As filed with the Securities and Exchange Commission on April 3, 1997     
                                                   Registration Nos. 333-    -01
                                                                     333-
- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                    FORM S-2
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933
                        --------------------------------

                                FB CAPITAL TRUST
                             FIDELITY BANCORP, INC.
           ----------------------------------------------------------
           (Exact Name of Registrants as Specified in their Charters)



                                                                                
        Delaware                                                                Requested
       Pennsylvania                                 6035                        25-1705405
- ---------------------------------        ---------------------------        --------------------
(States or Other Jurisdictions           (Primary Standard Industry           (I.R.S. Employer
of Incorporation or Organization)        Classification Code Number)        Identification Nos.)


               1009 Perry Highway, Pittsburgh, Pennsylvania 15237
                                 (412) 367-3300
    ------------------------------------------------------------------------
    (Address, Including Zip Code, and Telephone Number, Including Area Code,
                  of Registrants' Principal Executive Offices)

                             Mr. William L. Windisch
                      President and Chief Executive Officer
                             Fidelity Bancorp, Inc.
               1009 Perry Highway, Pittsburgh, Pennsylvania 15237
                                 (412) 367-3300
- --------------------------------------------------------------------------------
 (Name, Address, Including Zip Code, and Telephone Number, Including Area Code,
                              of Agent for Service)

                  Please send copies of all communications to:
Samuel J. Malizia, Esq.                        Ronald H. Janis, Esq.
John J. Spidi, Esq.                            PITNEY, HARDIN, KIPP & SZUCH
MALIZIA, SPIDI, SLOANE & FISCH, P.C.           P.O. Box 1945
1301 K Street, N.W., Suite 700 East,           Morristown, New Jersey 07962-1945
Washington, D.C. 20005                         

        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
   As soon as practicable after this registration statement becomes effective.

        If any of the securities being registered on this form are to be offered
on a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act
of 1933, check the following box [ ]

        If the registrant elects to deliver its latest annual report to security
holders, or a complete and legible facsimile thereof,  pursuant to Item 11(a)(1)
of this form, check the following box [ X ]

        If this Form is filed to register additional  securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]

        If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]

     If the delivery of the  prospectus  is expected to be made pursuant to Rule
434, please check the following box.[ ]


                         CALCULATION OF REGISTRATION FEE
- ------------------------------------------------------------------------------------------------------------------------
Title of Each Class of                   Amount to be          Proposed         Proposed Maximum         Amount of
Securities Being Registered               Registered        Offering Price     Aggregate Offering    Registration Fee
                                                                                   Price(1)
- ------------------------------------------------------------------------------------------------------------------------
                                                                                             
_____% Preferred Securities of FB Capital
Trust (1)                                  1,100,000            $10.00             $11,000,000           $3,333.33
_____% Junior Subordinated Debentures of
Fidelity Bancorp, Inc. (2)
Guarantee of Fidelity Bancorp, Inc. of
certain obligations under the Preferred
Securities (3)

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










(1)  Estimated  solely  for the  purpose of  calculating  the  registration  fee
     exclusive of accrued interest and dividends, if any.
(2)  The Junior  Subordinated  Debentures  will be purchased by FB Capital Trust
     with the proceeds of the sale of the Preferred Securities.  Such securities
     may later be distributed for no additional  consideration to the holders of
     the  Preferred  Securities  upon  the  dissolution  of the  Trust  and  the
     distribution of its assets.
(3)  This Registration  Statement is deemed to cover the Guarantee.  Pursuant to
     Rule 457(n)  under the  Securities  Act, no  separate  registration  fee is
     payable for the Guarantee.

        The prospectus contained in this Registration  Statement will be used in
connection with the offering of the following  securities:  (1)______% Preferred
Securities of FB Capital Trust;  (2)______%  Junior  Subordinated  Debentures of
Fidelity Bancorp, Inc.; and (3) a Guarantee of Fidelity Bancorp, Inc. of certain
obligations under the Preferred Securities.

        The registrants hereby amend this registration statement on such date or
dates as may be  necessary  to delay its  effective  date until the  registrants
shall file a further amendment which specifically  states that this registration
statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  registration  statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.




Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there by any sale of these  securities
in any State in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.



PROSPECTUS

                  SUBJECT TO COMPLETION, DATED _________, 1997

                                     [LOGO]
                                   $10,000,000

                                FB Capital Trust

                           _____% Preferred Securities
                 (Liquidation Amount $10 per Preferred Security)
          fully and unconditionally guaranteed, as described herein, by

                             Fidelity Bancorp, Inc.

      The Preferred  Securities  offered hereby  represent  preferred  undivided
beneficial  interests in the assets of FB Capital  Trust,  a statutory  business
trust  created  under the laws of the State of Delaware  (the  "Issuer  Trust").
Fidelity  Bancorp,  Inc. (the  "Company") will initially be the holder of all of
the beneficial  interests  represented by common  securities of the Issuer Trust
(the "Common Securities" and, together with the Preferred

                                                        (Continued on next page)

Application  will  be made to  include  the  Preferred  Securities  in  Nasdaq's
National Market. See "Risk Factors -- Absence of Market."

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

      See "Risk  Factors"  beginning  on page __ hereof for certain  information
relevant to an investment in the Preferred Securities.

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

     THE SECURITIES  OFFERED  HEREBY ARE NOT DEPOSITS OR OTHER  OBLIGATIONS OF A
BANK AND ARE NOT INSURED BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION  OR ANY
OTHER INSURER OR GOVERNMENT AGENCY.

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

      THESE  SECURITIES  HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND  EXCHANGE  COMMISSION  OR  ANY  STATE  SECURITIES  COMMISSION  NOR  HAS  THE
SECURITIES AND EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION  PASSED
UPON THE  ACCURACY OR ADEQUACY OF THIS  PROSPECTUS.  ANY  REPRESENTATION  TO THE
CONTRARY IS A CRIMINAL OFFENSE.


=====================================================================================
                                                    UNDERWRITING      PROCEEDS TO
                              PRICE TO PUBLIC(1)   COMMISSION (2)   ISSUER TRUST (3)(4)
- -------------------------------------------------------------------------------------
                                                                
Per Preferred Security......        $10.00              (4)              $10.00
- -------------------------------------------------------------------------------------
Total(5)....................     $10,000,000            (4)            $10,000,000
=====================================================================================

(1)  Plus accrued Distributions, if any, from ____________, 1997.
(2)  The  Company  and the  Issuer  Trust  have  each  agreed to  indemnify  the
     Underwriter  against certain  liabilities under the Securities Act of 1933.
     See "Underwriting."
(3)  Before  deduction  of  expenses   payable  by  the  Company   estimated  at
     $____________.
(4)  In view  of the  fact  that  the  proceeds  of the  sale  of the  Preferred
     Securities will be used to purchase the Junior Subordinated Debentures, the
     Company has agreed to pay to the Underwriter, as compensation for arranging
     the investment therein of such proceeds,  $_____ per Preferred Security (or
     $_____  in the  aggregate)  and an  advisory  fee  equal to 1% of the gross
     proceeds of the offering. See "Underwriting."
(5)  The Company has granted the  Underwriter an option,  exercisable  within 30
     days after the date of this  Prospectus,  to purchase  up to an  additional
     $1,000,000 aggregate  liquidation amount of the Preferred Securities on the
     same terms as set forth above, solely to cover over-allotments,  if any. If
     such over-allotment  option is exercised in full, the total Price to Public
     and  Proceeds  to  Issuer  Trust  will  be  $11,000,000  and   $11,000,000,
     respectively. See "Underwriting."

      The Preferred Securities are offered by the Underwriter subject to receipt
and  acceptance by them,  prior sale and the  Underwriter's  right to reject any
order in whole or in part and to  withdraw,  cancel or modify the offer  without
notice. It is expected that delivery of the Preferred Securities will be made in
book-entry  form  through the  book-entry  facilities  of The  Depository  Trust
Company on or about  ____________,  1997 against payment therefor in immediately
available funds.

                                Ryan, Beck & Co.
                The date of this Prospectus is ____________, 1997


(cover page continued)

Securities,  the  "Trust  Securities").  The  Issuer  Trust  exists for the sole
purpose of issuing the Trust  Securities  and investing the proceeds  thereof in
____% Junior Subordinated Debentures (the "Junior Subordinated  Debentures," and
together  with the  Trust  Securities,  the  "Securities")  to be  issued by the
Company.  The Junior Subordinated  Debentures will mature on ____________,  2027
(the "Stated Maturity").  The Preferred  Securities will have a preference under
certain   circumstances   over  the  Common  Securities  with  respect  to  cash
distributions and amounts payable on liquidation,  redemption or otherwise.  See
"Description of Preferred Securities -- Subordination of Common Securities."

      The  Preferred  Securities  will  be  represented  by one or  more  global
securities  registered in the name of a nominee of The Depository Trust Company,
as depositary  ("DTC").  Beneficial  interests in the global  securities will be
shown on, and transfer thereof will be effected only through, records maintained
by DTC and its participants. Except as described under "Description of Preferred
Securities,"  Preferred  Securities  in  definitive  form will not be issued and
owners of beneficial  interests in the global  securities will not be considered
holders of the Preferred  Securities.  Settlement  for the Preferred  Securities
will be made in immediately available funds. The Preferred Securities will trade
in DTC's Same-Day Funds Settlement System, and secondary market trading activity
for the Preferred  Securities  will therefore  settle in  immediately  available
funds.

      Holders  of  the  Preferred   Securities   will  be  entitled  to  receive
preferential cumulative cash distributions accumulating from ____________,  1997
and payable  quarterly  in arrears on the 15th day of January,  April,  July and
October of each year commencing ____________,  1997, at the annual rate of ____%
of the Liquidation Amount of $10 per Preferred Security  ("Distributions").  The
Company has the right to defer  payment of  interest on the Junior  Subordinated
Debentures  at any  time or from  time to time  for a period  not  exceeding  20
consecutive  quarterly  periods with respect to each deferral  period (each,  an
"Extension  Period"),  provided  that no Extension  Period may extend beyond the
Stated Maturity of the Junior Subordinated Debentures.  No interest shall be due
and payable  during any Extension  Period,  except at the end thereof.  Upon the
termination  of any such  Extension  Period and the payment of all amounts  then
due,  the  Company  may elect to begin a new  Extension  Period  subject  to the
requirements set forth herein. If interest  payments on the Junior  Subordinated
Debentures are so deferred,  Distributions on the Preferred Securities will also
be deferred and the Company will not be permitted, subject to certain exceptions
described herein, to declare or pay any cash  distributions  with respect to the
Company's  capital stock or with respect to debt  securities of the Company that
rank  pari  passu in all  respects  with or junior  to the  Junior  Subordinated
Debentures.  During an  Extension  Period,  interest on the Junior  Subordinated
Debentures  will  continue to accrue (and the amount of  Distributions  to which
holders of the Preferred Securities are entitled will accumulate) at the rate of
____% per annum, compounded quarterly,  and holders of Preferred Securities will
be required  to accrue  interest  income for United  States  federal  income tax
purposes. See "Description of Junior Subordinated Debentures -- Option to Extend
Interest  Payment  Period"  and  "Certain  Federal  Income Tax  Consequences  --
Interest Income and Original Issue Discount."

