##### Table of Contents

---

United States Securities and Exchange CommissionWashington, D.C.
20549

FORM 10-QSB

|(Mark One)                                                       
|-----------------------------------------------------------------
|                                                                 
|x                                                                
|                                                                 
|For the quarterly period ended March 31, 2003                    
|                                                                 
|o                                                                
|                                                                 
|For the transition period from ____________to ____________       
|                                                                 
|Commission file number: 0-25465                                  
|                                                                 
|CORNERSTONE BANCORP, INC./CT                                     
|                                                                 
|(Exact Name of small business issuer as specified in its charter)
|                                                                 
|Connecticut                                                      
|                                                                 
|(State or other jurisdiction of incorporation or organization)   
|                                                                 
|550 Summer St., Stamford, Connecticut        06901               
|                                                                 
|(Address of principal executive offices)                         
|                                                                 
|(203) 356-0111                                                   
|                                                                 
|(Issuers telephone number)                                      
|                                                                 

Check whether the issuer (1) has filed all reports required to be filed by  Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 12 months (or
for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

|Yes x | No o
|----- | ----

The number of shares outstanding of the
issuers common stock as of April 20, 2003 was 1,219,516.

Transitional Small Business Disclosure Format (check one):

|Yes o | No x
|----- | ----

---



---

##### Table of Contents

TABLE OF CONTENTS

|PART I  Financial Information                                                                       |       
|---------------------------------------------------------------------------------------------------- | ------
|                                                                                                     |       
|                                                                                                     |       
|                                                                                                     | PAGE  
|Item 1.
Financial Statements (Unaudited)                                                             |       
|                                                                                                     |       
|Consolidated Statements of Condition March 31, 2003 and December 31, 2002                            | 1     
|                                                                                                     |       
|Consolidated Statements of Income Three Months Ended March 31, 2003 and March 31, 2002               | 2     
|                                                                                                     |       
|Consolidated Statements of Stockholders Equity Three Months Ended March 31, 2003 and March 31, 2002 | 3     
|                                                                                                     |       
|Consolidated Statements of Cash Flows Three Months Ended March 31, 2003 and March 31, 2002           | 4     
|                                                                                                     |       
|Notes to Consolidated Financial Statements                                                           | 5 - 7 
|                                                                                                     |       
|Item 2. 
Managements Discussion and Analysis or Plan of Operation                                   | 7 - 17
|                                                                                                     |       
|Item 3. 
Controls and Procedures                                                                     | 17    
|                                                                                                     |       
|PART II  Other Information                                                                          |       
|                                                                                                     |       
|Item 1.  Legal Proceedings                                                                           | None  
|                                                                                                     |       
|Item 2.  Changes in Securities and Use of Proceeds                                                   | None  
|                                                                                                     |       
|Item 3.  Defaults upon Senior Securities                                                             | None  
|                                                                                                     |       
|Item 4.  Submission of Matters to a Vote of Security Holders                                         | None  
|                                                                                                     |       
|Item 5.  Other Information                                                                           | None  
|                                                                                                     |       
|Item 6. 
Exhibits and Reports on Form 8-K                                                            | 18    
|                                                                                                     |       
|Signatures                                                                                           | 19    
|                                                                                                     |       
|Certifications                                                                                       | 19-22 



---

##### Table of Contents

PART I - Financial Information

Item 1. Financial Statements

CORNERSTONE BANCORP, INC. AND SUBSIDIARYCONSOLIDATED STATEMENTS OF CONDITION (In thousands, except per share data) (unaudited)

|                                                                                                                                                           |  | March 31, 2003 |         | December 31, 2002 |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------- | ------- | ----------------- | -
|                                                                                                                                                           |  |                |         |                   |  
|Assets                                                                                                                                                     |  |                |         |                   |  
|Cash and cash equivalents:                                                                                                                                 |  |                |         |                   |  
|Cash and due from banks                                                                                                                                    |  | $              | 10,343  |                   | $
|Federal funds sold                                                                                                                                         |  |                | 40,800  |                   |  
|                                                                                                                                                           |  |                |         |                   |  
|Total cash and cash equivalents                                                                                                                            |  |                | 51,143  |                   |  
|                                                                                                                                                           |  |                |         |                   |  
|Securities, including collateral of $6,833 at March  31, 2003 and $5,815 at December 31, 2002 for borrowings
under securities repurchase agreements:       |  |                |         |                   |  
|Available for sale, at fair value                                                                                                                          |  |                | 10,845  |                   |  
|Held to maturity, at amortized cost (fair value of $34,011 at March 31, 2003 and $27,811 at December 31,
2002                                              |  |                | 33,142  |                   |  
|                                                                                                                                                           |  |                |         |                   |  
|Total securities                                                                                                                                           |  |                | 43,987  |                   |  
|                                                                                                                                                           |  |                |         |                   |  
|Loans held for sale                                                                                                                                        |  |                | 1,345   |                   |  
|                                                                                                                                                           |  |                |         |                   |  
|Loans, net of allowance for loan losses of $2,347 at March 31, 2003 and $2,234 at December 31, 2002                                                        |  |                | 117,501 |                   |  
|Accrued interest receivable                                                                                                                                |  |                | 1,044   |                   |  
|Federal Home Loan Bank stock, at cost                                                                                                                      |  |                | 613     |                   |  
|Premises and equipment, net                                                                                                                                |  |                | 2,877   |                   |  
|Bank-owned life insurance                                                                                                                                  |  |                | 5,194   |                   |  
|Deferred income taxes                                                                                                                                      |  |                | 787     |                   |  
|Other assets                                                                                                                                               |  |                | 818     |                   |  
|                                                                                                                                                           |  |                |         |                   |  
|Total assets                                                                                                                                               |  | $              | 225,309 |                   | $
|                                                                                                                                                           |  |                |         |                   |  
|Liabilities and Stockholders Equity                                                                                                                       |  |                |         |                   |  
|Liabilities:                                                                                                                                               |  |                |         |                   |  
|Deposits:                                                                                                                                                  |  |                |         |                   |  
|Demand (non-interest bearing)                                                                                                                              |  | $              | 52,343  |                   | $
|Money market demand and NOW                                                                                                                                |  |                | 32,183  |                   |  
|Regular, club and money market savings                                                                                                                     |  |                | 35,392  |                   |  
|Time                                                                                                                                                       |  |                | 77,225  |                   |  
|                                                                                                                                                           |  |                |         |                   |  
|Total deposits                                                                                                                                             |  |                | 197,143 |                   |  
|                                                                                                                                                           |  |                |         |                   |  
|Borrowings under securities repurchase agreements                                                                                                          |  |                | 6,754   |                   |  
|Accrued interest payable                                                                                                                                   |  |                | 122     |                   |  
|Securities purchased, not yet settled                                                                                                                      |  |                |        |                   |  
|Other liabilities                                                                                                                                          |  |                | 1,658   |                   |  
|                                                                                                                                                           |  |                |         |                   |  
|Total liabilities                                                                                                                                          |  |                | 205,677 |                   |  
|                                                                                                                                                           |  |                |         |                   |  
|Stockholders equity:                                                                                                                                      |  |                |         |                   |  
|Common stock, par value $0.01 per share.  Authorized 5,000,000 shares; issued 1,280,927 shares at March 31, 2003 and 1,279,365
shares at December 31, 2002 |  |                | 13      |                   |  
|Additional paid-in capital                                                                                                                                 |  |                | 14,046  |                   |  
|Retained earnings                                                                                                                                          |  |                | 6,480   |                   |  
|Treasury stock, at cost (61,411 shares at March 31, 2003 and 71,461 shares at December 31, 2002)                                                           |  |                | (643    | )                 |  
|Unearned restricted stock awards                                                                                                                           |  |                | (354    | )                 |  
|Accumulated other comprehensive income, net of taxes                                                                                                       |  |                | 90      |                   |  
|                                                                                                                                                           |  |                |         |                   |  
|Total stockholders equity                                                                                                                                 |  |                | 19,632  |                   |  
|                                                                                                                                                           |  |                |         |                   |  
|Total liabilities and stockholders equity                                                                                                                 |  | $              | 225,309 |                   | $
|                                                                                                                                                           |  |                |         |                   |  

See accompanying notes to unaudited consolidated financial statements.

