**UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549**



**FORM 10-Q**


---

| | QUARTERLY REPORT PURSUANT TO
    SECTION 13 OR 15(d) OF THE SECURITIES 
    EXCHANGE ACT OF 1934
| | ------------------------------------------------------------------------------------------------
| |                                                                                                 
| | For the quarterly period ended June 30, 2003                                                    
| |                                                                                                 
| | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES

EXCHANGE ACT OF 1934       

Commission File Number 001-13405

**ALLIANCE BANCORP OF NEW ENGLAND, INC.**(Exact name of registrant as specified in its charter)

|                                                         |  |                                     
|-------------------------------------------------------- |  | ------------------------------------
|**Delaware**                                             |  | **06-1495617**                      
|                                                         |  |                                     
|(State of incorporation)                                 |  | (I.R.S. Employer Identification No.)
|                                                         |  |                                     
|                                                         |  |                                     
|**348 Hartford Turnpike, Vernon, Connecticut**           |  | **06066**                           
|                                                         |  |                                     
|(Address of principal executive offices)                 |  | (Zip Code)                          
|                                                         |  |                                     
|                                                         |  |                                     
|**(860)
    875-2500**                                  
|                                                        
|(Registrant's telephone number,
    including area code)

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



Yes                       No


Indicate by check mark whether the registrant is an accelerated filer (as
   defined in Rule 12b-2 of the Exchange Act).

Yes                       No


The number of shares of the registrant's Common Stock outstanding as of August
   8, 2003 was 2,678,504 shares.

Available on the web at www.alliancebancorp.com





---



FORM 10-Q
TABLE OF CONTENTS

|           |  |                       |                                                                               |  |  | Page | 
|---------- |  | --------------------- | ----------------------------------------------------------------------------- |  |  | ---- | 
|           |  |                       |                                                                               |  |  |      | 
|PART I     |  | Financial Information |                                                                               |  |  |     
|           |  |                       |                                                                               |  |  |      | 
|           |  |                       | Item 1.   Financial
    Statements (Unaudited)                                |  |  | 3    | 
|           |  |                       |                                                                               |  |  |      | 
|           |  |                       | Item 2.   Managements
    Discussion and Analysis of Financial Condition and |  |  |      | 
|           |  |                       | Results of Operations                                                         |  |  | 13   | 
|           |  |                       |                                                                               |  |  |      | 
|           |  |                       | Item 3.   Quantitative
    and Qualitative Disclosures About Market Risk      |  |  | 23   | 
|           |  |                       |                                                                               |  |  |      | 
|           |  |                       | Item 4.   Controls
    and Procedures                                         |  |  | 23   | 
|           |  |                       |                                                                               |  |  |      | 
|           |  |                       |                                                                               |  |  |      | 
|PART II    |  | Other Information     |                                                                               |  |  |     
|           |  |                       |                                                                               |  |  |      | 
|           |  |                       | Item 1.   Legal
    Proceedings                                               |  |  | 24   | 
|           |  |                       |                                                                               |  |  |      | 
|           |  |                       | Item 2.   Changes
    in Securities and Use of Proceeds                       |  |  | 24   | 
|           |  |                       |                                                                               |  |  |      | 
|           |  |                       | Item 3.   Defaults
    Upon Senior Securities                                 |  |  | 24   | 
|           |  |                       |                                                                               |  |  |      | 
|           |  |                       | Item 4.   Submission
    of Matters to a Vote of Security Holders             |  |  | 24   | 
|           |  |                       |                                                                               |  |  |      | 
|           |  |                       | Item 5.   Other
    Information                                               |  |  | 24   | 
|           |  |                       |                                                                               |  |  |      | 
|           |  |                       | Item 6.   Exhibits
    and Reports on Form 8-K                                |  |  | 24   | 
|           |  |                       |                                                                               |  |  |      | 
|           |  |                       |                                                                               |  |  |      | 
|SIGNATURES |  |                       | 25                                                                            | 
|           |  |                       |                                                                               |  |  |      | 



2

---



Back to Contents

Alliance Bancorp of New England, Inc.Consolidated Balance Sheets (Unaudited)

|(in thousands, except share data)                       |  | June 30,
2003 |         | December 31,
2002 |  
|------------------------------------------------------- |  | ------------- | ------- | ----------------- | -
|                                                        |  |               |         |                   |  
|Assets                                                  |  |               |         |                   |  
|Cash and due from banks                                 |  | $             | 17,712  |                   | $
|Short-term investments                                  |  |               | 21,776  |                   |  
|                                                        |  |               |         |                   |  
|Total cash and cash equivalents                         |  |               | 39,488  |                   |  
|                                                        |  |               |         |                   |  
|Securities available for sale (at fair value)           |  |               | 93,467  |                   |  
|                                                        |  |               |         |                   |  
|Securities held to maturity                             |  |               |         |                   |  
|(fair value of $5,984 in 2002)                          |  |               |        |                   |  
|                                                        |  |               |         |                   |  
|Loans held for sale                                     |  |               | 4,725   |                   |  
|                                                        |  |               |         |                   |  
|Residential mortgage loans                              |  |               | 87,141  |                   |  
|Commercial mortgage loans                               |  |               | 93,873  |                   |  
|Other commercial loans                                  |  |               | 39,763  |                   |  
|Consumer loans                                          |  |               | 37,703  |                   |  
|Government guaranteed loans                             |  |               | 20,880  |                   |  
|                                                        |  |               |         |                   |  
|Total loans                                             |  |               | 279,360 |                   |  
|Less: Allowance for loan losses                         |  |               | (4,100  | )                 |  
|                                                        |  |               |         |                   |  
|Net loans                                               |  |               | 275,260 |                   |  
|                                                        |  |               |         |                   |  
|Premises and equipment, net                             |  |               | 5,700   |                   |  
|Accrued interest income receivable                      |  |               | 2,178   |                   |  
|Cash surrender value of life insurance                  |  |               | 6,358   |                   |  
|Other assets                                            |  |               | 2,005   |                   |  
|                                                        |  |               |         |                   |  
|Total assets                                            |  | $             | 429,181 |                   | $
|                                                        |  |               |         |                   |  
|                                                        |  |               |         |                   |  
|Liabilities and Shareholders Equity                    |  |               |         |                   |  
|Demand deposits                                         |  | $             | 37,841  |                   | $
|NOW deposits                                            |  |               | 42,617  |                   |  
|Money market deposits                                   |  |               | 44,018  |                   |  
|Savings deposits                                        |  |               | 81,161  |                   |  
|Time deposits                                           |  |               | 130,294 |                   |  
|                                                        |  |               |         |                   |  
|Total deposits                                          |  |               | 335,931 |                   |  
|                                                        |  |               |         |                   |  
|Borrowings                                              |  |               | 58,276  |                   |  
|Other liabilities                                       |  |               | 4,600   |                   |  
|                                                        |  |               |         |                   |  
|Total liabilities                                       |  |               | 398,807 |                   |  
|                                                        |  |               |         |                   |  
|Preferred stock, $0.01 par value; 100,000 shares        |  |               |         |                   |  
|authorized, none issued                                 |  |               |        |                   |  
|Common stock, $0.01 par value; authorized 4,000,000     |  |               |         |                   |  
|shares; issued 2,879,103 in 2003 and 2,868,105 in 2002; |  |               |         |                   |  
|outstanding 2,678,504 in 2003 and 2,667,506 in 2002     |  |               | 29      |                   |  
|Additional paid-in capital                              |  |               | 12,863  |                   |  
|Retained earnings                                       |  |               | 20,624  |                   |  
|Accumulated other comprehensive loss, net               |  |               | (33     | )                 |  
|Treasury stock (200,599 shares)                         |  |               | (3,109  | )                 |  
|                                                        |  |               |         |                   |  
|Total shareholders equity                              |  |               | 30,374  |                   |  
|                                                        |  |               |         |                   |  
|Total liabilities and shareholders equity              |  | $             | 429,181 |                   | $
|                                                        |  |               |         |                   |  



See accompanying notes to consolidated financial statements.