      The Company has, through the Guarantee,  the Trust  Agreement,  the Junior
Subordinated  Debentures and the Junior Subordinated  Indenture (each as defined
herein), taken together,  fully, irrevocably and unconditionally  guaranteed all
the Issuer  Trust's  obligations  under the  Preferred  Securities  as described
below. See "Relationship Among the Preferred Securities, the Junior Subordinated
Debentures and the Guarantee -- Full and Unconditional Guarantee." The Guarantee
of  the  Company  guarantees  the  payment  of  Distributions  and  payments  on
liquidation or redemption of the Preferred Securities,  but only in each case to
the  extent  of  funds  held by the  Issuer  Trust,  as  described  herein  (the
"Guarantee").  See  "Description  of  Guarantee."  If the Company  does not make
payments on the Junior  Subordinated  Debentures  held by the Issuer Trust,  the
Issuer Trust may have  insufficient  funds to pay Distributions on the Preferred
Securities.  The  Guarantee  does not cover  payment of  Distributions  when the
Issuer Trust does not have sufficient funds to pay such  Distributions.  In such
event, a holder of

                                        2






Preferred  Securities  may  institute a legal  proceeding  directly  against the
Company  to  enforce  payment  of  such   Distributions  to  such  holder.   See
"Description of Junior Subordinated  Debentures -- Enforcement of Certain Rights
by Holders of Preferred  Securities."  The  obligations of the Company under the
Guarantee and the Preferred  Securities are  subordinate  and junior in right of
payment  to all  Senior  Indebtedness  (as  defined  in  "Description  of Junior
Subordinated Debentures -- Subordination") of the Company.

         The Preferred  Securities  are subject to mandatory  redemption  (i) in
whole, but not in part, upon repayment of the Junior Subordinated  Debentures at
Stated  Maturity or, at the option of the Company,  their earlier  redemption in
whole upon the  occurrence  of a Tax Event,  an  Investment  Company  Event or a
Capital Treatment Event (each as defined herein) and (ii) in whole or in part at
any time on or after  ____________,  2002  contemporaneously  with the  optional
redemption by the Company of the Junior  Subordinated  Debentures in whole or in
part. The Junior Subordinated Debentures are redeemable prior to maturity at the
option of the Company (i) on or after  ____________,  2002, in whole at any time
or in part from time to time,  or (ii) in  whole,  but not in part,  at any time
within  90 days  following  the  occurrence  and  continuation  of a Tax  Event,
Investment  Company  Event  or  Capital  Treatment  Event,  in  each  case  at a
redemption  price set forth  herein,  which  includes  the  accrued  and  unpaid
interest on the Junior Subordinated Debentures so redeemed to the date fixed for
redemption.  The  ability of the  Company to  exercise  its rights to redeem the
Junior  Subordinated  Debentures  or to cause the  redemption  of the  Preferred
Securities  prior to the Stated  Maturity  may be  subject  to prior  regulatory
approval by the Board of Governors of the Federal  Reserve  System (the "Federal
Reserve"),  if then required under applicable Federal Reserve capital guidelines
or policies.  See "Description of Junior Subordinated  Debentures -- Redemption"
and  "Description  of Preferred  Securities  --  Liquidation  Distribution  Upon
Dissolution."

      The holders of the  outstanding  Common  Securities  have the right at any
time to dissolve the Issuer Trust and,  after  satisfaction  of  liabilities  to
creditors of the Issuer Trust as provided by applicable law, to cause the Junior
Subordinated  Debentures  to be  distributed  to the  holders  of the  Preferred
Securities and Common Securities in liquidation of the Issuer Trust. The ability
of the Company, as holder of the Common Securities, to dissolve the Issuer Trust
may be subject to prior  regulatory  approval  of the Federal  Reserve,  if then
required under applicable  Federal Reserve capital  guidelines or policies.  See
"Description   of  Preferred   Securities  --  Liquidation   Distribution   Upon
Dissolution."

      In the event of the dissolution of the Issuer Trust, after satisfaction of
liabilities to creditors of the Issuer Trust as provided by applicable  law, the
holders of the  Preferred  Securities  will be entitled to receive a Liquidation
Amount of $10 per Preferred  Security plus accumulated and unpaid  Distributions
thereon to the date of payment,  subject to certain exceptions,  which may be in
the form of a distribution of such amount in Junior Subordinated Debentures. See
"Description   of  Preferred   Securities  --  Liquidation   Distribution   Upon
Dissolution."

     The Junior  Subordinated  Debentures are unsecured and  subordinated to all
Senior  Indebtedness of the Company.  See  "Description  of Junior  Subordinated
Debentures -- Subordination."

     Prospective purchasers must carefully consider the information set forth in
"Certain ERISA Considerations."

      THE JUNIOR SUBORDINATED DEBENTURES ARE DIRECT AND UNSECURED OBLIGATIONS OF
THE COMPANY, DO NOT EVIDENCE DEPOSITS AND ARE NOT INSURED BY THE FEDERAL DEPOSIT
INSURANCE CORPORATION OR ANY OTHER INSURER OR GOVERNMENT AGENCY.

                                        3









                                       MAP




      IN CONNECTION WITH THIS OFFERING, THE UNDERWRITER MAY OVER-ALLOT OR EFFECT
TRANSACTIONS  WHICH  STABILIZE  OR MAINTAIN  THE MARKET  PRICE OF THE  PREFERRED
SECURITIES OFFERED HEREBY AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE PREVAIL IN
THE OPEN MARKET. SUCH TRANSACTIONS MAY BE EFFECTED ON THE NASDAQ NATIONAL MARKET
OR OTHERWISE. SUCH STABILIZING  TRANSACTIONS,  IF COMMENCED, MAY BE DISCONTINUED
AT ANY TIME.

                                        4







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

                                     SUMMARY

      The  following  summary is qualified in its entirety by the more  detailed
information and consolidated  financial  statements and notes thereto  appearing
elsewhere in this  Prospectus.  Unless otherwise  indicated,  all information in
this  Prospectus is based on the  assumption  that the  Underwriter  (as defined
herein) will not exercise its over-allotment option.

                             FIDELITY BANCORP, INC.

      The  Company,  a  Pennsylvania  corporation,  is a  bank  holding  company
headquartered in Pittsburgh,  Pennsylvania with one subsidiary, Fidelity Savings
Bank (the  "Bank"),  a  Pennsylvania  - chartered  savings bank. At December 31,
1996, the Company had total assets of $320.3  million,  total deposits of $233.6
million and total stockholders' equity of $23.1 million. The Bank's deposits are
federally insured by the Savings Association  Insurance Fund ("SAIF"),  which is
administered  by  the  Federal  Deposit  Insurance  Corporation  ("FDIC").   The
Company's principal business is to serve as a holding company for the Bank. As a
bank holding company, the Company is regulated by the Federal Reserve.

      The Company formed in 1993 pursuant to a  reorganization  by the Bank into
the holding company form of organization. The Bank was chartered in 1927.

      The Bank is a  community  oriented  savings  bank which has  traditionally
offered a variety of savings deposit products to its retail customers.  The Bank
has historically concentrated its lending primarily on real estate loans secured
by one-to-four family properties. Loans secured by one-to four-family residences
were $81.5 million or 50.9% of total loans receivable at December 31, 1996. To a
lesser  extent,  the Bank  originates  other loans  secured by  commercial  real
estate,  installment  loans  (primarily  home equity and other consumer  loans),
commercial business loans and construction  loans.  Commercial real estate loans
totaled  $19.7  million or 12.2% of total loans  receivable,  installment  loans
totaled $36.5 million or 22.8% of total loans  receivable and  construction  and
commercial  business  loans  totaled  $18.1  million  or 11.3%  of  total  loans
receivable  at  December  31,  1996.  The Bank also has a  securities  portfolio
primarily  consisting of U.S. Treasury and Federal government agency obligations
and mortgage-backed securities.  Investment securities amounted to $53.6 million
or 16.7% and  mortgage-backed  securities amounted to $100.4 million or 31.3% of
the Bank's total assets at December 31, 1996.

      As part of its business  strategy,  the Bank has expanded its  installment
and commercial  business loan portfolios in recent years.  The Bank's  operating
strategy  includes  maintaining  its  focus as a  single  family  lender,  while
expanding  its  portfolio of  installment  loans and small  business  commercial
loans.  This  strategy is designed to improve the  interest  rate margins of the
Bank and to decrease  its  interest  rate  sensitivity.  However,  consumer  and
commercial  lending entails  different and additional credit risks when compared
to residential  mortgage  lending.  In particular,  commercial  loans  typically
involve  larger loan balances to single  borrowers  than  residential  loans and
payment  experience  on such  loans is  typically  dependent  on the  successful
operation of the project or the borrower's business.

      Operating  characteristics  of  the  Bank  in  recent  years  include  the
following:

o    Capital.  The Company and the Bank exceed all applicable minimum regulatory
     capital  requirements.  At  December  31,  1996,  the  Company  had  Tier 1
     risk-based,  total risk-based and Tier 1 leverage capital ratios of 15.10%,
     16.15%, and 7.38%, respectively, as compared to the minimum requirements of
     4.0%, 8.0% and 4.0%, respectively.

o    Profitability.  The Company had net income of $623,000 and $413,000 for the
     three months ended December 31, 1996 and 1995, respectively. Net income was
     $1.3  million,  $1.5  million,  and $2.4 million for the fiscal years ended
     September 30, 1996, 1995 and 1994, respectively.  Return on average assets,
     excluding  a $1.5  million  pre-tax  charge  in 1996  relating  to the SAIF
     one-time special  assessment,  and excluding income tax benefit of $530,000
     in 1994 relating to a cumulative effect of change in accounting  principle,
     was .73%,  .54%, and .68%, for the years ended September 30, 1996, 1995 and
     1994,  respectively.  The annualized  return on average assets was .78% and
     .58%, for the three months ended December 31, 1996 and 1995, respectively.

                                        5

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



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

o     Asset Quality.  Management of the Bank believes that good asset quality is
      the key to long term  financial  strength  and,  as a result,  the  Bank's
      investments  are  intended to maintain  asset  quality and control  credit
      risk. At December 31, 1996, one-to-four family residential loans comprised
      $81.5 million, or 25.4% of total assets and investment and mortgage-backed
      securities were $154.0 million,  or 48.1% of total assets. At December 31,
      1996,  total  non-performing  assets were $1.4  million,  or .42% of total
      assets.

o     Operating  Efficiency.  The  Company's  ratio of  noninterest  expenses to
      average assets was 2.18% and 2.20% for the years ended  September 30, 1996
      and 1995,  respectively,  excluding the SAIF one-time special  assessment.
      For the quarter ended  December 31, 1996  noninterest  expenses to average
      assets was 2.00%. The Company's  efficiency ratio  (noninterest  expenses,
      excluding the SAIF one-time special assessment,  divided by the sum of net
      interest  income and  noninterest  income) was 60.3% for the quarter ended
      December 31, 1996, 66.1% for fiscal 1996 and 71.2% for fiscal 1995.

