1


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-QSB

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

                For the quarterly period ended September 30, 2002

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

         For the transition period from __________ to __________.

                        Commission File Number 000-18887

                             COLONIAL TRUST COMPANY
             (Exact name of registrant as specified in its charter)

         Arizona                                     75-2294862
(State of Incorporation)                    (IRS Employer identification Number)

                               5336 N. 19th Avenue
                             Phoenix, Arizona 85015
                    (Address of principal executive offices)

                                  602-242-5507
                         (Registrant's telephone number)

                                      NONE
      (Former name, address and fiscal year, if changed since last report)

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

                          Yes ___X______ No __________

APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS DURING THE
PRECEDING FIVE YEARS

     Check whether the registrant filed all documents and reports required to be
filed by Section 12, 13 or 15 (d) of the Exchange Act after the  distribution of
securities under a plan confirmed by court.

                          Yes __________ No __________

                      APPLICABLE ONLY TO CORPORATE ISSUERS

     State the number of shares  outstanding of each of the issuer's  classes of
common equity, as of the last practicable date: 757,914

Transitional Small Business Disclosure Format (check one):

                           Yes _________ No ___X______

<page>
2

                            COLONIAL TRUST COMPANY

                                      INDEX

                                                                            Page
Part I. Financial Information:

         Item 1: Financial Statements                                         3

                  Condensed Balance Sheets                                    3

                  Condensed Statements of Earnings (Loss)                     4

                  Condensed Statements of Cash Flows                          5

                  Notes to Condensed Financial Statements                     6

         Item 2: Management's Discussion and Analysis or
                  Plan of Operation                                           12

         Item 3: Controls and Procedures                                      20

Part II. Other Information

         Item 1: Legal Proceedings                                            21

         Item 2: Changes in Securities                                        23

         Item 3: Default Upon Senior Securities                               23

         Item 4: Submission of Matters to a Vote of Security Holders          23

         Item 5: Other Information                                            23

         Item 6: Exhibits and Reports on Form 8-K                             23

SIGNATURES                                                                    23

Certifications Under Section 302 of the Sarbanes-Oxley Act of 2002            24





<page>
3

                             COLONIAL TRUST COMPANY

                          PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

                                                Condensed Balance Sheets
                                           (Unaudited)
         ASSETS                     September 30, 2002            March 31, 2002

Cash and cash equivalents                     $193,800                  $166,592
Receivables                                  1,019,478                   853,256
Income tax receivable                           87,229                   111,819
Note receivable                                229,469                   324,156
Property, furniture and equipment, net         701,042                   705,426
Excess of cost over fair value acquired, net   104,729                   104,729
Restricted cash                                509,655                   522,414
Other assets                                   151,383                    99,382
                                            ----------                ----------
                                            $2,996,785                $2,887,774
                                            ==========                ==========

LIABILITIES AND STOCKHOLDERS' EQUITY

Accounts payable and accrued liabilities      $218,703                  $213,729
             Total Liabilities                 218,703                   213,729

Stockholders' equity:
Common stock, no par value;
     25,000,000 shares authorized,
     757,914 issued and outstanding,
     at September 30, 2002 and 729,727
     issued and outstanding at
     March 31, 2002                            689,286                   614,286
Additional paid-in capital                     506,208                   506,208
Retained earnings                            1,582,588                 1,553,551
                                             ---------                 ---------
             Total stockholders' equity      2,778,082                 2,674,045
                                             ---------                 ---------


                                            $2,996,785                $2,887,774
                                            ==========                ==========



See accompanying notes to condensed financial statements.




<page>
4

                             COLONIAL TRUST COMPANY

               Condensed Statements of Earnings (Loss) (Unaudited)

                                   Three-month periods       Six-month periods
                                   Ended September 30,       Ended September 30,

Revenues:                             2002         2001        2002         2001

Bond servicing income             $453,172     $513,456    $855,988   $1,096,944
IRA servicing fees-corporate       154,466      130,484     331,337      310,766
IRA servicing fees-personal trust   71,786       64,932     146,632      131,287
Trust fee income                   350,119      232,151     648,807      470,803
Interest income                      9,796       17,786      20,056       36,200
                                 ---------      -------   ---------    ---------
Total revenue                    1,039,339      958,809   2,002,820    2,046,000



General and administrative
expenses                           932,721    1,097,256   1,942,845    2,028,578
                                   -------    ---------   ---------    ---------

Earnings (loss) before
income taxes                       106,618     (138,447)     59,975       17,422

Income taxes (benefit)              43,666      (56,648)     24,589        7,143
                                    ------      -------      ------        -----


Net earnings (loss)                $62,952     ($81,799)    $35,386      $10,279
                                   =======     ========     =======      =======

Basic net earnings (loss)
per common share                      $.09        ($.11)       $.05         $.01
                                      ====        =====        ====         ====

Diluted net earnings (loss)
per common share             (1)      $.08        ($.11)       $.05         $.01
                                      ====        =====        ====         ====



Weighted average shares
outstanding - basic                728,240      732,017     728,578      731,095
                                   =======      =======     =======      =======

Weighted average shares
outstanding - diluted        (1)   752,004      732,017     752,129      755,242
                                   =======      =======     =======      =======


(1) Stock  options  are not  included  in diluted  EPS where there is a net loss
since they are anti-dilutive.