3

---



Back to Contents

Alliance Bancorp of New England, Inc.
Consolidated Income Statements (Unaudited)

|                                                    |  | Three Months Ended |           | Six Months Ended |  
|--------------------------------------------------- |  | ------------------ | --------- | ---------------- | -
|                                                    |  | June 30,           |           | June 30,         |  
|                                                    |  |                    |           |                  |  
|(in thousands, except share data)                   |  | 2003               |           | 2002             |  
|                                                    |  |                    |           |                  |  
|Interest and Dividend Income                        |  |                    |           |                  |  
|Loans                                               |  | $                  | 4,392     |                  | $
|Debt securities                                     |  |                    | 700       |                  |  
|Dividends on equity securities                      |  |                    | 185       |                  |  
|Other interest and dividend income                  |  |                    | 177       |                  |  
|                                                    |  |                    |           |                  |  
|Total interest and dividend income                  |  |                    | 5,454     |                  |  
|                                                    |  |                    |           |                  |  
|                                                    |  |                    |           |                  |  
|Interest Expense                                    |  |                    |           |                  |  
|Deposits                                            |  |                    | 1,572     |                  |  
|Borrowings                                          |  |                    | 835       |                  |  
|                                                    |  |                    |           |                  |  
|Total interest expense                              |  |                    | 2,407     |                  |  
|                                                    |  |                    |           |                  |  
|                                                    |  |                    |           |                  |  
|Net Interest Income                                 |  |                    | 3,047     |                  |  
|                                                    |  |                    |           |                  |  
|Provision For Loan Losses                           |  |                    | 6         |                  |  
|                                                    |  |                    |           |                  |  
|Net interest income after provision for loan losses |  |                    | 3,041     |                  |  
|                                                    |  |                    |           |                  |  
|Non-Interest Income                                 |  |                    |           |                  |  
|Service charges and other income                    |  |                    | 1,073     |                  |  
|Net gain (loss) on securities and other assets      |  |                    | 12        |                  |  
|                                                    |  |                    |           |                  |  
|Total non-interest income                           |  |                    | 1,085     |                  |  
|                                                    |  |                    |           |                  |  
|Non-Interest Expense                                |  |                    |           |                  |  
|Compensation and benefits                           |  |                    | 1,647     |                  |  
|Occupancy                                           |  |                    | 182       |                  |  
|Data processing services and equipment              |  |                    | 279       |                  |  
|Office and insurance                                |  |                    | 150       |                  |  
|Purchased services                                  |  |                    | 342       |                  |  
|Other                                               |  |                    | 198       |                  |  
|                                                    |  |                    |           |                  |  
|Total non-interest expense                          |  |                    | 2,798     |                  |  
|                                                    |  |                    |           |                  |  
|Income before income taxes                          |  |                    | 1,328     |                  |  
|Income tax expense                                  |  |                    | 409       |                  |  
|                                                    |  |                    |           |                  |  
|Net Income                                          |  | $                  | 919       |                  | $
|                                                    |  |                    |           |                  |  
|                                                    |  |                    |           |                  |  
|Share Data                                          |  |                    |           |                  |  
|Basic earnings per share                            |  | $                  | 0.34      |                  | $
|                                                    |  |                    |           |                  |  
|Diluted earnings per share                          |  | $                  | 0.32      |                  | $
|                                                    |  |                    |           |                  |  
|                                                    |  |                    |           |                  |  
|Average basic shares outstanding                    |  |                    | 2,696,009 |                  |  
|Average additional dilutive shares                  |  |                    | 148,746   |                  |  
|                                                    |  |                    |           |                  |  
|Average diluted shares                              |  |                    | 2,844,755 |                  |  
|                                                    |  |                    |           |                  |  



See accompanying notes to consolidated financial statements.



4

---



Back to Contents

Alliance Bancorp of New England, Inc.
Consolidated Statements of Changes in Shareholders Equity (Unaudited)

|(in thousands, except share data)      |  | Common
stock |    | Additional
paid-
 in capital |   | Retained
earnings |  | Accumulated
          other
      comprehensive loss |        | Treasury
stock |   | Total  |  
|-------------------------------------- |  | ------------ | -- | ---------------------------- | - | ----------------- |  | ---------------------------------------------------- | ------ | -------------- | - | ------ | -
|                                       |  |              |    |                              |   |                   |  |                                                      |        |                |   |        |  
|2002                                   |  |              |    |                              |   |                   |  |                                                      |        |                |   |        |  
|                                       |  |              |    |                              |   |                   |  |                                                      |        |                |   |        |  
|Balance, December 31, 2001             |  | $            | 25 |                              | $ | 11,577            |  | $                                                    | 16,473 |                | $ | (2,877 | )
|Comprehensive income                   |  |              |    |                              |   |                   |  |                                                      |        |                |   |        |  
|Net income                             |  |              |    |                              |   |                   |  |                                                      | 1,715  |                |   |        |  
|Unrealized losses on securities,       |  |              |    |                              |   |                   |  |                                                      |        |                |   |        |  
|net of reclassification adjustment     |  |              |    |                              |   |                   |  |                                                      |        |                |   | (380   | )
|                                       |  |              |    |                              |   |                   |  |                                                      |        |                |   |        |  
|Comprehensive income                   |  |              |    |                              |   |                   |  |                                                      |        |                |   |        |  
|Dividends declared ($0.136 per share)  |  |              |    |                              |   |                   |  |                                                      | (349   | )              |   |        |  
|Stock split effected in the form       |  |              |    |                              |   |                   |  |                                                      |        |                |   |        |  
|of a stock dividend                    |  |              | 3  |                              |   |                   |  |                                                      | (10    | )              |   |        |  
|Exercise of stock options              |  |              |    |                              |   | 109               |  |                                                      |        |                |   |        |  
|                                       |  |              |    |                              |   |                   |  |                                                      |        |                |   |        |  
|Balance, June 30, 2002                 |  | $            | 28 |                              | $ | 11,686            |  | $                                                    | 17,829 |                | $ | (3,257 | )
|                                       |  |              |    |                              |   |                   |  |                                                      |        |                |   |        |  
|                                       |  |              |    |                              |   |                   |  |                                                      |        |                |   |        |  
|2003                                   |  |              |    |                              |   |                   |  |                                                      |        |                |   |        |  
|                                       |  |              |    |                              |   |                   |  |                                                      |        |                |   |        |  
|Balance, December 31, 2002             |  | $            | 29 |                              | $ | 12,791            |  | $                                                    | 19,183 |                | $ | (3,344 | )
|Comprehensive income                   |  |              |    |                              |   |                   |  |                                                      |        |                |   |        |  
|Net income                             |  |              |    |                              |   |                   |  |                                                      | 1,842  |                |   |        |  
|Unrealized gains on securities,        |  |              |    |                              |   |                   |  |                                                      |        |                |   |        |  
|net of reclassification adjustment     |  |              |    |                              |   |                   |  |                                                      |        |                |   | 3,311  |  
|                                       |  |              |    |                              |   |                   |  |                                                      |        |                |   |        |  
|Comprehensive income                   |  |              |    |                              |   |                   |  |                                                      |        |                |   |        |  
|Dividends declared ($0.15 per share)   |  |              |    |                              |   |                   |  |                                                      | (401   | )              |   |        |  
|Directors deferred stock compensation |  |              |    |                              |   | 21                |  |                                                      |        |                |   |        |  
|Exercise of stock options              |  |              |    |                              |   | 38                |  |                                                      |        |                |   |        |  
|Tax benefit from exercise              |  |              |    |                              |   |                   |  |                                                      |        |                |   |        |  
|of stock options                       |  |              |    |                              |   | 13                |  |                                                      |        |                |   |        |  
|                                       |  |              |    |                              |   |                   |  |                                                      |        |                |   |        |  
|Balance, June 30, 2003                 |  | $            | 29 |                              | $ | 12,863            |  | $                                                    | 20,624 |                | $ | (33    | )
|                                       |  |              |    |                              |   |                   |  |                                                      |        |                |   |        |  

Disclosure of reclassification amount

|Six months ended June 30 (in thousands)          |  | 2003 |       | 2002 |  
|------------------------------------------------ |  | ---- | ----- | ---- | -
|                                                 |  |      |       |      |  
|Unrealized holding gains (losses) arising during |  |      |       |      |  
|the period, net of income tax effect             |  |      |       |      |  
|of ($1,683) and $98, respectively                |  | $    | 3,267 |      | $
|Reclassification adjustment for losses           |  |      |       |      |  
|(gains) included in net income, net of income    |  |      |       |      |  
|tax effect of $(22) and $102, respectively       |  |      | 44    |      |  
|                                                 |  |      |       |      |  
|Net unrealized gains (losses) on securities      |  | $    | 3,311 |      | $
|                                                 |  |      |       |      |  



See accompanying notes to consolidated financial statements.



5

---



Back to Contents

Alliance Bancorp of New England, Inc.
Consolidated Statements of Cash Flows (Unaudited)