      The  executive  office of the  Company is  located at 1009 Perry  Highway,
Pittsburgh, Pennsylvania 15237 and its telephone number is (412) 367-3300.

                                FB CAPITAL TRUST

     The Issuer Trust is a statutory  business  trust formed under  Delaware law
pursuant to (i) a trust  agreement,  dated as of April 1, 1997,  executed by the
Company,  as Depositor,  Bankers Trust Company,  as Property Trustee and Bankers
Trust (Delaware),  as Delaware Trustee,  and (ii) the filing of a Certificate of
Trust with the Delaware  Secretary of State on April 1, 1997. Such initial trust
agreement  will be amended  and  restated  in its  entirety  (as so amended  and
restated,  the "Trust Agreement"),  as of the date the Preferred  Securities are
initially  issued.  Two individuals will be selected by the holder of the Common
Securities  to act as  administrators  with  respect  to the  Issuer  Trust (the
"Administrators").  The Company, while holder of the Common Securities,  intends
to select two  individuals  who are employees or officers of or affiliated  with
the Company to serve as Administrators.  The Issuer Trust's business and affairs
are conducted by its Property Trustee, Delaware Trustee, and two Administrators.
The Issuer  Trust exists for the  exclusive  purposes of (i) issuing and selling
the Preferred Securities and Common Securities, (ii) using the proceeds from the
sale of  Preferred  Securities  and  Common  Securities  to  acquire  the Junior
Subordinated  Debentures  issued by the Company and (iii) engaging in only those
other activities necessary, advisable or incidental thereto (such as registering
the transfer of the Preferred Securities).  Accordingly, the Junior Subordinated
Debentures  will be the sole assets of the Issuer Trust and  payments  under the
Junior Subordinated Debentures will be the sole revenue of the Issuer Trust. All
of the Common  Securities  will be owned by the Company.  The Common  Securities
will rank pari passu,  and  payments  will be made  thereon  pro rata,  with the
Preferred Securities, except that upon the occurrence and during the continuance
of an Event of  Default  under the Trust  Agreement  resulting  from an Event of
Default under the  Indenture,  the rights of the Company as holder of the Common
Securities to payment in respect of Distributions and payments upon liquidation,
redemption or otherwise will be subordinated to the rights of the holders of the
Preferred Securities. The Company will acquire Common Securities representing an
aggregate  liquidation  amount  equal to 3% of the total  capital  of the Issuer
Trust.  The Issuer Trust has a term of 31 years,  but may  terminate  earlier as
provided in the Trust  Agreement.  The principal  executive office of the Issuer
Trust is 1009 Perry Highway,  Pittsburgh,  Pennsylvania 15237, and its telephone
number is (412) 367-3300.

                                        6

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



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



                                 THE OFFERING

                                          
Securities Offered.....................  The ____% Preferred Securities represent preferred
                                         undivided beneficial interests in the Issuer Trust's
                                         assets, which will consist solely of the Junior
                                         Subordinated Debentures.  The Issuer Trust has
                                         granted the Underwriter an option, exercisable within
                                         30 days after the date of this Prospectus, to purchase
                                         up to an additional 100,000 Preferred Securities at
                                         the offering price, solely to cover over-allotments, if
                                         any.

Offering Price.........................  $10 per Preferred Security (Liquidation Amount
                                         $10), plus accumulated Distributions, if any, from
                                         ____________, 1997.

Distributions..........................  The distributions payable on each Preferred Security
                                         will be fixed at a rate per annum of ____% of the
                                         stated liquidation amount per Preferred Security, will
                                         be cumulative, will accrue from ____________,
                                         1997, the date of issuance of the Preferred
                                         Securities, and will be payable quarterly in arrears
                                         on the 15th day of January, April, July and October
                                         of each year, commencing ____________, 1997.
                                         See "Description of Preferred Securities --
                                         Distributions."

Junior Subordinated Debentures.........  The Issuer Trust will invest the proceeds from the
                                         issuance of the Preferred Securities and Common
                                         Securities in an equivalent amount of ____% Junior
                                         Subordinated Debentures of the Company.  The
                                         Junior Subordinated Debentures will mature on
                                         ____________, 2027.  The Junior Subordinated
                                         Debentures will rank subordinate and junior in right
                                         of payment to all Senior Indebtedness of the
                                         Company.  In addition, the Company's obligations
                                         under the Junior Subordinated Debentures will be
                                         structurally subordinated to all existing and future
                                         liabilities and obligations of its subsidiaries.



                                        7

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



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




                                      

Guarantee..............................  Under the terms of the Guarantee, the Company has
                                         guaranteed the payment of Distributions and
                                         payments on liquidation or redemption of the
                                         Preferred Securities, but only in each case to the
                                         extent of funds held by the Issuer Trust described
                                         herein.  The Company and the Issuer Trust believe
                                         that the obligations of the Company under the
                                         Guarantee, the Trust Agreement, the Junior
                                         Subordinated Debentures and the Junior Subordinated
                                         Indenture taken together, fully, irrevocably and
                                         unconditionally guarantee all of the Issuer Trust's
                                         obligations relating to the Preferred Securities.  The
                                         obligations of the Company under the Guarantee and
                                         the Preferred Securities are subordinate and junior in
                                         right of payment to all Senior Indebtedness.  See
                                         "Description of Guarantee."

Right to Defer Interest Payments.......  The Company has the right, at any time, to defer
                                         payments of interest on the Junior Subordinated
                                         Debentures for a period not exceeding 20
                                         consecutive quarters; provided that no Extension
                                         Period may extend beyond the Stated Maturity of the
                                         Junior Subordinated Debentures.  As a consequence
                                         of the Company's extension of the interest payment
                                         period, quarterly Distributions on the Preferred
                                         Securities will be deferred (though such Distribution
                                         would continue to accrue with interest thereon
                                         compounded quarterly, since interest will continue to
                                         accrue and compound on the Junior Subordinated
                                         Debentures during any such Extension Period).
                                         During an Extension Period, the Company will be
                                         prohibited, subject to certain exceptions described
                                         herein, from declaring or paying any cash
                                         distributions with respect to its capital stock or debt
                                         securities that rank pari passu with or junior to the
                                         Junior Subordinated Debentures.  Upon the
                                         termination of any Extension Period and the payment
                                         of all amounts then due, the Company may
                                         commence a new Extension Period, subject to the
                                         foregoing requirements.  See "Description of Junior
                                         Subordinated Debentures -- Option to Extend Interest
                                         Payment Period."

                                         Should  an  Extension   Period   occur,
                                         Preferred    Security    holders   will
                                         continue  to  include  interest  income
                                         (and   de   minimis    original   issue
                                         discount,  if any)  for  United  States
                                         income  tax   purposes.   See  "Certain
                                         Federal  Income  Tax   Consequences  --
                                         Interest   Income  and  Original  Issue
                                         Discount."


                                        8
- --------------------------------------------------------------------------------



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



                                      
Redemption.............................  The Preferred Securities are subject to mandatory
                                         redemption (i) in whole, but not in part, at the Stated
                                         Maturity upon repayment of the Junior Subordinated
                                         Debentures, (ii) in whole, but not in part,
                                         contemporaneously with the optional redemption at
                                         any time by the Company of the Junior Subordinated
                                         Debentures upon the occurrence and continuation of
                                         a Tax Event, Investment Company Event or Capital
                                         Treatment Event and (iii) in whole or in part at any
                                         time on or after ____________, 2002,
                                         contemporaneously with the optional redemption by
                                         the Company of the Junior Subordinated Debentures
                                         in whole or in part, in each case at the applicable
                                         Redemption Price.  See "Description of Preferred
                                         Securities -- Redemption."


Liquidation of the Issuer Trust........  The Company, as holder of the Common Securities,
                                         has the right at any time to dissolve the Issuer Trust
                                         and cause the Junior Subordinated Debentures to be
                                         distributed to holders of Preferred Securities in
                                         liquidation of the Issuer Trust, subject to the
                                         Company having received prior approval of the
                                         Federal Reserve to do so if then required under
                                         applicable capital guidelines or policies of the
                                         Federal Reserve.  See "Description of Preferred
                                         Securities -- Liquidation Distribution Upon
                                         Dissolution."


Voting Rights..........................  Generally, the holders of the Preferred Securities
                                         will not have any voting rights.  See "Description of
                                         Preferred Securities -- Voting Rights" and "Risk
                                         Factors -- Limited Voting Rights."


                                        9
- --------------------------------------------------------------------------------


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



                                      
Use of Proceeds........................  The proceeds from the sale of the Preferred
                                         Securities offered hereby will be used by the Issuer
                                         Trust to purchase the Junior Subordinated
                                         Debentures issued by the Company.  The proceeds
                                         received by the Company from the sale of the Junior
                                         Subordinated Debentures may be used to contribute
                                         capital through investments in or advances to the
                                         Bank.  The remainder of the proceeds will be held
                                         by the Company and may be used to repurchase
                                         stock and other general corporate purposes as well as
                                         to meet debt service obligations of the Company
                                         under the Junior Subordinated Debentures.  The
                                         Trust Securities will qualify as Tier 1 or core capital
                                         of the Company, subject to the 25% Capital
                                         Limitation (as defined herein), under the risk-based
                                         capital guidelines of the Federal Reserve.  The
                                         portion of the Trust Securities that exceeds the 25%
                                         Capital Limitation will qualify as Tier 2 or
                                         supplementary capital of the Company.  See "Use of
                                         Proceeds."

ERISA Considerations...................  Prospective purchasers should consider the
                                         information set forth under "Certain ERISA
                                         Considerations."

Nasdaq National Market Symbol..........  Application has been made to have the Preferred
                                         Securities approved for quotation on the Nasdaq
                                         National Market under the symbol "FSBIP."


                                  RISK FACTORS

      Prospective  investors  should  carefully  consider  the matters set forth
under "Risk Factors," beginning on page __.

                                       10

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



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

                      SELECTED CONSOLIDATED FINANCIAL DATA

      The following summary information  regarding the Company should be read in
conjunction with the consolidated financial statements of the Company and notes.
Consolidated historical financial and other data regarding the Company at or for
the three  months  ended  December  31, 1996 and 1995 have been  prepared by the
Company  without  audit and may not be  indicative  of results on an  annualized
basis or any  other  period.  In the  opinion  of  management,  all  adjustments
(consisting  only of normal  recurring  accruals)  that are necessary for a fair
presentation for such periods or dates have been made.



