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, 2006
                                       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                (I.R.S. Employer Identification No.)
of 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 a large accelerated filer,
an accelerated filer, or a non-accelerated filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act.

Large Accelerated Filer [ ]   Accelerated Filer [X]    Non-Accelerated Filer [ ]

     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 25,487,110 shares
of the  Registrant's  common  stock par value $.10 per share  outstanding  as of
October 31, 2006.

<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, 2005 and September 30, 2006....................2

            Unaudited Condensed Consolidated Statements of Operations for the
             three and the nine months ended September 30, 2005 and 2006.......3

            Unaudited Condensed Consolidated Statements of Comprehensive
             Operations for the three and the nine months ended
              September 30, 2005 and 2006......................................4

            Unaudited Condensed Consolidated Statements of Cash Flows for the
                 nine months ended September 30, 2005 and 2006.................5

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

 Item 2.    Management's Discussion and Analysis of Financial Condition
<
                 and Results of Operations....................................18

 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 1A.   Risk Factors......................................................30

 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.................................................31

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

EXHIBITS

              Section 302 Certification

              Section 906 Certification


PART I.       FINANCIAL INFORMATION
              Item 1.    Financial Statements






                                       1




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



                                                                                            December 31,         September 30,
                                                                                                2005                  2006
                                                                                         ==================== ===================
ASSETS (In thousands, except share data) CASH AND CASH EQUIVALENTS:
                                                                                                             
     Cash and amounts due from depository institutions..............................          $   150,657          $    92,090
     Interest-earning deposits......................................................               39,283               26,658
                                                                                              -----------          -----------
         Total cash and cash equivalents............................................              189,940              118,748
SECURITIES AVAILABLE FOR SALE.......................................................              410,473              342,425
SECURITIES HELD TO MATURITY ( fair value - $241,463 and $251,833 at December 31,
     2005                 and September 30, 2006, respectively).....................              242,497               254,720

LOANS RECEIVABLE, net of allowance for loan losses - $16,171 and $17,390 at December
     31,  2005 and September 30, 2006, respectively.................................            3,036,710            3,429,229
OFFICE PROPERTIES AND EQUIPMENT, net................................................               91,164               94,294
FEDERAL HOME LOAN BANK STOCK, at cost...............................................               11,398               23,127
FORECLOSED ASSETS, net..............................................................                1,793                   14
ACCRUED INTEREST RECEIVABLE.........................................................               16,273               18,706
DEFERRED INCOME TAX ASSET...........................................................               11,933               14,218
GOODWILL  ..........................................................................               14,256               14,256
CORE DEPOSIT INTANGIBLES............................................................                6,528                5,957
OTHER ASSETS                                                                                       49,646               65,855
                                                                                              -----------          -----------
TOTAL ASSETS                                                                                  $ 4,082,611          $ 4,381,549
                                                                                              ===========          ===========
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
DEPOSITS:
     Non-interest bearing...........................................................          $   485,425          $   484,561
     Interest bearing...............................................................            3,055,449            2,939,658
                                                                                              -----------          -----------
         Total deposits.............................................................            3,540,874            3,424,219
OTHER BORROWED FUNDS................................................................               54,113              190,124
ADVANCES FROM FEDERAL HOME LOAN BANK................................................               92,364              332,487
ADVANCES BY BORROWERS FOR TAXES AND INSURANCE.......................................                1,461               25,246
JUNIOR SUBORDINATED DEBENTURES......................................................              53,608                53,608
OTHER LIABILITIES...................................................................               55,423               51,562
                                                                                              -----------           ----------
     TOTAL LIABILITIES..............................................................            3,797,843            4,077,246
                                                                                              -----------           ----------

STOCKHOLDERS' EQUITY:
PREFERRED STOCK, 2,000,000 shares authorized, none issued...........................                    -                    -
COMMON STOCK ($.10 par value) 30,000,000 authorized shares:
     outstanding 25,114,716 at December 31, 2005 and 25,384,215 at
         September 30, 2006.........................................................                2,511                2,538
ADDITIONAL PAID IN CAPITAL..........................................................              167,197              170,038
RETAINED EARNINGS - substantially restricted........................................              129,842              146,081
TREASURY STOCK - at cost, 416,799 shares at December 31, 2005 and
     397,023 shares at September 30, 2006...........................................               (1,794)              (1,751)
COMMON STOCK ALLOCATED TO:
     Employee stock ownership plan..................................................               (3,561)              (3,300)
     Recognition and retention plan.................................................               (1,785)                (840)
ACCUMULATED OTHER COMPREHENSIVE LOSS................................................               (7,642)              (8,463)
                                                                                              ------------          -----------
     TOTAL STOCKHOLDERS' EQUITY.....................................................               284,768               304,303
                                                                                              ------------          -----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY..........................................          $  4,082,611          $ 4,381,549
                                                                                              ============          ===========


See Notes to Unaudited Condensed Consolidated Financial Statements.
                                       2




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



                                                                                For the                    For the
                                                                          Three Months Ended          Nine Months Ended
                                                                            September 30,                September 30,
                                                                           2005        2006            2005         2006
                                                                       ==================================================
                                                                               (In thousands, except per share data)
Interest income:
                                                                                                     
     Loans.............................................................   $  44,920     $ 59,334    $  123,109    $ 168,218
     Securities .......................................................       8,382        7,381        24,798       22,146
     Other investments.................................................         681          752         1,477        3,388
                                                                          ---------     --------    ----------    ---------
         Total interest income.........................................      53,983       67,467       149,384      193,752
                                                                          ---------     --------    ----------    ---------
Interest expense:
     Deposits..........................................................      17,513       26,594        41,889       75,383
     Advances from Federal Home Loan Bank and other borrowings.........       3,049        7,563        11,017       14,914
                                                                          ---------     --------    ----------    ---------
         Total interest expense........................................      20,562       34,157        52,906       90,297
                                                                          ---------     --------    ----------    ---------

Net interest income....................................................      33,421       33,310        96,478      103,455

Provision for loan losses..............................................         304          694         1,298        1,320
                                                                           --------     --------     ---------     --------

Net interest income after provision for loan losses....................      33,117       32,616        95,180      102,135
                                                                           --------     --------     ---------      --------

Other income:
     Service charges on deposit accounts...............................       2,972        3,489         8,272         9,605
     Fees for other banking services...................................       2,375        2,554         6,950         7,331
     Net gain on sale of loans.........................................         170           41           643           265
     Miscellaneous.....................................................         540          405         1,384         1,254
                                                                           --------     --------      --------      --------
         Total other income............................................       6,057        6,489        17,249        18,455
                                                                           --------     --------      --------      --------
Operating expense:
     Employee compensation and benefits................................      14,669       15,495        42,091        45,960
     Occupancy and equipment...........................................       3,673        4,280        10,484        12,349
     Data processing...................................................       1,811        1,916         4,818         5,487
     Marketing.........................................................         715          940         2,230         2,657
     Miscellaneous.....................................................       4,995        6,719        14,524        14,336
                                                                           --------     --------      --------      --------
         Total operating expense.......................................      25,863       29,350        74,147        84,075
                                                                           --------     --------      --------      --------

Income before provision for income taxes...............................      13,311        9,755        38,282        36,515

Provision for income taxes.............................................       5,052        4,103        14,560        14,336
                                                                           --------     --------      --------      ---------
              Net income...............................................    $  8,259     $  5,652      $ 23,722      $ 22,179
                                                                           ========     ========      ========      ========
Earnings per share: (Note 3)
     Basic.............................................................    $   0.34     $   0.23      $   0.98      $   0.90
                                                                           ========     ========      ========      ========
     Diluted...........................................................    $   0.33     $   0.22      $   0.95      $   0.87
                                                                           ========     ========      ========      ========
Dividends declared per share...........................................    $   0.08     $   0.08      $   0.24      $   0.24
                                                                           ========     ========      ========      ========


See Notes to Unaudited Condensed Consolidated Financial Statements.

                                       3

<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,
                                                                          2005          2006             2005         2006
                                                                        ===================================================
                                                                                           (In thousands)


                                                                                                        
Net Income........................................................      $  8,259       $  5,652         $ 23,722    $ 22,179
Other comprehensive income (loss), net of tax:
    Unrealized gains (losses) on assets available for sale........        (2,179)         4,220           (4,355)       (821)
                                                                        --------       --------         --------    --------
Comprehensive income..............................................      $  6,080       $  9,872         $ 19,367    $ 21,358
                                                                        ========       ========         ========    ========


See Notes to Unaudited Condensed Consolidated Financial Statements.