|                                                     |  | Six months ended June 30, |        
|---------------------------------------------------- |  | ------------------------- | -------
|                                                     |  |                           |        
|(in thousands)                                       |  | 2003                      |        
|                                                     |  |                           |        
|Operating Activities:                                |  |                           |        
|Net income                                           |  | $                         | 1,842  
|Adjustments to reconcile net income to               |  |                           |        
|net cash provided by operating activities:           |  |                           |        
|Provision for loan losses                            |  |                           | 51     
|Depreciation and amortization                        |  |                           | 51     
|Net losses (gains) on securities and other assets    |  |                           | 66     
|Loans originated for sale                            |  |                           | (52,191
|Proceeds from loans sold                             |  |                           | 59,408 
|Increase in other liabilities                        |  |                           | 978    
|Decrease in accrued interest income receivable       |  |                           | 239    
|Decrease in other assets                             |  |                           | 1,173  
|                                                     |  |                           |        
|Net cash provided by operating activities            |  |                           | 11,617 
|                                                     |  |                           |        
|Investing Activities:                                |  |                           |        
|Securities available for sale:                       |  |                           |        
|Proceeds from repayments and maturities              |  |                           | 9,343  
|Proceeds from sales                                  |  |                           | 7,316  
|Proceeds from calls                                  |  |                           | 8,430  
|Purchases of securities                              |  |                           | (22,535
|Securities held to maturity:                         |  |                           |        
|Proceeds from amortization and maturities            |  |                           | 286    
|Proceeds from calls                                  |  |                           |       
|Net increase in total loans                          |  |                           | (1,126 
|Purchases of premises and equipment                  |  |                           | (806   
|                                                     |  |                           |        
|Net cash provided by investing activities            |  |                           | 908    
|                                                     |  |                           |        
|Financing Activities:                                |  |                           |        
|Net increase in interest-bearing deposits            |  |                           | 2,858  
|Net increase in demand deposits                      |  |                           | 2,241  
|Proceeds from FHLBB advances                         |  |                           | 87,750 
|Principal repayments of FHLBB advances               |  |                           | (83,984
|Net decrease in other borrowings                     |  |                           |       
|Exercise of stock options                            |  |                           | 38     
|Cash dividends paid                                  |  |                           | (401   
|                                                     |  |                           |        
|Net cash provided by financing activities            |  |                           | 8,502  
|                                                     |  |                           |        
|Net Increase in Cash and Cash Equivalents            |  |                           | 21,027 
|Cash and cash equivalents at beginning of the period |  |                           | 18,461 
|                                                     |  |                           |        
|Cash and cash equivalents at end of the period       |  | $                         | 39,488 
|                                                     |  |                           |        
|                                                     |  |                           |        
|                                                     |  |                           |        
|Supplemental Information on Cash Payments            |  |                           |        
|Interest                                             |  | $                         | 4,879  
|Income taxes                                         |  |                           | 1,090  
|                                                     |  |                           |        
|Supplemental Information on Non-cash Transactions    |  |                           |        
|Securities transferred to available for sale         |  |                           | 5,087  
|                                                     |  |                           |        



See accompanying notes to consolidated financial statements.



6

---



Back to Contents

Notes to Consolidated Financial Statements (unaudited)

Note 1.     Basis of Presentation and Principles of Business and Consolidation

Principles of Business and Consolidation.     Alliance Bancorp of New England, Inc. (Alliance or the Company) is a one bank holding company, chartered in Delaware. Alliance owns 100% of the stock of Tolland Bank (the Bank), a Connecticut chartered savings bank.
 Alliance also wholly owns Alliance Capital Trust I (Trust I) and Alliance Capital Trust II (Trust II). These Trusts have issued trust preferred securities which are included in borrowings in the consolidated balance sheets.

Tolland Bank provides consumer and commercial banking services from its nine offices located in and around Tolland County, Connecticut. A tenth office in Enfield is under construction with an opening scheduled in the fourth quarter of 2003. The Bank also provides non-deposit financial products in association with third parties. The Banks deposits are insured up to applicable limits by the Federal Deposit Insurance Corporation (FDIC). The Bank wholly owns a passive investment company, Tolland Investment Corporation (TIC),
 chartered in Connecticut to own and service real estate secured loans. The Bank also wholly owns a Connecticut chartered corporation named Asset Recovery Systems, Inc. (ARS) which is a foreclosed asset liquidation subsidiary.

The consolidated financial statements include Alliance, the Bank, Trust I, Trust II, TIC, and ARS. All significant intercompany accounts and transactions have been eliminated in consolidation. The Company and its subsidiaries have no significant transactions with entities in
 which they hold an investment interest, except for Bankers Bank Northeast (a mutually owned correspondent bank) and the Federal Home Loan Bank of Boston. Transactions with these entities are generally limited to correspondent banking, and borrowing transactions; income
 includes dividends received from these entities.

Basis of Preparation and Presentation.     The consolidated financial statements have been prepared and presented in conformity with accounting principles generally accepted in the United States of America. Unless otherwise noted, all dollar amounts presented in the financial
 statements and note tables are rounded to the nearest thousand dollars, except share data. All share and per share data for prior periods has been adjusted to reflect the eleven-for-ten stock split effected in the form of a 10% stock dividend distributed in May 2002. Certain prior
 period amounts have been reclassified to conform with current financial statement presentation. The Company uses the accrual method of accounting for all material items of income and expense.

Significant Estimates.     Management is required to make certain estimates and assumptions in preparing the Companys consolidated financial statements. The most significant estimates are those related to assessing the allowance for loan losses, including the identification and
 valuation of impaired loans; determining and measuring other-than-temporary declines in the fair value of securities; estimating securities fair values in determining accumulated other comprehensive income (loss); and establishing the deferred tax asset valuation allowance.
 Factors affecting these estimates include national and local economic conditions, the level and trend of interest rates, real estate trends and values, securities market trends and values, and financial ratings methodologies.

Note 2.     Stock Options

The Company measures the compensation cost for its stock option plans using the intrinsic value method prescribed by Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees,and related interpretations including FASB Interpretation
 No. 44. No compensation cost is recognized because, at the grant date, the exercise price of the options is equal to the fair market value of the Companys common stock. When options are exercised, new shares are issued with proceeds credited to common stock and to
 additional paid-in capital, including, for non-qualifying options, the related income tax benefit.



7

---



Back to Contents

The table below summarizes pro forma net income and earnings per share data as if the fair value method of accounting in SFAS No. 123, Accounting for Stock-Based Compensation,had been applied to all awards granted. Under this method, compensation cost of stock
 options is measured at the grant date based on the fair market value of the award and is recognized over the service period.

|                                              |  | Three months ended |      | Six months ended |  
|--------------------------------------------- |  | ------------------ | ---- | ---------------- | -
|                                              |  | June 30,           |      | June 30,         |  
|                                              |  |                    |      |                  |  
|(in thousands, except share data)             |  | 2003               |      | 2002             |  
|                                              |  |                    |      |                  |  
|Net income, as reported                       |  | $                  | 919  |                  | $
|Deduct total stock-based compensation expense |  |                    |      |                  |  
|determined under the fair-value-based method, |  |                    |      |                  |  
|net of related tax effects                    |  |                    |     |                  |  
|                                              |  |                    |      |                  |  
|Pro forma net income                          |  | $                  | 919  |                  | $
|                                              |  |                    |      |                  |  
|                                              |  |                    |      |                  |  
|Basic earnings per share                      |  |                    |      |                  |  
|As reported                                   |  | $                  | 0.34 |                  | $
|Pro forma                                     |  |                    | 0.34 |                  |  
|Diluted earnings per share                    |  |                    |      |                  |  
|As reported                                   |  |                    | 0.32 |                  |  
|Pro forma                                     |  |                    | 0.32 |                  |  

There were 9,240 stock options granted in the first six months of 2002. None were granted in 2003. The fair value of options granted was estimated using the Black-Scholes option-pricing model in accordance with the weighted-average assumptions indicated below. The
 resulting weighted-average fair value was $2.68 in 2002.

|Assumptions used for grants made in the six months ended June 30 |  | 2003 |   | 2002 | 
|---------------------------------------------------------------- |  | ---- | - | ---- | 
|                                                                 |  |      |   |      | 
|Expected dividend yield                                          |  |      |  |      | 
|Expected volatility                                              |  |      |  |      | 
|Risk free interest rate                                          |  |      |  |      | 
|Expected life (years)                                            |  |      |  |      | 

Note 3.     Securities

Information concerning the securities portfolio is summarized below as of June 30, 2003 and December 31, 2002.

|June 30, 2003 (in thousands)     |  | Amortized Cost |        | Unrealized
 Gains |   | Unrealized
 Losses |  | Fair Value |       
|-------------------------------- |  | -------------- | ------ | ----------------- | - | ------------------ |  | ---------- | ------
|                                 |  |                |        |                   |   |                    |  |            |       
|Securities available for sale    |  |                |        |                   |   |                    |  |            |       
|U.S. Government and agency debt  |  | $              | 19,059 |                   | $ | 364                |  | $          |      
|U.S. Agency mortgage-backed debt |  |                | 27,261 |                   |   | 180                |  |            | (14   
|Other mortgage-backed            |  |                | 152    |                   |   | 5                  |  |            |      
|Trust preferred                  |  |                | 17,536 |                   |   | 1,449              |  |            | (103  
|Other corporate debt             |  |                | 12,427 |                   |   | 385                |  |            | (381  
|Marketable equity                |  |                | 13,603 |                   |   | 275                |  |            | (1,552
|Non-marketable equity            |  |                | 2,821  |                   |   |                   |  |            |      
|                                 |  |                |        |                   |   |                    |  |            |       
|Total available for sale         |  | $              | 92,859 |                   | $ | 2,658              |  | $          | (2,050
|                                 |  |                |        |                   |   |                    |  |            |       