1



---

##### Table of Contents

CORNERSTONE BANCORP, INC. AND SUBSIDIARYCONSOLIDATED STATEMENTS OF INCOME FOR THE THREE MONTHS ENDED MARCH 31, 2003 AND 2002 (In thousands, except per share data) (unaudited)

|                                                     |  | Three Months Ended March 31, |          
|---------------------------------------------------- |  | ---------------------------- | ---------
|                                                     |  |                              |          
|                                                     |  | 2003                         |          
|                                                     |  |                              |          
|Interest income:                                     |  |                              |          
|Loans                                                |  | $                            | 2,326    
|Securities                                           |  |                              | 427      
|Federal funds sold                                   |  |                              | 98       
|                                                     |  |                              |          
|Total interest income                                |  |                              | 2,851    
|                                                     |  |                              |          
|Interest expense:                                    |  |                              |          
|Deposits                                             |  |                              | 743      
|Borrowings                                           |  |                              | 19       
|                                                     |  |                              |          
|Total interest expense                               |  |                              | 762      
|                                                     |  |                              |          
|Net interest income                                  |  |                              | 2,089    
|                                                     |  |                              |          
|Provision for loan losses                            |  |                              | 105      
|                                                     |  |                              |          
|Net interest income after provision  for loan losses |  |                              | 1,984    
|                                                     |  |                              |          
|Non-interest income:                                 |  |                              |          
|Deposit service charges                              |  |                              | 119      
|Gain on sale of loans and loan servicing, net        |  |                              | 271      
|Bank-owned life insurance                            |  |                              | 52       
|Other                                                |  |                              | 144      
|                                                     |  |                              |          
|Total non-interest income                            |  |                              | 586      
|                                                     |  |                              |          
|Non-interest expense:                                |  |                              |          
|Salaries and employee benefits                       |  |                              | 1,104    
|Occupancy                                            |  |                              | 183      
|Furniture and equipment                              |  |                              | 102      
|Data processing                                      |  |                              | 142      
|Professional fees                                    |  |                              | 93       
|Advertising and promotion                            |  |                              | 46       
|Other                                                |  |                              | 239      
|                                                     |  |                              |          
|Total non-interest expense                           |  |                              | 1,909    
|                                                     |  |                              |          
|Income before income tax expense                     |  |                              | 661      
|Income tax expense                                   |  |                              | 248      
|                                                     |  |                              |          
|Net income                                           |  | $                            | 413      
|                                                     |  |                              |          
|Earnings per common share (Note B):                  |  |                              |          
|Basic                                                |  | $                            | 0.34     
|Diluted                                              |  |                              | 0.33     
|                                                     |  |                              |          
|Weighted average common shares (Note B):             |  |                              |          
|Basic                                                |  |                              | 1,196,481
|Diluted                                              |  |                              | 1,239,815

See accompanying notes to unaudited consolidated financial
statements.

2



---

##### Table of Contents

CORNERSTONE BANCORP, INC. AND SUBSIDIARYCONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY FOR THE THREE MONTHS ENDED MARCH 31, 2003 AND 2002 (In thousands, except per share data) (unaudited)

|                                   |  | Common Stock |    | Additional Paid-in Capital |   | Retained Earnings |  | Treasury Stock |       | Restricted Stock |   | Accumulated Other Comprehensive Income (Loss) |   | Total Stockholders Equity |     
|---------------------------------- |  | ------------ | -- | -------------------------- | - | ----------------- |  | -------------- | ----- | ---------------- | - | --------------------------------------------- | - | -------------------------- | ----
|                                   |  |              |    |                            |   |                   |  |                |       |                  |   |                                               |   |                            |     
|Balances at January 1, 2002        |  | $            | 12 |                            | $ | 11,816            |  | $              | 6,848 |                  | $ | (880                                          | ) | $                          |    
|Net income                         |  |              |    |                            |   |                   |  |                | 463   |                  |   |                                               |   |                            |     
|Other comprehensive loss           |  |              |    |                            |   |                   |  |                |       |                  |   |                                               |   |                            |     
|                                   |  |              |    |                            |   |                   |  |                |       |                  |   |                                               |   |                            |     
|Totalcomprehensive income          |  |              |    |                            |   |                   |  |                |       |                  |   |                                               |   |                            |     
|Cash dividends ($0.10 per share)   |  |              |    |                            |   |                   |  |                | (122  | )                |   |                                               |   |                            |     
|Shares issued in connection with:  |  |              |    |                            |   |                   |  |                |       |                  |   |                                               |   |                            |     
|Restricted stock awards            |  |              |    |                            |   | 51                |  |                |       |                  |   | 132                                           |   |                            | (183
|Dividend Reinvestment Plan         |  |              |    |                            |   | 33                |  |                |       |                  |   |                                               |   |                            |     
|Directors Compensation Plan        |  |              |    |                            |   | 6                 |  |                |       |                  |   |                                               |   |                            |     
|                                   |  |              |    |                            |   |                   |  |                |       |                  |   |                                               |   |                            |     
|Balances at March 31, 2002         |  | $            | 12 |                            | $ | 11,906            |  | $              | 7,189 |                  | $ | (748                                          | ) | $                          | (183
|                                   |  |              |    |                            |   |                   |  |                |       |                  |   |                                               |   |                            |     
|Balances at January 1, 2003        |  | $            | 13 |                            | $ | 13,954            |  | $              | 6,205 |                  | $ | (749                                          | ) | $                          | (183
|Net income                         |  |              |    |                            |   |                   |  |                | 413   |                  |   |                                               |   |                            |     
|Other comprehensive loss           |  |              |    |                            |   |                   |  |                |       |                  |   |                                               |   |                            |     
|                                   |  |              |    |                            |   |                   |  |                |       |                  |   |                                               |   |                            |     
|Total comprehensive income         |  |              |    |                            |   |                   |  |                |       |                  |   |                                               |   |                            |     
|Cash dividends ($0.1125 per share) |  |              |    |                            |   |                   |  |                | (138  | )                |   |                                               |   |                            |     
|Shares issued in connection with:  |  |              |    |                            |   |                   |  |                |       |                  |   |                                               |   |                            |     
|Restricted stock awards            |  |              |    |                            |   | 65                |  |                |       |                  |   | 106                                           |   |                            | (171
|Dividend Reinvestment Plan         |  |              |    |                            |   | 27                |  |                |       |                  |   |                                               |   |                            |     
|                                   |  |              |    |                            |   |                   |  |                |       |                  |   |                                               |   |                            |     
|Balances at March 31, 2003         |  | $            | 13 |                            | $ | 14,046            |  | $              | 6,480 |                  | $ | (643                                          | ) | $                          | (354
|                                   |  |              |    |                            |   |                   |  |                |       |                  |   |                                               |   |                            |     

See accompanying notes to unaudited consolidated financial statements.