                                       4
<Page>

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


                                                                                   For the Nine Months Ended
                                                                                         September 30,
                                                                                      2005            2006
                                                                                  ==========================
                                                                                       (In thousands)
CASH FLOWS FROM (FOR) OPERATING ACTIVITIES:
                                                                                              
Net Income.............................................................            $ 23,722         $22,179
Adjustments to reconcile net income to net cash provided by operating
activities:
   Depreciation........................................................               5,246           5,504
   Amortization of core deposit intangibles............................                 380             570
   ESOP compensation expense...........................................               1,044           1,363
Stock based compensation expense.......................................                 945             945
   Accretion of discounts, amortization of premiums and intangible
    assets, and other deferred yield items.............................              (5,275)         (4,672)
   Provision for loan losses...........................................               1,298           1,320
   Provision for losses and net (gains) losses on sales of real
    estate owned.......................................................                (130)           (369)
   Net (gain) loss on sale of:
         Loans.........................................................                (643)           (265)
         Office properties and equipment...............................                  46             181
     Excess tax benefits from share-based payment arrangements.........                   -            (817)
   Increase in accrued interest receivable.............................              (1,977)         (2,431)
   Increase in other assets............................................              (2,651)        (15,889)
      Increase in deferred income tax asset............................              (1,741)         (1,738)
     Increase in drafts payable........................................               1,314             675
   Increase (decrease) in other liabilities............................               2,493          (4,510)
                                                                                   --------         -------
         Net cash provided by operating activities.....................              24,071           2,046
                                                                                   --------         -------
CASH FLOW FROM (FOR) INVESTING ACTIVITIES:
Loan originations and principal payments on loans......................            (450,854)       (444,864)
Principal payments received on:
    Securities available for sale......................................              61,826          43,762
    Securities held to maturity........................................              34,297          26,899
Purchases of:
   Loans...............................................................             (29,809)              -
   Securities available for sale.......................................              (6,947)         (1,565)
   Securities held to maturity.........................................                   -          (4,388)
   Federal Home Loan Bank stock........................................              (3,422)        (25,696)
   Office properties and equipment.....................................              (9,202)         (9,238)
Proceeds from sales of:
   Loans...............................................................              35,907          20,684
   Federal Home Loan Bank stock........................................               8,695          13,966
   Securities available for sale.......................................              24,667               -
   Repossessed assets acquired in settlement of loans..................                 160           2,313
   Office properties and equipment.....................................                   -              12
   Mortgage backed securities..........................................               8,246               -
Proceeds from maturities of securities available for sale..............               5,050          25,000
Net cash received from acquisitions....................................               6,577               -
Other..................................................................                (141)            166
                                                                                   --------         -------
         Net cash used for investing activities........................            (314,950)        (352,949)
                                                                                   --------         -------
CASH FLOW FROM (FOR) FINANCING ACTIVITIES:
Proceeds from the exercise of stock options............................                 212           1,544
Excess tax benefits from share-based payment arrangements..............                   -             817
Cash dividends paid....................................................              (5,292)         (5,914)
Net increase (decrease) in:
   NOW accounts, demand deposits and savings accounts..................             232,810        (105,742)
   Certificates of deposit.............................................             132,781         (10,913)
   Advances from Federal Home Loan Bank................................            (136,599)        240,123
   Other borrowed funds................................................              44,596         136,011
   Advances by borrowers for taxes and insurance.......................              18,828          23,785
                                                                                   --------        --------
         Net cash provided by financing activities.....................             287,336         279,711
                                                                                   --------        --------
NET DECREASE IN CASH AND CASH EQUIVALENTS..............................              (3,543)        (71,192)
CASH AND CASH EQUIVALENTS, beginning of period.........................             149,409         189,940
                                                                                   --------         -------
CASH AND CASH EQUIVALENTS, end of period...............................            $145,866        $118,748
                                                                                   ========        =========


See Notes to Unaudited Condensed Consolidated Financial Statements.
                                       5


NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.   BASIS OF PRESENTATION
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 2005 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, 2006 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, 2005.

Use of Estimates - 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.

Reclassifications  -  Certain  amounts  in the  financial  statements  have been
reclassified to conform with the September 30, 2006 presentation.

2.   STOCK PLANS AND STOCK-BASED COMPENSATION
The Company has two stock plans which include the 2002  Incentive  Stock Benefit
Plan ("Option Plan") and the 2002 Recognition and Retention Plan ("RR Plan").

Under the Option  Plan,  the Company  has  reserved  1,304,391  shares of common
stock, of which all but 3,175 options have been granted.  All stock options have
an exercise price that is equal to the fair market value of the Company's  stock
on the date the options were granted. The term of the stock option awards is ten
years from the date of grant. On December 29, 2005 the Benefits Committee of the
Board  of  Directors  of  the  Company  approved  the  accelerated  vesting  and
exercisability of all unvested and  unexercisable  stock options granted as part
of the Plan held by directors,  officers or employees on December 30, 2005. As a
result,  all  previously  unvested  options  became fully vested on December 30,
2005.

Under the RR Plan, the Company reserved and granted 521,757 restricted shares of
common  stock  to  key  employees  and  outside   directors  to  encourage  such
individuals to remain with the Bank. These granted shares vest and are allocated
to the affected  employees  and  directors  ratably over five years,  subject to
various conditions  requiring their acceleration.  All awards have a grant price
that is equal to the fair market value of the  Company's  stock on the date that
the awards were granted.

                                       6




The following is a summary of stock-based  award activity during the nine months
ended September 30, 2006:



                                                            Weighted-Average   Weighted-Average       Aggregate
                                               Number of    Exercise Price        Remaining        Intrinsic Value
                                                 Shares                        Contractual Life      (In Thousands)
                                               -----------  ----------------   -----------------   ----------------
       Stock Options:
                                                                                 
   Outstanding as of December 31, 2005           1,188,877        $ 15.19
   Granted                                               -              -
   Exercised                                       111,895          13.79
   Forfeited                                             -              -
                                                 ---------        -------
   Outstanding  as  of  September  30, 2006      1,076,982        $ 15.34            5.8                $ 25,492
                                                 =========        =======         =======               ========

   Exercisable  as  of  September  30, 2006      1,076,982        $ 15.34            5.8                $ 25,492
                                                 =========        =======         =======               ========




                                                    Weighted-
                                        Number of    Average    Weighted-Average
                                       Restricted   Grant-Date      Remaining
                                         Shares     Fair Value  Contractual Life
                                        ---------------------------------------
 Restricted Stock:
 Unvested as of December 31, 2005        186,570      $ 13.51
 Awarded                                       -            -
 Vested                                   93,375        13.51
 Forfeited                                     -            -
                                         -------      -------
 Unvested as of September 30, 2006        93,195      $ 13.51           0.6
                                         =======      =======        =======


The  aggregate  intrinsic  value for stock options and  restricted  stock in the
preceding  tables  represents the total pre-tax  intrinsic  value,  based on the
Company's  closing stock price of $39.01 as of September 30, 2006. These amounts
represent the total pre-tax intrinsic value that would have been received by the
holders of the  stock-based  awards had the awards been exercised and sold as of
that date.  During the nine months ended September 30, 2006, the total intrinsic
value of stock options  exercised was $2.5  million.  For the options  exercised
during the nine months ended  September 30, 2006,  the Company  received cash of
$1.5  million and  realized a tax benefit  from the  exercise of stock option of
$817,000. The Company has a policy of issuing new shares to satisfy share option
exercises and shares which vest and are distributed under the RR Plan

                                       7
<Page>

Additional information regarding options outstanding and exercisable as of
September 30, 2006, is as follows:



                                                                     Weighted-Average     Weighted-Average
          Range of exercise prices              Number of Shares         Remaining         Exercise Price
                                                                     Contractual Life
- ---------------------------------------------------------------------------------------------------------
                                                                                           
 $13.51                                             919,097              5.6               $   13.51
  16.93                                              5,760               5.6                   16.93
  22.38                                             13,292               5.6                   22.38
  23.13                                             11,388               5.6                   23.13
  24.71                                              6,000               7.4                   24.71
  24.75                                             10,917               5.6                   24.75
  24.90                                              8,030               5.6                   24.90
  25.12                                             27,868               5.6                   25.12
  25.30                                              3,951               5.6                   25.30
  25.59                                              7,815               5.6                   25.59
  27.67                                             48,000               8.8                   25.67
  33.33                                             14,864               7.3                   33.33
                                                 ---------                                 ----------
                                                 1,076,982               5.8               $   15.34
                                                 =========             =======             ==========


On January 1, 2006,  the  Company  adopted  Statement  of  Financial  Accounting
Standards No. 123 (Revised),  "Share-Based  Payment" ("SFAS No. 123(R)"),  which
amended  SFAS  No.  123.  SFAS  No.  123(R)  allows  measurement  of the cost of
share-based payment  transactions to employees at the fair value of the award on
the grant date and  recognition  of expense over the requisite  service  period,
which is generally  the vesting  period.  Prior to January 1, 2006,  the Company
accounted for stock-based compensation under Accounting Principles Board ("APB")
Opinion No. 25. APB Opinion No. 25 recognizes  compensation expense based on the
intrinsic value of the equity instrument  awarded.  Prior to January 1, 2006, no
stock-based  compensation  cost for stock  option  grants was  reflected  in net
income as all options granted had an exercise price equal to the market value of
the underlying common stock on the date of grant.

