
   Deferred tax liabilities............................            2,459
   Other liabilities...................................              799
                                                             ------------
      Total liabilities................................          147,261
    Net assets acquired................................           27,949

       Total liabilities and net assets acquired.......      $   175,210
                                                             ============


                                       9


<Page>

The following pro forma consolidated financial information presents the combined
results of  operations  of the  Company  and First  Community  Bancorp as if the
acquisition had occurred as of the beginning of 2004 and 2005.



                                                                           For the                   For the
                                                                    Three Months Ended           Nine Months Ended
                                                                      September 30,                September 30,
                                                                   2004         2005             2004       2005
                                                                ====================================================
                                                                         (In Thousands, except per share data)

                                                                                              
    Net interest income.....................................    $ 29,199     $ 33,672        $ 80,402     $ 98,058
    Provision for loan losses...............................         813          304           2,264        1,298
                                                                --------     --------        --------     --------
    Net interest income after provision for loan losses.....      28,386       33,368          78,138       96,760
    Total other income......................................       6,613        6,932          20,970       20,007
    Total operating expense.................................      24,428       26,989          69,042       78,170
                                                                --------     --------        --------     --------
    Income before provision for income taxes................      10,571       13,311          30,066       38,597
    Provision for income taxes..............................       4,112        5,052          11,738       14,680
                                                                --------     --------        --------     --------
    Net income..............................................    $  6,459      $ 8,259         $18,328     $ 23,917
                                                                ========     ========        ========     ========
Earnings per share:
     Basic..................................................    $   0.29      $  0.34         $  0.81     $   0.98
                                                                ========     ========        ========     ========
     Diluted................................................    $   0.28      $  0.33         $  0.79     $    095
                                                                ========     ========        ========     ========


7.   GOODWILL AND CORE DEPOSIT INTANGIBLES
The following  summarizes  the balances of goodwill and deposit  intangibles  at
December 31, 2004 and September 30, 2005.


                                                                   December 31,    September 30,
                                                                       2004            2005
                                                                  =============================
                                                                           (In Thousands)
Goodwill:
                                                                            
   Bank Boynton............................................         $  1,767         $ 1,767
   Dunn & Noel insurance company...........................              404             404
   First Community Bancorp.................................                -          12,205
                                                                   ---------        --------
      Total goodwill.......................................            2,171          14,376
                                                                   ---------        --------
Deposit intangibles:
   Core deposit intangibles, amortized on a straight-line
     basis, over 9.3 years.................................                -           7,098
   Accumulated amortization................................                -            (380)
                                                                   ---------        --------
      Core deposit intangibles, net........................                -           6,718
                                                                   ---------        --------

Total goodwill and core deposit intangibles................         $  2,171         $21,094
                                                                   =========        ========


Amortization  expense of core  deposit  intangibles  was  $190,000 for the three
months and $380,000 for the nine months ended September 30, 2005,  respectively.
Amortization  expense  for the year ending  December  31, 2005 is expected to be
$570,000.  Amortization  expense is expected to be $760,000 for each of the four
years thereafter.

                                       10
<Page>

8.   DEPOSITS
The  weighted-average  interest  rates on  deposits  at  December  31,  2004 and
September 30, 2005 were 1.53% and 2.21%, respectively. Deposit accounts, by type
at December 31, 2004 and September 30, 2005 consist of the following:



                                                                   December 31,    September 30,
                        Account Type and Rate                          2004           2005
                                                                  ===========================
                                                                           (In Thousands)
                                                                            
Non-interest-bearing checking accounts.....................      $   386,790      $   485,682
Interest-bearing checking and funds transfer accounts......          689,533          745,525
Passbook and statement accounts............................          770,124          812,870
Variable-rate money market accounts........................          335,573          488,005
Certificates of deposit....................................          632,650          785,669
                                                                 -----------      ------------

Total......................................................      $ 2,814,670      $ 3,317,751
                                                                 ===========      ============


                                       11

<Page>

9.   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, 2004 Stockholders'
                                                                                             
     Equity and ratio to total assets          8.3%     $286,594
                                          ========

Unrealized decrease in market value
     of assets available for sale
     (net of applicable income taxes)                     (1,546)
Goodwill.............................                     (2,930)
Disallowed servicing assets..........                       (213)
                                                        --------
Tangible capital and ratio to
     adjusted total assets...........          8.1%     $281,905         1.5%       $  51,966
                                          ========      ========      ======        =========
Tier I (core) capital and ratio to
     adjusted total assets...........          8.1%     $281,905         3.0%       $ 103,932        5.0%       $ 173,220
                                          ========      ========      ======        =========     ======        =========
Tier I (core) capital and ratio to
     risk-weighted total assets......         11.3%     $281,905         4.0%       $  99,862        6.0%       $ 149,793
                                          ========                    ======        =========     ======        =========

Allowable Tier 2 capital:
General loan valuation allowances ...                     12,639
                                                        --------
Total risk-based capital and ratio to
     risk-weighted total assets......         11.8%     $294,544         8.0%       $ 199,725       10.0%       $ 249,656
                                          ========      ========      ======        =========     ======        =========

Total assets.........................                 $3,470,068

Adjusted total assets................                 $3,464,391
                                                      ==========

Risk-weighted assets.................                 $2,496,558

As of September 30, 2005
     Stockholders' Equity and ratio
      to total assets.................         8.1%     $320,434
                                           =======
Unrealized decrease in market value
     of assets available for sale
     (net of applicable income taxes)                      2,810
Goodwill.............................                    (21,417)
Disallowed servicing assets..........                       (380)
                                                        --------
Tangible capital and ratio to
     adjusted total assets...........          7.7%     $301,447         1.5%       $  58,812
                                          ========      ========      ======        =========
Tier I (core) capital and ratio to
     adjusted total assets...........          7.7%     $301,447         3.0%       $ 117,624        5.0%       $ 196,040
                                          ========      ========      ======        =========     ======        =========
Tier I (core) capital and ratio to
     risk-weighted total assets......         10.8%     $301,447         4.0%       $ 111,148        6.0%       $ 166,722
                                          ========       =======      ======        =========     ======        =========

Allowable Tier 2 capital:
General loan valuation allowances ...                     14,804
                                                        --------
Total risk-based capital and ratio to
     risk-weighted total assets......         11.4%     $316,251         8.0%       $ 222,296       10.0%       $ 277,870
                                          ========      ========      ======        =========     ======        =========

Total assets.........................                 $3,938,059

Adjusted total assets................                 $3,920,794
                                                      ==========

Risk-weighted assets.................                 $2,778,702
                                                      ==========


                                       12
<Page>

10.   EARNINGS PER SHARE
The  weighted-average  number  of shares  used to  calculate  basic and  diluted
earning per share,  including  adjustments  for stock options and unvested stock
grants,  for the three months ended  September 30, 2004 and 2005,  retroactively
adjusted for the 2004 three for two stock split, is as follows:


                                                For the Three Months Ended           For the Three Months Ended
                                                    September 30, 2004                    September 30, 2005
                                        --------------------------------------------------------------------------
                                         Income       Shares      Per-Share     Income        Shares     Per-Share
                                        Numerator   Denominator    Amount     Numerator    Denominator     Amount
                                                       (Dollars In Thousands, except per share data)
                                                                                            
Net income.................        $6,182,000                                  $8,259,000
                                   ==========                                  ==========
Basic EPS:
Income available to
     common stockholders...        $6,182,000       22,066,215     $ 0.28      $8,259,000    24,538,667    $  0.34
                                   ==========                      =======     ==========                  ========
Effect of diluted shares:
     Common stock options
       and grants                                     651,304                                  719,075
                                                  ------------                               ----------
Diluted EPS:
Income available to
     common stockholders...        $6,182,000       22,717,519     $ 0.27      $8,259,000    25,257,742    $  0.33
                                   ==========     ============     =======     ==========   ============   ========