3



---

##### Table of Contents

CORNERSTONE BANCORP, INC. AND SUBSIDIARYCONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 31, 2003 AND 2002 (In thousands) (unaudited)

|                                                                                                            |  | Three Months Ended March 31, |       
|----------------------------------------------------------------------------------------------------------- |  | ---------------------------- | ------
|                                                                                                            |  |                              |       
|                                                                                                            |  | 2003                         |       
|                                                                                                            |  |                              |       
|Operating activities:                                                                                       |  |                              |       
|Net income                                                                                                  |  | $                            | 413   
|Adjustments to reconcile net income to net cash provided by operating activities:                           |  |                              |       
|to net cash provided by operating activities:                                                               |  |                              |       
|Depreciation and amortization                                                                               |  |                              | 149   
|Provision for loan losses                                                                                   |  |                              | 105   
|Originations of loans held for sale                                                                         |  |                              | (6,105
|Proceeds from sales of loans held for sale                                                                  |  |                              | 12,437
|Decrease in accrued interest receivable                                                                     |  |                              | 37    
|Increase in other assets                                                                                    |  |                              | (295  
|Decrease in accrued interest payable                                                                        |  |                              | (4    
|Increase in other liabilities                                                                               |  |                              | 341   
|Income on bank-owned life insurance                                                                         |  |                              | (52   
|Other adjustments, net                                                                                      |  |                              | (11   
|                                                                                                            |  |                              |       
|Net cash provided by operating activities                                                                   |  |                              | 7,015 
|                                                                                                            |  |                              |       
|Investing activities:                                                                                       |  |                              |       
|Proceeds from maturities and calls of securities available for sale                                         |  |                              | 520   
|Proceeds from maturities and calls of securities held to maturity                                           |  |                              | 1,567 
|Purchases of securities held to maturity                                                                    |  |                              | (7,990
|Purchases of securities available for sale                                                                  |  |                              | (2,529
|Net receipts (disbursements) for loan originations and principal repayments, other than loans held for sale |  |                              | 3,447 
|Purchases of bank-owned life insurance                                                                      |  |                              | (29   
|Purchases of Federal Home Loan Bank stock                                                                   |  |                              | (92   
|Purchases of premises and equipment                                                                         |  |                              | (12   
|                                                                                                            |  |                              |       
|Net cash used in investing activities                                                                       |  |                              | (5,118
|                                                                                                            |  |                              |       
|Financing activities:                                                                                       |  |                              |       
|Net increase (decrease) in deposits                                                                         |  |                              | 14,122
|Net increase (decrease) in borrowings under securities repurchase agreements                                |  |                              | 1,031 
|Dividends paid on common stock                                                                              |  |                              | (138  
|Proceeds from issuance of common stock                                                                      |  |                              | 27    
|                                                                                                            |  |                              |       
|Net cash provided by (used in) financing activities                                                         |  |                              | 15,042
|                                                                                                            |  |                              |       
|Net increase (decrease) in cash and cash equivalents                                                        |  |                              | 16,939
|Cash and cash equivalents at beginning of period                                                            |  |                              | 34,204
|                                                                                                            |  |                              |       
|Cash and cash equivalents at end of period                                                                  |  | $                            | 51,143
|                                                                                                            |  |                              |       
|Supplemental information:                                                                                   |  |                              |       
|Interest payments                                                                                           |  | $                            | 766   
|Income tax payments                                                                                         |  |                              | 494   
|Decrease in liability for securities purchased, not yet settled                                             |  |                              | 2,529 
|                                                                                                            |  |                              |       

See accompanying notes to unaudited consolidated financial statements.

4



---

##### Table of Contents

CORNERSTONE BANCORP, INC. AND SUBSIDIARIESNOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (UNAUDITED)(dollars in thousands)

NOTE A  BASIS OF FINANCIAL STATEMENT PRESENTATION

The accompanying unaudited interim consolidated financial statements include the accounts of Cornerstone Bancorp, Inc., its subsidiary Cornerstone Bank (the
Bank) and the Banks subsidiary Cornerstone Business Credit, Inc. (CBC), collectively the Company.  The interim consolidated financial statements have been prepared in conformity with accounting
principles generally accepted in the United States of America for interim financial statements and the instructions to Form 10-QSB, and, accordingly, do not include all of the information and footnotes required by generally accepted accounting
principles for a complete set of financial statements.   While management believes that the disclosures presented are adequate so as not to make the information misleading, it is suggested that these interim consolidated financial
statements be read in conjunction with the annual consolidated financial statements and notes included in the Form 10-KSB for the year ended December 31, 2002.  The interim results of operations for the period ended March 31, 2003 are not
necessarily indicative of the results to be expected for the year ending December 31, 2003 or for any other interim period.

In the
opinion of management, the accompanying unaudited consolidated financial statements reflect all adjustments, consisting only of normal recurring accruals, necessary to present fairly the financial position, results of operations, changes in
stockholders equity and cash flows at the dates and for the periods presented.  In preparing the interim consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of
assets and liabilities as of the date of the statement of condition and revenues and expenses for the period.  Actual results could differ significantly from those estimates, as a result of changing conditions and future events.  An
estimate that is particularly critical and susceptible to significant near-term change is the allowance for loan losses.

Prior period
amounts are reclassified, whenever necessary, to conform to the current period presentation. All per share data has been adjusted for the effect of the stock dividend described in Note B.

NOTE B
 EARNINGS PER SHARE

Basic earnings per share (EPS) excludes dilution and is computed by dividing income available to
common stockholders (net income less dividends on preferred stock, if any) by the weighted average number of common shares outstanding during the period.  For this purpose, unvested shares of restricted stock are not considered to be
outstanding.  Diluted EPS is computed in a similar manner, except that the weighted average number of common shares is increased (using the treasury stock method) by additional common shares that would have been outstanding if all potentially
dilutive securities (such as stock options and unvested restricted stock awards) were exercised or vested during the period.  For the three month periods ended March 31, 2003 and 2002, the number of shares for diluted EPS exceeded the number of
shares for basic EPS due to the dilutive effect of outstanding stock options and unvested restricted stock.  For purposes of computing basic EPS, net income applicable to common stock equaled net income for these periods.

A 10% common stock dividend was announced April 2, 2002 and distributed on June 14, 2002 to stockholders of record as of the close of business on May 31,
2002. A total of 109,123 shares were

5



---

##### Table of Contents

distributed.  As a result of the stock dividend, earnings per share data presented herein has been adjusted to reflect the increase in average shares
outstanding.