SFAS No. 123(R) requires a modified prospective  application and the Company has
applied the  statement  to new awards and to awards  modified,  repurchased,  or
cancelled beginning January 1, 2006. At December 31, 2005 there were no unvested
stock options outstanding. For the three and the nine months ended September 30,
2006,  $195,000 and $584,000,  respectively,  in  compensation  expense,  net of
related tax effects,  has been recognized in employee  compensation and benefits
in the  condensed  consolidated  statement of  operations  related to restricted
stock.  Compensation  costs for  these  awards  are  based on fair  value at the
original  grant date.  The fair value of each option  grant is  estimated on the
date of grant  using  the  Black-Scholes  option  pricing  model and is based on
certain assumptions including: expected volatility based on the historical price
of the Company's stock over the expected life of the option;  the risk free rate
of return based on the U.S.  Treasury yield curve in effect at the time of grant
for the expected  term of the option;  the expected  life based on the period of
time the  options  are  expected  to be  outstanding  using  historical  data to
estimate option exercise and employee  termination;  and dividend yield based on
the Company's  history and  expectation of dividend  payments.  No stock options
were granted or restricted  stock issued during the three months ended September
30, 2006 and September 30, 2005, respectively.
                                       8
<page>

As the Company has applied the modified prospective application, the Company did
not restate prior periods.  The pro forma  disclosures  required by SFAS No. 148
for the three and nine month  periods  ended  September  30, 2005 are  presented
below (dollars in thousands, except per share amounts).



                                                                                    For the                For the
                                                                               Three Months Ended     Nine Months Ended
                                                                               September 30, 2005     September 30, 2005
                                                                              ====================   ====================
                                                                                (In thousands, except per share amounts)

                                                                                              
Net Income, as reported......................................................     $   8,259              $   23,722
    Add: Total stock-based employee compensation expense included in
      reported net earnings, net of related tax effects.......................          195                     586
    Deduct: Total stock-based employee compensation expense determined
      under fair value based method for all awards, net of related tax effects         (334)                 (1,143)
                                                                                  ---------              ----------
Pro forma net income.........................................................     $   8,120              $   23,165
                                                                                  =========              ==========

    Basic - as reported.......................................................         0.34                    0.98
    Basic - pro forma.........................................................         0.33                    0.95

    Diluted - as reported.....................................................         0.33                    0.95
    Diluted - pro forma.......................................................         0.32                    0.93


The assumptions used to determine the stock-based employee  compensation expense
determined  under the fair value based method for all awards for the nine months
ended September 30, 2005 include an expected  volatility of 27.39%,  a risk free
rate of return of 3.81%, an expected life of 5 years,  and an expected  dividend
yield of 1.16%.

As of September 30, 2006, there were no unvested stock options  outstanding and,
accordingly,  no related  unrecognized  compensation  costs. As of September 30,
2006 the total  unrecognized  compensation  cost related to restricted stock was
$840,000, which is expected to be recognized evenly through May 2007.

                                       9
<page>

3.    EARNINGS PER SHARE
Earnings per share was  computed by dividing net income by the weighted  average
number of shares of common  stock  outstanding  during the three and nine months
ended September 30, 2005 and 2006.  Adjustments have been made to give effect to
the shares that would be  outstanding,  assuming the exercise of dilutive  stock
options and recognition  and retention plan shares,  all of which are considered
common stock equivalents.


                                                                       For the Three Months Ended
                                                                             September 30,
                                                               -------------------------------------
                                                                     2005               2006

                                                                              
Net income...................................................     $ 8,259,000       $ 5,652,000

Weighted average common shares outstanding..................       24,538,667         24,757,741
                                                                  ===========       ============
         Basic earnings per share.............                    $      0.34       $      0.23
                                                                  ===========       ============

Weighted average common shares outstanding..................       24,538,667         24,757,741
Additional dilutive shares related to stock options and
recognition and retention plan shares.......................          719,075            702,944
                                                                  -----------       ------------
Total weighted average common shares and equivalents outstanding
for diluted earnings per share computation...................      25,460,685         25,257,742
                                                                  ===========       ============
                   Diluted earnings per share...............      $      0.33       $       0.22
                                                                  ===========       ============





                                                                     For the Nine Months Ended
                                                                           September 30,
                                                                -----------------------------------
                                                                     2005               2006
                                                                              
Net income...................................................    $ 23,722,000       $ 22,179,000

Weighted average common shares outstanding..................       24,273,719         24,686,148
                                                                 =============      =============
                       Basic earnings per share.............     $       0.98       $       0.90
                                                                 =============      =============

Weighted average common shares outstanding..................       24,273,719         24,686,148
Additional dilutive shares related to stock options and
recognition and retention plan shares.......................          661,381            636,288
                                                                 -------------      -------------
Total weighted average common shares and equivalents outstanding
for diluted earnings per share computation...................      25,347,529          24,910,007
                                                                 =============      =============
                   Diluted earnings per share...............     $       0.95       $        0.87
                                                                 =============      =============


                                       10
<Page>
4.   LOANS RECEIVABLE
Loans receivable at December 31, 2005 and at September 30, 2006,  consist of the
following:


                                                                             December 31,       September 30,
                                                                                2005               2006
                                                                            ===============================
                                                                                        (In thousands)
                                                                                          
One- to four- family, residential real estate mortgages..............         $1,061,487        $1,224,553
Commercial and multi-family real estate mortgages....................          1,082,719         1,236,161
Real estate construction-primarily residential.......................            390,751           458,157
Land loans-primarily residential.....................................             71,502            62,759
                                                                              ----------        ----------
Total first mortgage loans...........................................          2,606,459         2,981,630
Consumer loans.......................................................            295,622           314,561
Commercial business loans............................................            153,916           153,304
                                                                              ----------        ----------
Total loans, net of loans in process.................................          3,055,997         3,449,495
Deduct:
     Unearned discounts, premiums and deferred loan fees, (costs), net             3,116             2,876
     Allowance for loan losses.......................................             16,171            17,390
                                                                              ----------        ----------
Loans receivable-net.................................................         $3,036,710        $3,429,229
                                                                              ==========        ==========


During the nine months ended  September 30, 2006, the Company sold $20.8 million
in loans, which resulted in net gains of $265,000.  During the nine months ended
September 30, 2005,  the company sold $35.8 million in loans,  which resulted in
net gains of $643,000. During the nine months ended September 30, 2006 and 2005,
the Company  securitized  $34.6  million and $202.6  million,  respectively,  in
one-to  four-family  mortgage  loans where the Company  retained  the  resulting
mortgage-backed securities.

During the quarter ended  September  30, 2006,  the Company sold $3.0 million in
loans,  which  resulted  in net  gains of  $41,000.  During  the  quarter  ended
September 30, 2005,  the Company sold $13.8 million in loans,  which resulted in
net gains of  approximately  $170,000.  No  securitizations  occurred during the
quarters ended September 30, 2006 and 2005.

At December 31, 2005,  the Bank had $845,000 in loans held for sale or transfer.
No loans were held for sale at September 30, 2006.