The  weighted-average  number  of shares  used to  calculate  basic and  diluted
earning per share,  including  adjustments  for stock options and unvested stock
grants,  for the nine months ended  September  30, 2004 and 2005,  retroactively
adjusted for the 2004 three for two stock split, is as follows:



                                                For the Nine Months Ended             For the Nine Months Ended
                                                 September 30, 2004                    September 30, 2005

                                         --------------------------------------------------------------------------
                                         Income       Shares      Per-Share     Income        Shares     Per-Share
                                        Numerator   Denominator    Amount     Numerator    Denominator     Amount
                                                        (Dollars In Thousands, except per share data)

                                                                                              
Net income.................            $17,557,000                             $23,722,000
                                       ===========                             ===========
Basic EPS:
Income available to
     common stockholders...            $17,557,000    21,994,416     $ 0.80    $23,722,000     24,273,719    $ 0.98
                                       ===========                   ======    ===========                   =======

Effect of diluted shares:
     Common stock options
      and grants..........                               640,549                                  636,288
                                                       ---------                                ---------
Diluted EPS:
Income available to
     common stockholders...           $17,557,000     22,634,965     $  0.78   $23,722,000     24,910,007    $ 0.95
                                      ===========    ===========     =======   ===========     ==========    =======



                                       13

<Page>

11. ACCUMULATED OTHER COMPREHENSIVE LOSS
An analysis of the  components of  Accumulated  Other  Comprehensive  Loss as of
December 31, 2004 and September 30, 2005, is as follows:


                                                                   December 31, 2004        September 30, 2005
                                                                   ============================================
                                                                                  (In Thousands)
                                                                                            
  Unrealized gain (loss) on assets available for sale,
  net of tax............................................             $  1,546                    $(2,809)
  Minimum pension liability, net of tax.................               (1,949)                    (1,949)
                                                                     ---------                   --------
  Ending balance........................................             $   (403)                   $(4,758)
                                                                     =========                   ========


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


                                                  For the Three Months Ended             For the Three Months Ended
                                                      September 30, 2004                     September 30, 2005
                                              ------------------------------------    ---------------------------------
                                                                                                     Tax
                                             Before-tax Tax (Expense)  Net-of-Tax    Before-tax   (Expense)   Net-of-Tax
                                               Amount       Benefit      Amount        Amount      Benefit     Amount
                                              ========== ============== ========== == ========== =========== ==========
                                                                             (In Thousands)
Unrealized gain (loss) on assets available for sale:
 Holding gains (losses)
                                                                                              
     arising during period................    $ 12,766     $(4,979)     $ 7,787       $(3,516)    $ 1,337    $(2,179)
Reclassification adjustment for (gains)
   losses realized in net income..........         (81)         32          (49)            -           -          -
                                              --------     --------     --------      --------     -------   --------
Other comprehensive income (loss).........    $ 12,685     $(4,947)     $ 7,738       $(3,516)    $ 1,337    $(2,179)
                                              =========   =========     ========      =======    ========   =========




                                                 For the Nine Months Ended            For the Nine Months Ended
                                                    September 30, 2004                   September 30, 2005
                                              --------------------------------     --------------------------------
                                              Before-tax    Tax     Net-of-Tax     Before-tax     Tax    Net-of-Tax
                                               Amount     Benefit    Amount         Amount     Benefit    Amount
                                              ========== ========== ========== === ========== ========== ==========
                                                                         (In Thousands)
Unrealized gain (loss) on assets available for sale:
 Holding gains (losses)
                                                                                           
     arising during period..................   $ 4,922    $(1,920)   $ 3,002       $ (7,065)   $ 2,710    $(4,355)
Reclassification adjustment for (gains)
     losses realized in net income..........    (1,134)       442       (692)             -          -          -
                                               --------   --------   --------      ---------   --------   ---------
Other comprehensive
     income (loss)..........................   $ 3,788    $(1,478)   $ 2,310       $ (7,065)   $ 2,710    $(4,355)
                                              =========   =========  ========      =========   ========   =========


The Company's  only change in Other  Comprehensive  Operations for the three and
nine months ended  September  30, 2005 and 2004 is the change in the  unrealized
gain or loss on securities available for sale.
                                       14
<Page>

At September  30, 2005,  the Company held no material  securities  available for
sale that were in a continuous  unrealized  loss  position for twelve  months or
longer which the Bank did not have the ability or intent to hold.

12.   SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES


                                                              For the Nine Months Ended
                                                             -----------------------------
                                                                    September 30,
                                                             -----------------------------
                                                                   2004          2005
                                                             =============== =============
                                                                    (In Thousands)
Mortgage-backed securities retained from the
                                                                          
    securitization of mortgage loans.......................    $    -           $202,595
                                                                ========        ========
Common stock  issued for acquisitions......................    $    -           $ 12,857
                                                               ========         ========


13.   CONTINGENCIES
The Company is subject to various claims, legal actions and complaints arising
in the ordinary course of business. In the Company's opinion, the disposition of
these matters will not have a material adverse effect on our consolidated
financial condition, results of operations or cash flows.

On July 1, 2003, Fidelity Federal Bank & Trust was sued as the sole defendant in
the lawsuit,  James Kehoe v. Fidelity Federal Bank & Trust,  filed in the United
States  District  Court for the  Southern  District of Florida.  In this action,
James  Kehoe  ("Kehoe"),  on behalf of  himself  and  other  similarly  situated
persons,  alleged that Fidelity Federal  violated the Driver Privacy  Protection
Act by obtaining driver  registration  information from the State of Florida for
use in  Fidelity  Federal's  marketing  efforts.  Kehoe  seeks  as  damages  the
statutory  minimum of $2,500 per class member.  Kehoe has alleged that the class
numbers over 560,000  individuals.  On June 14, 2004, the Court granted Fidelity
Federal's  Motion for Summary  Judgment and entered a Final Judgment in favor of
Fidelity  Federal against Kehoe ruling that there could be no statutory  minimum
damages  award unless there were some actual  damages.  Kehoe pled no and had no
actual  damages.  This issue was only one of several  issues  raised by Fidelity
Federal.  The Court did not rule on the other issues. Kehoe appealed that ruling
to the 11th Circuit  Court of Appeals and on August 26, 2005,  the Circuit Court
reversed the Trial Court's Order of Summary Judgment and remanded this case back
to the Trial Court for further proceedings,  stating that if there was a finding
of damages that such  damages  could be no less than the  statutory  minimum per
class member. Consequently, the potential damages that could be awarded would be
the result of  multiplying  the statutory  minimum of $2,500 per class member by
the total class of defendants.  However,  the Circuit Court also stated that the
Trial Court, "in its discretion,  may fashion what it deems to be an appropriate
award." The Circuit Court also stated that,  "the use of the word `may' suggests
that the award of any damages is permissive and discretionary." Fidelity Federal
intends to petition  the Supreme  Court for a Writ of  Certiorari  to appeal the
Circuit  Court's  ruling.  In addition,  Fidelity  Federal intends to schedule a
class  certification  hearing and at the hearing to assert a variety of theories
opposing  certification.  Fidelity  Federal in  consultation  with counsel,  has
concluded that the case should not be certified as a class action and that, even
if it were, given the facts of this case, the damages would be minimal, at best.
Therefore, Fidelity Federal intends to vigorously defend the case.