See accompanying notes to condensed financial statements.


<page>
5



                             COLONIAL TRUST COMPANY

                 Condensed Statements of Cash Flows (Unaudited)

                                                              Six-month periods
                                                             Ended September 30,
                                                             -------------------

                                                                2002        2001
                                                                ----        ----
Cash flows from operating activities:
Net earnings                                                 $35,386     $10,279
Adjustments to reconcile net earnings to
 net cash provided by (used in) Operating activities:
 Depreciation and amortization                                61,810      79,930

 (Increase) decrease in receivables                        (166,222)      49,333
 Increase in other assets                                   (52,001)    (59,862)
 Decrease in income tax receivable                            24,590          -
 Increase (decrease) in accounts payable and
  accrued liabilities                                          4,974   (118,664)
                                                            --------   ---------
Net cash used in operating activities                       (91,463)    (38,984)
                                                            --------   ---------

Cash flows from investing activities:
Purchase of property, furniture and equipment               (57,426)     (9,107)
Additions to note receivable                                 (5,313)   (234,793)
Payments received on note receivable                         100,000     100,000
Decrease in restricted cash                                   12,759       2,771
                                                              ------   ---------
Net cash provided by (used in) investing activities           50,020   (141,129)
                                                              ------   ---------

Cash flows from financing activities:
Purchase and retirement of common stock                      (6,349)     (6,978)
Proceeds from issuance of common stock under
 stock option plan                                            75,000      35,375
                                                              ------      ------
Net cash provided by financing activities                     68,651      28,397
                                                              ------      ------

Increase (decrease) in cash and cash equivalents              27,208   (151,716)
Cash and cash equivalents at beginning of period             166,592     319,204
                                                            --------    --------
Cash and cash equivalents at end of period                  $193,800    $167,488
                                                            ========    ========


See accompanying notes to condensed financial statements.




<page>
6

                             COLONIAL TRUST COMPANY



                     Notes to Condensed Financial Statements

1.   Significant  Accounting  Policies

     In the opinion of Colonial Trust Company (the "Company" or "Colonial"), the
     accompanying   unaudited   condensed   financial   statements  contain  all
     adjustments necessary to present fairly the financial position, the results
     of operations and cash flows for the periods presented. The results for the
     three  and  six  months  ended  September  30,  2002  are  not  necessarily
     indicative  of the  results  for the full  fiscal  year.  The  accompanying
     condensed  financial  statements do not include all disclosures  considered
     necessary for a fair presentation in conformity with accounting  principles
     generally  accepted  in the  United  States of  America.  Therefore,  it is
     recommended that these accompanying  statements be read in conjunction with
     the financial  statements  appearing in the Company's Annual Report on Form
     10-KSB  as of and for the  year  ended  March  31,  2002.  The  independent
     auditors'   report   included  in  that  10-KSB  report  stated  there  was
     substantial  doubt  about the  Company's  ability  to  continue  as a going
     concern.

     (a)      Nature of Business

              The Company was  incorporated  on August 15, 1989, in the State of
              Arizona for the purpose of engaging in the business of acting as a
              fiduciary.  The  Company's  Common Stock is  registered  under the
              Securities Exchange Act of 1934.

              The Company  serves as trustee under various bond  indentures  for
              issuers of bonds in 40 states and the  District of  Columbia.  The
              issuers are primarily churches and other non-profit organizations.
              From time to time,  the Company  serves as trustee  and/or  paying
              agent on bond offerings of for-profit organizations.  However, the
              Company's  Board of Directors  adopted a policy on October 8, 2001
              pursuant to which the Company will not serve as indenture  trustee
              on  for-profit  issuances  without  a  unanimous  consent  of  the
              Company's   Trust  &  Investments   Committee  and  the  Board  of
              Directors.  Since this  policy was  adopted,  the  Company has not
              agreed to serve as  indenture  trustee  on any new bond  issues of
              for-profit  entities.  As trustee,  the Company  receives,  holds,
              invests  and  disburses  the  bond  proceeds  as  directed  by the
              applicable  trust indenture and receives weekly or monthly sinking
              fund payments from the issuer of bonds, and, as paying agent, pays
              the semi-annual principal and interest payments to the bondholder.