NOTE C  STOCK-BASED COMPENSATION

The Company accounts for stock-based compensation in accordance with Accounting Principles
Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations.  Accordingly, compensation expense is not recognized for fixed stock options if the exercise price of the option equals
the fair value of the underlying stock at the grant date.  The fair value of restricted stock awards, measured at the grant date, is recognized as unearned compensation (a component of stockholders equity) and amortized to compensation
expense over the vesting period.

Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation, encourages the use of a
fair-value-based method of accounting for employee stock compensation plans, but permits the continued use of the intrinsic-value-based method of accounting prescribed by APB Opinion No. 25.  Under SFAS No. 123, the grant-date fair value
of options is recognized as compensation expense over the vesting period (if any). The Company has elected to continue to apply APB Opinion No. 25 and disclose the pro forma information required by SFAS No. 123.  Had stock-based compensation
expense been recognized in accordance with SFAS No. 123, the Companys net income and earnings per common share would have been adjusted to the following pro forma amounts:

|                                                                                                                          |  | Three Months Ended March 31,          |     
|------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------- | ----
|                                                                                                                          |  |                                       |     
|                                                                                                                          |  | 2003                                  |     
|                                                                                                                          |  |                                       |     
|                                                                                                                          |  | (In thousands, except per share data) |     
|Net income, as reported                                                                                                   |  | $                                     | 413 
|Add restricted stock expense included in reported net income, net of related tax effects                                  |  |                                       | 11  
|Deduct restricted stock and stock option expense determined under the fair-value-based method, net of related tax
effects |  |                                       | (11 
|                                                                                                                          |  |                                       |     
|Pro forma net income                                                                                                      |  | $                                     | 413 
|                                                                                                                          |  |                                       |     
|Basic earnings per common share:                                                                                          |  |                                       |     
|As reported                                                                                                               |  | $                                     | 0.34
|Pro forma                                                                                                                 |  |                                       | 0.34
|                                                                                                                          |  |                                       |     
|Diluted earnings per common share:                                                                                        |  |                                       |     
|As reported                                                                                                               |  | $                                     | 0.33
|Pro forma                                                                                                                 |  |                                       | 0.33
|                                                                                                                          |  |                                       |     



6



---

##### Table of Contents

NOTE D  COMPREHENSIVE INCOME (LOSS)

Comprehensive income
(loss) includes net income or loss, and any changes in stockholders equity from non-owner sources that are not recognized in the income statement (such as changes in net unrealized gains and losses on securities available for sale). 
Other comprehensive loss reported in the statements of stockholders equity for the three months ended March 31, 2003 and 2002 represents the change during those periods in the after-tax net unrealized gain on securities available for
sale.

NOTE E  STANDBY LETTERS OF CREDIT

The Company had outstanding letters of credit of $1,062 and $1,650 at March 31, 2003 and December
31, 2002, respectively.  Substantially all of the Companys outstanding standby letters of credit are performance standby letters of credit within the scope of FASB Interpretation No. 45, Guarantors Accounting and Disclosure
Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others (FIN 45).  These are irrevocable undertakings by the Company, as guarantor, to make payments in the event a specified third party fails to
perform under a nonfinancial contractual obligation.  Most of the Companys performance standby letters of credit arise in connection with lending relationships and have terms of one year or less.  The maximum potential future
payments the Company could be required to make equals the contract amount of the standby letters of credit referred to above.  FIN 45 also requires the recognition, at fair value, of a liability by a guarantor at the inception of certain
guarantees issued or modified after December 31, 2002.  The Companys recognized liability for performance standby letters of credit was insignificant at March 31, 2003.

Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations(dollars in thousands)

FORWARD-LOOKING STATEMENTS

The statements contained in this report that are not historical are
forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  Examples of such forward-looking statements include,
without limitation, statements regarding expectations for earnings, credit quality, and other financial and business matters.  When used in this report, the words anticipate, plan, believe,
estimate, expect and similar expressions as they relate to the Company or its management are intended to identify forward-looking statements.  All forward-looking statements involve risks and uncertainties.  Actual
results may differ materially from those discussed in, or implied by, the forward-looking statements as a result of certain factors, including but not limited to, competitive pressures on loan and deposit product pricing; other actions of
competitors; changes in economic conditions; technological changes; the extent and timing of actions of the Federal Reserve Board, including changes in monetary policies and interest rates; customer deposit disintermediation; changes in
customers acceptance of the Banks products and services; and the extent and timing of legislative and regulatory actions and reforms. The forward-looking statements contained in this report speak only as of the date on which such
statements are made.  By making any forward-looking statements, the Company assumes no duty to update them to reflect new, changing or unanticipated events or circumstances.

7



---

##### Table of Contents

FINANCIAL CONDITION

General

Total assets increased to $225,309 at March 31, 2003 from $212,054 at December 31, 2002, an increase of $13,255 (or 6%).  Increases in cash and cash equivalents
of $16,939 and held to maturity securities of $6,834 were funded by an increase in deposits of $14,122 and decreases in net loans of $3,974 and loans held for sale of $5,899.

Loans

The net loan portfolio (excluding loans held for sale) decreased to $117,501 at March 31, 2003 from
$121,475 at December 31, 2002, a decrease of $3,974.  The 3% decrease in the loan portfolio in the first quarter of 2003 reflected decreases in all loan types as refinance activity, principal repayments and scheduled payoffs by consumers and
commercial customers exceeded new loan originations.

Major classifications of loans at March 31, 2003 and December 31, 2002 were as
follows:

|                              |  | March 31, 2003 |         | December 31, 2002 |   | Dollar Change |   | Percent Change |       
|----------------------------- |  | -------------- | ------- | ----------------- | - | ------------- | - | -------------- | ------
|                              |  |                |         |                   |   |               |   |                |       
|Loans secured by real estate: |  |                |         |                   |   |               |   |                |       
|Residential                   |  | $              | 44,254  |                   | $ | 46,085        |   | $              | (1,831
|Non-residential               |  |                | 49,115  |                   |   | 49,977        |   |                | (862  
|Construction                  |  |                | 10,388  |                   |   | 11,429        |   |                | (1,041
|Commercial loans              |  |                | 13,905  |                   |   | 14,024        |   |                | (119  
|Consumer and other loans      |  |                | 2,232   |                   |   | 2,259         |   |                | (27   
|                              |  |                |         |                   |   |               |   |                |       
|Total  loans                  |  |                | 119,894 |                   |   | 123,774       |   |                | (3,880
|                              |  |                |         |                   |   |               |   |                |       
|Allowance for loan losses     |  |                | (2,347  | )                 |   | (2,234        | ) |                | 113   
|Deferred loan fees, net       |  |                | (46     | )                 |   | (65           | ) |                | 19    
|                              |  |                |         |                   |   |               |   |                |       
|Total loans, net              |  | $              | 117,501 |                   | $ | 121,475       |   | $              | (3,974
|                              |  |                |         |                   |   |               |   |                |       

Residential mortgage loans held for sale at March 31, 2003 and December 31, 2002 were $477 and
$7,057, respectively.  Small Business Administration (SBA) loans held for sale at March 31, 2003 and December 31, 2002 were $868 and $187, respectively.