                                       15
<Page>

On February 18, 2004,  Fidelity Federal Bank & Trust was named as defendant in a
lawsuit William Adams et al., vs. Thomson Financial, Inc., Fidelity Federal Bank
&  Trust,  N.A.,  Fidelity   Investments   Services,   L.L.C.,   d/b/a  Fidelity
Investments,  National  Financial  Services,  L.L.C.,  f/k/a National  Financial
Services  Corporation,  Zoe Marrero,  filed in the Fifteenth Judicial Circuit in
and for Palm Beach  County,  Florida.  The  plaintiffs in this case have alleged
various  causes  of  action  against   numerous   defendants  which  arise  from
plaintiffs'  investments in various  entities  controlled and operated by Thomas
Abrams, who was convicted of running a Ponzi Scheme. Fidelity Federal is a named
defendant in one count of the complaint alleging aiding and abetting breaches of
fiduciary duty. The allegations are based upon Fidelity  Federal allowing Abrams
to set up accounts with Fidelity  Federal,  deposit  monies in them,  issue bank
checks based upon the deposits and instructions  from authorized  signatories on
the  accounts  and  generally  offer  banking  services to the Abrams  entities.
Plaintiffs make additional  allegations that Fidelity Federal  solicited clients
for the Abrams entities and pressured  clients to place deposits with the Abrams
entities and Fidelity  Federal,  which are without  basis.  There is no specific
request  for  damages,  other  than the  jurisdictional  amount  of in excess of
$15,000.  The Plaintiffs  allege they lost in excess of $18.0 million  investing
with Abrams.  The actual amount of losses  incurred by the  plaintiffs are as of
yet  undetermined.  On May 20, 2005, the Court entered an Order granting in part
Fidelity  Federal's  Motion to Dismiss the Second Amended  Complaint.  The Court
struck all of  Plaintiff's  claims for  non-economic  damages  (e.g.,  custodial
damages),  and dismissed the aiding and abetting breach of fiduciary duty claim,
with  leave to amend,  based on each  Plaintiff's  failure  to  allege  specific
ultimate  facts that the bank's  alleged  actions  were the  proximate  cause of
plaintiff's  losses. A Third Amended  Complaint has been filed which attempts to
add a second claim against Fidelity  Federal,  alleging a violation of Florida's
Fraudulent  Transfer Statute. We intend to vigorously defend our position on the
basis  that  we  acted  solely  as a  depository  bank in the  transactions  and
allegations of improper conduct by the bank are factually inaccurate.

On April 8, 2005,  Fidelity  Federal  Bank & Trust was named as  defendant  in a
lawsuit CORINTHIAN LLC vs. FIDELITY FEDERAL BANK & TRUST, filed in the Fifteenth
Judicial Circuit in and for Palm Beach County,  Florida.  The plaintiffs in this
case have alleged damages for specific performance in connection with a contract
for sale of bank  property  where the bank was forced to default  Plaintiff  for
failure to perform. The Court has recently granted a partial Summary Judgment in
favor of Fidelity's Co-defendant, and the Bank has moved for Summary Judgment in
its favor. Regardless of the outcome, the Bank will suffer no material loss.

                                       16

<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 and common  shares in
its special  purpose  trusts,  Fidelity  Capital II and  Fidelity  Capital  III.
Consequently,  the Company's net income is primarily  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.

On April 1, 2005,  the Company  completed  its  acquisition  of First  Community
Bancorp.  At closing,  First  Community  Bancorp had assets with a book value of
$155.8  million and  deposits  with a book value of $137.7  million.  The $137.7
million in deposits  consists of $45.1 million in non-interest  bearing checking
accounts,  $53.3 million in money market and savings  accounts and $20.4 million
in  certificates  of  deposit.  First  Community  Bancorp  was  acquired  for an
aggregate  purchase price of $27.9 million,  consisting of $15.0 million in cash
and 525,000  shares of Fidelity  Bankshares,  Inc.  common stock valued at $12.9
million. Goodwill of $12.2 million resulted from the acquisition.

                                       17

<Page>

Hurricane Wilma.

On Monday, October 24, 2005, our service area was severely impacted by hurricane
Wilma. We suffered  significant damage to three of our 48 offices.  We currently
estimate the cost of these damages to be approximately  $250,000. At November 4,
2005, 46 offices are fully operational. For security reasons, we have chosen not
to reopen branch offices until power has been restored to the branch office.  As
power is restored, additional offices will be opening. Currently,  customers are
being directed to the nearest operational office.

Other Comprehensive Income (Loss).

The Company's only change in Other Comprehensive Operations for the three and
nine months ended September 30, 2005 and 2004 is the change in the unrealized
gain or loss on securities available for sale.

Other  comprehensive  loss for the nine months ended September 30, 2005 was $4.4
million  compared  to other  comprehensive  income of $2.3  million for the nine
months ended  September  30, 2004.  During the nine months ended  September  30,
2005,  due to rising market  interest  rates,  the market value of the Company's
assets  available for sale decreased by $7.1 million which, net of income tax of
$2.7 million,  resulted in other comprehensive loss of $4.4 million.  During the
nine months ended  September 30, 2004, the market value of the Company's  assets
available for sale  increased by $3.8  million,  which net of income tax of $1.5
million, resulted in other comprehensive income of $2.3 million.

Other  comprehensive  loss for the  quarter  ended  September  30, 2005 was $2.2
million compared to other  comprehensive  income of $7.7 million for the quarter
ended  September 30, 2004.  During the quarter ended  September 30, 2005, due to
rising market interest rates, the market value of the Company's assets available
for sale  decreased by $3.5 million  which,  net of income tax of $1.3  million,
resulted in other  comprehensive loss of $2.2 million.  During the quarter ended
September 30, 2004, the market value of the Company's  assets available for sale
increased by $12.7 million, which net of income tax of $5.0 million, resulted in
other comprehensive income of $7.7 million.

Changes in Financial Condition.

Our assets  increased by $469.4 million,  from $3.5 billion at December 31, 2004
to $3.9 billion at September 30, 2005. The Company  completed its acquisition of
First  Community  on April 1,  2005,  which  added  $175.2  million  in  assets.
Securities held to maturity, consisting of mortgage-backed securities secured by
one-to four- family  mortgages from the Company's loan  portfolio,  increased by
$166.7 million,  net of repayments  during the period.  This  securitization  of
residential   mortgages  was  undertaken  to  improve  the  Bank's   regulatory,
risk-based  capital  ratios.  Securities  available for sale  decreased by $66.4
million,  as the Bank has been using the cash flow from these securities to fund
loan  production.  The loan  portfolio  increased  by $339.9  million,  net. The
components  of this net  increase  were a decrease  of $200.9  million  from the
securitization of loans, an increase in loans receivable of $95.5 million due to
the  acquisition of First  Community and an increase of $445.3 million from loan
production,  net of loan repayments.  Office property and equipment increased by
$7.5 million, while all other assets increased by $21.7 million. Borrowings from
the Federal Home Loan Bank decreased by $130.1 million.  Funds were provided for
asset  growth and the  decrease in  borrowings  from the Federal  Home Loan Bank
primarily  from an  increase  in  stockholders'  equity of $28.3  million and an
increase in deposits of $503.1 million, of which $137.5 million was attributable
to the Company's acquisition of First Community.  Shares of common stock with an
approximate value of $12.9 million was issued in connection with the acquisition
of First Community.

                                       18
<Page>

Results of Operations.

Net income for the nine months ended  September  30, 2005 was $23.7  million,  a
$6.2 million increase  compared to $17.6 million for the same 2004 period.  This
increase was attributable to an increase in net interest income of $20.2 million
and a decrease in the provision for loan losses of $876,000, which was partially
offset by a decrease in other  income of  $195,000,  an  increase  in  operating
expenses of $11.5  million and an increase in the  provision for income taxes of
$3.3 million for the nine months ended  September  30, 2005 compared to the nine
months ended September 30, 2004.