              The Company also serves as custodian of  self-directed  individual
              retirement  accounts  for  certain  bondholders  or  employees  of
              religious organizations.

              The  Company's   Personal   Trust  segment   provides   investment
              management,  administration  and custodial  services for customers
              with  various  securities  held in trust or in  investment  agency
              accounts.  The Company  also acts as custodian  for  self-directed
              individual retirement accounts through its Personal Trust segment.

<page>
7
     (b)      Revenue Recognition

              Under the  trust  indentures  with  organizations  issuing  bonds,
              Colonial,  for its services,  principally  earns revenues based on
              three fee structures.  The first fee structure  allows Colonial to
              invest trust funds held for  disbursement and retain the gains and
              earnings therefrom.  The second fee structure requires the issuing
              institution  to pay a percentage  of the bond proceeds to Colonial
              for set-up and printing costs during the first year. Additionally,
              an annual  maintenance fee is required each  succeeding  year. The
              third fee structure  entitles  Colonial to interest earnings up to
              2.5% of daily trust funds held in bond  program  fund  accounts in
              lieu of a set-up fee.  Annual  maintenance  fees and bond printing
              costs are charged as a percentage  of the related  bond  issuance.
              Colonial also receives fees for services provided as custodian for
              self-directed individual retirement accounts.

              In connection with providing investment management, administration
              and custodial  services,  Colonial  earns revenue based on two fee
              structures. The first fee structure is established as a percentage
              of the fiduciary  assets that Colonial  holds as trustee or agent.
              Fees  are  assessed  on a  monthly  basis to  individual  accounts
              according  to the prior month end  estimated  fair market value of
              each  account.  The  second  fee  structure  relates  to an annual
              minimum fee that is set up to cover the  maintenance  of fiduciary
              assets  Colonial  holds  in  both  trust  and   self-directed  IRA
              accounts.  Minimum fees are assessed  monthly,  based on 1/12th of
              the published annual minimum.



     (c)      Computation of Basic and Diluted Net Earnings (Loss) Per Common
              Share

              Basic  earnings  (loss) per share is  computed  based on  weighted
              average  shares  outstanding  and excludes any potential  dilution
              from stock options,  warrants and other common stock  equivalents.
              Diluted  EPS  reflects  potential  dilution  from the  exercise or
              conversion of securities into common stock or from other contracts
              to issue common stock.

2.   Note receivable

     On December  1, 1990,  the  Company  entered  into a Master Note and Letter
     Agreement with Church Loans and Investment  Trust,  Inc., its former parent
     corporation.  The Master Note, in the maximum amount of $1,000,000,  is due
     on demand,  bears interest  payable  monthly at 1% less than the prime rate
     and is  unsecured.  Amounts  advanced  from time to time may be prepaid and
     re-borrowed.

3.   Earnings (Loss) Per Share

     A  reconciliation  from basic earnings (loss) per share to diluted earnings
     (loss) per share for the three-month and six-month  periods ended September
     30, 2002, and September 30, 2001 follows:

<page>
8

                                     Three-month periods     Six-month periods
                                     Ended September 30,     Ended September 30,

                                        2002        2001        2002        2001
                                        ----        ----        ----        ----

         Net earnings (loss)         $62,952   ($81,799)     $35,386     $10,279
                                     -------   --------      -------     -------

         Basic EPS
         -weighted average
         shares outstanding          728,240     732,017     728,578     731,095
                                     =======     =======     =======     =======

         Basic earnings (loss)
         per share                      $.09      ($.11)        $.05        $.01
                                        ====      ======        ====        ====

         Basic EPS
         -weighted average
         shares outstanding          728,240     732,017     728,578     731,095

         Effect of dilutive securities:
         Stock options           (1)  23,764           -      23,551      24,146
                                      ------           -      ------      ------

         Diluted EPS
         -weighted average
         shares outstanding          752,004     732,017     752,129     755,242
                                     =======     =======     =======     =======

         Diluted earnings (loss)
         per share                      $.08      ($.11)        $.05        $.01
                                        ====      ======        ====        ====

         Stock options not included
         in Diluted EPS since
         anti-dilutive                     -     144,722           -           -
                                           =     =======           =           =

         (1) Stock options are not included in diluted EPS where there is a net
             loss since they are anti-dilutive.


4.   Business Segments

     Operating  results and other financial data are presented for the principal
     business  segments of the Company for the three-month and six-month periods
     ended  September  30,  2002 and  September  30,  2001.  The Company has two
     distinct  business  segments  consisting  of Corporate  Trust  services and
     Personal Trust services.

     In  computing  operating  profit  by  business  segment,  interest  income,
     portions of  administrative  expenses and other items not considered direct
     operating expenses were considered to be in the Other category.