                                     At or
                               for the Three Months
                               Ended December 31,      At or for the Fiscal Years Ended September 30,
                               ------------------      ----------------------------------------------
                                  1996      1995         1996   1995       1994      1993      1992(3)
                                  ----      ----         ----   ----       ----      ----      ----

Operating Data                            (Dollars in Thousands, except per share amounts)

                                                                            
Interest income..............    $5,603    $4,919   $ 20,986   $ 19,047  $ 17,652  $ 18,515   $ 19,258

Interest expense.............     3,152     2,878     11,832     11,059     9,435     9,982     12,084
                                  -----     -----    -------    -------   -------   -------    -------

Net interest income before 
provision for loan losses....     2,451     2,041      9,154      7,988     8,217     8,533      7,174

Provision for loan losses....       115        30        270        230       360       655        483
                                -------   -------    -------    -------   -------   -------    -------

Net interest income after 
provision for loan losses....     2,336     2,011      8,884      7,758     7,857     7,878      6,691

Gain (loss) on sale of 
investments and mortgage-
backed securities, net.......        (2)      (12)         27       (57)       79       751        312

Gain on sale of loans........         2         2         17         18        24        57         47

Service fees and other income       184       156        688        643       524       569        462

SAIF assessment..............        --        --      1,537         --        --        --         --

Operating expenses...........     1,590     1,564      6,536      6,119     5,617      5,650     5,180
                                  -----     -----     ------    -------   -------    -------   -------

Income before income tax 
provision and cumulative 
effect of change in 
accounting principle.........       930       593      1,543      2,243     2,867     3,605      2,332

Income tax provision.........       307       180        226        728     1,025     1,411      1,010
                                    ---       ---    -------    -------   -------   -------    -------

Net income before cumulative 
effect of change in
accounting principle(4)......       623       413      1,317      1,515     1,842     2,194      1,322

Cumulative effect of change 
in accounting principle......        --        --         --         --       530        --         --
                                 ------   -------    -------    -------   -------   -------    -------

Net income(4)................  $    623  $    413     $1,317   $  1,515  $  2,372  $  2,194   $  1,322
                                =======   =======      =====    =======   =======   =======    =======

Financial Condition Data

Total assets.................  $320,336  $287,465   $317,874   $281,810  $273,564  $267,205   $252,923

Loans, net...................   153,509   125,780    151,263    120,904   112,647   106,585    106,407

Mortgage-backed 
securities (1)...............   100,391    96,330     93,738    101,511   112,236   120,033     96,705

Investment securities and 
other earning assets(2)......    53,593    52,795     59,302     46,523    37,607    30,487     39,910

Savings deposits.............   233,642   245,548    234,276    244,083   228,304   234,091    233,979

Advances from FHLB and other
borrowings...................    60,805    15,850     57,143     13,092    22,601    12,309         --

Stockholders' equity -- 
substantially restricted....     23,135    22,741     21,778     22,132    20,646    18,544     16,589

Number of full service 
offices.....................          8         8          8          8         8         9          9

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


                                       11




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


                               At or for the
                            Three Months Ended                 At or for the Fiscal Years Ended
                              December 31,(7)                            September 30,
                           --------------------     -----------------------------------------------------

                             1996        1995        1996        1995        1994        1993        1992
                             ----        ----        ----        ----        ----        ----        ----
                                                                                
Per Share Data

Primary earnings (4)(5).      $.44        $.30        $.94       $1.09       $1.71       $1.59         $.98

Book value..............     16.75       16.70       15.86       16.28       15.30       13.88        12.43

Performance Ratios

  Return on average
    assets (4)(5).......       .78%        .58%        .44%        .54%        .87%        .84%         .54%

  Return on average 
    equity(4)(5)........     10.93        7.33        5.96        7.13       12.02       12.41         8.31

  Net yield on interest-
    earning assets......      3.34        3.17        3.33        3.08        3.18        3.38         3.04

Asset Quality Ratios

  Non-performing loans 
   to total loans.......       .85         .36         .73         .25        1.10        1.16         1.55

  Non-performing assets
   to total loans and 
   other real
   estate owned.........       .85        1.12         .97        1.07        1.48        1.46         1.74

  Net charge-offs to 
    average total loans.       .01         .07         .12         .11         .14         .46          .11

  Total allowance for 
   loan losses to total
   non-performing loans.    120.00      290.04      132.12      458.01      104.06       86.98        57.41


Capital Ratios

  Equity to assets......      7.22        7.91        6.85        7.85        7.55        6.94         6.56

  Tier 1 risk-based 
    capital ratio.......     15.10       15.88       14.85       15.83       15.01       15.15        13.05

  Total risk-based 
    capital ratio.......     16.15       16.87       15.84       16.87       16.01       16.11        13.87

  Leverage ratio........      7.38        7.76        7.64        7.76        7.42        6.77         6.33

Ratios of Earnings to 
Fixed Charges (6)

  Including interest
    on deposits(4)......      1.30 x      1.21 x      1.13 x      1.20 x      1.30 x      1.36 x       1.19 x

  Excluding interest 
    on deposits(4)......      2.18 x      3.88 x      1.88 x      3.08 x      5.16 x     14.92 x      11.01 x


- -----------------------
(1)  Consists  of   mortgage-backed   securities   classified   as   investments
     held-to-maturity and available-for-sale.
(2)  Consists of interest-bearing deposits, investments securities classified as
     investments held-to-maturity and available-for-sale,  and Federal Home Loan
     Bank stock.
(3)  Fiscal 1992 data reflects the purchase of three branches offices during the
     year.
(4)  Fiscal 1996  operating  results  include  the effect of a one-time  pre-tax
     payment to  recapitalize  the Savings  Association  Insurance  Fund of $1.5
     million.  Exclusive of the special  assessment,  net income would have been
     approximately  $2.2  million;  primary  earnings  per share would have been
     $1.56; return on average assets would have been .73%; and return on average
     equity  would  have been  9.88%.  The ratio of  earnings  to fixed  charges
     including deposits would have been 1.26x and 2.75x excluding deposits.
(5)  Fiscal 1994 operating  results  include the cumulative  effect of change in
     accounting  principle  related to accounting  for income taxes of $530,000.
     Exclusive of the change  primary  earnings per share would have been $1.33;
     return on average assets would have been .68%; and return on average equity
     would have been 9.33%.
(6)  The  consolidated  ratio of earnings to fixed  charges has been computed by
     dividing  income  before  income  taxes,  cumulative  effect  of  change in
     accounting  principle and fixed charges by fixed  charges.  Fixed  charges,
     including  interest  on  deposits,  include  all  interest  expense.  Fixed
     charges,  excluding  interest on deposits,  include interest expense (other
     than on deposits) on notes,  federal funds  purchased and  securities  sold
     under  agreements to repurchase,  and other funds  borrowed.  There were no
     amortization of notes and debentures  expense nor any portion of net rental
     expense which was deemed to be equivalent to interest on debt.
(7)  Ratios are annualized where appropriate.

                                       12






                                  RISK FACTORS

      In addition to the other  information  in this  Prospectus,  the following
factors  should be  considered  carefully in  evaluating  an  investment  in the
Preferred Securities offered by this Prospectus.  An investment in the Preferred
Securities involves a high degree of risk. Certain statements in this Prospectus
and  documents  incorporated  herein by reference  are  forward-looking  and are
identified by the use of  forward-looking  words or phrases such as  "intended,"
"will  be  positioned,"  "expects,"  is or are  "expected,"  "anticipates,"  and
"anticipated."  These  forward-looking  statements  are  based on the  Company's
current  expectations.  To the extent any of the  information  contained in this
Prospectus  constitutes  a  "forward-looking  statement"  as  defined in Section
27A(i)(1) of the Securities Act, the risk factors set forth below are cautionary
statements  identifying  important  factors that could cause  actual  results to
differ materially from those in the forward-looking statement.

RISK FACTORS RELATING TO THE OFFERING

Preferred Securities Rank Junior to Unlimited Senior Indebtedness

      The  obligations of the Company under the Guarantee  issued by the Company
for the  benefit of the  holders of  Preferred  Securities  and under the Junior
Subordinated  Debentures are  subordinate  and junior in right of payment to all
Senior Indebtedness. None of the Junior Subordinated Indenture, the Guarantee or
the Trust Agreement  places any limitation on the amount of secured or unsecured
debt,  including Senior  Indebtedness,  that may be incurred by the Company. See
"Description of Guarantee -- Status of the Guarantee" and "Description of Junior
Subordinated Debentures -- Subordination."

      The  ability  of the  Issuer  Trust to pay  amounts  due on the  Preferred
Securities is solely  dependent upon the Company's making payments on the Junior
Subordinated Debentures as and when required.

Option to Extend Interest Payment Period; Tax Consequences

      So long as no Event of Default  (as  defined  in the  Junior  Subordinated
Indenture)   has  occurred  and  is  continuing   with  respect  to  the  Junior
Subordinated  Debentures (a "Debenture  Event of Default"),  the Company has the
right under the Junior  Subordinated  Indenture to defer the payment of interest
on the  Junior  Subordinated  Debentures  at any time or from time to time for a
period not  exceeding  20  consecutive  quarterly  periods  with respect to each
Extension Period, provided that no Extension Period may extend beyond the Stated
Maturity  of the Junior  Subordinated  Debentures.  See  "Description  of Junior
Subordinated Debentures -- Debenture Events of Default." As a consequence of any
such deferral, quarterly Distributions on the Preferred Securities by the Issuer
Trust will be deferred during any such Extension Period.  Distributions to which
holders of the  Preferred  Securities  are entitled will  accumulate  additional
Distributions  thereon  during  any  Extension  Period  at the rate of ____% per
annum,   compounded   quarterly   from  the  relevant   payment  date  for  such
Distributions,  computed on the basis of a 360-day year of twelve  30-day months
and the  actual  days  elapsed  in a partial  month in such  period.  Additional
Distributions  payable  for each full  Distribution  period  will be computed by
dividing  the rate per annum by four.  The term  "Distribution"  as used  herein
shall  include  any such  additional  Distributions.  During any such  Extension
Period,  the Company may not (i) declare or pay any  dividends or  distributions
on, or redeem, purchase,  acquire or make a liquidation payment with respect to,
any of the  Company's  capital stock or (ii) make any payment of principal of or
interest  or  premium,  if any,  on or  repay,  repurchase  or  redeem  any debt
securities of the Company that rank pari passu in all respects with or junior in
interest to the Junior  Subordinated  Debentures  (other  than (a)  repurchases,
redemptions or other  acquisitions  of shares of capital stock of the Company in
connection with any employment