Net income for the quarter ended  September  30, 2005 was $8.3  million,  a $2.1
million  increase  compared  to $6.2  million  for the same 2004  quarter.  This
increase was  attributable to an increase of $5.9 million in net interest income
together  with an  increase in other  income of  $687,000.  The  increase in net
interest income consisted of an increase in interest income of $11.0 million was
partially  offset  by an  increase  in  interest  expense  of $5.1  million.  In
addition,  net income was affected by  increases  in operating  expenses of $3.9
million,  an increase in the  provision  for income  taxes of $1.1 million and a
decrease in the  provision  for loan losses of  $479,000  for the quarter  ended
September 30, 2005 compared to the quarter ended September 30, 2004.

Interest Income.

Interest  income for the nine months ended  September 30, 2005,  totaled  $149.4
million,  representing  an increase of $29.2 million or 24.3% compared to $120.1
million for the same period in 2004.  Interest  income from loans  increased  by
$19.7 million, primarily as a result of an 11.7% increase in the average balance
of loans to $2.6 billion  from $2.4 billion for the nine months ended  September
30, 2005 and 2004,  respectively  along with an increase in the average yield on
loans to 6.21% for the nine months ended  September  30, 2005 from 5.83% for the
same period in 2004. Interest income from  mortgage-backed  securities increased
to $23.5 million for the nine months ended September 30, 2005 from $13.3 million
for the 2004  period.  This 76.6%  increase  was due to a 39.4%  increase in the
average balance of these securities of $184.6 million, together with the average
yield on mortgage-backed securities for the nine months ended September 30, 2005
increasing  to 4.79% from 3.78%.  There was a decrease  in interest  income from
investment  securities of $1.1 million principally  resulting from a decrease in
the  average  balance of such  securities  to $67.0  million for the nine months
ended September 30, 2005 from $153.1 million for the nine months ended September
30,  2004.  The decrease in the average  balance of  investment  securities  was
slightly offset by an increase in the average yield on these securities to 2.90%
for the nine months ended  September  30, 2005 from 2.19% for the same period in
2004.  Interest income on other investments  increased by $478,000 due mainly to
an  increase  in the  average  yield on these  investments  to 3.10%  from 1.54%
slightly offset by a decrease in the average balance to $58.3 million from $75.8
million for the nine months ended September 30, 2005 and 2004, respectively.

Interest income for the quarter ended September 30, 2005, totaled $54.0 million,
representing  an increase of $11.0  million or 25.6% from $43.0  million for the
same quarter in 2004.  Interest  income from loans  increased  by $8.1  million,
primarily  as a result of a 12.2%  increase in the  average  balance of loans to
$2.8 billion from $2.5 billion for the  quarters  ended  September  30, 2005 and
2004, respectively along with an increase in the average yield on loans to 6.40%
for the quarter  ended  September  30, 2005 from 5.88% for the same period ended
                                       19

<Page>

September 30, 2004. Interest income from mortgage-backed securities increased to
$8.0 million for the quarter ended  September 30, 2005 from $5.0 million for the
2004 quarter.  This 60.9% increase was  attributable  to the average  balance of
these securities  increasing 31.7% to $657.1 million from $498.8 million and the
average  yield  increasing  to 4.85% from 3.97% There was a decrease in interest
income from investment  securities of $513,000  resulting from a decrease in the
average  balance of these  securities  to $61.6  million  from  $173.5  million,
slightly offset by an increase in the average yield of these securities to 3.31%
for the  quarter  ended  September  30,  2005 from 2.36% for the  quarter  ended
September  30, 2004.  We have been using  proceeds  from the  repayment of these
securities to fund loan growth.  Interest income on other investments  increased
by  $350,000  due  mainly  to an  increase  in  the  average  balance  of  these
investments to $78.6 million from $36.5 million for the quarters ended September
30, 2005 and 2004, respectively.

Interest Expense.

Interest  expense for the nine months ended  September  30, 2005,  totaled $52.9
million,  an increase of $9.0 million, or 20.5%, from $43.9 million for the same
period in 2004. The reason for this increase was an increase in interest expense
on deposits of $13.0 million, partially offset by a decrease in interest expense
of $4.0  million  from  Advances  from the  Federal  Home  Loan  Bank and  other
borrowings.  The average balance of deposits  increased by 16.9% to $3.1 billion
for the nine months ended  September  30, 2005  compared to $2.6 billion for the
nine months ended  September  30, 2004,  and the average cost of those  deposits
increased to 1.82% compared to 1.47% for the comparative  period.  Of the $443.1
million  increase  in  average  deposits,   $137.5  million  resulted  from  the
acquisition  of First  Community  Bancorp  on April 1,  2005.  The  decrease  in
interest  expense on borrowings is caused primarily by a decrease in the average
balance of borrowings to $298.9  million from $404.4 million along with a slight
decrease  in the  average  cost of  borrowed  funds to 4.91% for the nine months
ended September 30, 2005 from 4.94% for the comparable 2004 period.  The Company
has reduced its  borrowings  from the Federal  Home Loan Bank by $264.5  million
since September 30, 2004.

Interest  expense  for the quarter  ended  September  30,  2005,  totaled  $20.3
million,  an increase of $5.1 million, or 33.2%, from $15.2 million for the same
quarter in 2004.  The reason  for this  increase  was an  increase  in  interest
expense on deposits  of $7.3  million  offset by a decrease in interest  expense
from borrowings of $2.3 million.  The average  balance of deposits  increased by
$586.4  million,  or 21.8% to $3.3 billion for the quarter  ended  September 30,
2005 compared to $2.7 billion for the quarter  ended  September 30, 2004 and the
average cost of those deposits also increased to 2.11% compared to 1.48% for the
comparative  quarter.  The decrease in interest expense on borrowings was caused
by a decrease in the average balance of these  borrowings to $257.1 million from
$460.1  million,  offset by a slight  increase in the  average  cost of borrowed
funds to 4.74% for the  quarter  ended  September  30,  2005 from  4.61% for the
comparable  2004  quarter.  As  mentioned  above,  the  Company  has reduced its
borrowings from the Federal Home Loan Bank.

Net Interest Income.

During the nine months ended  September 30, 2005, the Company's  interest income
increased by $29.2 million  compared to the same period in 2004,  while interest
expense  increased by $9.0  million,  resulting in net interest  income of $96.5
million for the nine months ended  September  30, 2005, a $20.2 million or 26.5%
increase from the nine months ended  September 30, 2004.  This  improvement  was
attributable  to an improvement in our net interest margin to 3.76% for the nine
                                       20
<Page>

months ended  September  30, 2005  compared to 3.32% for the same period in 2004
and an increase in interest  earning assets.  During the quarter ended September
30, 2005, the Company's  interest income  increased by $11.0 million compared to
the same quarter in 2004,  while  interest  expense  increased by $5.1  million,
resulting  in net  interest  income  of  $33.7  million  for the  quarter  ended
September  30, 2005, a $5.9 million or, 21.4%  increase  from the quarter  ended
September  30,  2004.  As  indicated  above,  this  improvement  is  due  to  an
improvement  in our net  interest  margin and an increase  in  interest  earning
assets.

Provision for Loan Losses.

The  provision  for loan  losses  was $1.3  million  for the nine  months  ended
September 30, 2005, compared to $2.2 million for the nine months ended September
30, 2004.  The provision for the nine months ended  September 30, 2005 is deemed
adequate by management,  considering  the risks known and inherent in the Bank's
loan portfolio. The decrease in the loan loss provision reflects the decrease in
our ratio of  non-performing  assets to total assets to 0.10% at  September  30,
2005, compared to 0.19% at September 30, 2004.