<page>
9

                                  Corporate   Personal
                                  Trust       Trust        Other      Total

         Three-month periods:

            September 30, 2002
         Bond Servicing Income    $453,172           -          -       $453,172
         IRA Servicing Fees        154,466     $71,786          -        226,252
         Trust Fee Income                -     350,119          -        350,119
         Interest Income                 -           -     $9,796          9,796
                                  --------    --------     ------     ----------
                                  $607,638    $421,905     $9,796     $1,039,339
                                  ========    ========     ======     ==========

         General & Administrative
         Expenses                 $328,592    $303,944   $300,185       $932,721


            September 30, 2001
         Bond Servicing Income    $513,456           -          -       $513,456
         IRA Servicing Fees        130,484     $64,932          -        195,416
         Trust Fee Income                -     232,151          -        232,151
         Interest Income                 -           -    $17,786         17,786
                                  --------    --------    -------       --------
                                  $643,940    $297,083    $17,786       $958,809
                                  --------    --------    -------       --------

         General & Administrative
         Expenses                 $573,244    $257,339   $266,673     $1,097,256
                                  --------    --------   --------     ----------


         Six-month periods:

            September 30, 2002
         Bond Servicing Income    $855,988           -          -       $855,988
         IRA Servicing Fees        331,337    $146,632          -        477,969
         Trust Fee Income                -     648,807          -        648,807
         Interest Income                 -           -    $20,056         20,056
                                ----------    --------    -------     ----------
                                $1,187,325    $795,439    $20,056     $2,002,820
                                ----------    --------    -------     ----------

         General & Administrative
         Expenses                 $758,731    $619,417   $564,697     $1,942,845


            September 30, 2001
         Bond Servicing Income  $1,096,944           -          -     $1,096,944
         IRA Servicing Fees        310,766    $131,287          -        442,053
         Trust Fee Income                -     470,803          -        470,803
         Interest Income                 -           -    $36,200         36,200
                                ----------    --------    -------     ----------
                                $1,407,710    $602,090    $36,200     $2,046,000
                                ----------    --------    -------     ----------

         General & Administrative
         Expenses                 $931,077    $509,313   $588,188     $2,028,578
                                  --------    --------   --------     ----------

<page>
10

5.   Commitments and Contingencies

     Colonial is subject to the maintenance of a minimum capital  requirement of
     $500,000  pursuant to State of Arizona (the State) banking  regulations all
     of which must be  "liquid"  (as defined by the State) as of  September  30,
     2002. To satisfy this  requirement,  Colonial owns  certificates of deposit
     held with banks totaling  $509,655 at September 30, 2002.  These assets are
     classified  as restricted  cash in the  accompanying  balance  sheets as of
     September 30, 2002.

     Colonial  is involved in lawsuits  and claims  incidental  to the  ordinary
     course  of  its  operations.  In  the  opinion  of  management,   based  on
     consultation with legal counsel,  with the possible exception of the events
     mentioned  below,  the  effect  of such  matters  will not have a  material
     adverse effect on the Company.

     A. On March 19, 2001,  Stevens  Financial Group,  Inc.  ("Stevens") filed a
     Voluntary Petition under Chapter 11 of the United States Bankruptcy Code in
     the United  States  Bankruptcy  Court for the District of Arizona (Case No.
     01-03105-ECF-RTB) (the "Stevens Bankruptcy Proceeding"). The Company serves
     as Trustee under seven Trust  Indentures  (the "Stevens Trust  Indentures")
     which secure  obligations  of Stevens under certain Time  Certificates  and
     Fixed Rate  Investments.  Stevens has  defaulted  on all  outstanding  Time
     Certificates and Fixed Rate Investments.

     On February 1, 2002, a Complaint  (Adv. No.  01-1319) was filed against the
     Company  and other  parties in the  Stevens  Bankruptcy  Proceeding  by the
     Trustee for the Estate of Stevens.  In its Complaint,  the Trustee  alleged
     that  Colonial  failed to perform  its duties as Trustee  under the Stevens
     Trust Indentures by, among other things, allegedly failing to (a) establish
     and maintain  separate  trusts under each Indenture,  (b) take  appropriate
     action  upon the  occurrence  of  defaults  under the  Indentures,  and (c)
     prepare and deliver  appropriate  reports to the Stevens investors.  In the
     Complaint, the Trustee also alleged that Colonial breached fiduciary duties
     to the Stevens  investors by allegedly  failing to (i) apply the collateral
     standards set forth in the Indentures, (ii) establish and maintain separate
     trusts,  (iii)  obtain and perfect  security  interests  in the  collateral
     described in the  Indentures,  (iv) declare  defaults  under the Indentures
     because  of the lack of  adequate  collateral,  (v)  prohibit  unauthorized
     transfers of the collateral in violation of the Indentures, (vi) advise the
     investors of Stevens'  defaults under the Time Certificates and Indentures,
     and (vii)  properly  report to investors.  The  Complaint  seeks a judgment
     against  Colonial in the amount of $40  million for its alleged  failure to
     perform its contractual duties under the Trust Indentures and a judgment in
     an amount equal to the amount invested in Time  Certificates and Fixed Rate
     Investments for Colonial's  alleged breach of fiduciary duties; the Trustee
     alleges in the  Complaint  that a total of  approximately  $92.6 million in
     Time  Certificates  and  Fixed  Rate  Investments  were  purchased  in  the
     aggregate by the Stevens investors. The Company has filed an Answer denying
     all material allegations.