5.   ALLOWANCE FOR LOAN LOSSES
An analysis of the changes in the  allowance  for loan losses for the year ended
December  31, 2005 and the three and nine months  ended  September  30, 2005 and
2006, is as follows:



                                          For the Year               For the Three Months         For the Nine Months
                                             Ended                          Ended                       Ended
                                          December 31,                   September 30,               September 30,
                                             2005                    2005        2006            2005          2006
                                       =================           ====================         ====================
                                         (In thousands)                (In thousands)              (In  thousands)

                                                                                                
Balance at beginning of period......      $ 13,628                  $15,519     $16,703         $13,628        $16,171
Current provision...................         1,877                      304         694           1,298          1,320
Effect of acquisition...............           995                        -           -             995              -
Charge-offs.........................          (330)                    (168)         (8)           (266)          (105)
Recoveries..........................             1                        -           1               -              4
                                          --------                  -------     -------        --------        -------
Ending balance......................      $ 16,171                  $15,655     $17,390         $15,655        $17,390
                                          ========                  =======     =======        ========        =======


                                       11

<page>

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 impaired
loans is as follows:


                                                                    December 31, 2005           September 30, 2006
                                                                =========================== ============================
                                                                    Loan        Related         Loan         Related
                                                                  Balance      Allowance      Balance       Allowance
                                                                ------------- ------------- ------------- --------------
                                                                                    (In thousands)
                                                                                              
Impaired loan balances and related allowances:
Loans with related allowance for loan losses................     $    627      $    334      $  1,277      $    280
Loans without related allowance for loan losses.............        6,818             -        18,374             -
                                                                 --------      --------      --------      --------
         Total..............................................     $  7,445      $    334      $ 19,651      $    280
                                                                 ========      ========      ========      ========


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.

6.   DEPOSITS
The  weighted-average  interest  rates on  deposits  at  December  31,  2005 and
September  30, 2006 were 2.63% and 3.33%,  respectively.  Deposit  accounts,  by
type, at December 31, 2005 and September 30, 2006 consist of the following:


                                                               December 31,     September 30,
                            Account Type                          2005              2006
                                                              =============     ==============
                                                                       (In thousands)
                                                                          
Non-interest-bearing checking accounts.....................   $   485,425       $  484,561
Interest-bearing checking and funds transfer accounts......       820,588          755,415
Passbook and statement accounts............................       825,117          624,569
Variable-rate money market accounts........................       507,664          668,507
Certificates of deposit....................................       902,080          891,167
                                                              -----------       ----------
Total......................................................   $ 3,540,874       $3,424,219
                                                              ===========       ==========


7.   ADVANCES FROM FEDERAL HOME LOAN BANK
The Bank had outstanding advances from the FHLB of $92.4 million with a weighted
average  interest  rate of 4.89% and  $332.5  million  with a  weighted  average
interest   rate  of  5.33%  at  December  31,  2005  and   September  30,  2006,
respectively.  All of the advances shown had fixed interest rates and, depending
on market rates, may have  substantial  prepayment  penalties.  The advances are
repayable as follows:

                         At December 31,    At September 30,
                              2005                2006
  ==========================================================
                            (In thousands)

  Less than 1 year        $   13,572           $  255,000
     1-2 years                13,572               56,667
     2-3 years                58,988               20,179
     3-4 years                   893                    -
     4-5 years                     -                    -
     Thereafter                5,339                  641
                           ---------            ---------
Total                      $  92,364              332,487
                           =========            =========

                                       12

<page>

The Bank has a  collateral  agreement  with the FHLB  which  includes  a blanket
floating lien that requires the Bank to maintain qualifying first mortgage loans
as pledged  collateral in an amount equal to the advances when discounted at 80%
of the unpaid principal balances of the qualifying first mortgage loans.

8.   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,
                                                             2005         2006         2005            2006
                                                           ======================    ========================
                                                               (In Thousands)              (In Thousands)
                                                                                        
  Service cost.......................................       $    596      $  604        $  1,788     $  1,811
  Interest cost......................................            407         446           1,221        1,338
  Expected return on assets..........................           (375)       (475)         (1,156)      (1,425)
  Net amortization ..................................            256         256             768          769
                                                             -------      ------        --------     --------
  Net periodic pension expense.......................        $   884      $  831        $  2,621     $  2,493
                                                             =======      ======        ========     ========
                                                                                                      10,953


The Company contributed $4.8 million for the plan year 2005 in the third quarter
of 2006.

                                       13


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, 2005 Stockholders'
                                                                                            
     Equity and ratio to total assets          8.0%     $326,560
                                          ========
Unrealized decrease in market value
     of assets available for sale
     (net of applicable income taxes)                      5,785
Goodwill and other intangible assets.                    (21,365)
Disallowed servicing assets..........                       (364)
                                                        --------
Tangible capital and ratio to
     adjusted total assets...........          7.6%     $  310,616         1.5%       $  61,055
                                          ========      ==========      ======        =========
Tier I (core) capital and ratio to
     adjusted total assets...........          7.6%     $  310,616         3.0%       $ 122,109        5.0%       $ 203,516
                                          ========      ==========      ======        =========     ======        =========
Tier I (core) capital and ratio to
     risk-weighted total assets......         10.8%     $  310,616         4.0%       $ 115,552        6.0%       $ 173,328
                                          ========      ----------      ======        =========     ======        =========

Allowable Tier 2 capital:
General loan valuation allowances ...                       15,380
                                                        ----------
Total risk-based capital and ratio to
     risk-weighted total assets......         11.3%     $  325,996         8.0%       $ 231,104       10.0%       $ 288,880
                                          ========      ==========      ======        =========     ======        =========
Total assets.........................                   $4,082,716
Adjusted total assets................                   $4,070,316
                                                        ==========
Risk-weighted assets.................                   $2,888,804

As of September 30, 2006
     Stockholders' Equity and ratio
      to total assets.................        8.0%     $  351,019
                                          ========

Unrealized decrease in market value
     of assets available for sale
     (net of applicable income taxes)                        6,606
Goodwill and other intangible assets.                      (20,737)
Disallowed servicing assets..........                         (332)
                                                        ----------
Tangible capital and ratio to
     adjusted total assets...........          7.7%     $  336,556         1.5%       $  65,473
                                          ========      ==========      ======        =========
Tier I (core) capital and ratio to
     adjusted total assets...........          7.7%     $  336,556         3.0%       $ 130,947        5.0%       $ 218,245
                                          ========      ==========      ======        =========     ======        =========
Tier I (core) capital and ratio to
     risk-weighted total assets......         10.6%     $  336,556         4.0%       $ 126,421        6.0%       $ 189,631
                                          ========      ----------      ======        =========     ======        =========
Allowable Tier 2 capital:
General loan valuation allowances ...                       16,635
                                                        ----------
Total risk-based capital and ratio to
     risk-weighted total assets......         11.2%     $  353,191         8.0%       $ 252,841       10.0%       $ 316,052
                                          ========      ==========      ======        =========     ======        =========

Total assets.........................                   $4,379,355
                                                        ==========
Adjusted total assets................                   $4,364,892
                                                        ==========
Risk-weighted assets.................                   $3,160,518
                                                        ==========

                                       14
<Page>
10.   SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES




                                                              For  the Nine Months Ended
                                                             -----------------------------
                                                                     September 30,
                                                             -----------------------------
                                                                 2005            2006
                                                             =============================
                                                                        (In Thousands)
Mortgage-backed securities retained from the
                                                                        
    securitization of mortgage loans.......................    $ 202,595      $  34,369
                                                               =========      =========
Common stock  issued for acquisitions......................    $  12,857      $       -
                                                               =========


11.   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.

Settlement Agreement With Respect to Class Action Litigation

On July 26, 2006, Fidelity Federal entered into a Settlement  Agreement with the
Plaintiffs of two  previously-disclosed  class action lawsuits.  These lawsuits,
James Kehoe v. Fidelity Federal Bank & Trust, and Timothy Neilsen and Timothy G.
Martin vs. Fidelity Federal Bank & Trust,  each of which was filed in the United
States District Court for the Southern District of Florida, allege that Fidelity
Federal  violated  the  Driver's  Privacy  Protection  Act by  obtaining  driver
registration information from the State of Florida for use in Fidelity Federal's
marketing efforts.

Under the Settlement  Agreement,  and without  admitting any liability or fault,
Fidelity Federal agreed to the certification of a conditional  settlement class,
solely for settlement purposes, subject to preliminary and final court approval.

Under the terms of the Settlement  Agreement,  any class members who qualify and
timely submit a Claim Form will receive  payment of an amount not to exceed $160
per person. Fidelity Federal has agreed to pay Plaintiffs' attorneys' fees in an
amount not to exceed  $10,000,000 plus their  reasonable  expenses not to exceed
$120,000.  Fidelity Federal will pay Class  Representative  James Kehoe not more
than $10,000,  and Class  Representatives  Timothy Neilsen and Timothy G. Martin
not more than $3,000 each for their  participation in this case on behalf of all
Class Members.

Additionally,   Fidelity  Federal  has  agreed  to  certain  injunctive  relief,
including  certifying  that  Fidelity  Federal did not keep or maintain any data
obtained from the State of Florida,  providing  that Fidelity  Federal shall not
disclose or sell any such data,  and  agreeing to a privacy  audit,  the cost of
which  shall not exceed  $25,000.  Under the terms of the  settlement,  Fidelity
Federal's  total costs and expense,  including  the  payments to Class  Members,
cannot exceed $50 million.