8

---



Back to Contents

|December 31, 2002 (in thousands) |  | Amortized Cost |        | Unrealized
 Gains |   | Unrealized
 Losses |  | Fair Value |       
|-------------------------------- |  | -------------- | ------ | ----------------- | - | ------------------ |  | ---------- | ------
|                                 |  |                |        |                   |   |                    |  |            |       
|Securities available for sale    |  |                |        |                   |   |                    |  |            |       
|U.S. Government and agency debt  |  | $              | 26,167 |                   | $ | 159                |  | $          |      
|U.S. Agency mortgage-backed debt |  |                | 13,615 |                   |   | 160                |  |            |      
|Trust preferred                  |  |                | 17,551 |                   |   | 229                |  |            | (782  
|Other corporate debt             |  |                | 15,841 |                   |   | 207                |  |            | (1,771
|Marketable equity                |  |                | 15,758 |                   |   | 188                |  |            | (2,295
|Non-marketable equity            |  |                | 2,785  |                   |   |                   |  |            |      
|                                 |  |                |        |                   |   |                    |  |            |       
|Total available for sale         |  | $              | 91,717 |                   | $ | 943                |  | $          | (4,848
|                                 |  |                |        |                   |   |                    |  |            |       
|Securities held to maturity      |  |                |        |                   |   |                    |  |            |       
|U.S. Government and agency debt  |  | $              | 1,047  |                   | $ | 65                 |  | $          |      
|U.S. Agency mortgage-backed debt |  |                | 850    |                   |   | 20                 |  |            |      
|Other mortgage-backed debt       |  |                | 259    |                   |   | 8                  |  |            |      
|Other corporate debt             |  |                | 3,216  |                   |   | 530                |  |            | (11   
|                                 |  |                |        |                   |   |                    |  |            |       
|Total held to maturity           |  | $              | 5,372  |                   | $ | 623                |  | $          | (11   
|                                 |  |                |        |                   |   |                    |  |            |       

During the first quarter, the held to maturity category was eliminated and the entire portfolio was transferred to available for sale. It is the Companys intent that purchases of investment securities will be accounted for as available for sale for the foreseeable future. Ten
 securities with an amortized cost totaling $5.1 million were transferred to available for sale from held to maturity. The transfer resulted in an additional unrealized gain of $415 thousand (net of income taxes of $214 thousand) which was recorded as a decrease in the
 accumulated other comprehensive loss.

Note 4.     Nonperforming Loans

Following is information about the Companys nonaccruing loans and impaired loans.

|(in thousands)                              |  | June 30, 2003 |       | December 31,
 2002 |  
|------------------------------------------- |  | ------------- | ----- | ------------------ | -
|                                            |  |               |       |                    |  
|Total nonaccruing loans                     |  | $             | 1,137 |                    | $
|Accruing loans past due 90 days or more     |  |               | 27    |                    |  
|                                            |  |               |       |                    |  
|Impaired loans:                             |  |               |       |                    |  
|Valuation allowance required                |  | $             | 230   |                    | $
|No valuation allowance required             |  |               | 440   |                    |  
|                                            |  |               |       |                    |  
|Total impaired loans                        |  | $             | 670   |                    | $
|                                            |  |               |       |                    |  
|Total valuation allowance on impaired loans |  | $             | 104   |                    | $
|Commitments to lend additional funds        |  |               |       |                    |  
|to borrowers with impaired loans            |  |               |      |                    |  

Note 5.     Allowance for Loan Losses

Changes in the allowance for loan losses were as follows:

|                               |  | Six months ended June 30, |      
|------------------------------ |  | ------------------------- | -----
|                               |  |                           |      
|(in thousands)                 |  | 2003                      |      
|                               |  |                           |      
|Balance at beginning of period |  | $                         | 4,050
|Charge-offs                    |  |                           | (28  
|Recoveries                     |  |                           | 27   
|Provision for loan losses      |  |                           | 51   
|                               |  |                           |      
|Balance at end of period       |  | $                         | 4,100
|                               |  |                           |      



9

---



Back to Contents

Note 6.     Standby Letters of Credit

The Company had outstanding standby letters of credit of $2,153,000 and $1,987,000 at June 30, 2003 and December 31, 2002, respectively. Most of the Companys outstanding standby letters of credit are performance standby letters of credit within the scope of FASB
 Interpretation No. 45 (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 face amount of the 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 $2,153,000 at June 30, 2003.

Note 7.     Recent Accounting Developments

In August 2001, the FASB issued SFAS No. 143, Accounting for Asset Retirement Obligations.This statement addresses financial accounting and reporting for obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs. This
 statement requires that the fair value of a liability for an asset retirement obligation be recognized in the period in which it is incurred if a reasonable estimate of fair value can be made. The associated asset retirement costs are capitalized and depreciated as part of the carrying
 amount of the long-lived asset. SFAS No. 143 is effective for financial statements issued for fiscal years beginning after June 15, 2002. Earlier adoption is permitted. The adoption of this statement did not have a material impact on the consolidated financial statements.

In December 2002, the FASB issued SFAS No. 148, Accounting for Stock-Based Compensation,to provide alternative methods of transition for a voluntary change to the fair-value-based method of accounting for stock-based employee compensation. In addition, this statement
 amends the disclosure requirements of Statement 123 to require prominent disclosures in both annual and interim financial statements about the method of accounting for stock-based employee compensation and the effect of the method used on reported results. SFAS No. 148
 was effective for fiscal years ending after December 15, 2002 for transition guidance and annual disclosure provisions. The Company has provided the disclosures required by SFAS No. 148 in Note 2 to the consolidated financial statements.

FASB Interpretation No. 45, Guarantors Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others,addresses disclosures to be made by a guarantor in its financial statements about its obligations under guarantees. The
 required disclosures applicable to the Company are included in Note 6 to the consolidated financial statements. The interpretation also requires the recognition, at fair value, of a liability of a guarantor at the inception of certain guarantees issued or modified after December 31,
 2002. This recognition requirement did not have a material impact on the Companys consolidated financial statements.

In January 2003, the FASB issued
    Interpretation No. 46 (FIN 46), Consolidation of Variable
    Interest Entities, an interpretation of Accounting Research Bulletin No.
    51,which
    establishes accounting guidance for consolidation of variable interest entities
    (VIEs) that function to  support the activities of the primary beneficiary.
    The primary beneficiary of a VIE entity is the entity that absorbs a majority
    of the VIEs expected losses, receives a majority of the VIEs
    expected residual returns, or both, as a result of ownership, controlling
    interest,  contractual relationship or other business relationship with a
    VIE. Prior to the implementation of FIN 46, VIEs were generally consolidated
    by an enterprise when the enterprise had a controlling financial interest
    through ownership of a majority of voting interest in the entity.
 The provisions of FIN 46 were effective immediately for all arrangements entered
    into after January 31, 2003, and are otherwise effective at the beginning
    of the first interim period beginning after June 15, 2003. The Company adopted
    FIN 46 on July 1, 2003. In its current  form, FIN 46 may require the Company
    to re-characterize the trust preferred securities issued by its two wholly
    owned subsidiary business trusts (Trust I and Trust II) in future financial
    statements. Such re-characterization is not expected to affect the carrying
    amount of the liability reported in the consolidated financial statements
    or the recognition of related funding costs as interest expense.



10

---



Back to Contents

In July 2003, the Board of Governors of the Federal Reserve System issued a supervisory letter instructing bank holding companies to continue to include the trust preferred securities in their Tier I capital for regulatory capital purposes until notice is given to the contrary. The
 Federal Reserve intends to review the regulatory implications of any accounting treatment changes and, if necessary or warranted, provide further appropriate guidance. There can be no assurance that the Federal Reserve will continue to allow institutions to include trust
 preferred securities in Tier I capital for regulatory capital purposes. As of June 30, 2003, if the Company was not allowed to include its $7.0 million of trust preferred securities issued by Trust I or Trust II within Tier I capital, then the Company would still exceed the
 regulatory required minimums for capital adequacy purposes.

In April 2003, FASB issued SFAS No. 149, Amendment of Statement 133 on Derivative Instruments and Hedging Activities.This statement amends and clarifies financial accounting and reporting for derivative instruments, including certain derivative instruments embedded in
 other contracts and for hedging activities under FASB Statement No. 133. This statement is not expected to have a material impact on the Companys consolidated financial statements.

In May 2003, FASB issued SFAS No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity.This statement establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both
 liabilities and equity. This statement is effective for financial instruments entered into or modified after May 31, 2003, and otherwise is effective at the beginning of the first interim period beginning after June 15, 2003. The adoption of this statement is not expected to have a
 material impact on the Companys consolidated financial statements.

Note 8.     Other Accounting Policies

Securities.     It is the Companys intent that purchases of investment securities will be accounted for as available for sale for the foreseeable future. Trading securities, if any, are securities bought principally for the purpose of selling them in the near term. Unrealized gains and
 losses on trading securities are included in earnings. Securities not classified as trading securities are classified as available for sale securities and reported at fair value, with unrealized net gains or loses excluded from earnings and reported in a separate component of
 shareholders equity (accumulated other comprehensive income or loss), net of applicable taxes.

Earnings Per Share.     Earnings per share are computed in accordance with SFAS No. 128, Earnings Per Share. Basic earnings per share are calculated by dividing net income by weighted average shares outstanding, plus shares issuable under the Directors Deferred
 Compensation Plan. Average additional dilutive shares are an incremental number of shares reflecting the potential dilution that could occur if outstanding stock options were converted into common stock using the treasury stock method. Dilutive shares also include all shares
 in the Stock Option Income Deferral Plan.

Directors Retirement
        Plan.     The Tolland Bank Directors Retirement
        Plan provides payments to former directors upon retirement from the board.
        The Company accrues costs related to this plan over the period of service,
        based on various actuarial assumptions including normal director retirement
        expectations.