<page>
11
     Colonial has  submitted a claim to its E&O  insurance  carrier based on the
     above  litigation.  The  Company's E&O carrier has reserved its rights with
     regard  to  insurance  coverage,  but is  participating  in  defending  the
     litigation.  As a result of the foregoing,  the Company is presently unable
     to  determine  whether  it will  incur any  liability  in excess of its E&O
     coverage  as a result of such  litigation.  Additionally,  the  Company has
     incurred costs of approximately $362,000 through September 30, 2002, net of
     approximately  $72,000 in defense cost reimbursements from its E&O carrier,
     in  connection  with  the  Stevens  Bankruptcy  Proceeding  and  the  above
     litigation,  which costs have been recorded as a general and administrative
     expense.  The Company will incur  additional costs in the future related to
     the Stevens Bankruptcy Proceeding and the above litigation.  The Company is
     submitting  its  defense  costs  incurred  in  connection  with  the  above
     litigation  to its E&O carrier for  reimbursement  (and will submit  future
     defense  costs to its E&O carrier for  payment or  reimbursement),  and the
     Company's  E&O  carrier is  reimbursing  the  Company for a portion of such
     costs;  however,  there may be no  assurance  as to the amount of  expenses
     incurred by the Company for which the Company  will  receive  reimbursement
     from its E&O  carrier.  The  portion  of the  costs  which  are not paid or
     reimbursed   by  the  E&O   carrier   will  be   recorded  as  general  and
     administrative expenses in the quarter in which they are incurred.

     The  Company  also  intends to attempt to recover a portion of the costs it
     has  incurred  as an  administrative  expense  in  the  Stevens  Bankruptcy
     Proceeding.  There may be no assurance  that any portion of such costs will
     be recoverable in the Stevens Bankruptcy Proceeding.

     Given the preliminary  stage of the above  litigation,  it is not presently
     possible to estimate  the  probability  or range of  potential  loss to the
     Company.  However,  the  Company's  E&O  carrier  could  successfully  deny
     coverage for the claims asserted in the above Complaint,  or the plaintiffs
     in such litigation  could recover amounts in excess of the policy limits of
     the Company's E&O Policy. Additionally, the Company may not recover all, or
     a  material  portion  of,  the costs it incurs  in the  Stevens  Bankruptcy
     Proceeding and the above litigation,  and the Company's E&O carrier may not
     reimburse  the  Company  for such  costs.  Any of the  above  could  have a
     material  and  adverse  effect on the  Company's  financial  condition  and
     results  of  operations,  could  result  in  revocation  of  the  Company's
     operating   certificate   or  the  imposition  of  sanctions  or  operating
     constraints  (including without  limitation  requiring the Company to raise
     additional capital) by the Arizona Banking Department,  and could result in
     the Company  being forced to file a petition  under the federal  bankruptcy
     laws, to attempt to enter into a sale or other business combination,  or to
     discontinue or materially  curtail its business  operations.  The financial
     statements  do not  include  any  adjustments  that might  result  from the
     outcome of these uncertainties. The significance and uncertainty related to
     these issues resulted in a modification of the independent auditors' report
     included  with the  March  31,  2002  financial  statements  to  include  a
     paragraph about the  uncertainty of the Company's  ability to continue as a
     going concern resulting from the uncertain outcome of this matter.

<page>
12
     B. On September  18, 2002,  the  Personal  Representative  of the Estate of
     Dorothy C. Long and certain  other  parties  filed a Petition for Surcharge
     and a Petition for Removal of Trustee and Appointment of Successor  Trustee
     against the Company (the "Petition").  In the Petition,  Plaintiffs alleged
     that the Company breached certain duties in connection with a loan procured
     to pay certain  federal estate taxes.  The Plaintiffs have alleged that the
     Company is liable for  $210,929,  as well as certain  expenses,  accounting
     fees,  attorneys' fees and costs as a result of its alleged  breaches.  The
     Company  has  filed an  Objection  to the  Petition  denying  all  material
     allegations  of the  Petition,  a  Counter-Petition  (against  the Personal
     Representative of the Estate) and a Third-Party  Complaint (against counsel
     for the Personal  Representative of the Estate) in the above matter.  Given
     the preliminary stage of the above litigation, it is not presently possible
     to estimate the probability or range of potential loss to the Company.  The
     financial  statements do not include any adjustments that might result from
     the ultimate outcome of the above litigation.