Non-performing Loans
and the Allowance for Loan Losses

It is the Banks policy to manage its loan portfolio to facilitate early recognition of
problem loans.  The Bank commences internal collection efforts once a loan payment is more than 15 days past due.  The Banks data processing system generates delinquency reports on all of the Banks loans weekly, and management
reviews the loan portfolio to determine if past due loans should be placed on non-accrual status.  Unless the customer is working with the Bank toward repayment, once a loan payment is 90 days past due, the Bank generally initiates appropriate
collection or legal action.

8



---

##### Table of Contents

The following table summarizes, by type of loan, the recorded investment in non-performing loans at March 31, 2003
and December 31, 2002.  Amounts are shown for (i) loans that were past due 90 days or more, segregated between those on non-accrual status and those that were still accruing interest, and (ii) loans that were current or past due less than 90
days for which interest payments were being applied to reduce principal balances.

|                                                                                                                         |  | March 31, 2003 |       | December 31, 2002 |  
|------------------------------------------------------------------------------------------------------------------------ |  | -------------- | ----- | ----------------- | -
|                                                                                                                         |  |                |       |                   |  
|Loans on non-accrual status:                                                                                             |  |                |       |                   |  
|Loans secured by real estate                                                                                             |  | $              | 149   |                   | $
|                                                                                                                         |  |                |       |                   |  
|Loans on accrual status:                                                                                                 |  |                |       |                   |  
|Loans secured by real estate                                                                                             |  |                | 867   |                   |  
|Commercial loans                                                                                                         |  |                | 12    |                   |  
|Consumer and other loans                                                                                                 |  |                | 178   |                   |  
|                                                                                                                         |  |                |       |                   |  
|                                                                                                                         |  |                | 1,057 |                   |  
|                                                                                                                         |  |                |       |                   |  
|Total loans past due 90 days or more                                                                                     |  |                | 1,206 |                   |  
|                                                                                                                         |  |                |       |                   |  
|Loans current or past due less than 90 days for which interest payments were being applied to reduce principal
balances: |  |                |       |                   |  
|Loans secured by real estate                                                                                             |  |                | 10    |                   |  
|Commercial loans                                                                                                         |  |                | 127   |                   |  
|                                                                                                                         |  |                |       |                   |  
|                                                                                                                         |  |                | 137   |                   |  
|                                                                                                                         |  |                |       |                   |  
|Total non-performing loans                                                                                               |  | $              | 1,343 |                   | $
|                                                                                                                         |  |                |       |                   |  
|Ratio of total non-performing loans to total loans outstanding                                                           |  |                | 1.12  | %                 |  
|                                                                                                                         |  |                |       |                   |  

During the quarter ended March 31,
2003, loans past due greater than 90 days and secured by real estate decreased by $613.  Repayments of approximately $1,292 on loans past due 90 days or more in accrual status at December 31, 2002 were received in January 2003 and were
partially offset by the addition of a $642 loan to another borrower which became more than 90 days delinquent in the first quarter of 2003.

During the quarter ended March 31, 2003, approximately $26 in collected interest on a former non-accrual loan was applied to income due to the payoff of the
loan.  During the quarter ended March 31, 2002, the Bank recovered all principal and other amounts due on four non-accrual loans to one borrower. This recovery resulted in additional loan interest income of $175 (a recovery of interest
previously applied to reduce principal on the aforementioned loans) and an additional $8 in late charge income.

9



---

##### Table of Contents

The following table sets forth changes in the allowance for loan losses for the periods indicated.

|                               |  | Three Months Ended March 31, |      
|------------------------------ |  | ---------------------------- | -----
|                               |  |                              |      
|                               |  | 2003                         |      
|                               |  |                              |      
|Balance at beginning of period |  | $                            | 2,234
|Provision for loan losses      |  |                              | 105  
|Loan charge-offs               |  |                              |     
|Recoveries                     |  |                              | 8    
|                               |  |                              |      
|Balance at end of period       |  | $                            | 2,347
|                               |  |                              |      

The ratios of the allowance for loan
losses to total loans and to non-performing loans were 1.96% and 175% respectively, at March 31, 2003, compared to 1.81% and 126%, respectively, at December 31, 2002.

In addition to non-performing loans, the Company had non-performing assets at March 31, 2003 and December 31, 2002, in the form of repossessed aircraft with a
carrying amount of $81 (included in other assets in the consolidated statements of condition).  Total non-performing assets of $1,424 represented 0.63% of total assets at March 31, 2003, compared to $1,850 or 0.87% of total assets at December
31, 2002.

Securities

Total securities increased to $43,987 at March 31, 2003
from $38,150 at December 31, 2002, an increase of $5,837 (or 15%).  The increase in the securities portfolio was primarily due to purchases of $7,990 in securities held to maturity and $2,529 in purchases of available for sale securities, which
were partially offset by maturities and principal paydowns totaling $2,087.  These purchases were transacted to balance the maturity distribution (laddered maturities) of the securities portfolio and reduce the balance of lower
yielding federal funds.

10



---

##### Table of Contents

The following table sets forth the amortized cost and estimated fair value of the securities portfolio at the dates
indicated.

|                           |  | March 31, 2003 |        | December 31, 2002    |  
|-------------------------- |  | -------------- | ------ | -------------------- | -
|                           |  |                |        |                      |  
|                           |  | Amortized Cost |        | Estimated Fair Value |  
|                           |  |                |        |                      |  
|Available for sale         |  |                |        |                      |  
|U.S. Agency securities     |  | $              | 8,571  |                      | $
|Mortgage-backed securities |  |                | 2,130  |                      |  
|                           |  |                |        |                      |  
|                           |  | $              | 10,701 |                      | $
|                           |  |                |        |                      |  
|Held to maturity           |  |                |        |                      |  
|U.S. Agency securities     |  | $              | 25,219 |                      | $
|Mortgage-backed securities |  |                | 4,858  |                      |  
|Municipal bonds            |  |                | 2,990  |                      |  
|Other                      |  |                | 75     |                      |  
|                           |  |                |        |                      |  
|                           |  | $              | 33,142 |                      | $
|                           |  |                |        |                      |  
|Total                      |  | $              | 43,843 |                      | $
|                           |  |                |        |                      |  

Deposits

Deposits are the primary source of funds for the Company.  Deposits are obtained from individuals, partnerships, small and medium size businesses and
professionals in the Companys market area.  The Company does not accept brokered deposits.