Note 9.     Subsequent Event

On July 16, 2003, Alliance announced that it had signed a definitive agreement to merge with New Haven Savings Bank (NHSB), pursuant to which NHSB will acquire all of the outstanding shares of Alliance. Separately, NHSB announced its intention to convert from a
 mutual savings bank to a stock savings bank and simultaneously merge with Alliance and Connecticut Bancshares, Inc., holding company for the Savings Bank of Manchester.



11

---



Back to Contents

Under the terms of the merger agreement, Alliance shareholders will be entitled to receive $25 per share in the form of stock issued at the conversion price, cash, or a combination thereof, subject to election and allocation procedures that are intended to ensure that, in the
 aggregate, at least 75% of Alliances shares will be exchanged for stock of the new holding company and no more than 25% will be exchanged for cash.

The transactions are expected to be completed in the first quarter of 2004. NHSB has adopted a plan for conversion to convert to a public company simultaneously with the acquisitions. As part of the conversion, NHSB will form a new holding company and conduct a
 subscription offering of its common stock to eligible depositors and others under applicable law. Remaining shares are expected to be offered for sale to the community and the general public. The conversion is subject to approval from the FDIC, the Connecticut Banking
 Commissioner and NHSBs Corporators. The acquisition is contingent on the approvals of shareholders of the Company, the FDIC, the Federal Reserve Board, and the Connecticut Banking Commissioner.



12

---



Back to Contents

ITEM 2.     MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

INTRODUCTION:     Alliance Bancorp of New England, Inc. (Alliance or the Company) is the holding company for Tolland Bank (the Bank). The consolidated financial statements and related notes should be read in conjunction with this discussion. This discussion
 and analysis updates, and should be read in conjunction with, Managements Discussion and Analysis included in the 2002 Annual Report on Form 10-K filed by Alliance on March 31, 2003. In the following discussion, income statement comparisons are against the same
 period of the previous year and balance sheet comparisons are against the previous fiscal year-end, unless otherwise noted. All share and per share data for the 2002 interim periods has been adjusted to reflect the eleven-for-ten stock split effected in the form of a 10% stock
 dividend distributed on May 21, 2002.

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS:     This filing contains certain forward-looking statements. These forward-looking statements, which are included in Managements Discussion and Analysis, describe future plans or strategies and
 include the Companys expectations of future financial results. The words believe, expect, anticipate, estimate, plan, create, utilize, project and similar expressions identify forward-looking statements. The Companys ability to predict results or the effect of
 future plans or strategies or qualitative or quantitative changes based on market risk exposure is inherently uncertain. Factors which could affect actual results include but are not limited to changes in general market interest rates, general economic conditions, legislative/regulatory changes, fluctuations of interest rates, changes in the quality or composition of the Companys loan and investment portfolios, deposit flows, competition, demand for financial services in the Companys markets, and changes in accounting principles. These factors
 should be considered in evaluating the forward-looking statements, and undue reliance should not be placed on such statements.

DISCUSSION OF CRITICAL ACCOUNTING POLICIES:     The most material estimates made by Management in preparing the Companys consolidated financial statements are summarized in Note 1 to the consolidated financial statements in the most recent annual report,
 which should be read in conjunction with this discussion and analysis. Further discussion of the two most critical accounting estimates and their impact on the consolidated financial statements is as follows:

Loan Loss Allowance:     The allowance for loan losses is based on Managements assessment of both short and long term risk factors. Loan loss experience has been cyclical since 1990, with earlier periods of relatively high credit losses followed by much lower levels of
 losses in recent years. The adequacy of the allowance for loan losses is sensitive to the assessment of impaired loans and their related reserves which, in turn, is linked to the level, trend, and collateral protection of commercial substandard loans. Commercial real estate
 collateral values and collateral liquidity can decline quickly, particularly if accompanied by rising interest rates from current very low levels. Banking industry loan performance in general has been very strong for several years, and consensus economic forecasts do not predict
 destabilizing factors. However, such factors could nonetheless emerge under more adverse conditions, with a negative effect on the adequacy of the Companys loan loss allowance.

Securities Impairment:     Alliance
    has a portfolio of corporate debt and equity securities, all of which were
    purchased under investment grade guidelines. The unrealized losses on the
    Companys securities in these sectors are viewed as temporary, but continued
    unfavorable  developments could change Managements view and result
    in future writedowns. Some debt securities have been downgraded to non-investment-grade
    status and
 some utility common stocks have experienced significant price depreciation.
 The assessment as to whether impairment is other than temporary and the estimates
 of fair market values of these securities involve various judgments and estimates.



13

---



Back to Contents

SUMMARY

Alliance reported quarterly earnings of $919 thousand in the second quarter of 2003, representing a 6% increase over earnings of $865 thousand in the second quarter of 2002. Diluted earnings per share totaled $0.32 for both of these periods. Alliance earned a 13% return on
 shareholders equity in the most recent quarter, and book value per share increased by 11% to $11.34.

For the year-to-date, Alliance earned $1.84 million, representing a 7% increase over earnings of $1.72 million for the first half of 2002. Diluted earnings per share increased to $0.65 from $0.63 for these periods.

Alliance announced a quarterly dividend of 7.5 cents per share, payable on August 19, 2003 to shareholders of record on August 5, 2003.

Second quarter results benefited from higher levels of residential mortgage secondary market income. Low interest rates prompted record mortgage demand. Together with continuing loan and deposit growth, these revenues offset the effect of lower interest rates on reductions
 to our net interest margin. Alliance believes it is positioned to benefit from an improving economy and potentially higher interest rates.

Alliances total assets reached a quarter-end record of $429 million at mid-year 2003, increasing at a 7% annualized rate since year-end. Total regular loans (excluding government guaranteed loans) increased at a 5% annualized rate to $258 million, while deposits grew at a
 3% annualized rate to $336 million. Net interest income declined slightly by $10 thousand through mid-year, due to a decline in the net interest margin, which measured 3.17% in the second quarter, compared to 3.37% in the second quarter of 2002. The $22 million balance of
 short term investments at quarter-end was anticipated to mostly be reinvested in loans in process and purchases of investment securities.

The provision for loan losses declined by $59 thousand for the second quarter and by $186 thousand for the year-to-date, reflecting lower problem assets and lower commercial loan growth. Net loan charge-offs were negligible for the first half of the year. The loan loss
 allowance measured 1.59% of total regular loans at June 30, 2003, which was little changed from 1.60% at the previous year-end. Nonperforming assets totaled $1.1 million (0.26% of total assets) at quarter-end, down from $2.4 million (0.59% of assets) at the beginning of the
 year. There were no foreclosed assets during the first six months.

Service charges and other income grew by $520 thousand (94%) in the second quarter and by $940 thousand (90%) in the first six months. This growth was primarily due to higher secondary market income related to the higher volume of residential mortgage originations and
 sales. Secondary market income, which consists principally of gains on sale of loans, increased by $413 thousand for the second quarter and by $710 thousand for the year-to-date in 2003, compared to the same periods in 2002. Service charge income for the first six months
 also benefited from a $148 thousand increase in non-deposit investment product commissions.

Net securities gains decreased by $119 thousand in the second quarter and by $369 thousand in the first six months of 2003, compared to the same periods of 2002. In the first six months of 2003, the Company recorded a net securities loss of $66 thousand, including gross
 gains of $1.107 million and gross losses of $1.173 million. Securities gains were recorded on the sale and redemption of $6 million in corporate securities which were viewed as fully valued. The securities loss was recorded on a debt security issued by a mutual insurance
 company which was written down to estimated fair value. During the first quarter, Alliance eliminated the held to maturity classification of investment securities, which had decreased to a balance of $5 million at year-end 2002. These securities were transferred to the available
 for sale category, where security purchases will be recorded for the foreseeable future.



14

---



Back to Contents

Non-interest expense increased by $346 thousand (14%) in the second quarter and by $548 thousand (11%) in the first six months of 2003 compared to 2002. For the first six months, most of the expense increase was in compensation expense related to higher business
 volumes, including a $354 thousand increase in commissions and temporary help expense. Higher pension costs also contributed an $81 thousand increase. Total full time equivalent staff measured 111 at quarter-end, compared to 109 at year-end 2002. During the second
 quarter, purchased services expense increased by $123 thousand due mainly to professional fees related to corporate strategic initiatives.

Shareholders equity totaled $30 million at quarter-end and measured 7.1% of total assets, up from 6.2% at year-end 2002. The Companys capital remained in excess of all regulatory requirements and continued to exceed the requirement for the highest regulatory capital
 category of Well Capitalized. The $4.8 million (19%) increase in shareholders equity in the first six months of 2003 included a $3.3 million improvement resulting from net appreciation of investment securities, reflecting the impact of lower interest rates and improved
 corporate security pricing spreads.