Item 2.  Management's Discussion and Analysis or Plan of Operation

     Critical Accounting Policies

     The  preparation  of financial  statements  in conformity  with  accounting
     principles  generally  accepted  in the United  States of America  requires
     management  to make a number of estimates and  assumptions  that affect the
     reported  amounts of assets and  liabilities  and  disclosure of contingent
     assets  and  liabilities  at the  date of the  financial  statements.  Such
     estimates  and  assumptions  affect the  reported  amounts of revenues  and
     expenses during the reporting  period.  On an ongoing basis,  management of
     the Company  evaluates  estimates  and  assumptions  based upon  historical
     experience  and  various  other  factors  and  circumstances.  The  Company
     believes its estimates and assumptions are reasonable in the circumstances;
     however,  actual results may differ from these  estimates  under  different
     future conditions.

     Management  believes  that  the  estimates  and  assumptions  that are most
     important to the portrayal of the Company's financial condition and results
     of operations, in that they require management's most difficult, subjective
     or complex judgments,  form the basis for the accounting policies deemed to
     be most critical to the Company.  These critical accounting policies relate
     to revenue recognition and contingencies related to litigation. The Company
     recognizes  revenue  when earned  based on three fee  structures  which are
     discussed in note 1 of the Company's financial  statements included in this
     Form 10-QSB.  Liability  estimates for contingencies  related to litigation
     are determined  based on the probability of loss using the best information
     available  at each  reporting  date.  Developments  related  to  changes in
     material  contingencies are reviewed on an on-going basis, and serve as the
     basis for changes in recorded liabilities, if any.

     Management  believes  estimates and  assumptions  related to these critical
     accounting  policies are appropriate under the circumstances and there have
     been no  changes  since the  fiscal  year end of March 31,  2002.  However,
     should future events or occurrences  result in unanticipated  consequences,
     there  could be a material  impact on our  future  financial  condition  or
     results of operations.

<page>
13
     Results of Operations - Three-Month Periods Ended September 30, 2002 and
     September 30, 2001
     ------------------

     The Company  had net  earnings of $62,952,  or $.08  diluted  earnings  per
     share,  for the period ended September 30, 2002,  compared to a net loss of
     $81,799,  or $.11 per diluted  share,  for the period ended  September  30,
     2001, an increase in net earnings of 177%. The Company had total revenue of
     $1,039,339  for the period  ended  September  30,  2002,  compared to total
     revenue of $958,809 for the prior year, an increase of 8%.

     The Corporate Trust segment's income decreased  $36,302 to $607,638 for the
     period ended September 30, 2002,  compared to $643,940 for the period ended
     September 30, 2001, a decrease of 6%. The Personal Trust  segment's  income
     increased  $124,822 to $421,905  for the period ended  September  30, 2002,
     compared to $297,083 for the period ended  September  30, 2001, an increase
     of 42%.

     The Corporate Trust segment's bond servicing  income  decreased  $60,284 to
     $453,172 for the period ended September 30, 2002,  compared to $513,456 for
     the period  ended  September  30,  2001, a decrease of 12%. The decrease in
     bond servicing income was primarily  attributable to the following factors.
     First,  interest  earnings  on  non  fee-based  trust  investment  balances
     decreased to approximately $24,000 for the three months ended September 30,
     2002,  compared to  approximately  $46,000 in the comparable  prior period,
     reflecting the reduction in interest rates.  Second,  interest  earnings on
     fee-based  investment  balances decreased to approximately  $77,000 for the
     three months ended September 30, 2002,  compared to approximately  $144,000
     in the  comparable  prior period,  reflecting a reduction in interest rates
     and the funds available for investment.  These were partially  offset by an
     increase  in bond  printing  fees to  approximately  $22,000  for the three
     months ended September 30, 2002,  compared to approximately  $14,000 in the
     comparable prior period.  This resulted from  approximately $7 million more
     in new bond issues in the current quarter over the comparable prior period.
     Additionally, municipal maintenance fees increased to approximately $33,000
     for the three months ended  September 30, 2002,  compared to  approximately
     $13,000 in the  comparable  prior  quarter.  This was  primarily due to the
     collection of annual fees on a defaulted  issue. At September 30, 2002, the
     Company  was  serving as trustee and paying  agent on 504  non-profit  bond
     offerings totaling approximately $466,300,000 in original principal amount;
     at September 30, 2001,  the Company was serving as trustee and paying agent
     on 461 non-profit  bond offerings  totaling  approximately  $461,700,000 in
     original principal amount.