In addition to final court approval, the Settlement Agreement is contingent upon
the  consummation of the acquisition of Fidelity by National City,  described in
Note 12.

                                       15
<Page>

On July 31, 2006, the United States District Court for the Southern  District of
Florida entered an Order  Preliminarily  Approving the Class Action  Settlement.
The court established  December 7, 2006 as the final hearing date to approve the
Settlement Agreement.

The foregoing  description is qualified in its entirety by reference to the full
text of the  Settlement  Agreement,  which was  attached  as an  exhibit  to the
Quarterly Report for the quarter ended June 30, 2006.

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 Fourth Amended Complaint was filed on January 27, 2006. 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;  SEWELL  HARDWARE
COMPANY; BROWN/SEWELL PARTNERSHIP filed in the Fifteenth Judicial Circuit in and
for Palm Beach County, Florida.  Fidelity is one of a number of defendants.  The
plaintiffs in this case have alleged unspecified  monetary damages for breach of
contract,  specific performance,  conversion and unjust enrichment in connection
with a contract for sale of Bank  property  where the Bank was forced to default
Plaintiff for failure to perform.  Fidelity Federal in consultation with counsel
has concluded that the case is without merit,  and intends to vigorously  defend
the case. We have been  notified of a companion  lawsuit which has been filed in
the United States District Court for the Eastern  District of  Pennsylvania.  We
intend to defend this lawsuit on the same basis we are defending this lawsuit in
Florida.

                                       16
<Page>

12.   AGREEMENT AND PLAN OF MERGER WITH NATIONAL CITY CORPORATION

Agreement and Plan of Merger
- ----------------------------

On July 26, 2006, Fidelity Bankshares, Inc. ("Fidelity"), the holding company of
Fidelity  Federal  Bank & Trust  ("Fidelity  Federal"),  a federal  savings bank
headquartered  in West  Palm  Beach,  Florida,  and  National  City  Corporation
("National  City")  entered  into an  Agreement  and Plan of Merger (the "Merger
Agreement").  Pursuant  to the Merger  Agreement,  and  subject to the terms and
conditions set forth  therein,  Fidelity will merge with and into National City,
with  National City being the surviving  corporation  of such merger.  Under the
terms of the Merger Agreement,  stockholders of Fidelity will be given the right
to elect the following  consideration  for each share of Fidelity  common stock:
(i) 1.0977 shares of National City common stock; or (ii) $39.50 in cash, subject
to allocation procedures that are intended to ensure that in the aggregate,  50%
of the shares of Fidelity are converted  into National City common stock and 50%
of Fidelity  shares are  converted  into cash.  Fidelity  stock  options will be
cashed out for the  in-the-money  value of such options.  The  transaction has a
total indicated value of approximately $1 billion.

Subject to Company stockholder  approvals,  the transaction is expected to close
in the first  quarter  of 2007.  A special  stockholders  meeting to vote on the
transaction has been scheduled for November 20, 2006.

A copy of the Merger  Agreement is filed as Exhibit 2 to the Company's  Form 8-K
filed with the U.S.  Securities and Exchange Commission on July 31, 2006. A copy
of the  press  release  relating  to the  merger is filed as  Exhibit  99 to the
Company's  Form 8-K filed with the U.S.  Securities  and Exchange  Commission on
July 31,  2006.  The  foregoing  description  is  qualified  in its  entirety by
reference to the full text of such exhibits.

                                       17



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 loans and
securities,  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 Events.

Agreement and Plan of Merger
- ---------------------------

On July 26, 2006, the Company and National City  Corporation  ("National  City")
entered into an Agreement and Plan of Merger (the "Merger Agreement").  Pursuant
to the  Merger  Agreement,  and  subject to the terms and  conditions  set forth
therein,  the Company will merge with and into National City, with National City
being the surviving  corporation  of such merger.  Under the terms of the Merger
Agreement,  stockholders  of the  Company  will be given  the right to elect the
following  consideration  for each share of the Company common stock: (i) 1.0977
shares of  National  City  common  stock;  or (ii)  $39.50 in cash,  subject  to

                                       18
<Page>

allocation procedures that are intended to ensure that in the aggregate,  50% of
the shares of the Company are converted  into National City common stock and 50%
of the Company shares are converted into cash. The Company stock options will be
cashed out for the  in-the-money  value of such options.  The  transaction has a
total indicated value of approximately $1 billion.

Subject to Company stockholder approval, the transaction is expected to close in
the first  quarter  of 2007.  A  special  stockholders'  meeting  to vote on the
transaction has been scheduled for November 20, 2006.

A copy of the Merger  Agreement is filed as Exhibit 2 to the Company's  Form 8-K
filed with the U.S.  Securities and Exchange Commission on July 31, 2006. A copy
of the press  release  relating  to the  merger  was filed as  Exhibit 99 to the
Company's  Form 8-K filed with the U.S.  Securities  and Exchange  Commission on
July 31,  2006.  The  foregoing  description  is  qualified  in its  entirety by
reference to the full text of such exhibits.

Settlement Agreement With Respect to Class Action Litigation

On July 26, 2006, Fidelity Federal entered into a Settlement  Agreement with the
Plaintiffs of two  previously-disclosed  class action lawsuits.  These lawsuits,
James Kehoe v. Fidelity Federal Bank & Trust, and Timothy Neilsen and Timothy G.
Martin vs. Fidelity Federal Bank & Trust,  each of which was filed in the United
States District Court for the Southern District of Florida, allege that Fidelity
Federal  violated  the  Driver's  Privacy  Protection  Act by  obtaining  driver
registration information from the State of Florida for use in Fidelity Federal's
marketing efforts.

Under the Settlement  Agreement,  and without  admitting any liability or fault,
Fidelity Federal agreed to the certification of a conditional  settlement class,
solely for settlement purposes, subject to preliminary and final court approval.

Under the terms of the Settlement  Agreement,  any class members who qualify and
timely submit a Claim Form will receive  payment of an amount not to exceed $160
per person. Fidelity Federal has agreed to pay Plaintiffs' attorneys' fees in an
amount not to exceed  $10,000,000 plus their  reasonable  expenses not to exceed
$120,000.  Fidelity Federal will pay Class  Representative  James Kehoe not more
than $10,000,  and Class  Representatives  Timothy Neilsen and Timothy G. Martin
not more than $3,000 each for their  participation in this case on behalf of all
Class Members.

Additionally,   Fidelity  Federal  has  agreed  to  certain  injunctive  relief,
including  certifying  that  Fidelity  Federal did not keep or maintain any data
obtained from the State of Florida,  providing  that Fidelity  Federal shall not
disclose or sell any such data,  and  agreeing to a privacy  audit,  the cost of
which  shall not exceed  $25,000.  Under the terms of the  settlement,  Fidelity
Federal's  total costs and expense,  including  the  payments to Class  Members,
cannot exceed $50 million.

In addition to final court approval, the Settlement Agreement is contingent upon
the  consummation  of the  acquisition of Fidelity by National  City,  described
above.

On July 31, 2006, the United States District Court for the Southern  District of
Florida entered an Order  Preliminarily  Approving the Class Action  Settlement.
The court established  December 7, 2006 as the final hearing date to approve the
Settlement Agreement.

                                       19
<Page>

The foregoing  description is qualified in its entirety by reference to the full
text of the  Settlement  Agreement,  which was  attached  as an  exhibit  to the
Quarterly Report for the quarter ended June 30, 2006.

Changes in Financial Condition.

Our assets  increased by $298.9 million,  from $4.1 billion at December 31, 2005
to $4.4 billion at  September  30, 2006.  Loans  receivable  increased by $392.5
million.  Deposits  decreased by $116.7 million,  primarily due to the runoff of
short term  certificates  of deposit.  In  addition,  cash and cash  equivalents
decreased by $71.2 million,  while  securities  held for sale decreased by $68.0
million.  Funds for asset  growth were  provided by deposits  and an increase of
$240.1  million in borrowings  from the Federal Home Loan Bank. In addition,  we
experienced  an  increase  of $136.0  million in other  borrowed  funds which is
primarily a collateralized sweep account used by commercial depositors.

Results of Operations.