The provision  for loan losses was $304,000 for the quarter ended  September 30,
2005,  compared to $783,000  for the  quarter  ended  September  30,  2004.  The
provision  for the  quarter  ended  September  30,  2005 is deemed  adequate  by
management,  reflecting  the risks  inherent  in the Bank's loan  portfolio.  As
indicated above,  the decrease in our loan loss provision  reflects the decrease
in our ratio of non performing assets to total assets.

Allowances for loan losses are based on management's estimate of 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 portfolio.  General valuation allowances are added to our capital
for purposes of calculating  our  regulatory  risk-based  capital.  We conduct a
monthly review of our loan  portfolio,  including  impaired  loans, to determine
whether any loans require  classification  or the  establishment  of appropriate
valuation  allowances.  As we continue to increase our origination of commercial
business loans,  consumer loans and commercial real estate loans, and such loans
traditionally  have a higher risk of loss than  residential  mortgage loans, our
provision for loan losses is likely to increase in future periods.

Other Income.

Other  income for the nine months  ended  September  30, 2005 was $19.7  million
compared to $19.9  million for the same period in 2004.  Fees for other  banking
services,  which includes insurance premium sales, increased by $872,000 to $9.4
million  from $8.5  million.  Gains  from the sale of loans  also  increased  by
$252,000 to $643,000 from $391,000. Offsetting these increases was a decrease in
net gain on sale of  investments  of $1.1 million.  During the nine months ended
September  30, 2004 the Company  sold  investments  resulting  in a gain of $1.1
million.  There were no such sales of  investments  during the nine months ended
September 30, 2005.

Other  income  for the  quarter  ended  September  30,  2005 was  $6.9  million,
representing  an increase of $687,000  compared to the same quarter in 2004. The
increase is attributable  to an increase in service charges on deposit  accounts
of $232,000  along with an increase in fees for other  banking  services,  which
include  insurance sales, of $420,000.  Offsetting these increases was a $45,000
decrease in gain on the sale of loans and securities.

                                       21
<Page>

Operating Expense.

Operating  expense  increased  by $11.5  million to $76.6  million  for the nine
months ended  September  30, 2005 when compared to the same nine month period in
2004.  As a result of our  acquisition  of First  Community  Bancorp on April 1,
2005, we are now operating five more offices. Of this increase,  $5.7 million is
attributable  to employee  compensation  and benefits  expense.  The increase in
compensation costs are principally due to additional  personnel to staff new and
acquired offices,  compensation for expansion of the Company's lending and other
income production activities,  increased incentive compensation due to increased
profitability,  increased  commissions on insurance sales,  together with normal
salary  increases.  At September  30, 2005,  the Company  employed 872 full time
equivalent  employees,  compared to 760 at September  30, 2004.  The increase of
$2.9 million in occupancy and equipment  costs reflects the Company's  continued
expansion of offices and investment in technology to better serve our customers.
Marketing costs increased by $599,000 due in large part to costs associated with
our  acquisition  of First  Community  Bancorp.  Miscellaneous  operating  costs
increased by $2.2 million and included an increase in consulting costs, auditing
costs and regulatory  examination costs of $484,000 due mainly to Sarbanes Oxley
compliance.  We also  experienced  an increase in legal costs of  $459,000,  and
increases in postage costs of $163,000. Also included in miscellaneous operating
costs for 2005 is the increase in  amortization  of core deposit  intangibles of
$380,000 which is also a result of our acquisition of First Community Bancorp.

Compared to the quarter  ending  September 30, 2004,  operating  expense for the
quarter ending September 30, 2005 increased by $3.9 million to $27.0 million. As
mentioned  above,  we are now operating an additional  five branch  offices as a
result of our acquisition of First  Community  Bancorp on April 1, 2005. Of this
increase,  $2.0 million is attributable to employee  compensation  and benefits.
Increases  in  employee   compensation   and  benefits  expense  were  primarily
attributable  to an increase in incentive  compensation as a result of increased
profitability,  additional  personnel  to  serve  deposit  and  loan  customers,
additional  personnel as a result of the  acquisition,  as well as production of
increased fee based income, together with normal salary increases. Occupancy and
equipment costs increased by $1.1 million which reflects our continued growth in
customer service facilities and technology  equipment.  Miscellaneous  operating
costs also increased by $620,000 to $5.6 million for the quarter ended September
30, 2005  compared to the same quarter in 2004 and  included  increases in legal
costs of $261,000 and an increase in amortization of core deposit intangibles of
$190,000 as a result of our acquisition of First Community Bancorp.

Income Taxes.

The income tax provision  was $14.6 million for the nine months ended  September
30, 2005 compared to $11.3 million for the nine months ended September 30, 2004.
The provision reflects the current rates paid for Federal and State income taxes
applied to the Company's pre-tax income.

The income tax provision  was $5.1 million for the quarter  ended  September 30,
2005  compared to $3.9 million for the quarter  ended  September  30, 2004.  The
provision  reflects  the current  rates paid for Federal and State  income taxes
applied to the Company's pre-tax income.

                                       22
<Page>

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 Bank's liquidity ratio averaged 5.83% during the
month of September 2005.  Liquidity  ratios averaged 6.36% for the quarter ended
September  30,  2005.  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 $21.0 million at
September 30, 2005. Other assets qualifying for liquidity at September 30, 2005,
including  unpledged  mortgage-backed  securities  guaranteed  by Fannie Mae and
Freddie Mac, were $176.1 million.  For additional  information  about cash flows
from the  Company's  operating,  financing  and  investing  activities,  see the
Unaudited  Consolidated  Statements  of Cash  Flows  included  in the  Unaudited
Consolidated  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 September 30, 2005, the Bank had $120.8 million in advances
from the FHLB. At September 30, 2005,  the Bank had  commitments  outstanding to
originate or purchase loans of $317.0 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 September 30, 2005 totaled $614.3 million. Based
on prior  experience,  management  believes that a  significant  portion of such
deposits will remain with the Bank.

Contractual Obligations and Commercial Commitments

Our long-term debt,  which in the aggregate  totals $174.4 million,  consists of
obligations to the FHLB totaling $120.8 million and $53.6 million in obligations
resulting from the issuance of trust preferred  securities from Fidelity Capital
Trust II in December 2003 as well as Fidelity Capital Trust III in October 2004.
The  obligations  arising  from  the  issuance  of trust  preferred  securities,
presented as Junior  Subordinated  Debentures  in our balance sheet at September
30,  2005 are due in the  amount  of $22.7  million  in  January  2034 and $30.9
million in November  2034. In addition,  we have leasehold  obligations  for the
next 49 years totaling $26.6 million.
                                       23
<Page>

The tables below summarize the Company's contractual obligations, commercial and
other commitments at September 30, 2005.


                                                                  Payments Due by Period
                                          -------------------------------------------------------------------------
                                                        Less Than                                         After 5
                                          Total          1 year         1-3 Years        3-5 Years         Years
                                          -----         --------        ---------        ---------        --------
                                                                       (In Thousands)
                                                                                           
Time Deposits......................     $  785,710       $ 614,340       $ 162,621       $ 8,749          $     -
Long-term Debt(1)..................        174,277          43,582          73,831         3,059           53,805
Operating Lease Obligations........         26,640           2,373           4,753         3,758           15,756
Pension Obligations................         14,324           4,776           9,548             -                -
                                        ----------      ----------      ----------      ---------       ---------
Total Contractual Cash Obligations..    $1,000,951       $ 665,071       $ 250,753       $15,566          $69,561
                                        ==========      ==========      ==========      =========       =========


(1) Includes  advances  from the Federal Home Loan Bank and Junior  Subordinated
    Debentures.