     Revenue  from  the  Corporate  Trust  segment's  IRA  servicing  activities
     increased  $23,982 to $154,466  for the period  ended  September  30, 2002,
     compared to $130,484 for the period ended  September  30, 2001, an increase
     of 18%. This  increase was  primarily  due to  collection of  approximately
     $11,000 past-due institutional  maintenance fees and higher fees due to the
     increase  in the  number of IRA  accounts  serviced  by the  Company in the
     three-month  period ended September 30, 2002, as compared to the comparable
     quarter in the prior year,  partially offset by reduced monthly  management
     fees  attributable to lower interest rates on un-invested IRA customer cash
     balances  compared  with the  comparable  prior  quarter.  Revenue from the
     Personal  Trust  segment's IRA  servicing  activities  increased  $6,854 to
     $71,786 for the period ended  September  30, 2002,  compared to $64,932 for

<page>
14

     the period ended  September  30, 2001,  an increase of 11%. The increase in
     Personal  Trust IRA revenue was primarily due to the increase in the number
     of new IRA's  serviced by the  Company,  partially  offset by a decrease in
     fees based on declined market values  attributed to underlying  securities.
     At September  30, 2002,  the Corporate  Trust  segment was servicing  9,973
     IRA's  with  an  aggregate  value  of  approximately  $136,100,000  and the
     Personal  Trust  segment was  servicing  270 IRA Accounts with an aggregate
     value of  approximately  $50,500,000.  At September 30, 2001, the Corporate
     Trust segment was servicing  9,687 IRA Accounts with an aggregate  value of
     approximately  $180,400,000,  and the Personal  Trust segment was servicing
     229  Accounts  with an aggregate  value of  approximately  $47,200,000.  At
     September  30,  2002,  approximately  $19  million  loss  in  value  of IRA
     investment  assets  administered  by the  Corporate  Trust segment has been
     written off due to the Stevens Bankruptcy Proceeding,  which is included in
     the September 30, 2001 aggregate value.

     The Personal Trust segment's trust revenue  increased  $117,968 to $350,119
     for the period  ended  September  30,  2002,  compared to $232,151  for the
     period ended  September 30, 2001, an increase of 51%. The increase in trust
     revenue was primarily due to an increase in the number of trust, investment
     or other accounts serviced by the Company,  with  approximately  $39,000 of
     that increase attributable to a single relationship which commenced January
     2002, the recognition of approximately $8,000 of past-due prior fiscal year
     employee   benefit  trust  fees   collected   this  fiscal   quarter,   and
     approximately  $22,000  higher fees  related to real estate sales and other
     irregularly  occurring service fees in the three months ended September 30,
     2002 as compared to the comparable  prior year's quarter.  At September 30,
     2002,  the Personal  Trust  segment was serving as trustee or agent for 639
     trust,  investment accounts,  or other accounts with a fair market value of
     approximately  $118,000,000.  At  September  30, 2001,  the Personal  Trust
     segment was serving as Trustee or agent for 601 trust, investment accounts,
     or other accounts with a fair market value of approximately $125,000,000.

     Interest income  decreased  $7,990 to $9,796 for the period ended September
     30,  2002,  compared to $17,786 for the period ended  September  30, 2001 a
     decrease  of 45%.  This  decrease  was  primarily  attributable  to reduced
     earnings on monies  advanced  under the master trust note,  resulting  from
     lower  interest  rates,  and  investment  balances in the  current  quarter
     compared to the prior period.

     The Corporate Trust segment's general and administrative expenses decreased
     in the  aggregate  $244,652 to $328,592 for the period ended  September 30,
     2002,  compared to $573,244 for the period ended  September  30, 2001,  and
     decreased to 54% of segment  revenues for the period  ended  September  30,
     2002, from 89% of segment revenues for the period ended September 30, 2001.
     The Personal Trust segment's general and administrative  expenses increased
     in the aggregate  $46,605 to $303,944 for the period  ending  September 30,
     2002,  compared to $257,339 for the period ended  September  30, 2001,  but
     decreased to 71% of segment  revenues for the period  ended  September  30,
     2002 from 87% of segment  revenues for the period ended September 30, 2001.
     The decrease in the Corporate  Trust segment's  general and  administrative
     expenses as a  percentage  of segment  revenues  was due  primarily  to the
     expensing of approximately $247,000 of costs incurred through September 30,
     2001 associated with the Stevens  Bankruptcy  Proceeding (see Item 1: Legal
     Proceedings),  in the three month  period  ended  September  30,  2001,  as

<page>
15

     compared with a net refund of approximately $7,000 from our E & O insurance
     carrier, in connection with the Stevens Bankruptcy Proceeding, in the three
     months ended September 30, 2002. Although the Company intends to vigorously
     attempt to recover the costs it has  incurred to date and that it incurs in
     the future in the Stevens Bankruptcy Proceeding,  there may be no assurance
     that any  portion of such  costs will be  recovered.  The  decrease  in the
     Personal  Trust  segment's  general  and   administrative   expenses  as  a
     percentage  of segment  revenues was due primarily to the increase in trust
     revenues,  explained  above,  more than  offsetting  the  increase in staff
     personnel costs, which includes a new business  development officer, in the
     three month period ended  September 30, 2002 as compared to the  comparable
     prior period.