Net  income for the nine  months  ended  September  20,  2006 was $22.2  million
compared  to  $23.7  million  for  the  same  2005  period.  This  decrease  was
attributable  to an  increase in  operating  expense of $9.9  million  which was
offset by an increase of $7.0 million in net interest  income,  together with an
increase in other income of $1.2  million.  The increase in net interest  income
resulted  from an  increase  in  interest  income  of $44.4  million  which  was
partially  offset by an  increase  in interest  expense of $37.4  million.  As a
result of a  decrease  in income  before  provision  for  income  taxes we had a
decrease in the provision for income taxes of $224,000 for the nine months ended
September 30, 2006 compared to the nine months ended September 30, 2005.

Net income for the quarter ended September 30, 2006 was $5.7 million compared to
$8.3 million for the same 2005 quarter. The decrease resulted from a decrease of
$111,000 in net interest income,  together with an increase in the provision for
loan losses of $390,000, an increase in other income of $432,000, an increase in
operating  expenses of $3.5 million,  and a decrease in the provision for income
taxes of  $949,000  for the quarter  ended  September  30, 2006  compared to the
quarter ended  September 30, 2005. The decrease in net interest  income resulted
from an  increase in interest  income of $13.5  million,  which was offset by an
increase in interest expense of $13.6 million.

Interest Income.

Interest  income for the nine months ended  September 30, 2006,  totaled  $193.8
million, representing a 29.7% increase of $44.4 million, from $149.4 million for
the same period in 2005.  Interest  income from loans  increased  $45.1 million,
primarily  as a result of a 22.5%  increase in the  average  balance of loans to
$3.2 billion from $2.6 billion for the nine months ended  September 30, 2006 and
2005,  respectively,  along with an increase  in the  average  yield on loans to
6.93% for the nine  months  ended  September  30,  2006 from  6.21% for the same
period ended September 30, 2005.  Interest  income from securities  decreased to
$22.1  million for the nine months ended  September  30, 2006 from $24.8 million
for the same period in 2005. The 10.7% decrease was  attributable  to a decrease
in the  average  balance  of these  securities  to $624.4  million  from  $720.0
million,  partially  offset  by an  increase  in  the  average  yield  of  these
securities to 4.73% from 4.59%.  We have been using  proceeds from the repayment
of these  securities to fund loan growth.  Interest income on other  investments
increased  by $1.9  million due to an  increase  in the  average  yield of these
investments to 4.93% from 3.38% and an increase in the average  balance of these
investments  to $91.6  million  from $58.3  million  for the nine  months  ended
September 30, 2006 and 2005, respectively. Interest income for the quarter ended
September 30, 2006,  totaled $67.5  million,  representing  an increase of $13.5
million or 25.0%  from  $54.0  million  for the same  quarter in 2005.  Interest
income from loans  increased  $14.4  million,  primarily  as a result of a 19.5%
increase in the average  balance of loans to $3.4  billion from $2.8 billion for
the quarters  ended  September  30, 2006 and 2005,  respectively,  along with an
increase in the average yield on loans to 7.08% for the quarter ended  September
30, 2006 from 6.40% for the same  period  ended  September  30,  2005.  Interest
income from securities decreased to $7.4 million for the quarter ended September
30,  2006 from $8.4  million  for the 2005  quarter.  This  11.9%  decrease  was
attributable to a decrease in the average balance of these  securities to $619.0
million  from  $718.6  million,  partially  offset by an increase in the average
yield of these  securities to 4.77% from 4.67%. We have been using proceeds from
the repayment of these securities to fund loan growth.  Interest income on other
investments  increased  by $71,000 due to an  increase  in the average  yield of
these  investments  to 5.72% from  3.47%  offset by a  decrease  in the  average
balance  of these  investments  to $52.6  million  from  $78.6  million  for the
quarters ended September 30, 2006 and 2005, respectively.

                                       20
<page>

Interest Expense.

Interest  expense for the nine months ended  September  30, 2006,  totaled $90.3
million, an increase of $37.4 million, or 70.7%, from $52.9 million for the same
period in 2005. The increased  interest expense reflects an increase in interest
expense on  deposits  of $33.5  million,  or 80.0% and an  increase  in interest
expense on borrowings of $3.9 million.  The average balance of interest  bearing
deposits  increased  by $382.5  million,  or 14.7% to $3.0  billion for the nine
months  ended  September  30, 2006  compared to $2.6 billion for the same period
ended  September 30, 2005 and the average cost of those  deposits also increased
to 3.36% compared to 2.14% for the comparative time period.  The increase in the
cost of deposits in 2006,  compared to 2005, is due to the higher  interest rate
environment in 2006.  The increase in interest  expense on borrowings was caused
by an increase to $378.8 million from $298.9  million in the average  balance of
these  borrowings and an increase in the average cost of borrowed funds to 5.25%
for the nine months ended  September 30, 2006 from 4.91% for the comparable 2005
period. The increase in borrowings was used to fund loan growth.

Interest  expense  for the quarter  ended  September  30,  2006,  totaled  $34.2
million, an increase of $13.6 million, or 66.1%, from $20.6 million for the same
quarter in 2005.  The reason  for this  increase  was an  increase  in  interest
expense  on  deposits  and   borrowings   of  $9.1  million  and  $4.5  million,
respectively.  The average  balance of interest  bearing  deposits  increased by
$72.8 million,  or 2.6% to $2.9 billion for the quarter ended September 30, 2006
compared  to $2.8  billion  for the  quarter  ended  September  30, 2005 and the
average cost of those deposits also increased to 3.71% compared to 2.51% for the
comparative  quarter.  The increase in interest expense on borrowings was caused
by an increase in the average balance of these borrowings to $573.5 million from
$257.1  million and an increase in the average  cost of borrowed  funds to 5.28%
for the quarter  ended  September  30, 2006 from 4.74% for the  comparable  2005
quarter.  Increases in the cost of deposits and borrowings in 2006,  compared to
2005,  reflects the higher short-term interest rate environment in 2006, and the
necessity to borrow additional funds for loan growth.

Net Interest Income.

During the nine months ended  September 30, 2006, the Company's  interest income
increased by $44.4 million  compared to the same period in 2005,  while interest
expense  increased by $37.4 million,  resulting in net interest income of $103.5
million for the nine months ended September 30, 2006,  compared to $96.5 million
for the same period ended September 30, 2005.

                                       21
<Page>

During the quarter ended  September  30, 2006,  the  Company's  interest  income
increased by $13.5 million  compared to the same quarter in 2005, while interest
expense  increased by $13.6 million,  resulting in net interest  income of $33.3
million for the quarter ended September 30, 2006, a $111,000,  or 0.3%, decrease
from the quarter ended September 30, 2005.

Provision for Loan Losses.

The  provision  for loan  losses  was $1.3  million  for the nine  months  ended
September 30, 2006, compared to $1.3 million for the same period ended September
30, 2005.  The  provision  for loan losses was  $694,000  for the quarter  ended
September  30, 2006,  compared to $304,000 for the quarter  ended  September 30,
2005.  The provision  for the nine and three months ended  September 30, 2006 is
deemed adequate by management,  reflecting the risks inherent in the Bank's loan
portfolio.

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.

Other Income.

Other income for the nine months  ended  September  30, 2006 was $18.5  million,
representing  an increase of $1.2  million  compared to the same period in 2005.
The  increase is  primarily  attributable  to an increase in service  charges on
deposit accounts of $1.3 million.

Other  income  for the  quarter  ended  September  30,  2006 was  $6.5  million,
representing  an increase of $432,000  compared to the same quarter in 2005. The
increase is primarily  attributable to an increase in service charges on deposit
accounts of $517,000.

Operating Expense.

Compared to the nine months ending September 30, 2005, operating expense for the
nine months ending  September 30, 2006 increased by $9.9 million,  or 13.4%,  to
$84.1 million.  Of this increase,  $3.9 million is  attributable to compensation
and benefits,  which increased by 9.2%.  Increases in compensation  and benefits
expense were primarily  attributable  to operating 51 offices in the nine months
ended  September  30,  2006  compared  to 48  offices in the same  period  ended
September 30, 2005,  as well as  additional  personnel to serve deposit and loan
customers,  and normal  salary  increases.  The  increase  in  compensation  and
benefits also  reflects an increase of $644,000 in health care costs.  Occupancy
and equipment costs and data processing  costs increased by $2.5 million,  which
reflects our continued  investment in developing customer service facilities and
acquiring technology equipment.  Miscellaneous operating costs also increased by
$3.1  million to $17.6  million for the nine  months  ended  September  30, 2006
compared to the same period in 2005  primarily due to an increase of $783,000 in
auditing examination and consulting expenses,  $190,000 increase in amortization
of core deposit  intangibles  from the April 2005 acquisition of First Community
Bancorp and $1.0 million in merger related expenses.  The remaining  increase in
expense largely reflects the costs of operating additional branch facilities.