The following table indicates the
composition of deposits at the dates indicated.

|                                       |  | March 31, 2003 |         | December 31, 2002 |   | Dollar Change |  | Percent Change |       
|-------------------------------------- |  | -------------- | ------- | ----------------- | - | ------------- |  | -------------- | ------
|                                       |  |                |         |                   |   |               |  |                |       
|Demand (non-interest bearing)          |  | $              | 52,343  |                   | $ | 46,610        |  | $              | 5,733 
|Money market demand and NOW            |  |                | 32,183  |                   |   | 32,805        |  |                | (622  
|Regular, club and money market savings |  |                | 35,392  |                   |   | 34,106        |  |                | 1,286 
|Time                                   |  |                | 77,225  |                   |   | 69,500        |  |                | 7,725 
|                                       |  |                |         |                   |   |               |  |                |       
|Total                                  |  | $              | 197,143 |                   | $ | 183,021       |  | $              | 14,122
|                                       |  |                |         |                   |   |               |  |                |       

11



---

##### Table of Contents

Increases in demand, regular, club, money market savings and time deposits were partially offset by declines in
money market demand and NOW accounts.  The increase in demand deposits was primarily related to the increased balances held by one demand deposit account with a balance of $17,122 at March 31, 2003 and $12,839 at December 31, 2002.  During
the first three months of 2003, increases in time deposits were primarily attributable to growth of $8,028 and $2,678 in 12-17 month and 18-23 month certificates of deposit, respectively.  This growth was partially offset by decreases of $1,337
in 36-47 month certificates of deposit, $1,013 in 91-180 day certificates of deposit and $917 in 24-30 month certificates of deposits. The 11% increase in time deposits reflects the competitive rates offered by the Bank during 2002 and 2003, as well
as national economic uncertainty, particularly in the equity markets, which prompted customers to seek bank deposits as an alternative to investing in the equity markets. Certificates of deposit in denominations of $100 or more were $20,396 at March
31, 2003 compared to $18,415 at December 31, 2002, an increase of $1,981 (or 11%).

Liquidity and Capital Resources

At March 31, 2003, total short-term investments, which are made up of federal funds sold, available for sale securities and held to maturity securities maturing in
three months or less, totaled $52,702.  The primary liquidity of the Company is measured by the ratio of net cash, short-term investments, and other marketable securities (non-U.S. agency securities) to deposits and short-term liabilities. The
primary liquidity ratio at March 31, 2003 was 27.16% compared to 17.89% at December 31, 2002.  The Bank also calculates a secondary liquidity ratio which contemplates the maturity of held to maturity securities beyond three months.  The
Banks secondary liquidity ratio at March 31, 2003 was 44.41%, compared to 34.92% at December 31, 2002.  The increases in primary and secondary liquidity ratios in 2003 are primarily a result of the Banks increased federal fund
position and to a lesser extent an increase in investment securities at March 31, 2003 as compared to December 31, 2002. These increases were partially offset by an increase in deposits and short-term liabilities at March 31, 2003 compared to
December 31, 2002. The Companys internal guideline is to generally maintain a primary liquidity ratio of 10 to 15% and a secondary liquidity ratio of 20% or more, although a higher primary ratio may be maintained from time to time depending on
cash flow patterns and loan demand.

Net cash provided by operating activities was $7,015 for the three months ended March 31, 2003 as
compared to $1,089 for the three months ended March 31, 2002, reflecting the decrease in loans held for sale in the first quarter of 2003.  Compared to the first three months of 2002, cash used in investing activities increased $727, primarily
due to cash used to fund increased purchases of securities held to maturity and securities available for sale. These factors were substantially offset by the effect of net loan receipts of $3,447 during the three months ended March 31, 2003 as
compared to net loan disbursements of $6,381 during the three months ended March 31, 2002.  The increase in net cash provided by financing activities of $17,390 for the three months ended March 31, 2003, primarily resulted from an increase in
cash provided by deposits.  Cash and cash equivalents increased $16,939 for the three months ended March 31, 2003, compared to a decrease of $5,650 in the first quarter of 2002.

At March 31, 2003, the Company had outstanding loan commitments under unused lines of credit approximating $14,384 and outstanding letters of credit approximating
$1,062.

At March 31, 2003 and December 31, 2002, the Companys consolidated leverage capital ratio was 9.0% and 9.2%,
respectively.  At March 31, 2003 and December 31, 2002, the Companys consolidated Tier 1 risk-based capital ratio was 13.4% and 13.0%, respectively.  The Companys consolidated total risk-based capital ratio at March 31, 2003
and December 31, 2002 was 14.7% and 14.2%, respectively.

12



---

##### Table of Contents

The Banks regulatory capital ratios at these dates were substantially the same as the consolidated ratios, and the Bank was classified as a well-capitalized institution
for regulatory purposes.

RESULTS OF OPERATIONS

General

The Companys results of operations depend primarily on its net interest income, which is the difference between the interest income on earning assets, such as
loans and securities, and the interest expense paid on deposits and borrowings.  Results of operations are also affected by non-interest income and expense, the provision for loan losses and income tax expense.  Non-interest income
includes banking service fees and charges, income on bank-owned life insurance, and gains and losses on sales of securities available for sale and loans held for sale.  The Companys non-interest expense consists primarily of salaries and
employee benefits, occupancy and equipment expenses, data processing expenses and professional fees.  Results of operations are also significantly affected by general economic and competitive conditions, particularly changes in market interest
rates, government policies and actions of regulatory authorities.

Critical Accounting Policies

In the course of the Companys normal business activity, management must select and apply many accounting policies and methodologies that lead to the financial
results presented in the consolidated financial statements of the Company.  Some of these policies are more critical than others.  Management considers the accounting policy relating to the allowance for loan losses to be a critical
accounting policy because of the uncertainty and subjectivity inherent in estimating the levels of allowance needed to cover probable credit losses within the loan portfolio and the material effect that these estimates can have on the Companys
results of operations.  While management uses the best available information to determine the allowance for loan losses, future adjustments to the allowance may be necessary based on a variety of factors, including changes in economic and real
estate market conditions, particularly in Southwestern Fairfield County, Connecticut.

All accounting policies are important and readers
of this report should review these policies, as included in Note 1 to the Consolidated Financial Statements in the 2002 Annual Report on Form 10-KSB, to gain a greater understanding of how the Companys financial performance is
reported.

Comparative Analysis of Operating Results for the Three Months Ended March 31, 2003 and March 31, 2002

Net Income.     Net income was $413 for the three months ended March 31, 2003 compared to $463 for the three months ended March 31, 2002, a
decrease of $50 (or 11%).  Diluted earnings per common share were $0.33 for the three months ended March 31, 2003 and $0.37 for the three months ended March 31, 2002 based on weighted average common shares of 1,239,815 and 1,239,291,
respectively.  The annualized return on average common stockholders equity was 8.59% and 10.25% for the three months ended March 31, 2003 and 2002, respectively.  The annualized return on average assets was 0.77% for the three months
ended March 31, 2003 and 1.03% for the three months ended March 31, 2002.

13



---

##### Table of Contents

The lower net income for the three months ended March 31, 2003 was attributable to increased non- interest expense
and the provision for loan losses which was partially offset by increased non-interest income and, to a lesser extent, a decrease in income tax expense.  Although net interest income was relatively unchanged, the first quarter of 2002 included
much larger recoveries of interest on non-accrual loans compared to the current quarter.

Net Interest Income.  Net interest
income is the difference between the interest income the Company earns on its loans, securities and other earning assets, and the interest cost of deposits and other interest-bearing liabilities necessary to fund these earning assets. It is the
primary component of the Companys earnings.

Net interest income was $2,089 for the three months ended March 31, 2003, a decrease
of $10 from the $2,099 reported for the three months ended March 31, 2002.  During the quarter ended March 31, 2002, the Bank recognized interest income of $175 due to the recovery of interest previously applied against principal on four
non-accrual loans to one borrower.  Similar recoveries of non-accrual interest were $26 in the current quarter.  Accordingly, factors other than recoveries of non-accrual interest resulted in a net increase of $139 in net interest income
during the first quarter of 2003, as the effect of higher earning assets and interest-bearing liabilities more than offset the narrower net interest margin.