                                       13






contract,  benefit plan or other similar  arrangement with or for the benefit of
any one or more employees,  officers,  directors or  consultants,  in connection
with a dividend reinvestment or stockholder stock purchase plan or in connection
with the  issuance of capital  stock of the Company (or  securities  convertible
into or exercisable for such capital stock) as  consideration  in an acquisition
transaction  entered into prior to the  applicable  Extension  Period,  (b) as a
result of an  exchange  or  conversion  of any class or series of the  Company's
capital  stock (or any capital  stock of a  subsidiary  of the  Company) for any
class or series of the Company's  capital stock or of any class or series of the
Company's  indebtedness for any class or series of the Company's  capital stock,
(c) the  purchase of  fractional  interests in shares of the  Company's  capital
stock pursuant to the conversion or exchange provisions of such capital stock or
the security being converted or exchanged,  (d) any declaration of a dividend in
connection with any stockholder's  rights plan, or the issuance of rights, stock
or other  property  under any  stockholder's  rights plan, or the  redemption or
repurchase of rights pursuant thereto, or (e) any dividend in the form of stock,
warrants, options or other rights where the dividend stock or the stock issuable
upon  exercise of such  warrants,  options or other  rights is the same stock as
that on which the  dividend  is being paid or ranks pari passu with or junior to
such stock).  Prior to the termination of any such Extension Period, the Company
may further defer the payment of interest, provided that no Extension Period may
exceed 20 consecutive  quarterly periods or extend beyond the Stated Maturity of
the Junior Subordinated Debentures. Upon the termination of any Extension Period
and the payment of all interest then accrued and unpaid  (together with interest
thereon  at the  annual  rate of  ____%,  compounded  quarterly,  to the  extent
permitted by  applicable  law),  the Company may elect to begin a new  Extension
Period  subject to the above  conditions.  No interest  shall be due and payable
during an Extension Period, except at the end thereof. The Company must give the
Issuer Trustees notice of its election to begin an Extension Period at least one
Business  Day  prior to the  earlier  of (i) the date the  Distributions  on the
Preferred  Securities would have been payable but for the election to begin such
Extension  Period and (ii) the date the  Property  Trustee is  required  to give
notice to holders of the  Preferred  Securities  of the record  date or the date
such Distributions are payable,  but in any event not less than one Business Day
prior to such  record  date.  The  Property  Trustee  will  give  notice  of the
Company's  election  to  begin a new  Extension  Period  to the  holders  of the
Preferred  Securities.  Subject to the foregoing,  there is no limitation on the
number of times that the Company  may elect to begin an  Extension  Period.  See
"Description  of Preferred  Securities --  Distributions"  and  "Description  of
Junior Subordinated Debentures -- Option to Extend Interest Payment Period."

      Should an Extension  Period occur, a holder of Preferred  Securities  will
continue to accrue income (in the form of original issue  discount  ("OID")) for
United  States  federal  income tax purposes in respect of its pro rata share of
the Junior Subordinated  Debentures held by the Issuer Trust, which will include
a holder's  pro rata share of both the stated  interest  and de minimis  OID, if
any, on the Junior Subordinated  Debentures.  As a result, a holder of Preferred
Securities  will  include  such OID in gross  income for United  States  federal
income tax purposes in advance of the receipt of cash,  and will not receive the
cash related to such income from the Issuer Trust if the holder  disposes of the
Preferred  Securities prior to the record date for the payment of Distributions.
See "Certain  Federal Income Tax  Consequences  -- Interest  Income and Original
Issue Discount" and "-- Sales of Preferred Securities."

      The  Company has no current  intention  of  exercising  its right to defer
payments of interest by  extending  the  interest  payment  period on the Junior
Subordinated  Debentures.  However,  should the Company  elect to exercise  such
right in the future,  the market price of the Preferred  Securities is likely to
be  affected.  A holder that  disposes of his, her or its  Preferred  Securities
during an Extension Period, therefore, might not receive the same return on his,
her or  its  investment  as a  holder  that  continues  to  hold  its  Preferred
Securities.  In addition, as a result of the existence of the Company's right to
defer

                                       14






interest payments, the market price of the Preferred Securities (which represent
preferred undivided  beneficial interests in the assets of the Issuer Trust) may
be more volatile than the market  prices of other  securities on which  original
issue discount or interest accrues that are not subject to such deferrals.

Tax Event, Investment Company Event or Capital Treatment Event Redemption

      Upon the occurrence and during the continuation of a Tax Event, Investment
Company Event or Capital  Treatment  Event,  the Company has the right to redeem
the Junior Subordinated Debentures in whole, but not in part, at any time within
90 days following the occurrence of such Tax Event,  Investment Company Event or
Capital  Treatment  Event  and  thereby  cause  a  mandatory  redemption  of the
Preferred  Securities.  Any such  redemption  shall  be at a price  equal to the
liquidation  amount  of the  Preferred  Securities,  together  with  accumulated
Distributions to but excluding the date fixed for redemption. The ability of the
Company to  exercise  its rights to redeem  the Junior  Subordinated  Debentures
prior to the Stated Maturity may be subject to prior regulatory  approval by the
Federal  Reserve,  if then required under  applicable  Federal  Reserve  capital
guidelines or policies.  See "Description of Junior  Subordinated  Debentures --
Redemption" and "Description of Preferred Securities -- Liquidation Distribution
Upon Dissolution."

      A "Tax  Event"  means the  receipt  by the  Issuer  Trust of an opinion of
counsel to the Company  experienced  in such  matters to the effect  that,  as a
result of any  amendment  to, or change  (including  any  announced  prospective
change) in, the laws (or any regulations thereunder) of the United States or any
political  subdivision or taxing authority thereof or therein, or as a result of
any  official or  administrative  pronouncement  or action or judicial  decision
interpreting or applying such laws or regulations,  which amendment or change is
effective or which  pronouncement  or decision is announced on or after the date
of issuance of the  Preferred  Securities,  there is more than an  insubstantial
risk that (i) the Issuer  Trust is, or will be within 90 days of the delivery of
such opinion, subject to United States federal income tax with respect to income
received or accrued on the Junior Subordinated Debentures, (ii) interest payable
by the Company on the Junior  Subordinated  Debentures is not, or within 90 days
of the delivery of such opinion will not be, deductible by the Company, in whole
or in part,  for United States  federal  income tax purposes or (iii) the Issuer
Trust is, or will be within 90 days of the delivery of the  opinion,  subject to
more than a de  minimis  amount  of other  taxes,  duties or other  governmental
charges.

      See "-- Possible Tax Law Changes Affecting the Preferred Securities" for a
discussion of certain legislative proposals that, if adopted, could give rise to
a Tax Event, which may permit the Company to cause a redemption of the Preferred
Securities prior to ____________, 2002.

      "Investment  Company  Event"  means the receipt by the Issuer  Trust of an
opinion of  counsel to the  Company  experienced  in such  matters to the effect
that,  as a result  of the  occurrence  of a change  in law or  regulation  or a
written change (including any announced prospective change) in interpretation or
application of law or regulation by any legislative  body,  court,  governmental
agency or regulatory  authority,  there is more than an insubstantial  risk that
the  Issuer  Trust is or will be  considered  an  "investment  company"  that is
required to be registered  under the Investment  Company Act of 1940, as amended
(the  "Investment  Company  Act"),  which change or  prospective  change becomes
effective or would become effective, as the case may be, on or after the date of
the issuance of the Preferred Securities.

                                       15






      A "Capital  Treatment  Event" means the  reasonable  determination  by the
Company  that,  as a result of the  occurrence  of any  amendment  to, or change
(including  any  announced  prospective  change)  in,  the laws (or any rules or
regulations  thereunder)  of the  United  States  or any  political  subdivision
thereof  or  therein,   or  as  a  result  of  any  official  or  administrative
pronouncement or action or judicial decision  interpreting or applying such laws
or regulations,  which  amendment or change is effective or such  pronouncement,
action  or  decision  is  announced  on or  after  the date of  issuance  of the
Preferred Securities,  there is more than an insubstantial risk that the Company
will not be entitled to treat an amount equal to the  Liquidation  Amount of the
Preferred Securities as "Tier 1 Capital" (or the then equivalent thereof) except
as otherwise  restricted  under the 25% Capital  Limitation (as defined herein),
for  purposes  of the  risk-based  capital  adequacy  guidelines  of the Federal
Reserve, as then in effect and applicable to the Company.

Exchange of Preferred Securities for Junior Subordinated Debentures

      The holders of all the outstanding Common Securities have the right at any
time to dissolve the Issuer Trust and,  after  satisfaction  of  liabilities  to
creditors of the Issuer Trust as provided by  applicable  law,  cause the Junior
Subordinated  Debentures  to be  distributed  to the  holders  of the  Preferred
Securities and Common Securities in liquidation of the Issuer Trust. The ability
of the Company, as holder of the Common Securities, to dissolve the Issuer Trust
may be subject to prior  regulatory  approval  of the Federal  Reserve,  if then
required under applicable  Federal Reserve capital  guidelines or policies.  See
"Description   of  Preferred   Securities  --  Liquidation   Distribution   Upon
Dissolution."

      Under current United States federal income tax law and interpretations and
assuming,  as  expected,  that  the  Issuer  Trust  will  not  be  taxable  as a
corporation,  a  distribution  of  the  Junior  Subordinated  Debentures  upon a
liquidation  of the Issuer  Trust will not be a taxable  event to holders of the
Preferred Securities. However, if a Tax Event were to occur that would cause the
Issuer Trust to be subject to United States  federal  income tax with respect to
income received or accrued on the Junior Subordinated Debentures, a distribution
of the Junior  Subordinated  Debentures  by the Issuer  Trust would be a taxable
event to the Issuer  Trust and the  holders  of the  Preferred  Securities.  See
"Certain Federal Income Tax Consequences -- Distribution of Junior  Subordinated
Debentures to Securityholders."

Rights Under the Guarantee

       The Guarantee  guarantees to the holders of the Preferred  Securities the
following payments,  to the extent not paid by or on behalf of the Issuer Trust:
(i)  any  accumulated  and  unpaid  Distributions  required  to be  paid  on the
Preferred  Securities,  to the extent  that the  Issuer  Trust has funds on hand
available  therefor at the payment date, (ii) the Redemption  Price with respect
to any Preferred Securities called for redemption, to the extent that the Issuer
Trust  has funds on hand  available  therefor  at such  time,  and (iii)  upon a
voluntary or  involuntary  dissolution,  winding up or liquidation of the Issuer
Trust (unless the Junior  Subordinated  Debentures are distributed to holders of
the Preferred  Securities),  the lesser of (a) the aggregate of the  Liquidation
Amount and all accumulated and unpaid  Distributions to the date of payment,  to
the extent that the Issuer  Trust has funds on hand  available  therefor at such
time, and (b) the amount of assets of the Issuer Trust  remaining  available for
distribution to holders of the Preferred Securities on liquidation of the Issuer
Trust. The Guarantee is subordinated as described under "-- Preferred Securities
Rank Junior to Unlimited Senior  Indebtedness"  and "Description of Guarantee --
Status of the  Guarantee."  The holders of not less than a majority in aggregate
Liquidation  Amount of the  outstanding  Preferred  Securities have the right to
direct the time,  method and place of conducting  any  proceeding for any remedy
available to the Guarantee Trustee in respect of the Guarantee or to direct the

                                       16






exercise of any trust  power  conferred  upon the  Guarantee  Trustee  under the
Guarantee.  Any  holder  of the  Preferred  Securities  may  institute  a  legal
proceeding  directly  against  the  Company  to  enforce  its  rights  under the
Guarantee without first instituting a legal proceeding against the Issuer Trust,
the Guarantee Trustee or any other person or entity.