Commercial and Other Commitments
- --------------------------------


                                                        Amount of Commitment Expirations per Period
                                         --------------------------------------------------------------------------
                                                         Less Than                                         After 5
                                          Total          1 year         1-3 Years        3-5 Years          Years
                                         -------        ---------       ----------       ----------       ---------
                                                                      (In Thousands)
                                                                                             
Lines of Credit....................      $261,591        $  5,941        $ 12,070         $ 14,503         $229,077
Standby Letters of Credit..........        16,213          15,037             510               18              648
Other Commercial Commitments.......       165,922         165,922               -                -               -
Other Commitments..................       134,943         134,943               -                -               -
                                       ----------       ---------        ---------        ---------        ---------
Total Contractual Cash Obligations..     $578,669        $321,843        $ 12,580         $ 14,521         $229,725
                                       ==========       =========        =========        =========        =========


New Accounting Pronouncements

In December 2004, the FASB issued FAS 123 (revised 2004),  Share-Based  Payment.
Under this promulgation, companies are required to reflect costs associated with
employee stock options in their income  statements at fair value. In April 2005,
the SEC amended the date for compliance with FAS 123 (revised 2004) so that each
registrant  that is not a small  business  issuer  will be  required  to prepare
financial  statements in accordance  with statement 123 (revised 2004) beginning
with the first  interim or annual  reporting  period of the  registrant's  first
fiscal  year  beginning  on or after  June 15,  2005.  The  Company  will  begin
reflecting  stock  option costs under the fair value  method  commencing  in the
quarter beginning  January 1, 2006 as required.  The Company is still evaluating
the effects of adoption of this principle.

In December  2003,  the AICPA issued SOP 03-3,  Accounting  for Certain Loans or
Debt  Securities  Acquired  in a Transfer.  SOP 03-3  requires  acquired  loans,
including debt  securities and loans acquired in a business  combination,  to be
recorded  at the amount of the  purchaser's  initial  investment  and  prohibits
carrying  over  valuation  allowances  from the seller for these loans that have
evidence  of  deterioration  in  credit  quality  since  origination,  and it is
probable all contractual  cash flows on the loan will be unable to be collected.
The  provisions of this SOP became  effective for loans acquired in fiscal years
beginning  after  December  15,  2004.  The  adoption  of this SOP has not had a
material impact on the Company to date, nor is it anticipated to in the future.

                                       24

<Page>

Item 3.       Quantitative and Qualitative Disclosure About Market Risk

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 September 30, 2005,
the Company  does not own any trading  assets  other than $1.4 million of assets
held in trust by the Senior Management  Performance  Incentive Award Program,  a
deferred compensation plan, 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 September 30, 2005, the Company does
not have any hedging transactions in place such as interest rate swaps and caps.

Asset and Liability Management-Interest Rate Sensitivity Analysis.

The  majority  of our assets  and  liabilities  are  monetary  in nature,  which
subjects us to significant  interest rate risk. As stated above, the majority of
our interest-bearing  liabilities and nearly all of our interest-earning  assets
are held by the Bank and, therefore,  nearly all of our interest rate risk is at
the Bank level.

We monitor interest rate risk by various methods,  including "gap" analysis. Gap
analysis  attempts  to measure  the  difference  between  the amount of interest
earning assets  expected to mature or reprice  within a specific  period of time
compared to the amount of  interest-bearing  liabilities  maturing or  repricing
within a specified  period of time. An interest rate sensitive gap is considered
positive  when the  amount of  interest-earning  assets  exceeds  the  amount of
interest-bearing  liabilities maturing or repricing within a specified period of
time. An interest rate  sensitive gap is considered  negative when the amount of
interest-bearing  liabilities  exceeds  the  amount of  interest-earning  assets
maturing  or  repricing  within a  specified  period of time.  Companies  with a
positive gap can expect net interest income to increase during periods of rising
interest rates and decline in periods of falling interest rates.

In preparing the gap analysis table below, the Company makes various assumptions
including  loan  prepayment  rates and deposit  decay  rates.  While  management
believes these  assumptions to be reasonable  there can be no assurance that our
assets and  liabilities  would be impacted as  indicated  in the table.  Certain
shortcomings  are  inherent  in any  methodology  used  in  interest  rate  risk
measurements.  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.  Therefore,  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.

                                       25
<Page>

Accordingly,  while the 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 net  interest
income, as actual results may vary.

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 the current 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.

                                       26
<Page>

The table below provides  information about the Company's financial  instruments
that are  sensitive  to changes in  interest  rates.  As shown in the  following
table,  the  Company's  cumulative  one-year  interest rate  sensitivity  gap at
September 30, 2005 was a positive 24.81%.



                                                                       Time to Maturity
                                           --------------------------------------------------------------------------
                                                                            More Than      More Than
                                                                            One Year to   Three Years
                                             Within Three   Four to Twelve    Three        to Five      Over Five
                                               Months          Months         Years         Years         Years
                                             ------------   ------------    ----------    ----------    ---------
                                                                   (Dollars in Thousands)
Interest-earning assets (1):
   Residential mortgage loans: (2)
                                                                                        
     Fixed rate........................      $  27,877       $ 76,403       $ 158,986      $ 107,748    $  202,409
     Adjustable rate...................        129,480        267,173         193,710        278,485             -
   Commercial mortgage loans: (2)
     Fixed rate........................         13,132         25,673          42,752         25,638        40,182
     Adjustable rate...................        324,240        548,362          18,525            947             -
   Other loans (2)
         Fixed rate....................         27,488         35,298          41,288         17,813         6,895
     Adjustable rate...................        300,141          9,377              -              -             -
   Mortgage-backed securities
     Fixed rate........................         29,222         79,720         163,739        110,242       178,483
     Adjustable rate...................         77,213              -              -              -             -
    Municipal bonds and government and
      agency securities - fixed rate..           5,125         25,083             235         30,197            -

Other interest earning assets - adjustable      49,792              -              -              -             -
                                              ---------   -----------      ----------      ----------     ---------
                  Total                       $983,710     $1,067,089       $ 619,235      $ 571,070      $427,969
                                              =========   ===========      ==========      ==========     =========
Interest-bearing liabilities
   Deposits: (3)
     Checking and funds transfer accounts     $ 25,925     $  77,774       $ 102,275       $  76,943      $931,158
     Passbook accounts.................         23,248        69,744         139,367          98,471       482,041
     Money market accounts.............         19,150        57,451          80,996          50,953       304,179
     Certificate accounts (4)..........        147,417       466,992         162,552           8,749             -
   Borrowings: (4).....................        170,900        14,811          74,144           3,507             -
                                              ---------    ---------       ---------       ---------     ----------
                Total                         $386,640      $686,772       $ 559,334       $ 238,623     1,717,378
                                              =========    =========       =========       =========     ==========

Excess (deficiency) of interest-earning
assets over interest-bearing
    liabilities.........................      $597,070      $380,317       $  59,901       $ 332,447   $(1,289,409)
                                              =========     =========      =========       ==========  ===========
Cumulative excess of interest-earning
assets over interest-bearing
    liabilities........................       $597,070      $977,387      $1,037,288      $1,369,735    $   80,326
                                              =========     =========     ==========      ===========   ==========

Cumulative excess of interest-earning assets
over interest-bearing liabilities as a
percent of total assets.................         15.15%        24.81%         26.33%          34.77%         2.04%
                                               =========     =========     =========      ===========   ==========


(1)  Adjustable  and  floating  rate assets are  included in the period in which
     interest  rates are next  scheduled to adjust  rather than in the period in
     which they are due.  Fixed rate assets are included in the periods in which
     they are  scheduled to be repaid based on scheduled  amortization.  In both
     cases,  amounts are  adjusted to reflect  estimated  prepayments.  For this
     table,  all  loans  and  mortgage-backed  securities  were  assigned  a 15%
     prepayment rate.
(2)  Balances  are  shown  net of  loans in  process  and are not  adjusted  for
     premiums, discounts, reserves and unearned fees.
(3)  All of the  Company's  non-certificate  deposits are  generally  subject to
     immediate withdrawal. However, in preparation of this table the Company has
     used national  decay rates  calculated by a leading Bank  consulting  firm.
     These national decay rates consider a significant portion of these accounts
     to be core deposits having longer effective  maturities based on the firm's
     calculations of national  average deposit runoff.  These decay rates may be
     different than the actual decay rates experienced by the Company.
(4)  Certificate  accounts and Borrowings are assumed to have no prepayments and
     are shown in the period in which they contractually mature.
                                       27

<Page>

Item 4.       Controls and Procedures

      (a) Evaluation of disclosure controls and procedures.