15

---



Back to Contents

Consolidated Selected Financial Data (Unaudited)

|                                               |  | As of and for the
three months ended
June
 30, |       | As of and for the
six months ended
June 30, |  
|---------------------------------------------- |  | ---------------------------------------------- | ----- | ------------------------------------------- | -
|                                               |  |                                                |       |                                             |  
|                                               |  | 2003                                           |       | 2002                                        |  
|                                               |  |                                                |       |                                             |  
|For the Period(in thousands)                   |  |                                                |       |                                             |  
|Net interest income                            |  | $                                              | 3,047 |                                             | $
|Provision for loan losses                      |  |                                                | 6     |                                             |  
|Service charges and other income               |  |                                                | 1,073 |                                             |  
|Net gain (loss) on securities and other assets |  |                                                | 12    |                                             |  
|Non-interest expense                           |  |                                                | 2,798 |                                             |  
|Net income                                     |  | $                                              | 919   |                                             | $
|                                               |  |                                                |       |                                             |  
|Per Share                                      |  |                                                |       |                                             |  
|Earnings  basic                               |  | $                                              | 0.34  |                                             | $
|Earnings  diluted                             |  |                                                | 0.32  |                                             |  
|Dividends declared                             |  |                                                | 0.075 |                                             |  
|Book value                                     |  |                                                | 11.34 |                                             |  
|Common stock price:                            |  |                                                |       |                                             |  
|High                                           |  |                                                | 24.63 |                                             |  
|Low                                            |  |                                                | 19.70 |                                             |  
|Close                                          |  |                                                | 23.00 |                                             |  
|                                               |  |                                                |       |                                             |  
|At Quarter End(in millions)                    |  |                                                |       |                                             |  
|Total assets                                   |  | $                                              | 429.2 |                                             | $
|Total loans                                    |  |                                                | 279.4 |                                             |  
|Other earning assets                           |  |                                                | 120.0 |                                             |  
|Deposits                                       |  |                                                | 335.9 |                                             |  
|Borrowings                                     |  |                                                | 58.3  |                                             |  
|Shareholders equity                           |  |                                                | 30.4  |                                             |  
|                                               |  |                                                |       |                                             |  
|Operating Ratios                               |  |                                                |       |                                             |  
|Return on average equity                       |  |                                                | 13.25 | %                                           |  
|Return on average assets                       |  |                                                | 0.87  |                                             |  
|Net interest margin                            |  |                                                | 3.17  |                                             |  
|Efficiency ratio                               |  |                                                | 66.49 |                                             |  
|Equity/total assets                            |  |                                                | 7.08  |                                             |  
|Dividend payout ratio                          |  |                                                | 21.86 |                                             |  
|                                               |  |                                                |       |                                             |  
|Loan Related Ratios                            |  |                                                |       |                                             |  
|Net charge-offs/average regular loans          |  |                                                | (0.03 | )%                                          |  
|Loan loss allowance/regular loans              |  |                                                | 1.59  |                                             |  
|Nonperforming assets/total assets              |  |                                                | 0.27  |                                             |  
|                                               |  |                                                |       |                                             |  
|Growth(in percent)                             |  |                                                |       |                                             |  
|Net income                                     |  |                                                | 6.2   | %                                           |  
|Regular loans                                  |  |                                                | 4.7   |                                             |  
|Deposits                                       |  |                                                | 3.0   |                                             |  
|                                               |  |                                                |       |                                             |  
|                                               |  |                                                |       |                                             |  

| | 
| | 

|(1) | All share and per share data for the 2002 periods has been adjusted to reflect the eleven-for-ten stock split effected in the form of a 10% stock dividend distributed in May 2002.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|    |                                                                                                                                                                                                                                                                                                       
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(2) | The efficiency ratio is non-interest expense divided by the sum of net interest income (fully taxable equivalent) and service charges and other income. Return, margin and charge-off ratios are annualized based on average balances for the period. Net interest margin is fully taxable equivalent.

|    |                                                                     
|--- | --------------------------------------------------------------------
|(3) | Regular loans are total loans excluding government guaranteed loans.

|    |                                                                                                                                                           
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------
|(4) | Growth of net income is compared to the same period in the prior year. Growth of regular loans and deposits is compared to the prior year-end, annualized.



16

---



Back to Contents

RESULTS OF OPERATIONS

Average Balance Sheets and Interest Rates  Fully Taxable Equivalent (FTE)

The following table sets forth, for the periods indicated, the average balances and their associated average interest rates. Average balances are based on average daily balances. The balance and yield on all securities is based on amortized cost and not on fair value.

|(dollars in thousands)          |  | Average Balance |         | Rate (FTE Basis) |  
|------------------------------- |  | --------------- | ------- | ---------------- | -
|                                |  |                 |         |                  |  
|Quarters ended June 30          |  | 2003            |         | 2002             |  
|                                |  |                 |         |                  |  
|Residential mortgage loans      |  | $               | 84,247  |                  | $
|Commercial mortgage loans       |  |                 | 94,808  |                  |  
|Other commercial loans          |  |                 | 40,155  |                  |  
|Consumer loans                  |  |                 | 38,172  |                  |  
|Government guaranteed loans     |  |                 | 22,721  |                  |  
|                                |  |                 |         |                  |  
|Total loans                     |  |                 | 280,103 |                  |  
|Securities                      |  |                 | 85,516  |                  |  
|Loans held for sale             |  |                 | 10,258  |                  |  
|Short term investments          |  |                 | 20,086  |                  |  
|                                |  |                 |         |                  |  
|Total earning assets            |  |                 | 395,963 |                  |  
|Other assets                    |  |                 | 27,714  |                  |  
|                                |  |                 |         |                  |  
|Total assets                    |  | $               | 423,677 |                  | $
|                                |  |                 |         |                  |  
|                                |  |                 |         |                  |  
|NOW deposits                    |  | $               | 40,549  |                  | $
|Money market deposits           |  |                 | 45,048  |                  |  
|Savings deposits                |  |                 | 81,049  |                  |  
|Time deposits                   |  |                 | 131,436 |                  |  
|                                |  |                 |         |                  |  
|Total interest bearing deposits |  |                 | 298,082 |                  |  
|Borrowings                      |  |                 | 56,771  |                  |  
|                                |  |                 |         |                  |  
|Interest bearing liabilities    |  |                 | 354,853 |                  |  
|Demand deposits                 |  |                 | 38,125  |                  |  
|Other liabilities               |  |                 | 2,869   |                  |  
|Shareholders equity            |  |                 | 27,830  |                  |  
|                                |  |                 |         |                  |  
|Total liabilities and equity    |  | $               | 423,677 |                  | $
|                                |  |                 |         |                  |  
|Net Interest Spread             |  |                 |         |                  |  
|Net Interest Margin             |  |                 |         |                  |  



17

---



Back to Contents

|(dollars in thousands)          |  | Average Balance |         | Rate (FTE Basis) |  
|------------------------------- |  | --------------- | ------- | ---------------- | -
|                                |  |                 |         |                  |  
|Six months ended June 30        |  | 2003            |         | 2002             |  
|                                |  |                 |         |                  |  
|Residential mortgage loans      |  | $               | 82,613  |                  | $
|Commercial mortgage loans       |  |                 | 94,823  |                  |  
|Other commercial loans          |  |                 | 39,849  |                  |  
|Consumer loans                  |  |                 | 38,624  |                  |  
|Government guaranteed loans     |  |                 | 23,979  |                  |  
|                                |  |                 |         |                  |  
|Total loans                     |  |                 | 279,888 |                  |  
|Securities                      |  |                 | 87,580  |                  |  
|Loans held for sale             |  |                 | 10,121  |                  |  
|Short term investments          |  |                 | 15,547  |                  |  
|                                |  |                 |         |                  |  
|Total earning assets            |  |                 | 393,136 |                  |  
|Other assets                    |  |                 | 27,723  |                  |  
|                                |  |                 |         |                  |  
|Total assets                    |  | $               | 420,859 |                  | $
|                                |  |                 |         |                  |  
|                                |  |                 |         |                  |  
|NOW deposits                    |  | $               | 39,013  |                  | $
|Money market deposits           |  |                 | 45,040  |                  |  
|Savings deposits                |  |                 | 79,396  |                  |  
|Time deposits                   |  |                 | 132,499 |                  |  
|                                |  |                 |         |                  |  
|Total interest bearing deposits |  |                 | 295,948 |                  |  
|Borrowings                      |  |                 | 58,004  |                  |  
|                                |  |                 |         |                  |  
|Interest bearing liabilities    |  |                 | 353,952 |                  |  
|Demand deposits                 |  |                 | 36,665  |                  |  
|Other liabilities               |  |                 | 3,167   |                  |  
|Shareholders equity            |  |                 | 27,075  |                  |  
|                                |  |                 |         |                  |  
|Total liabilities and equity    |  | $               | 420,859 |                  | $
|                                |  |                 |         |                  |  
|Net Interest Spread             |  |                 |         |                  |  
|Net Interest Margin             |  |                 |         |                  |  

FTE basis net interest income presents earnings on tax-advantaged securities on a basis equivalent to yields on fully-taxable securities. A tax rate of 40% was used to compute the tax-equivalent adjustment for all periods presented. A reconciliation of net interest income
 follows:

|                                   |  | Three months ended June 30, |       | Six months ended June 30, |  
|---------------------------------- |  | --------------------------- | ----- | ------------------------- | -
|                                   |  |                             |       |                           |  
|Net interest income (in thousands) |  | 2003                        |       | 2002                      |  
|                                   |  |                             |       |                           |  
|As reported in the consolidated    |  |                             |       |                           |  
|income statements                  |  | $                           | 3,047 |                           | $
|Tax-equivalent adjustment          |  |                             | 88    |                           |  
|                                   |  |                             |       |                           |  
|FTE basis                          |  | $                           | 3,135 |                           | $
|                                   |  |                             |       |                           |  



18

---



Back to Contents

Net Interest Income:     Net interest income decreased by $22 thousand and $10 thousand for the second quarter and for the year-to-date. Growth in earning assets was offset by margin compression during these periods.