      If the Company were to default on its  obligation  to pay amounts  payable
under the Junior  Subordinated  Debentures,  the Issuer Trust may lack funds for
the payment of  Distributions  or amounts payable on redemption of the Preferred
Securities or otherwise, and, in such event, holders of the Preferred Securities
would  not be able to rely  upon the  Guarantee  for  payment  of such  amounts.
Instead, if a Debenture Event of Default has occurred and is continuing and such
event is  attributable  to the failure of the Company to pay any amounts payable
in respect of the Junior  Subordinated  Debentures  on the payment date on which
such  payment is due and  payable,  then a holder of  Preferred  Securities  may
institute a legal  proceeding  directly  against the Company for  enforcement of
payment  to such  holder  of any  amounts  payable  in  respect  of such  Junior
Subordinated  Debentures  having  a  principal  amount  equal  to the  aggregate
Liquidation  Amount  of the  Preferred  Securities  of such  holder  (a  "Direct
Action").  In connection with such Direct Action,  the Company will have a right
of set-off under the Junior Subordinated  Indenture to the extent of any payment
made by the Company to such holder of Preferred Securities in the Direct Action.
Except as described herein,  holders of Preferred Securities will not be able to
exercise  directly  any other  remedy  available  to the  holders  of the Junior
Subordinated  Debentures  or assert  directly any other rights in respect of the
Junior  Subordinated   Debentures.   See  "Description  of  Junior  Subordinated
Debentures -- Enforcement of Certain Rights by Holders of Preferred Securities,"
"--  Debenture  Events of Default" and  "Description  of  Guarantee."  The Trust
Agreement  provides  that each  holder of  Preferred  Securities  by  acceptance
thereof  agrees to the  provisions of the Guarantee and the Junior  Subordinated
Indenture.

Limited Voting Rights

      Holders  of  Preferred  Securities  will have no voting  rights  except in
limited  circumstances  relating  generally to the modification of the Preferred
Securities  and the Guarantee and the exercise of the Issuer  Trust's  rights as
holder of Junior Subordinated  Debentures.  Holders of Preferred Securities will
not be  entitled  to  appoint,  remove or replace  the  Property  Trustee or the
Delaware  Trustee except upon the occurrence of certain events  specified in the
Trust  Agreement.  The  Property  Trustee  and the  holders  of all  the  Common
Securities may, subject to certain conditions, amend the Trust Agreement without
the consent of holders of  Preferred  Securities  to cure any  ambiguity or make
other provisions not inconsistent with the Trust Agreement or to ensure that the
Issuer Trust (i) will not be taxable as a corporation  for United States federal
income tax purposes,  or (ii) will not be required to register as an "investment
company"  under the  Investment  Company  Act.  See  "Description  of  Preferred
Securities -- Voting  Rights;  Amendment of Trust  Agreement" and "-- Removal of
Issuer Trustees; Appointment of Successors."

Absence of Market

      The Preferred Securities are a new issue of securities with no established
trading market.  Application  has been made to list the Preferred  Securities in
the  Nasdaq  National  Market,  but  one of the  requirements  for  listing  and
continued  listing  is the  presence  of two  market  makers  for the  Preferred
Securities.  The Company and the Issuer Trust have been advised by Ryan,  Beck &
Co. ("Ryan, Beck") that it intends to make a market in the Preferred Securities.
However,  Ryan,  Beck is not  obligated  to do so and such market  making may be
interrupted or discontinued at any time without notice at the sole discretion of
Ryan, Beck. Moreover, there can be no assurance of a second market maker for the

                                       17






Preferred  Securities.  Accordingly,  no  assurance  can  be  given  as  to  the
development or liquidity of any market for the Preferred Securities.

Market Prices

      There  can  be  no  assurance  as  to  the  market  prices  for  Preferred
Securities,  or the market prices for Junior Subordinated Debentures that may be
distributed in exchange for Preferred  Securities if a liquidation of the Issuer
Trust occurs.  Accordingly,  the Preferred Securities or the Junior Subordinated
Debentures  that a holder of Preferred  Securities may receive on liquidation of
the Issuer Trust may trade at a discount to the price that the investor  paid to
purchase the  Preferred  Securities  offered  hereby and holders may  experience
difficulty  reselling them or may be unable to sell them at all. Because holders
of  Preferred   Securities  may  receive  Junior   Subordinated   Debentures  on
termination of the Issuer Trust,  prospective purchasers of Preferred Securities
are also making an investment  decision  with regard to the Junior  Subordinated
Debentures and should carefully review all the information  regarding the Junior
Subordinated   Debentures   contained   herein.   See   "Description  of  Junior
Subordinated Debentures."

Possible Tax Law Changes Affecting the Preferred Securities

      On February 6, 1997,  President  Clinton released his budget proposals for
fiscal  year  1998.  One of the  revenue  provisions  of those  proposals  would
generally  deny interest  deductions  for interest on an instrument  issued by a
corporation  that has a maximum term of more than 15 years and that is not shown
as  indebtedness  on the  separate  balance  sheet of the issuer  or,  where the
instrument  is issued to a related party (other than a  corporation),  where the
holder or some other related party issues a related instrument that is not shown
as  indebtedness  on the  issuer's  consolidated  balance  sheet.  If enacted as
proposed by the  President,  this provision  would be effective for  instruments
issued on or after the date of first action by a  Congressional  committee  with
respect to the proposal.  It is not clear from the  President's  proposals as to
what constitutes Congressional "committee action" with respect to this proposal.
If the  provision  were to  apply to the  Junior  Subordinated  Debentures,  the
Company  would  be  unable  to  deduct  interest  on  the  Junior   Subordinated
Debentures.  There  can  be  no  assurance,  however,  that  future  legislative
proposals  or final  legislation  will not affect the  ability of the Company to
deduct interest on the Junior Subordinated Debentures.  Such a change could give
rise to a Tax Event,  which may permit the Company to cause a redemption  of the
Preferred  Securities  before  ____________,  2002. See  "Description  of Junior
Subordinated  Debentures -- Redemption" and "Description of Preferred Securities
- -- Redemption."  See also "Certain  Federal Income Tax  Consequences -- Possible
Tax Law Changes." Under current law, the Company will be able to deduct interest
on the Junior Subordinated Debentures.

RISK FACTORS RELATING TO THE COMPANY

Potential Impact of Changes in Interest Rates

      The  Company's  profitability  is  dependent  to a large extent on its net
interest  income,  which  is the  difference  between  its  interest  income  on
interest-earning   assets  and  its   interest   expense   on   interest-bearing
liabilities.  The  Company,  like most  financial  institutions,  is affected by
changes in general interest rate levels and by other economic factors beyond its
control.   Interest  rate  risk  arises  from  mismatches  (i.e.,  the  interest
sensitivity  gap) between the dollar amount of repricing or maturing  assets and
liabilities,  and is  measured  in  terms  of the  ratio  of the  interest  rate
sensitivity  gap to  total  assets.  More  assets  repricing  or  maturing  than
liabilities  over a given  time  period  is  considered  asset-sensitive  and is
reflected as a positive  gap, and more  liabilities  repricing or maturing  than
assets over a given time

                                       18






period is  considered  liability-sensitive  and is reflected as negative gap. An
asset-sensitive  position (i.e., a positive gap) will generally enhance earnings
in a rising interest rate  environment and will negatively  impact earnings in a
falling interest rate environment, while a liability-sensitive position (i.e., a
negative  gap)  will  generally  enhance  earnings  in a falling  interest  rate
environment   and  negatively   impact   earnings  in  a  rising  interest  rate
environment. Fluctuations in interest rates are not predictable or controllable.
At  September  30,  1996 and  December  31,  1996,  the  Company  had a one year
cumulative negative gap of 17.0% and 18.2%, respectively. This negative one year
gap position may, as noted above, have a negative impact on earnings in a rising
interest rate environment.

      The Bank has undertaken a program to enhance the  origination of consumer,
commercial real estate and commercial business loans in an effort to maintain or
improve  its  interest  rate  margins  and  shorten  the  maturity  of its asset
portfolio.  Management may be unsuccessful in originating  additional  qualified
consumer loans,  commercial real estate or commercial business loans and in that
case will resort to the purchase of investment  securities with lower yield. The
failure to reprice  maturing  assets at equal or greater  yield could  result in
lower interest rate margins and lower net income.

      A  significant  increase in the level of  interest  rates may also have an
adverse effect on the ability of certain of the Bank's  borrowers to repay their
loans.

Fluctuations in Stockholders' Equity

      In addition to affecting interest income and expense,  changes in interest
rates also can affect the value of the Company's  investment and mortgage backed
securities  and the ability to realize  gains from the sale of such assets which
are  included  as  available-for-sale.   Generally,  the  value  of  fixed  rate
instruments  fluctuate  inversely with changes in interest  rates.  Increases in
interest  rates  generally   result  in  decreases  in  the  carrying  value  of
interest-earning assets which are classified as available-for-sale,  which could
adversely  affect the Company's  results of operations if sold by the Company or
the  Company's  stockholders'  equity if  retained by the Company as a result of
Statement of Financial Accounting Standards ("SFAS") No. 115.

      The Company  held  investment  securities  for  available-for-sale  with a
market  value  of $50.9  million  and an  amortized  cost of  $51.1  million  at
September  30,  1996.   The  market  value  and  the   amortized   cost  of  the
mortgage-backed  securities  available-for-sale  portfolio was $62.5 million and
$64.0 million,  respectively,  at September 30, 1996. Debt and equity securities
which  are  classified  as  "available-for-sale"  are  carried  at  fair  value.
Unrealized  gains and  losses,  net of income  tax  effect,  are  recorded  as a
separate  component of stockholders'  equity and are excluded from income.  As a
result, if market rates should increase in the future,  then the market value of
the Company's securities  available- for-sale is likely to decrease,  which will
have an adverse effect upon the Company's  stockholders' equity, and conversely,
a decrease in  interest  rates will  likely  cause an increase in the  Company's
stockholders' equity.

Source of Funds

      The  Company  is a legal  entity  separate  and  distinct  from the  Bank,
although the principal  source of the Company's funds to satisfy its obligations
is dividends  from the Bank.  The ability of the Company to pay the interest on,
and  principal  of, the Junior  Subordinated  Debentures  will be  significantly
dependent on the ability of the Bank to pay  dividends to the Company in amounts
sufficient to service

                                       19






the Company's debt  obligations.  Payment of dividends by the Bank is restricted
by various legal and  regulatory  limitations  based upon the Bank's  regulatory
capital levels and net income.

      The right of the Company to  participate  in the assets of any  subsidiary
upon the latter's liquidation, reorganization or otherwise (and thus the ability
of the  holders of  Preferred  Securities  to benefit  indirectly  from any such
distribution)  will be  subject to the  claims of the  subsidiaries'  creditors,
which will take  priority  except to the extent that the Company may itself be a
creditor  with a  recognized  claim.  As of December  31,  1996,  the  Company's
subsidiaries  had indebtedness  and other  liabilities of  approximately  $297.2
million.