The average yield on interest-earning assets decreased 127 basis points for the quarter ended March 31, 2003 compared to March 31, 2002, while the average rate paid
on interest-bearing liabilities decreased 48 basis points.  Declining interest rates during 2002 which continued in 2003 directly impacted the yields on the Companys variable rate loans tied to the prime rate and on federal funds sold,
and indirectly impacted the yields on other interest-earning assets as a result of the general decline in market interest rates.  The previously-described recoveries of interest on non-accrual loans were also a primary factor in the higher
yields in the first quarter of 2002.  The increased volume of loans and federal funds offset the general decline in market rates. These declining market rates also contributed to the decline in the average rate paid on interest-bearing
liabilities which was only partially offset by the increased volume of deposits. These changes resulted in an 83 basis point decrease in the net interest margin to 4.29% for the quarter ended March 31, 2003 compared to 5.12% for the quarter ended
March 31, 2002.

Interest Income.  Average earning assets for the three months ended March 31, 2003 were $197,459 compared to
$166,101 for the three months ended March 31, 2002, an increase of $31,358 (or 19%).  Total interest income, which is a function of the volume of interest-earning assets and their related rates, was $2,851 for the three months ended March 31,
2003 compared to $2,921 for the three months ended March 31, 2002, representing a decrease of $70 (or 2%).

Loans represent the largest
component of interest-earning assets.  Average loans outstanding in the three months ended March 31, 2003 were $125,087 compared to $109,785 during the three months ended March 31, 2002, an increase of $15,302 (or 14%).  Interest income on
loans was $2,326 for the three months ended March 31, 2003 compared to $2,317 for the three months ended March 31, 2002, an increase of $9. Average loan volume increased during the quarter ended March 31, 2003 compared to March 31, 2002 but was
substantially offset by declining yields on the Companys loan portfolio.  Loan income for the quarter ended March 31, 2002 also reflects the aforementioned recovery of $175 in interest on non-accrual loans, compared to only $26 for the
first quarter of 2003.

14



---

##### Table of Contents

Average investments in securities and federal funds sold were $72,372 for the three months ended March 31, 2003
compared to $56,316 for the three months ended March 31, 2002, an increase of $16,056 (or 29%). Related income decreased to $525 for the three months ended March 31, 2003 from $604 for the three months ended March 31, 2002, a decrease of $79 (or
13%).  Average investments in securities, not including federal funds sold, decreased by $5,196 (or 12%) during the three months ended March 31, 2003.  The decrease in income from securities was due to a decrease in the yield on new
securities purchased, as well as the volume of securities, as maturing investments were re-deployed into the loan portfolio during 2002.  Average federal funds sold increased by $21,251 (or 172%).  The increase in federal funds is
primarily due to managements review of the appropriate level of funds necessary to meet liquidity needs.  The decline in the volume and yield on the Companys investment securities and the yield on federal funds sold was partially
offset by the increased volume of federal funds sold.

Interest Expense.  Interest expense was $762 for the three months ended
March 31, 2003 compared to $822 for the three months ended March 31, 2002, a 7% decrease.  Interest expense is a function of the volume of interest-bearing liabilities and their related rates.  Average interest-bearing liabilities during
the three months ended March 31, 2003 were $142,959 compared to $126,125 during the three months ended March 31, 2002, an increase of $16,834 (or 13%).  The decrease in market interest rates resulted in a decline in the average rate paid on
interest-bearing liabilities of 48 basis points for the three months ended March 31, 2003 compared to the quarter ended March 31, 2002.  This decrease was partially offset by additional interest expense due to the increase in the volume of
deposits.

Provision for Loan Losses.  The periodic provision for loan losses represents the amount necessary to adjust the
allowance for loan losses to managements estimate of probable credit losses inherent in the existing loan portfolio at the reporting date.  Managements determination of the allowance for loan losses is based on the results of
continuing reviews of individual loans and borrower relationships, particularly in the commercial and commercial real estate loan portfolios.  A review of the quality of the loan portfolio is conducted internally by management on a quarterly
basis, using a consistently-applied methodology, and the results are presented to the Board of Directors for approval.  The evaluation covers individual borrowers whose aggregate loans are greater than $100, as well as all adversely-classified
loans.  Management also considers factors such as the borrowers financial condition, historical and expected ability to make loan payments and underlying collateral values.  The determination of the allowance for loan losses also
considers the level of past due loans, the Banks historical loan loss experience, changes in loan portfolio mix, geographic and borrower concentrations and current economic conditions.  The allowance for loan losses is also reduced by
charge-offs and increased by recoveries. The provision for loan losses was $105 for the three months ended March 31, 2003 and $48 for the three months ended March 31, 2002.  The increase in the provision for the three months ended March 31,
2003 compared to March 31, 2002 reflects managements current assessment of credit risk in the portfolio, particularly the continued concern related to the economy.  Net loan recoveries were $8 in the quarter ended March 31, 2003 compared
to net loan charge-offs of $13 in the first quarter last year.

At March 31, 2003, the Company had $1,343 of non-performing loans,
including $149 of non-accrual loans and $1,057 of accruing loans greater than 90 days past due.  Loans less than 90 days past due for which interest payments are being applied to reduce principal balances were $137 at March 31, 2003.  At
December 31, 2002, the Company had $1,769 of non-performing loans, including $149 of non-accrual

15



---

##### Table of Contents

loans and $1,609 of accruing loans greater than 90 days past due.  Loans less than 90 days past due for which interest payments are being applied to reduce principal
balances were $11 at December 31, 2002.

Non-interest Income.  Non-interest income was $586 for the three months ended March
31, 2003 compared to $338 for the three months ended March 31, 2002, an increase of $248 (or 73%).  The $195 increase in the net gain on sale of loans and loan servicing for the three months ended March 31, 2003 compared to March 31, 2002
relates to the increased volume of sales of (i) participating interests in Small Business Administration loans and (ii) newly-originated residential mortgage loans and the related servicing rights.  Income on bank-owned life insurance increased
by $50 compared to the first quarter of 2002, due to a significant purchase made at the end of the first quarter of 2002.

Non-interest Expense.  Total non-interest expense was $1,909 for the three months ended March 31, 2003 and $1,618 for the three months ended March 31,
2002, an increase of $291 (or 18%).

The following table summarizes the dollar amounts for each category of non-interest expense, and the
dollar and percent changes:

|                               |  | Three Months Ended March 31, |       | Increase (Decrease) 2003 vs 2002 |  
|------------------------------ |  | ---------------------------- | ----- | -------------------------------- | -
|                               |  |                              |       |                                  |  
|Category                       |  | 2003                         |       | 2002                             |  
|                               |  |                              |       |                                  |  
|Salaries and employee benefits |  | $                            | 1,104 |                                  | $
|Occupancy                      |  |                              | 183   |                                  |  
|Furniture and equipment        |  |                              | 102   |                                  |  
|Data processing                |  |                              | 142   |                                  |  
|Professional fees              |  |                              | 93    |                                  |  
|Advertising and promotion      |  |                              | 46    |                                  |  
|Other                          |  |                              | 239   |                                  |  
|                               |  |                              |       |                                  |  
|Total non-interest expense     |  | $                            | 1,909 |                                  | $
|                               |  |                              |       |                                  |  

The increase in salaries and
employee benefits includes the addition of one employee, salary increases for existing staff, executive bonus increases and current-year quarterly expense of $48 for the salary continuation plan adopted at the end of the first quarter of 2002. 
Increased furniture and equipment expense is primarily due to increased depreciation resulting from the purchase of new bank-owned vehicles in 2002.  The increase in professional fees reflects increases in audit, consulting and legal
expenses.  Increased other non-interest expense primarily relates to increased donations, armored car fees and insurance expense.