Interest rates continued to decline in 2003, following the steep declines in 2002 to record low levels. Short term treasury rates declined by about 0.35% in the first six months, while the ten year treasury rate declined by about 0.80% to a low of 3.11% near the end of the
 second quarter. Subsequently, by the date of this report, the ten year treasury rate had rebounded to about 4.30%. The plunge in rates in the second quarter fueled record demand for asset refinancings in many major markets. A modest recovery in the stock market, together
 with the low interest rates, also muted the unusually strong deposit demand experienced in recent years. The slower deposit growth constrained opportunities to offset lower yields with higher volume. The Company is asset sensitive, indicating that net interest income is
 negatively affected when interest rates decrease. This is further discussed in the Interest Rate Sensitivity section of this report.

Total earning assets grew by $11 million (3%) during the first six months of 2003. This growth was funded primarily by $5 million in deposit growth and $4 million in net new borrowings. The asset growth was held in short term investments at period-end, which increased by
 $17 million to $22 million for the year-to-date.

The net interest margin measured
    3.17% in the most recent quarter, compared to 3.37% in the second quarter
    of 2002. The margin had improved to 3.39% in the first quarter of 2003, but
    declined further in the most recent quarter. This was primarily due to changes
    in the  purchased assets portfolio, including a .60% reduction in the average
    yield on investment securities and a $12 million reduction in the average
    balance of investment securities and government guaranteed loans, with the
    proceeds
    being held
    in lower yielding
    short term investments.

For the first six months of 2003, most asset yields and liability costs continued to decrease due to the ongoing effects of lower interest rates. The yield on earning assets fell to 5.60% in the second quarter of 2003, from 6.51% in the second quarter of 2002 and from 6.11% in
 the fourth quarter of 2002. The cost of interest bearing liabilities declined to 2.72%, from 3.46% and from 3.07% for the same periods, respectively.

Provision for Loan Losses:     The provision is made to maintain the allowance for loan losses at a level deemed adequate by management. The provision was $51 thousand for the first six months of the year, compared to $237 thousand in the same period of the prior year.
 The higher provisioning in 2002 related to growth in commercial loans and to an increase in the impairment reserve on one loan. The allowance totaled $4.1 million, or 1.59% of regular loans at June 30, 2003, which was little changed from 1.60% at the previous year-end.

Non-Interest Income:     Service charges and other income grew by $520 thousand (94%) in the second quarter and by $940 thousand (90%) in the first six months. Secondary market income increased by $413 thousand for the second quarter and by $710 thousand for the year-to-date in 2003, compared to the same period in 2002. Proceeds from loans sold totaled $59 million for the first half of 2003 compared to $10 million for the same period last year. The pipeline of applications in process for loans to be held for sale totaled $33 million at June
 30, 2003. The volume of new applications declined after quarter-end after the sharp increase in long-term interest rates. Service charge and other income for the first six months also benefited from a $148 thousand increase in non-deposit investment product commissions.
 Under a new third party agreement, the Company records these commissions on a gross basis, rather than on a net basis. The higher income reflected this new commission structure, together with an increase in sales volume. Excluding the above increases, other revenues from
 service charges and other income increased by $82 thousand (8%), including a $40 thousand increase in prepayment fees associated with loan refinancings. For the first six months of 2003, the ratio of fee income to total revenues increased to 24% from 14% in the first half of
 2002 (total revenues are the sum of net interest income and service charges and other income).



19

---



Back to Contents

Net securities gains decreased by $369 thousand in the first six months of 2003, compared to the same period in 2002. In the first six months of 2003, the Company recorded a net securities loss of $66 thousand, including gross gains of $1.107 million and gross losses of
 $1.173 million. Securities gains were recorded on the sale and redemption of $6 million in corporate securities which were viewed as fully valued. The securities loss was recorded on a debt security issued by a mutual insurance company which was written down to estimated
 fair value. The net gain recorded in 2002 was primarily due to the sale of two utility common stocks due to favorable market conditions for these securities.

Non-Interest Expense and Income
      Tax Expense:     Non-interest expense increased
      by $346 thousand (14%) in the second quarter and by $548 thousand (11%)
      in the first six months of 2003 compared to 2002. For the first six months,
      most of the expense increase was in  compensation expense related to higher
      business volumes, including a $354 thousand increase in commissions and
      temporary help expense. Compensation expense in 2003 also included a new
      compensation related to investment product sales under the new third party

 agreement. Higher pension costs also contributed an $81 thousand increase. Total
      full time equivalent staff measured 111 at quarter-end, compared to 109
      at year-end 2002. During the second quarter, purchased services expense
      increased by $123 thousand due mainly to  corporate strategic initiatives,
      including costs related to the merger agreement. Excluding compensation
      and higher purchased services expenses, all other expenses decreased by $59
      thousand (2%) during the first six months of the year. The ratio of total
      annualized non-interest expense to
 average total assets was 2.60% in the first six months of 2003, compared to 2.51%
      for the first half of 2002. Due to the higher fee income, the efficiency
      ratio improved to 64.9% compared to 65.7% for the same periods, respectively.
      Also, for the first six months of 2003 vs. 2002 the effective income tax
      rate increased to 30.6% from 30.2% due to a lower proportionate balance
      of equity
      investments,
      together
      with
      lower
      average yields on equity investments. The effective income tax rate benefits
      from the dividends received deduction on equity securities, accrued increases
      in cash surrender
 value of bank owned life insurance, and the state income tax benefit of the
      Companys passive investment corporation.

Comprehensive Income:     Comprehensive income includes changes (after tax) in the market valuation of investment securities available for sale. Comprehensive income was $5.15 million in the first half of 2003, compared to $1.34 million in the same period last year. The
 net unrealized loss on securities declined in the first half of 2003 due to the plunge in interest rates, improved market spreads on corporate debt securities, and the recognition of a loss deemed to be other-than-temporary. Please see the following discussion on investment
 securities.

FINANCIAL CONDITION

Cash and Cash Equivalents:     Total cash and equivalents increased by $21 million to $39 million at June 30, 2003 due to decreases totaling $12 million in loans held for sale and government guaranteed loans, along with increases totaling $9 million in deposits and
 borrowings. The Company expects to reinvest the majority of short-term investments into higher yielding loans and investment securities during the second half of the year.

Investment Securities:     As previously noted, during the most recent quarter, Alliance eliminated the category of securities held to maturity and transferred the outstanding balance of these securities to the available for sale category. This represented a change in intent
 regarding the entire balance of securities held to maturity, which consisted of ten securities with an amortized cost of $5.1 million. All future purchases of investment securities will be categorized as available for sale for the foreseeable future.

Total investment securities increased by less than 1% during 2003. Proceeds of $25 million from repayments, maturities, calls, and sales were reinvested into purchases of $23 million. The $25 million in proceeds included $8 million of U.S. agency securities, $9 million of
 mortgage backed securities, and $8 million of corporate debt and equity securities. The $23 million in purchases were all in three year adjustable rate U.S. agency mortgage passthrough securities.



20

---



Back to Contents

At June 30, 2003, total securities of $93 million included government, agency, and mortgage backed securities totaling $47 million (50%). All of these securities were rated AA or AAA. Corporate debt and equity securities totaled $44 million (47%) and investments in Federal
 Home Loan Bank and Bankers Bank Northeast totaled $3 million (3%). All of the corporate securities had ratings by Moodys and/or Standard & Poors, except for $8 million in utility common stocks, all of which were ranked in the five highest stock ranking categories by
 Standard & Poors and a $2.5 million ultrashort bond fund. Excluding non-investment grade rated securities (discussed below), the rated corporate securities had an average rating of A- at June 30, 2003.

The securities portfolio includes six corporate debt securities which are rated non-investment grade. One of these debt securities was downgraded further during the current quarter and failed to make a scheduled payment. For the first six months of 2003, Management recorded
 total charges of $1.17 million to write down this security to estimated fair value. At quarter-end, the Company had four securities rated in the BB- to BB+ range with a total unrealized loss of $328 thousand (7% of unamortized cost). The Company had two debt securities rated
 D which had been written down for other-than-temporary decline in value. The equity security portfolio had a net unrealized loss of $1.28 million, concentrated in three utility common equity securities with an unrealized loss of $1.5 million, at June 30, 2003. Managements
 assessment was that this decline was temporary and the prices of these securities are expected to improve over time.

The total investment securities portfolio
    had a $608 thousand net unrealized gain as of June 30, 2003, measuring 0.7%
    of amortized cost, compared to a net unrealized loss of $3.3 million at
    year-end 2002, measuring 3.4% of amortized cost. As previously noted, this
     improvement was due to generally lower interest rates, improved spreads
    on corporate securities, and the recognition of a loss deemed other than
    temporary.