     Under  the  supervision  and  with  the  participation  of our  management,
including our Chief Executive Officer and Chief Financial Officer,  we evaluated
the  effectiveness  of the design and operation of our  disclosure  controls and
procedures (as defined in Rule  13a-15(e) and 15d-15(e)  under the Exchange Act)
as of  September  30,  2005.  Based upon that  evaluation,  the Chief  Executive
Officer and Chief Financial  Officer  concluded that as of the Evaluation  Date,
our disclosure controls and procedures were effective in timely alerting them to
the  material  information  relating  to us (or our  consolidated  subsidiaries)
required to be included in our periodic SEC filings.

      (b) Changes in internal controls.

     There were no material  changes  made in our internal  controls  during the
period  covered by this report or, to our  knowledge,  in other factors that has
materially  affected or is reasonably likely to materially affect these internal
controls over financial reporting.

     See the Certifications pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.

                                       28

<Page>

                            FIDELITY BANKSHARES, INC.
                                 AND SUBSIDIARY

PART II - OTHER INFORMATION

Item 1    Legal Proceedings

          There are various claims and lawsuits in which Fidelity Federal Bank &
          Trust is periodically involved incident to our business. Other than as
          set forth below, we believe these legal proceedings, in the aggregate,
          are not material to our financial condition or results of operations.

          On July 1, 2003,  Fidelity  Federal  Bank & Trust was sued as the sole
          defendant  in the  lawsuit,  James Kehoe v.  Fidelity  Federal  Bank &
          Trust,  filed in the United  States  District  Court for the  Southern
          District of Florida. In this action, James Kehoe ("Kehoe"),  on behalf
          of himself and other similarly situated persons, alleged that Fidelity
          Federal violated the Driver Privacy Protection Act by obtaining driver
          registration information from the State of Florida for use in Fidelity
          Federal's  marketing  efforts.  Kehoe seeks as damages  the  statutory
          minimum of $2,500 per class  member.  Kehoe has alleged that the class
          numbers over 560,000 individuals.  On June 14, 2004, the Court granted
          Fidelity  Federal's  Motion for Summary  Judgment  and entered a Final
          Judgment in favor of Fidelity  Federal against Kehoe ruling that there
          could be no  statutory  minimum  damages  award unless there were some
          actual damages.  Kehoe pled no and had no actual  damages.  This issue
          was only one of several issues raised by Fidelity  Federal.  The Court
          did not rule on the other  issues.  Kehoe  appealed that ruling to the
          11th  Circuit  Court of Appeals  and on August 26,  2005,  the Circuit
          Court  reversed  the  Trial  Court's  Order of  Summary  Judgment  and
          remanded  this case back to the Trial Court for  further  proceedings,
          stating that if there was a finding of damages that such damages could
          be no less than the statutory minimum per class member.  Consequently,
          the  potential  damages  that could be awarded  would be the result of
          multiplying  the  statutory  minimum of $2,500 per class member by the
          total class of defendants. However, the Circuit Court also stated that
          the Trial Court,  "in its discretion,  may fashion what it deems to be
          an appropriate award." The Circuit Court also stated that, "the use of
          the word `may'  suggests  that the award of any damages is  permissive
          and  discretionary."  Fidelity Federal intends to petition the Supreme
          Court for a Writ of Certiorari to appeal the Circuit  Court's  ruling.
          In   addition,   Fidelity   Federal   intends  to   schedule  a  class
          certification  hearing  and at the  hearing  to  assert a  variety  of
          theories opposing certification. Fidelity Federal in consultation with
          counsel,  has  concluded  that the case should not be  certified  as a
          class action and that, even if it were,  given the facts of this case,
          the damages would be minimal,  at best.  Therefore,  Fidelity  Federal
          intends to vigorously defend the case.

          On  February  18,  2004,  Fidelity  Federal  Bank & Trust was named as
          defendant in a lawsuit  William Adams et al., vs.  Thomson  Financial,
          Inc.,  Fidelity  Federal  Bank &  Trust,  N.A.,  Fidelity  Investments
          Services,  L.L.C.,  d/b/a  Fidelity  Investments,  National  Financial
          Services,  L.L.C., f/k/a National Financial Services Corporation,  Zoe
          Marrero, filed in the Fifteenth Judicial Circuit in and for Palm Beach
          County,  Florida.  The  plaintiffs  in this case have alleged  various
          causes  of  action  against  numerous   defendants  which  arise  from
          plaintiffs' investments in various entities controlled and operated by
          Thomas Abrams,  who was convicted of running a Ponzi Scheme.  Fidelity
          Federal is a named  defendant in one count of the  complaint  alleging
          aiding and abetting  breaches of fiduciary  duty. The  allegations are
                                       29

<Page>

          based upon Fidelity  Federal  allowing  Abrams to set up accounts with
          Fidelity Federal, deposit monies in them, issue bank checks based upon
          the deposits  and  instructions  from  authorized  signatories  on the
          accounts and generally offer banking  services to the Abrams entities.
          Plaintiffs make additional allegations that Fidelity Federal solicited
          clients  for the  Abrams  entities  and  pressured  clients  to  place
          deposits  with the Abrams  entities  and Fidelity  Federal,  which are
          without basis.  There is no specific  request for damages,  other than
          the  jurisdictional  amount of in excess of  $15,000.  The  Plaintiffs
          allege they lost in excess of $18.0 million investing with Abrams. The
          actual  amount  of losses  incurred  by the  plaintiffs  are as of yet
          undetermined.  On May 20, 2005, the Court entered an Order granting in
          part  Fidelity   Federal's   Motion  to  Dismiss  the  Second  Amended
          Complaint. The Court struck all of Plaintiff's claims for non-economic
          damages  (e.g.,  custodial  damages),  and  dismissed  the  aiding and
          abetting breach of fiduciary duty claim, with leave to amend, based on
          each  Plaintiff's  failure to allege specific  ultimate facts that the
          bank's alleged actions were the proximate cause of plaintiff's losses.
          A Third  Amended  Complaint  has been filed  which  attempts  to add a
          second  claim  against  Fidelity  Federal,  alleging  a  violation  of
          Florida's  Fraudulent Transfer Statute. We intend to vigorously defend
          our position on the basis that we acted solely as a depository bank in
          the  transactions  and allegations of improper conduct by the bank are
          factually inaccurate.

          On April 8, 2005, Fidelity Federal Bank & Trust was named as defendant
          in a lawsuit  CORINTHIAN LLC vs. FIDELITY FEDERAL BANK & TRUST , filed
          in the  Fifteenth  Judicial  Circuit  in and for  Palm  Beach  County,
          Florida. The plaintiffs in this case have alleged damages for specific
          performance  in  connection  with a contract for sale of bank property
          where the bank was forced to default Plaintiff for failure to perform.
          The Court has recently  granted a partial Summary Judgment in favor of
          Fidelity's  Co-defendant,  and the Bank has moved for Summary Judgment
          in its  favor.  Regardless  of the  outcome,  the Bank will  suffer no
          material loss.