Competition

      The banking  business is highly  competitive.  In its primary market area,
the Bank competes with other commercial  banks,  savings and loan  associations,
credit  unions,  finance  companies,  mutual  funds,  insurance  companies,  and
brokerage and investment  banking firms  operating  locally and  elsewhere.  The
Bank's primary  competitors  have  substantially  greater  resources and lending
limits than the Bank and may offer  certain  services,  such as trust  services,
that the Bank does not  provide.  The market  for  attracting  savings  deposits
and/or  originating loans is very competitive which may limit the ability of the
Bank to originate loans and attract  savings which provide a desirable  interest
rate margin. The profitability of the Company depends upon the Bank's ability to
compete in its primary market area.

                                FB CAPITAL TRUST

      The Issuer Trust is a statutory  business trust created under Delaware law
pursuant to the filing of a certificate of trust with the Delaware  Secretary of
State on April 1, 1997.  The Issuer  Trust will be  governed  by an Amended  and
Restated  Trust  Agreement  among  the  Company,  as  Depositor,  Bankers  Trust
(Delaware),  as Delaware Trustee, and Bankers Trust Company, as Property Trustee
(together with the Delaware  Trustee,  the "Issuer  Trustees").  Two individuals
will be selected by the holder of the Common Securities to act as administrators
with respect to the Issuer  Trust (the  "Administrators").  The  Company,  while
holder of the  Common  Securities,  intends to select  two  individuals  who are
employees  or  officers  of or  affiliated  with  the  Company  to  serve as the
Administrators.  See "Description of Preferred Securities -- Miscellaneous." The
Issuer  Trust exists for the  exclusive  purposes of (i) issuing and selling the
Trust Securities,  (ii) using the proceeds from the sale of the Trust Securities
to acquire the Junior  Subordinated  Debentures and (iii) engaging in only those
other  activities   necessary,   convenient  or  incidental   thereto  (such  as
registering  the  transfer  of the Trust  Securities).  Accordingly,  the Junior
Subordinated  Debentures  will be the  sole  assets  of the  Issuer  Trust,  and
payments  under the Junior  Subordinated  Debentures  will be the sole source of
revenue of the Issuer Trust.

      All the Common  Securities  will  initially be owned by the  Company.  The
Common  Securities  will rank pari passu,  and payments will be made thereon pro
rata, with the Preferred Securities,  except that upon the occurrence and during
the  continuation  of a  Debenture  Event of Default  arising as a result of any
failure by the Company to pay any amounts in respect of the Junior  Subordinated
Debentures  when due,  the  rights of the  holder of the  Common  Securities  to
payment in respect of Distributions and payments upon liquidation, redemption or
otherwise  will be  subordinated  to the rights of the holders of the  Preferred
Securities.  See "Description of Preferred Securities -- Subordination of Common
Securities."  The  Company  will  acquire  Common  Securities  in  an  aggregate
liquidation  amount equal to 3% of the total  capital of the Issuer  Trust.  The
Issuer Trust has a term of 31 years,  but may  terminate  earlier as provided in
the Trust Agreement. The address of the Delaware Trustee is Bankers Trust

                                       20






(Delaware), 1001 Jefferson Street, Wilmington,  Delaware 19801, telephone number
(302) 576-3301.  The address of the Property Trustee,  the Guarantee Trustee and
the Debenture Trustee is Bankers Trust Company,  Four Albany Street,  4th Floor,
New York, New York 10006, telephone number (212) 250-2500.

                                 USE OF PROCEEDS

      All the  proceeds  to the  Issuer  Trust  from the  sale of the  Preferred
Securities  will be  invested  by the Issuer  Trust in the  Junior  Subordinated
Debentures.  The proceeds from the sale of the Preferred Securities are expected
to qualify as Tier 1 or core  capital  with  respect  to the  Company  under the
guidelines established by the Federal Reserve, however capital received from the
proceeds of the sale of the Preferred Securities cannot constitute more than 25%
of the total  Tier 1 capital  of the  Company  (the "25%  Capital  Limitation").
Amounts  in excess  of the 25%  Capital  Limitation  will  constitute  Tier 2 or
supplementary  capital of the Company.  The net proceeds to the Company from the
sale of the Junior  Subordinated  Debentures  are estimated to be  approximately
$______ million ($ _____ million if the Underwriter's  over-allotment  option is
exercised in full).  A portion of the net proceeds to be received by the Company
from the sale of the Junior Subordinated  Debentures may be used to make capital
contributions  through  investments in or advances to the Bank. The remainder of
the proceeds will be retained by the Company and may be used to repurchase stock
and for  other  general  corporate  purposes  as well  as to meet  debt  service
obligations  of the  Company  pursuant  to the Junior  Subordinated  Debentures.
Pending such use, the net proceeds  may be  temporarily  invested in  short-term
obligations.  The precise amounts and timing of the application of proceeds will
depend upon the funding requirements of the Company and its subsidiaries and the
availability of other funds.

                                       21






                                 CAPITALIZATION

      The following table sets forth (i) the consolidated  capitalization of the
Company at  December  31,  1996,  (ii) the  consolidated  capitalization  of the
Company giving effect to the issuance of the Preferred Securities hereby offered
by FB Capital Trust and  application by the Company of the net proceeds from the
corresponding sale of the Junior Subordinated  Debentures to FB Capital Trust as
if the sale of the Preferred  Securities  had been  consummated  on December 31,
1996, and assuming the Underwriter's over-allotment was not exercised, and (iii)
the actual and pro forma capital ratios of the Company.




                                                                (Unaudited)
                                                                         As Adjusted for
                                                                             Sale of
                                                            Actual    Preferred Securities
                                                            ------    --------------------
                                                                (Dollars in Thousands)
                                                                          
INDEBTEDNESS:

    FHLB Advances .....................................    $13,000           $13,000

  Guaranteed preferred beneficial interests in the
    Company's subordinated debt (1)....................         --            10,000

SHAREHOLDERS' EQUITY:

  Preferred Stock $.01 par value, 5,000,000 shares
       authorized, none issued.........................         --                --
  Common Stock $0.01 par value - 10,000,000
   shares authorized; 1,380,977 outstanding............         14                14

  Surplus..............................................     10,496            10,496
  Unrealized loss on securities available for sale,
    net of income taxes................................       (411)             (411)
  Retained Earnings....................................     13,036            13,036
                                                          --------          --------
      Total Stockholders' equity.......................     23,135            23,135
                                                          --------          --------
  Total Capitalization.................................   $ 36,135          $ 46,135
                                                          ========          ========

COMPANY CAPITAL RATIOS(2):

  Equity to total assets...............................       7.22%             7.02%

  Tier 1 risk-based capital ratio(3)...................      15.10             20.14

  Total risk-based capital ratio.......................      16.15             21.19

  Leverage ratio (4)...................................       7.38              9.77



- ------------------------
    (1)Preferred  Securities  representing  beneficial interests in an aggregate
       principal  amount  of  $10,000,000  of  the  ____%  Junior   Subordinated
       Debentures of the Company. The Junior Subordinated Debentures will mature
       on ____________, 2027.
    (2)The  capital  ratios,  as  adjusted,  are  computed  including  the total
       estimated net proceeds from the sale of the  Preferred  Securities,  in a
       manner consistent with Federal Reserve guidelines.
    (3)Federal  Reserve  guidelines for  calculation of Tier 1 capital limit the
       amount of  cumulative  preferred  stock  which can be  included in Tier 1
       capital to 25% of total Tier 1 capital.
    (4)The  leverage ratio is Tier 1 capital divided by the average total assets
       less intangibles.

                                       22






                              ACCOUNTING TREATMENT

       For financial reporting  purposes,  the Issuer Trust will be treated as a
subsidiary  of the Company  and,  accordingly,  the accounts of the Issuer Trust
will be included in the consolidated  financial  statements of the Company.  The
Preferred Securities will be included in the consolidated statement of financial
condition  of the  Company  and  appropriate  disclosures  about  the  Preferred
Securities,  the  Guarantee  and  the  Junior  Subordinated  Debentures  will be
included in the notes to the consolidated  financial  statements of the Company.
For financial reporting purposes, Distributions on the Preferred Securities will
be recorded in the consolidated statements of income of the Company.

                       DESCRIPTION OF PREFERRED SECURITIES

       Pursuant to the terms of the Trust  Agreement for the Issuer  Trust,  the
Issuer  Trustees  on  behalf  of the  Issuer  Trust  will  issue  the  Preferred
Securities and the Common  Securities.  The Preferred  Securities will represent
preferred undivided  beneficial  interests in the assets of the Issuer Trust and
the holders  thereof will be entitled to a preference  in certain  circumstances
with respect to  Distributions  and amounts payable on redemption or liquidation
over the Common Securities,  as well as other benefits as described in the Trust
Agreement.  This summary of certain  provisions of the Preferred  Securities and
the Trust  Agreement  does not  purport to be  complete  and is subject  to, and
qualified  in its  entirety by  reference  to, all the  provisions  of the Trust
Agreement,   including  the  definitions  therein  of  certain  terms.  Wherever
particular  defined terms of the Trust  Agreement  are referred to herein,  such
defined terms are  incorporated  herein by reference.  A copy of the form of the
Trust Agreement is available upon request from the Issuer Trustees.

General

         The  Preferred  Securities  will be  limited to  $10,000,000  aggregate
Liquidation  Amount  outstanding  (which  amount  may  be  increased  by  up  to
$1,000,000 aggregate  liquidation amount of Preferred Securities for exercise of
the Underwriter's  over-allotment  option).  See  "Underwriting."  The Preferred
Securities  will rank pari passu,  and  payments  will be made thereon pro rata,
with the Common Securities except as described under "-- Subordination of Common
Securities." The Junior  Subordinated  Debentures will be registered in the name
of the Issuer Trust and held by the Property Trustee in trust for the benefit of
the holders of the Preferred  Securities  and Common  Securities.  The Guarantee
will be a  guarantee  on a  subordinated  basis with  respect  to the  Preferred
Securities but will not guarantee payment of Distributions or amounts payable on
redemption or  liquidation of such  Preferred  Securities  when the Issuer Trust
does not have funds on hand available to make such payments. See "Description of
Guarantee."

Distributions

       The  Preferred   Securities   represent  preferred  undivided  beneficial
interests in the assets of the Issuer Trust, and Distributions on each Preferred
Security  will be payable at the annual rate of ____% of the stated  Liquidation
Amount of $10, payable  quarterly in arrears on the 15th day of January,  April,
July and October of each year (each a  "Distribution  Date"),  to the holders of
the  Preferred  Securities  at the close of  business on the 1st day of January,
April,  July and October (whether or not a Business Day (as defined below)) next
preceding  the  relevant  Distribution  Date.  Distributions  on  the  Preferred
Securities will be cumulative.  Distributions will accumulate from ____________,
1997.  The  first  Distribution  Date  for  the  Preferred  Securities  will  be
____________, 1997. The amount of Distributions

                                       23






payable for any period less than a full Distribution  period will be computed on
the basis of a 360-day year of twelve  30-day months and the actual days elapsed
in a  partial  month  in  such  period.  Distributions  payable  for  each  full
Distribution  period will be computed by dividing the rate per annum by four. If
any date on which Distributions are payable on the Preferred Securities is not a
Business  Day,  then payment of the  Distributions  payable on such date will be
made on the next  succeeding  day that is a Business Day (without any additional
Distributions  or other  payment in respect  of any such  delay),  with the same
force and effect as if made on the date such payment was originally payable.