                                       22
<Page>

Compared to the quarter  ending  September 30, 2005,  operating  expense for the
quarter ending September 30, 2006 increased by $3.5 million,  or 13.5%, to $29.4
million.  Of this  increase,  $826,000,  representing  an increase  of 5.6%,  is
attributable  to  compensation  and  benefits.  Increases  in  compensation  and
benefits  expense  were  primarily  attributable  to operating 51 offices in the
quarter  ended  September  30, 2006  compared to 48 offices in the quarter ended
September 30, 2005,  as well as  additional  personnel to serve deposit and loan
customers,  and normal salary increases.  Occupancy and equipment costs and data
processing costs increased by $712,000,  which reflects our continued investment
in developing  customer service facilities and acquiring  technology  equipment.
Miscellaneous operating costs also increased by $1.7 million to $6.7 million for
the  quarter  ended  September  30, 2006  compared  to the same  quarter in 2005
primarily due to an increase of $233,000 in accounting and  consulting  expenses
and $1.0 million in merger related expenses.  The remaining  increase in expense
largely reflects the costs of operating additional branch facilities.

Income Taxes.

The income tax provision  was $14.3 million for the nine months ended  September
30, 2006 compared to $14.6 million for the same period ended September 30, 2005.
The income tax provision  was $4.1 million for the quarter  ended  September 30,
2006  compared to $5.1 million for the quarter  ended  September  30, 2005.  The
provision  reflects  the current  rates paid for Federal and state  income taxes
applied to the Company's pre-tax income.

Other Comprehensive Income (Loss).

The Company's  only change in Other  Comprehensive  Operations  for the nine and
three months ended  September 30, 2006 and 2005 is the change in the  unrealized
gain or loss on securities available for sale.

Comprehensive  income for the nine  months  ended  September  30, 2006 was $21.4
million  compared to  comprehensive  income of $19.4 million for the same period
ended  September 30, 2005.  During the nine months ended September 30, 2006, the
market  value of the  Company's  assets  available  for sale  decreased  by $1.4
million  which,  net of  income  tax  benefit  of  $547,000,  resulted  in other
comprehensive loss of $821,000. During the nine months ended September 30, 2005,
the market value of the Company's  assets  available for sale  decreased by $7.1
million,  which net of income tax  benefit  of $2.7  million  resulted  in other
comprehensive loss of $4.4 million.

Comprehensive  income for the quarter ended  September 30, 2006 was $9.9 million
compared to comprehensive income of $6.1 million for the quarter ended September
30, 2005.  During the quarter ended  September 30, 2006, the market value of the
Company's  assets  available for sale  increased by $6.8 million  which,  net of
income  tax of $2.6  million,  resulted  in other  comprehensive  income of $4.2
million.  During the quarter ended  September 30, 2005,  the market value of the
Company's  assets  available for sale  decreased by $3.5  million,  which net of
income tax benefit of $1.3 million resulted in other  comprehensive loss of $2.2
million.

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 3.18% during the
month of September 2006.  Liquidity  ratios averaged 3.16% for the quarter ended

                                       23
<Page>

September 30, 2006.  The Bank adjusts its liquidity  levels in order to meet the
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-earning  deposits  with the FHLB of Atlanta  amounted  to  $659,000  at
September 30, 2006. Other assets qualifying for liquidity at September 30, 2006,
including  unpledged  mortgage-backed  securities  guaranteed  by Fannie Mae and
Freddie Mac, were $121.3 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, 2006, the Bank had $332.5 million in advances
from the FHLB. At September 30, 2006, the Bank had  commitments to extend credit
for or  purchase  loans of $253.7  million,  in  addition  to  undisbursed  loan
proceeds on closed loans of $427.0 million and  undisbursed  revolving  lines of
credit of $312.4 million.  Certificates  of deposit  scheduled to mature in less
than one year at  September  30, 2006  totaled  $854.8  million.  Based on prior
experience, management believes that a significant portion of such deposits will
remain with the Bank.

New Accounting Pronouncements

In September 2006, the Securities and Exchange  Commission  ("SEC") issued Staff
Accounting  Bulletin  No. 108 ("SAB 108").  Due to  diversity in practice  among
registrants,  SAB 108 expresses  SEC staff views  regarding the process by which
misstatements in financial  statements are evaluated for purposes of determining
whether financial statement  restatement is necessary.  SAB 108 is effective for
fiscal  years  ending  after  November  15,  2006,  and  early   application  is
encouraged.   The  effect  of  this  recently-issued  and  not  yet  implemented
pronouncement is not yet known.

In July  2006,  the FASB  issued  FASB  Interpretation  No.  48 ("FIN  No.  48")
"Accounting for Uncertainty in Income Taxes: an interpretation of FASB Statement
No. 109." This interpretation clarifies the accounting for uncertainty in income
taxes recognized in an entity's financial statements in accordance with SFAS No.
109,  "Accounting  for  Income  Taxes."  FIN No.  48  prescribes  a  recognition
threshold and measurement  principles for financial statement  disclosure of tax
positions taken or expected to be taken on a tax return.  This interpretation is
effective for fiscal years  beginning  after  December 15, 2006.  The Company is
assessing  the  impact  the  adoption  of FIN No. 48 will have on the  Company's
consolidated financial position and results of operations.

In March  2006,  the FASB  issued  SFAS No. 156,  Accounting  for  Servicing  of
Financial  Assets - An Amendment of FASB Statement No. 140. This standard amends
the guidance in FASB  Statement No. 140,  Accounting for Transfers and Servicing
of  Financial   Assets  and   Extinguishments   of   Liabilities.   Among  other

                                       24
<Page>

requirements,  SFAS No. 156 requires an entity to recognize a servicing asset or
servicing liability each time it undertakes an obligation to service a financial
asset by entering  into a servicing  contract  for a transfer of the  servicer's
financial assets that meets the requirements for sale accounting,  a transfer of
the  servicer's  financial  assets to a qualifying  special-purpose  entity in a
guaranteed  mortgage  securitization in which the transferor  retains all of the
resulting securities and classifies them as either available-for-sale securities
or trading  securities in accordance  with SFAS No. 115,  Accounting for Certain
Investments in Debt and Equity Securities, or an acquisition or assumption of an
obligation to service a financial asset that does not relate to financial assets
of the servicer or its consolidated affiliates.  SFAS No. 156 is effective as of
the beginning of an entity's  first fiscal year that begins after  September 15,
2006.  This statement is not expected to have a material effect on the Company's
financial statements.

In December 2005, the FASB issued FASB Staff Position ("FSP") SOP 94-6-1,  Terms
of Loan  Products  That May Give Rise to a  Concentration  of Credit  Risk.  The
guidance  requires  the  disclosure  of  concentrations  of loans  with  certain
features that may increase the creditor's exposure to risk of nonpayment.  These
loans are often referred to as "non-traditional" loans and include features such
as high LTV  ratios,  terms  that  permit  payments  smaller  than the  interest
accruals  and  loans  where the  borrower  is  subject  to  significant  payment
increases  over the life of the loan.  The Bank's  management  has evaluated the
impact of this FSP and has concluded that our  disclosures  are consistent  with
the objectives of the FSP.

In  December  2004,  the FASB issued SFAS No. 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.
This statement  became effective for the Company on January 1, 2006. At December
30, 2005 all options  previously  granted by the Company were fully  vested.  As
such,  there was no effect on net income for the year 2006  relating  to options
granted prior to January 1, 2006.

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, 2006,
the Company  does not own any trading  assets  other than $1.6 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, 2006, the Company does
not have any hedging transactions in place such as interest rate swaps and caps.

                                       25
<page>>

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.

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,  in a low interest rate environment,  borrowers typically
prefer fixed rate loans to ARM loans. The Bank does not solicit  high-rate jumbo
certificates or brokered funds.

                                       26


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, 2006 was a positive 15.50%.