16



---

##### Table of Contents

The following table summarizes dollar amounts for each category of non-interest expense as a percentage of total
operating income (interest income plus non-interest income). Operating income increased by $178 (or 5%) in the first quarter of 2003 compared to the same period in 2002.

|                               |  | Three Months Ended March 31, |      
|------------------------------ |  | ---------------------------- | -----
|                               |  |                              |      
|Category                       |  | 2003                         |      
|                               |  |                              |      
|Salaries and employee benefits |  |                              | 32.12
|Occupancy                      |  |                              | 5.32 
|Furniture and equipment        |  |                              | 2.97 
|Data processing                |  |                              | 4.13 
|Professional fees              |  |                              | 2.71 
|Advertising and promotion      |  |                              | 1.34 
|Other                          |  |                              | 6.95 
|                               |  |                              |      
|Total non-interest expense     |  |                              | 55.54
|                               |  |                              |      

Income Taxes.  The
provision for income taxes decreased to $248 for the three months ended March 31, 2003 from $308 for the three months ended March 31, 2002.  This reflects the decrease in pre-tax income, as well as a lower effective tax rate in 2003
attributable to factors such as the increase in non-taxable income on bank-owned life insurance.

Item 3.  Controls and Procedures

Within 90 days of the
filing of this report, an evaluation of the effectiveness of the design and operation of the Companys disclosure controls and procedures was conducted under the supervision and with the participation of the Chief Executive Officer and Chief
Financial Officer. Based on this evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that the Companys disclosure controls and procedures were adequate and designed to ensure that information required to be
disclosed by the Company in this report is recorded, processed, summarized and reported in a timely manner, including that such information is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial
Officer, as appropriate to allow timely decisions regarding required disclosure.

There were no significant changes in internal controls
or in other factors that could significantly affect internal controls, including any corrective actions with regard to significant deficiencies and material weaknesses in internal controls, subsequent to the evaluation described above.

Reference is made to the Certifications of the Chief Executive Officer and Chief Financial Officer about these and other matters following the
signature page of this report.

17



---

##### Table of Contents

PART II - Other Information

Item 6.  Exhibits and Reports on Form 8-K

(a)  Exhibits:

Exhibit 99.1-Certification pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

(b) Reports on Form 8-K

The Company did not file any reports on Form 8-K during the quarter ended March 31, 2003.

18



---

##### Table of Contents

SIGNATURES

In accordance with the requirements of the Exchange Act, the Registrant caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized

|                   | CORNERSTONE BANCORP, INC.                  | 
|------------------ | ------------------------------------------ | 
|                   | (Registrant)                               | 
|                   |                                            | 
|Date: May 14, 2003 | /s/ MERRILL J. FORGOTSON                   | 
|                   |                                            | 
|                   | Merrill J. Forgotson                       | 
|                   | President and Chief Executive Officer      | 
|                   |                                            | 
|Date: May 14, 2003 | /s/ ERNEST J. VERRICO                      | 
|                   |                                            | 
|                   | Ernest J. Verrico                          | 
|                   | Vice President and Chief Financial Officer | 
|                   |                                            | 
|**************    

CERTIFICATIONS

I, Merrill J. Forgotson, certify that:

|1. | I have reviewed this quarterly report on Form 10-QSB of Cornerstone Bancorp, Inc.;                                                                                                                                                                                                                                            
|-- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   |                                                                                                                                                                                                                                                                                                                               
|2. | Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the
statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;
|   |                                                                                                                                                                                                                                                                                                                               
|3. | Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;                   
|   |                                                                                                                                                                                                                                                                                                                               
|4. | The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act
Rules 13a-14 and 15d-14) for the registrant and have:                                                                                                        
|   |                                                                                                                                                                                                                                                                                                                               
|   | a)                                                                                                                                                                                                                                                                                                                            
|   |                                                                                                                                                                                                                                                                                                                               
|   | b)                                                                                                                                                                                                                                                                                                                            
|   |                                                                                                                                                                                                                                                                                                                               
|   | c)                                                                                                                                                                                                                                                                                                                            

19



---

##### Table of Contents

|5. | The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee
of registrants board of directors (or persons performing the equivalent functions):                                                                                                                                          
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   | a)                                                                                                                                                                                                                                                                                                                                                                                       
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   | b)                                                                                                                                                                                                                                                                                                                                                                                       
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|6. | The registrants other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or
in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

|Date:  May 14, 2003 | /s/ MERRILL J. FORGOTSON              | 
|------------------- | ------------------------------------- | 
|                    |                                       | 
|                    | Merrill J. Forgotson                  | 
|                    | President and Chief Executive Officer | 
|                    |                                       | 
|**************     

I, Ernest J. Verrico, certify that:

|1. | I have reviewed this quarterly report on Form 10-QSB of Cornerstone Bancorp, Inc.;                                                                                                                                                                                                                                            
|-- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   |                                                                                                                                                                                                                                                                                                                               
|2. | Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the
statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;
|   |                                                                                                                                                                                                                                                                                                                               
|3. | Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;                   
|   |                                                                                                                                                                                                                                                                                                                               
|4. | The registrants other certifying officers and I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act
Rules 13a-14 and 15d-14) for the registrant and have:                                                                                                         
|   |                                                                                                                                                                                                                                                                                                                               
|   | a)                                                                                                                                                                                                                                                                                                                            
|   |                                                                                                                                                                                                                                                                                                                               
|   | b)                                                                                                                                                                                                                                                                                                                            

20



---

##### Table of Contents

|   | c)                                                                                                                                                                                                                                                                                                                                                                                        | presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;                                                                                                                       
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   |                                                                                                                                                                                                                                                                                                                                                                                           |                                                                                                                                                                                                                                                                                               
|5. | The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee
of registrants board of directors (or persons performing the equivalent functions):                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   | a)                                                                                                                                                                                                                                                                                                                                                                                        | all significant deficiencies in the design or operation of internal controls which could adversely affect the registrants ability
to record, process, summarize and report financial data and have identified for the registrants auditors any material weaknesses in internal controls; and
|   |                                                                                                                                                                                                                                                                                                                                                                                           |                                                                                                                                                                                                                                                                                               
|   | b)                                                                                                                                                                                                                                                                                                                                                                                        | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants
internal controls; and                                                                                                                                        
|   |                                                                                                                                                                                                                                                                                                                                                                                           |                                                                                                                                                                                                                                                                                               
|6. | The registrants other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or
in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

|Date:  May 14, 2003 | /s/ ERNEST J. VERRICO                      | 
|------------------- | ------------------------------------------ | 
|                    |                                            | 
|                    | Ernest J. Verrico                          | 
|                    | Vice President and Chief Financial Officer | 
|                    |                                            | 

21