The average balance of investment securities decreased by $10 million in the most recent quarter, compared to the fourth quarter of 2002, and by $6 million compared to the second quarter of 2002. The quarter-end balance was slightly higher than the year-end 2002 balance,
 as sales and runoff early in the quarter were replaced by purchases later in the quarter. The fully taxable equivalent yield on investment securities was 4.56% in the most recent quarter, down more than 2% from 6.81% in the same quarter of the previous year due to the
 combined effects of sales, runoff, lower interest rates, and reinvestments into shorter duration, lower yielding mortgage backed securities.

Total Loans:     Total loans increased by $1 million to $279 million for the first half of 2003. Total regular loans increased by $6 million to $258 million. The growth was mostly in residential mortgage loans, which primarily offset runoff of similar duration government
 guaranteed loans. The Company actively promoted its fee free mortgage refinance loans, with fixed rates in the 3-15 year range. As previously noted, prepayment speeds of many loan types accelerated sharply in the second quarter until long term rates increased after quarter
 end. During the first half of 2003, Alliance closed $60 million of conforming residential mortgages, plus an additional $16 million of fee free refinance mortgages. Commercial loan demand was generally slower in the first half of the year, but the Company believes that an
 improving economy in the second half of the year will cause such loan demand to increase. The balance of residential mortgage loans held for sale declined to $5 million at June 30, 2003, reflecting a high volume of sales shortly before the end of the quarter.

The average balance of total loans was flat in the most recent quarter compared to the prior quarter. It was up by $5 million from the fourth quarter of 2002 and by $22 million from the second quarter of 2002. The annualized growth rate of average regular loans was 7.5% in
 the most recent quarter, compared to the last quarter of 2002. The yield on total loans decreased to 6.28% from 6.60% for these periods due to the continuing effects of prime rate decreases and to ongoing refinances at lower interest rates.

Nonperforming Assets:     There were no foreclosed assets at June 30, 2003. Nonaccruing loans totaled $1.1 million, compared to $2.4 million at year-end 2002. Nonperforming assets were 0.27% of total assets at June 30, 2003, which was also improved from 0.59% at the
 beginning of the year.



21

---



Back to Contents

Allowance for Loan Losses:     The allowance totaled $4.10 million (1.59% of regular loans) at June 30, 2003, compared to $4.05 million (1.60% of regular loans) at year-end 2002. During the first half of the year, gross charge-offs were $28 thousand and gross recoveries were
 $27 thousand. The allowance measured 361% of nonaccruing loans at quarter-end.

Deposits and Borrowings:     Total deposits increased by $5 million in the first half of 2003. Increases were recorded in all categories except for time deposits, which decreased due to run-off of higher rate time accounts booked in previous years which were not retained in the
 current low interest rate environment. Non-maturity deposits grew at a 10% annualized rate for the first half, down from a 14% growth rate in the year 2002. Lower interest rates and an improvement in the stock market are believed to have contributed to a slowing in deposit
 demand, from the high growth levels in previous years. Total borrowings increased by $4 million in the first half of 2003, as some medium term Federal Home Loan Bank borrowings were used to offset time account runoff.

Total deposits averaged $336 million in the most recent quarter, which was little changed from $334 million in the fourth quarter of 2002 and which was increased from $325 million in the second quarter of 2002. The average cost of interest bearing deposits declined to 2.12%
 in the most recent quarter from 2.55% in the fourth quarter of 2002, while average borrowing costs decreased to 5.90% from 5.99%.

Interest Rate Sensitivity:     The
    Companys interest rate sensitivity has increased modestly in the first
    half of 2003. The one year interest rate gap is estimated to have increased
    to $48 million at June 30, 2003 from $37 million at year-end 2002. The gap
    is the difference  between rate sensitive assets and rate sensitive liabilities.
    As a percentage of earning assets, the gap is estimated to be 12%, which
    is viewed as a minor exception to the Banks policy guideline of 10%,
    and which is expected to decline based on anticipated loan originations in
    2003.
    The
    Company believes that income and equity value would increase in a rising
    rate environment and decrease in a decreasing rate environment, primarily
    due to rate adjustments in its portfolio of prime based commercial and consumer
    loans. The Company believes that its
 earnings and equity sensitivities also exceeded policy limits at June 30 to
    a minor extent. These sensitivities were expected to come within limits based
    on the anticipated reduction in the one year interest rate gap. With interest
    rates at comparatively low levels, the Company  generally is cautious toward
    the acquisition of new long term fixed rate assets in order to control equity
    at risk in a rising rate environment. Due to the low and volatile interest rate environment, uncertainty in the modeling process has increased.

Liquidity and Cash Flows:     The
    Companys primary use of funds in the first half of 2003 was the purchase
    of three year adjustable rate mortgage passthrough agency securities. These
    purchases were funded by sales and runoff from other investment securities.
    The Company  increased short term FHLBB borrowings in the first quarter,
    until short term investments started to build as a result of deposit and
    borrowing growth, together with reductions in loans held for sale and government
    guaranteed loans. The majority of short term investments are
 expected to be reinvested in loans and securities in the second half of the
    year. Borrowings and time deposits are the primary sources of liquidity for
    additional balance sheet growth. Short term investments and securities available
    for sale provide additional
    sources of liquidity. Additionally, the portfolio of government guaranteed
    loans represents a readily marketable pool of assets, although Management
    has no present intent to sell these assets. The Companys
    primary source of funds is dividends received from the Bank, and its primary
    use
    of funds
    is
    dividends
    paid to
    shareholders and to trust preferred security holders.

Capital Resources:     Shareholders equity increased by $5 million to $30 million during the first half of 2003, benefiting from the comparatively high comprehensive income. Total equity measured 7.1% of assets at June 30, which was up from 6.2% at year-end 2002. At June
 30, both Alliance and Tolland Bank continued to be capitalized in accordance with the well capitalized regulatory classification.

As discussed in Note 7 to the consolidated
    financial statements, the adoption of FASB Interpretation No. 46 (FIN 46)
    is required beginning in the third quarter of 2003. This may affect the financial
    reporting in the consolidated financial statments for the Companys
    two statutory business trusts that have issued trust preferred securities
    totaling $7 million, and their continued qualification as
    Tier I capital
    for the Company
    under
    regulatory definitions. These financial reporting and regulatory determinations
    are currently under review and the Company expects that its capital will
    remain
    in excess of all regulatory requirements.



22

---



Back to Contents

ITEM 3.     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

See the discussion and analysis of quantitative and qualitative disclosures about market risk provided in the Companys Annual Report on Form 10-K for the year ended December 31, 2002 filed on March 31, 2003. See also the discussion of Interest Rate Sensitivity in Item 2
 of this Form 10-Q.

ITEM 4.     CONTROLS AND PROCEDURES

Based on their evaluation as of June 30, 2003, the Companys Chief Executive Office, Joseph H. Rossi and Chief Financial Officer, David H. Gonci, concluded the Companys disclosure controls and procedures were effective to ensure that information required to be disclosed
 in the reports that the Company files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commissions rules and forms. There were no changes during the
 quarter ended June 30, 2003 that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.



23

---



Back to Contents

PART II     OTHER INFORMATION

|Item 1. |  | LEGAL PROCEEDINGS
|------- |  | -----------------

| |  |  |                                                                                                                                 
| |  |  | --------------------------------------------------------------------------------------------------------------------------------
| |  |  | The Company is not involved in any material legal proceedings other than ordinary routine litigation incidental to its business.

|        | 
|------- | 
|Item 2. | 

| |  | 
| |  | 
| |  | 

|        | 
|------- | 
|Item 3. | 

| |  | 
| |  | 
| |  | 

|        | 
|------- | 
|Item 4. | 

| |  | 
| |  | 
| |  | 

|        | 
|------- | 
|Item 5. | 

| |  | 
| |  | 
| |  | 

|        | 
|------- | 
|Item 6. | 

| |  |  |    
| |  |  | ---
| |  |  | (a)

| |  |  | 
| |  |  | 
| |  |  | 

| |  |  |  | 
| |  |  |  | 
| |  |  |  | 

| |  |  |  | 
| |  |  |  | 
| |  |  |  | 

| |  |  |  | 
| |  |  |  | 
| |  |  |  | 

| |  |  |  | 
| |  |  |  | 
| |  |  |  | 

| |  |  |    
| |  |  | ---
| |  |  | (b)

| |  |  |  | 
| |  |  |  | 
| |  |  |  | 

| |  |  |  | 
| |  |  |  | 
| |  |  |  | 



24

---



Back to Contents

Signatures

| |  | Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

ALLIANCE BANCORP OF NEW ENGLAND, INC.



|Date:     August 13, 2003 |  |  | /s/ Joseph H. Rossi                           | 
|------------------------- |  |  | --------------------------------------------- | 
|                          |  |  |                                               | 
|                          |  |  | Joseph H. Rossi                               | 
|                          |  |  | President/Chief Executive Officer             | 
|                          |  |  |                                               | 
|                          |  |  |                                               | 
|Date:     August 13, 2003 |  |  | /s/ David H. Gonci                            | 
|                          |  |  |                                               | 
|                          |  |  | David H. Gonci                                | 
|                          |  |  | Senior Vice President/Chief Financial Officer | 



25

---