Item 2    Changes in Securities and Stock Repurchases

          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.

                                       30
<Page>

Item 6    Exhibits

          31.1  302 Certification

          31.2  302 Certification

          32.1  906 Certification

                                       31

<Page>

Certification  of  Chief  Executive  Officer  Pursuant  to  Section  302  of the
Sarbanes-Oxley Act of 2002

I,   Vince A. Elhilow, President and Chief Executive Officer, certify that:


1.   I have reviewed this Quarterly Report on Form 10-Q of Fidelity  Bankshares,
     Inc.;

2.   Based on my knowledge, this report does not contain any untrue statement of
     a material  fact or omit to state a  material  fact  necessary  to make the
     statements made, in light of the circumstances  under which such statements
     were made,  not  misleading  with  respect  to the  period  covered by this
     quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in  this  report,  fairly  present  in all  material
     respects the financial  condition,  results of operations and cash flows of
     the registrant as of, and for, the periods presented in this report;

4.   The  registrant's  other  certifying  officer(s) and I are  responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules  13a-15(e) and 15d-15(e))  and internal  control over
     financial  reporting  (as  defined  in  Exchange  Act Rules  13a-15(f)  and
     15d-15(f)) for the registrant and have:


     a)   designed  such  disclosure  controls  and  procedures  or caused  such
          disclosure   controls  and   procedures  to  be  designed   under  our
          supervision,  to ensure  that  material  information  relating  to the
          registrant,  including its consolidated subsidiaries, is made known to
          us by others within those entities,  particularly during the period in
          which this quarterly report is being prepared;

     b)   designed such internal  control over  financial  reporting,  or caused
          such internal  control over  financial  reporting to be designed under
          our  supervision,   to  provide  reasonable  assurance  regarding  the
          reliability  of financial  reporting and the  preparation of financial
          statements for external purposes in accordance with generally accepted
          accounting principles;

     c)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures and presented in this report our conclusions  about the
          effectiveness of the disclosure controls and procedures, as of the end
          of the period covered by this report based on such evaluation; and

     d)   disclosed  in this  report  any  change in the  registrant's  internal
          control over financial reporting that occurred during the registrant's
          most recent fiscal quarter (the registrant's  fourth fiscal quarter in
          the case of an annual  report)  that has  materially  affected,  or is
          reasonably  likely to materially  affect,  the  registrant's  internal
          control over financial reporting;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent evaluation of internal control over financial reporting, to
     the registrant's  auditors and the audit committee of registrant's board of
     directors (or persons performing the equivalent functions):


     a)   all significant  deficiencies and material weaknesses in the design or
          operation  of internal  control  over  financial  reporting  which are
          reasonably  likely to  adversely  affect the  registrant's  ability to
          record, process, summarize and report financial information; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          control over financial reporting;


November 7, 2005                      /S/ Vince A. Elhilow
- -----------------                     ------------------------------------------
Date                                      Vince A. Elhilow
                                          President and Chief Executive Officer
                                       32

<page>

Certification  of  Chief  Financial  Officer  Pursuant  to  Section  302  of the
Sarbanes-Oxley Act of 2002

I,   Richard D. Aldred,  Executive Vice President,  Chief Financial  Officer and
     Treasurer, certify that:


1.   I have reviewed this Quarterly Report on Form 10-Q of Fidelity  Bankshares,
     Inc.;

2.   Based on my knowledge, this report does not contain any untrue statement of
     a material  fact or omit to state a  material  fact  necessary  to make the
     statements made, in light of the circumstances  under which such statements
     were made,  not  misleading  with  respect  to the  period  covered by this
     quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in  this  report,  fairly  present  in all  material
     respects the financial  condition,  results of operations and cash flows of
     the registrant as of, and for, the periods presented in this report;

4.   The  registrant's  other  certifying  officer(s) and I are  responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules  13a-15(e) and 15d-15(e))  and internal  control over
     financial  reporting  (as  defined  in  Exchange  Act Rules  13a-15(f)  and
     15d-15(f)) for the registrant and have:


     a)   designed  such  disclosure  controls  and  procedures  or caused  such
          disclosure   controls  and   procedures  to  be  designed   under  our
          supervision,  to ensure  that  material  information  relating  to the
          registrant,  including its consolidated subsidiaries, is made known to
          us by others within those entities,  particularly during the period in
          which this quarterly report is being prepared;

     b)   designed such internal  control over  financial  reporting,  or caused
          such internal  control over  financial  reporting to be designed under
          our  supervision,   to  provide  reasonable  assurance  regarding  the
          reliability  of financial  reporting and the  preparation of financial
          statements for external purposes in accordance with generally accepted
          accounting principles;

     c)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures and presented in this report our conclusions  about the
          effectiveness of the disclosure controls and procedures, as of the end
          of the period covered by this report based on such evaluation; and

     d)   disclosed  in this  report  any  change in the  registrant's  internal
          control over financial reporting that occurred during the registrant's
          most recent fiscal quarter (the registrant's  fourth fiscal quarter in
          the case of an annual  report)  that has  materially  affected,  or is
          reasonably  likely to materially  affect,  the  registrant's  internal
          control over financial reporting;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent evaluation of internal control over financial reporting, to
     the registrant's  auditors and the audit committee of registrant's board of
     directors (or persons performing the equivalent functions):


     a)   all significant  deficiencies and material weaknesses in the design or
          operation  of internal  control  over  financial  reporting  which are
          reasonably  likely to  adversely  affect the  registrant's  ability to
          record, process, summarize and report financial information; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          control over financial reporting;



November 7, 2005                       /S/ Richard D. Aldred
- -----------------                       ---------------------------------------
Date                                       Richard D. Aldred
                                           Executive Vice President,
                                           Chief Financial Officer
                                       33



EXHIBIT 32.1

                  CERTIFICATION OF CHIEF EXECUTIVE OFFICER AND
                             CHIEF FINANCIAL OFFICER
                         PURSUANT TO SECTION 906 OF THE
                           SARBANES-OXLEY ACT OF 2002

                                       34





                                                                    Exhibit 32.1

                            Certification pursuant to
                             18 U.S.C. Section 1350,
                             as adopted pursuant to
                  Section 906 of the Sarbanes-Oxley Act of 2002

Vince A. Elhilow,  President and Chief Executive  Officer and Richard D. Aldred,
Executive  Vice  President,  Chief  Financial  Officer and Treasurer of Fidelity
Bankshares,  Inc. (the  "Company") each certify in his capacity as an officer of
the Company  that he has reviewed  the  quarterly  report of the Company on Form
10-Q and that to the best of his knowledge:

     (1)  the report fully complies with the  requirements  of Sections 13(a) of
          the Securities Exchange Act of 1934; and


     (2)  the  information  contained  in the  report  fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of the Company.

The purpose of this  statement  is solely to comply  with Title 18,  Chapter 63,
Section  1350 of the United  States  Code,  as  amended  by  Section  906 of the
Sarbanes-Oxley Act of 2002.


November 7, 2005                   /S/ Vince A. Elhilow
- ----------------                   ------------------------------------------
Date                                   President and Chief Executive Officer



November 7, 2005                   /S/ Richard D. Aldred
- ----------------                   ------------------------------------------
Date                                   Executive Vice President, Chief Financial
                                       Officer and Treasurer


                                       35

<Page>


                                   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:  November 7, 2005            By: /S/ Vince A. Elhilow
                                           -------------------------------------
                                           Vince A. Elhilow
                                           President and Chief Executive Officer





Date:  November 7, 2005            By: /S/ Richard D. Aldred
                                       ----------------------------------------
                                           Richard D. Aldred
                                           Executive Vice President
                                           Chief Financial Officer

                                       36


<Page>