       So long as no Debenture  Event of Default has occurred and is continuing,
the Company has the right under the Junior  Subordinated  Indenture to defer the





                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14.       Other Expenses of Issuance and Distribution

*       Registration Fees....................................        $2,600
*       Legal Services (including Underwriter's counsel).....       175,000
*       Printing and Engraving...............................        25,000
*       Nasdaq Listing Fees..................................        10,600
*       Accounting Fees......................................        35,000
*       Trustee Fees and Expenses............................        20,000
*       Blue Sky Fees and Expenses...........................         5,000
*       Miscellaneous........................................         6,800
                                                                    -------
*       TOTAL................................................      $280,000
                                                                    =======
Item 15.       Indemnification of Directors and Officers.

        Section 1741 of the Pennsylvania  Business Corporation Law provides that
an officer,  director,  employee or agent may be indemnified by the Company from
and against expenses,  judgments,  fines, settlements and other amounts actually
and reasonably  incurred in connection with threatened,  pending or contemplated
proceedings  (other  than an action by or in the right of the  Company)  if such
person acted in good faith and in a manner that such person reasonably  believes
to be in, or not opposed to, the best interests of the Company.

        Provisions regarding indemnification of directors,  officers,  employees
or agents of the Company are contained in Article 9 of the Company's Articles of
Incorporation.

        Under a directors' and officers' liability  insurance policy,  directors
and officers of the Company are insured against certain  liabilities,  including
certain liabilities under the Securities Act of 1933, as amended.

Item 16.       Exhibits:

               The exhibits filed as part of this Registration  Statement are as
follows:

               1.1    Form of Underwriting Agreement. *
               3.1    Articles of Incorporation of Fidelity Bancorp, Inc. **
               3.2    Bylaws of Fidelity Bancorp, Inc. **
               4.1    Form of Junior Subordinated Indenture.
               4.2    Form of Junior Subordinated Debenture Certificate.
               4.3    Form of Trust Agreement.
               4.4    Form of Amended and Restated Trust Agreement.
               4.5    Form of Preferred Security.
               4.6    Form of Guarantee.
               5.1    Opinion of Richards, Layton & Finger.*
               5.2    Opinion of Malizia, Spidi, Sloane, & Fisch, P.C.*
               8.1    Tax Opinion of Malizia, Spidi, Sloane, & Fisch, P.C.*
              10.1    Employment Agreement with William L. Windisch. ***
              10.2    Employee Stock Ownership Plan, as amended. **






              10.3    Employee Stock Compensation Program.**
              23.1    Consent of KPMG Peat Marwick LLP.
              23.2    Consent of Richards, Layton & Finger (included in 
                        Exhibit 5.1).
              23.3    Consent of Malizia, Spidi, Sloane & Fisch, P.C. 
                        (included in Exhibit 5.2).
              24.1    Power of Attorney
              25.1    Statement of Eligibility  under  the Trust  Indenture  Act
                      of 1939, as amended, of Bankers Trust Company, as  trustee
                      under the Junior Subordinated Indenture,  the Amended  and
                      Restated  Trust  Agreement  and  the  Guarantee  Agreement
                      relating to FB Capital Trust. *

- -------------------
*       To be filed by amendment
**      Incorporated by reference to the registrant's Registration Statement on 
        Form S-4, file no. 33-55384.
***     Incorporated by reference to  registrant's  Annual Report on Form 10-KSB
        for the year ended  September  30,  1996 filed with the  Securities  and
        Exchange Commission on December 23, 1996.

Item 17. Undertakings

        Each of the undersigned Registrants hereby undertake:

        (1) That, for purposes of determining any liability under the Securities
Act of 1933,  as amended,  the  information  omitted from the form of prospectus
filed as part of this  registration  statement  in  reliance  upon Rule 430A and
contained  in a form of  prospectus  filed by the  registrants  pursuant to Rule
424(b)(1) or (4) or 497(h) under the  Securities  Act shall be deemed to be part
of this registration statement as of the time it was declared effective.

        (2)  That,  for the  purpose  of  determining  any  liability  under the
Securities Act of 1933, as amended, each post-effective  amendment that contains
a form of prospectus shall be deemed to be a new registration statement relating
to the securities  offered therein,  and the offering of such securities at that
time shall be deemed to be the initial bona fide offering thereof.

        (3)  Insofar  as  indemnification  for  liabilities  arising  under  the
Securities Act may be permitted to directors,  officers and controlling  persons
of the  registrants  pursuant to the foregoing  provisions,  or  otherwise,  the
registrants have been advised that in the opinion of the Securities and Exchange
Commission  such  indemnification  is against  public policy as expressed in the
Securities Act, and is therefore,  unenforceable.  In the event that a claim for
indemnification  against  liabilities (other than the payment by the registrants
of expenses incurred or paid by a director, officer or controlling person of the
registrants  in the  successful  defense of any action,  suit or  proceeding) is
asserted by such director,  officer or controlling person in connection with the
securities being registered,  the registrants will, unless in the opinion of its
counsel the matter has been settled by controlling precedent,  submit to a court
of appropriate  jurisdiction the question whether such  indemnification by it is
against public policy as expressed in the Securities Act and will be governed by
the final adjudication of such issue.




                                   SIGNATURES

        Pursuant  to  the  requirements  of the  Securities  Act  of  1933,  the
registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-2 and has duly caused this registration
statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized, in Pittsburgh, Pennsylvania, as of April 3, 1997.

                             FIDELITY BANCORP, INC.

                     By:     /s/William L. Windisch
                             ---------------------------------------------------
                             William L. Windisch
                             President and Chief Executive Officer
                             (Duly Authorized Representative)

        Pursuant  to the  requirements  of the  Securities  Act  of  1933,  this
registration  statement  has been signed below by the  following  persons in the
capacities indicated as of April 3, 1997.



/s/William L. Windisch                   /s/Richard G. Spencer
- -------------------------------------    ---------------------------------------
William L. Windisch                      Richard G. Spencer
President and Chief Executive Officer    Vice President and Treasurer (Principal
(Principal Executive Officer)            Financial and Accounting Officer)
 
/s/John R. Gales                         /s/Robert F. Kastelic
- -------------------------------------    ---------------------------------------
John R. Gales                            Robert F. Kastelic
Director                                 Director

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

                                         /s/Joanne Ross Wilder
                                         ---------------------------------------
                                         Joanne Ross Wilder
                                         Director






                                    SIGNATURE

            Pursuant  to the  requirements  of the  Securities  Act of 1933,  as
amended,  the Issuer Trust  certifies that it has reasonable  grounds to believe
that it meets all of the requirements for filing on Form S-2 and has duly caused
this  Registration  Statement  to be  signed on its  behalf by the  undersigned,
thereunto duly authorized, in Pittsburgh, Pennsylvania, as of April 3, 1997.

                                    FB CAPITAL TRUST

                                    By:  FIDELITY BANCORP, INC.
                                           as Depositor



                                    By:  /s/William L. Windisch
                                         ---------------------------------------
                                          William L. Windisch
                                          President and Chief Executive Officer






      As filed with the Securities and Exchange Commission on April 3, 1997

                                        Registration Nos.   333-            -01
                                                            333-

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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                   EXHIBITS TO
                                    FORM S-2
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933

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

                                FB CAPITAL TRUST
                             FIDELITY BANCORP, INC.
           ----------------------------------------------------------
           (Exact Name of Registrants as Specified in their Charters)



          Delaware                                                                Requested
         Pennsylvania                           6035                              25-1705405
- ---------------------------------     ---------------------------             --------------------
                                                                        
(States or Other Jurisdictions        (Primary Standard Industry                  (I.R.S. Employer
of Incorporation or Organization)     Classification Code Number)             Identification Nos.)


               1009 Perry Highway, Pittsburgh, Pennsylvania 15237
                                 (412) 367-3300
    ------------------------------------------------------------------------
    (Address, Including Zip Code, and Telephone Number, Including Area Code,
                  of Registrants' Principal Executive Offices)

                             Mr. William L. Windisch
                      President and Chief Executive Officer
                             Fidelity Bancorp, Inc.
               1009 Perry Highway, Pittsburgh, Pennsylvania 15237
                                 (412) 367-3300
- --------------------------------------------------------------------------------
 (Name, Address, Including Zip Code, and Telephone Number, Including Area Code,
                             of Agent for Service)

                  Please send copies of all communications to:
      Samuel J. Malizia, Esq.                 Ronald H. Janis, Esq.
      John J. Spidi, Esq.                     PITNEY, HARDIN, KIPP & SZUCH
      MALIZIA, SPIDI, SLOANE & FISCH, P.C.    P.O. Box 1945
      1301 K Street, N.W, Suite 700 East      Morristown, New Jersey 07962-1945
      Washington, D.C.  20005

        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:

   As soon as practicable after this registration statement becomes effective.








                          INDEX TO EXHIBITS TO FORM S-2

                                                 
               1.1    Form of Underwriting Agreement. *
               3.1    Articles of Incorporation of Fidelity Bancorp, Inc. **
               3.2    Bylaws of Fidelity Bancorp, Inc. **
               4.1    Form of Junior Subordinated Indenture.
               4.2    Form of Junior Subordinated Debenture Certificate.
               4.3    Form of Trust Agreement.
               4.4    Form of Amended and Restated Trust Agreement.
               4.5    Form of Preferred Security.
               4.6    Form of Guarantee.
               5.1    Opinion of Richards, Layton & Finger.*
               5.2    Opinion of Malizia, Spidi, Sloane, & Fisch, P.C.*
               8.1    Tax Opinion of Malizia, Spidi, Sloane, & Fisch, P.C.*
               10.1   Employment Agreement with William L. Windisch. ***
               10.2   Employee Stock Ownership Plan, as amended.**
               10.3   Employee Stock Compensation Program.**
               23.1   Consent of KPMG Peat Marwick LLP.
               23.2   Consent of Richards, Layton & Finger  (included in Exhibit 5.1).
               23.3   Consent of Malizia, Spidi, Sloane & Fisch, P.C. (included in Exhibit 5.2).
               24.1   Power of Attorney
               25.1   Statement of Eligibility under the Trust Indenture Act of 1939, as amended, of
                      Bankers Trust Company, as trustee under the Junior Subordinated Indenture, the
                      Amended and Restated Trust Agreement and the Guarantee Agreement relating
                      to FB Capital Trust. *



- --------------------
*    To be filed by amendment.
**   Incorporated  by reference to the  registrant's  Registration  Statement on
     Form S-4, file no. 33- 55384.
***  Incorporated by reference to registrant's  Annual Report on Form 10-KSB for
     the year ended  September 30, 1996,  filed with the Securities and Exchange
     Commission on December 23, 1996.