                                                                       Time to Maturity
                                           --------------------------------------------------------------------------
                                            Within Three      Four to      More Than     More Than     Over Five
                                               Months         Twelve      One Year to   Three Years      Years
                                                              Months         Three        to Five
                                                                             Years         Years
                                                                   (Dollars in Thousands)
Interest-earning assets (1):
   Residential mortgage loans: (2)
                                                                                           
     Fixed rate........................        $  34,020     $  94,074     $  193,464     $ 133,196      $    258,192
     Adjustable rate...................          177,976       268,580        276,871        309,096                -
   Commercial mortgage loans: (2)
     Fixed rate........................           18,364        33,401         52,500         33,837           52,440
     Adjustable rate...................          472,302       562,120         10,895            302                -

   Other loans (2)
         Fixed rate....................           15,615        27,372         36,693         16,956            7,097
     Adjustable rate...................          360,188         3,944              -              -                -
   Securities
     Fixed rate........................           27,587        74,556        182,897        101,996          159,386
     Adjustable rate...................           61,420             -              -              -                -
Other interest earning assets - adjustable        49,785             -              -              -                -
                                             -----------   -----------     ----------      ---------      -----------
                  Total                      $ 1,217,257   $ 1,064,047     $  753,320      $ 595,383      $   477,115
                                             ===========   ===========     ==========      =========      ===========
Interest-bearing liabilities
   Deposits: (3)
     Checking and funds transfer accounts    $    21,434   $    64,301     $   98,071      $  73,167      $   983,003
     Passbook accounts.................           13,929        41,784         77,859         60,608          430,389
     Money market accounts.............           23,343        70,030        107,974         67,089          400,071
     Certificate accounts (4)..........          192,327       662,696         30,229          5,915                -
   Borrowings: (4).....................          502,081        10,250         63,246            642                -
                                             -----------   -----------     ----------      ---------      -----------
                  Total                      $   753,114   $   849,061     $  377,379      $ 207,421      $ 1,813,463
                                             ===========   ===========     ==========      =========      ===========
Excess (deficiency) of interest-earning
   assets over interest-bearing
    liabilities.......................       $  464,143    $   214,986     $  375,941      $ 387,962      $(1,336,348)
                                             ==========    ===========     ==========      =========      ===========
Cumulative excess of interest-earning
 assets over interest-bearing
  liabilities.........................       $  464,143     $  679,129     $1,055,070     $1,443,032      $   106,684
                                             ==========     ==========     ==========     ==========      ===========
Cumulative excess of interest-earning
 assets over interest-bearing liabilities
  as a percent ot toal assets.........            10.59%         15.50%         24.08%         32.93%            2.43%
                                             ==========      =========     ==========     ==========      ===========

- --------------------------------------------------------------------------------
(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.

     The Company,  under the supervision and with the participation of our Chief
Executive Officer and Chief Financial Officer,  carried out an evaluation of the
effectiveness of the Company's disclosure controls and procedures (as defined in
Exchange Act Rules  13a-15(e) and 15d-15(e)) as of the end of the period covered
by this  report on Form  10-Q.  Based on that  evaluation,  the Chief  Executive
Officer  and the Chief  Financial  Officer  each  concluded  that the  Company's
disclosure  controls  and  procedures  are  effective  in  providing  reasonable
assurance  that  information  required to be disclosed by the Company in reports
that it  files  under  the  Exchange  Act of  1934,  as  amended,  is  recorded,
processed,  summarized  and reported  within the time  periods  specified by the
rules  and  forms of the  Securities  and  Exchange  Commission  and  that  such
information  is  accumulated  and  communicated  to  the  Company's  management,
including its Chief  Executive  Officer and Chief  Financial  Officer,  to allow
timely decisions regarding required disclosures.

         (b) Changes in internal controls.

     There were no changes in the  Company's  internal  control  over  financial
reporting  (as such term is defined in the  Exchange  Acts Rules  13a-15(f)  and
15(d)-15(f)),  that occurred  during the quarter  ended  September 30, 2006 that
have materially  affected,  or are reasonably likely to materially  affect,  the
Company's internal control 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

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 26, 2006, Fidelity Federal entered into a Settlement  Agreement with the
Plaintiffs of two  previously-disclosed  class action lawsuits.  These lawsuits,
James Kehoe v. Fidelity Federal Bank & Trust, and Timothy Neilsen and Timothy G.
Martin vs. Fidelity Federal Bank & Trust,  each of which was filed in the United
States District Court for the Southern District of Florida, allege that Fidelity
Federal  violated  the  Driver's  Privacy  Protection  Act by  obtaining  driver
registration information from the State of Florida for use in Fidelity Federal's
marketing efforts.

Under the Settlement  Agreement,  and without  admitting any liability or fault,
Fidelity Federal agreed to the certification of a conditional  settlement class,
solely for settlement purposes, subject to preliminary and final court approval.

Under the terms of the Settlement  Agreement,  any class members who qualify and
timely submit a Claim Form will receive  payment of an amount not to exceed $160
per person. Fidelity Federal has agreed to pay Plaintiffs' attorneys' fees in an
amount not to exceed  $10,000,000 plus their  reasonable  expenses not to exceed
$120,000.  Fidelity Federal will pay Class  Representative  James Kehoe not more
than $10,000,  and Class  Representatives  Timothy Neilsen and Timothy G. Martin
not more than $3,000 each for their  participation in this case on behalf of all
Class Members.

Additionally,   Fidelity  Federal  has  agreed  to  certain  injunctive  relief,
including  certifying  that  Fidelity  Federal did not keep or maintain any data
obtained from the State of Florida,  providing  that Fidelity  Federal shall not
disclose or sell any such data,  and  agreeing to a privacy  audit,  the cost of
which  shall not exceed  $25,000.  Under the terms of the  settlement,  Fidelity
Federal's  total costs and expense,  including  the  payments to Class  Members,
cannot exceed $50 million.

In addition to final court approval, the Settlement Agreement is contingent upon
the  consummation  of the  acquisition of Fidelity by National  City,  described
above.

On July 31, 2006, the United States District Court for the Southern  District of
Florida entered an Order  Preliminarily  Approving the Class Action  Settlement.
The court established  December 7, 2006 as the final hearing date to approve the
Settlement Agreement.

The foregoing  description is qualified in its entirety by reference to the full
text of the  Settlement  Agreement,  was filed as an  exhibit  to the  Quarterly
Report for the quarter ended September 30, 2006.

On April 8, 2005,  Fidelity  Federal  Bank & Trust was named as  defendant  in a
lawsuit  CORINTHIAN  LLC vs.  FIDELITY  FEDERAL  BANK & TRUST;  SEWELL  HARDWARE
COMPANY; BROWN/SEWELL PARTNERSHIP filed in the Fifteenth Judicial Circuit in and
for Palm Beach County, Florida.  Fidelity is one of a number of defendants.  The

                                       29
<Page>

plaintiffs in this case have alleged unspecified  monetary damages for breach of
contract,  specific performance,  conversion and unjust enrichment in connection
with a contract for sale of Bank  property  where the Bank was forced to default
Plaintiff for failure to perform.  Fidelity Federal in consultation with counsel
has concluded that the case is without merit,  and intends to vigorously  defend
the case. We have been  notified of a companion  lawsuit which has been filed in
the United States District Court for the Eastern  District of  Pennsylvania.  We
intend to defend this lawsuit on the same basis we are defending this lawsuit in
Florida.

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 Fourth Amended Complaint was filed on January 27, 2006. 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.

Item 1A       Risk Factors

     There are no  changes  from the risk  factors  set  forth in the  Company's
Annual Report on Form 10-K.

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.

                                       30
<Page>
Item 5        Other Information

              None.

Item 6        Exhibits

              31.1  302 Certification

              31.2  302 Certification

              32.1  906 Certification


                                       31






                                   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 6, 2006                By: /s/ Vince A. Elhilow
                                           -------------------------------------
                                           Vince A. Elhilow
                                           President and Chief Executive Officer





Date:  November 6, 2006                By:  /s/ Richard D. Aldred
                                            -----------------------------------
                                            Richard D. Aldred
                                            Executive Vice President
                                            Chief Financial Officer



                                       32




                                    EXHIBITS


              31.1  302 Certification

              31.2  302 Certification

              32.1  906 Certification



                                       33





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

     I, Vince A. Elhilow, 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 6, 2006                           /S/ Vince A. Elhilow
- -----------------------------              --------------------------
Date                                       Vince A. Elhilow
                                           President and Chief Executive Officer
                                       34

<Page>

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

     I, Richard D. Aldred, 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 6, 2006                                      /s/ Richard D. Aldred
- --------------------------                            --------------------------
Date                                                  Richard D. Aldred
                                                      Executive Vice President,
                                                      Chief Financial Officer

                                       35


EXHIBIT 32.1

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



                                       36




                                                                    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 6, 2006                          /s/ Vince A. Elhilow
- ----------------                          -------------------------------------
Date                                      President and Chief Executive Officer



November 6, 2006                           /s/ Richard D. Aldred
- ----------------                           ------------------------------------
Date                                       Executive Vice President,
                                           Chief Financial Officer and Treasurer



                                       37