     The Company's  effective income tax rate remained constant at 41.0% for the
     three-month periods ended September 30, 2002 and September 30, 2001.


     Results of Operations - Six-Month Periods Ended September 30, 2002 and
     September 30, 2001
     ------------------

     The Company  had net  earnings of $35,386,  or $.05  diluted  earnings  per
     share, for the period ended September 30, 2002, compared to net earnings of
     $10,279, or $.01 diluted earnings per share, for the period ended September
     30,  2001,  an  increase  in net  earnings  of 244%.  The Company had total
     revenue of $2,002,820 for the period ended September 30, 2002,  compared to
     total revenue of $2,046,000 for the prior period, a decrease of 2%.

     The Corporate Trust segment's income  decreased  $220,385 to $1,187,325 for
     the period ended September 30, 2002,  compared to $1,407,710 for the period
     ended  September 30, 2001, a decrease of 16%. The Personal Trust  segment's
     income  increased  $196,775 to $798,865 in the period ended  September  30,
     2002,  compared to $602,090 for the period  ended  September  30, 2001,  an
     increase of 33 %.

     The Corporate Trust segment's bond servicing revenue decreased  $240,956 to
     $855,988 for the period ended  September  30, 2002,  compared to $1,096,944
     for the period ended September 30, 2001, a decrease of 22%. The decrease in
     bond servicing revenue was primarily attributable to a decrease in interest
     related earnings brought about by lower interest rates and trust investment
     account balances in the six months ended September 30, 2002, as compared to
     the  six  months  ended  September  30,  2001.  Additionally,  bond  issuer
     refinancings through loans or other products which do not result in fees to
     the company continued to negatively impact bond servicing  revenues and are
     expected to continue to negatively  impact such revenues in the foreseeable
     future.


     Revenue from the Corporate Trust segment's IRA Account servicing activities
     increased  $20,571 to $331,337  for the period  ended  September  30, 2002,
     compared to $310,766 for the period ended  September  30, 2001, an increase
     of  7%.  This  increase  was  primarily  due  to  collection  of  past  due
     institutional  maintenance  fees as well as higher fees due to the increase
     in the number of IRA's  serviced  by the  Company  in the six months  ended
     September  30, 2002 as compared  with the six months  ended  September  30,
     2001. These increases were partially offset by decreased monthly management

<page>
16

     fees  attributable to lower interest rates on un-invested IRA customer cash
     balances  as  compared  to the prior six  month  period.  Revenue  from the
     Personal  Trust  segment's IRA servicing  activities  increased  $15,345 to
     $146,632 for the period ended September 30, 2002,  compared to $131,287 for
     the period ended  September  30, 2001, an increase of 12%. The increase was
     primarily due to the increase in the number of IRA Accounts serviced by the
     Company.

     The Personal Trust segment's trust revenue  increased  $178,004 to $648,807
     for the period  ended  September  30,  2002,  compared to $470,803  for the
     period ended  September 30, 2001, an increase of 38%. The increase in trust
     revenue  was  primarily  due  to  the  increase  in the  number  of  trust,
     investment,  or other accounts  serviced by the Company with  approximately
     $68,000  attributable to a single relationship that commenced January 2002,
     and approximately $24,000 of the revenue increase coming from collection of
     past-due prior fiscal year employee  benefit trust fees,  offset in part by
     the general decline in the market values of the individual portfolios.

     Interest income decreased $16,144 to $20,056 for the period ended September
     30, 2002,  compared to $36,200 for the period ended  September  30, 2001, a
     decrease  of 45%.  The  decrease  was  primarily  attributable  to  reduced
     earnings caused by lower interest rates and investment  balances in the six
     months ended  September 30, 2002 compared to the six months ended September
     30, 2001.

     The Corporate Trust segment's general and administrative expenses decreased
     in the  aggregate  $172,346 to $758,731 for the period ended  September 30,
     2002,  compared to $931,077 for the prior  period,  and decreased to 64% of
     segment  revenues for the period  ended  September  30,  2002,  from 66% of
     segment  revenues for the prior  period.  The  decrease in Corporate  Trust
     Segment's  general and  administrative  expenses as a percentage of segment
     revenues was due primarily to a reduction in expenses  associated  with the
     Stevens   Bankruptcy   Proceeding   (see   Item  1:   Legal   Proceedings).
     Approximately  $32,000 was expensed in the six months ended  September  30,
     2002, net of approximately $72,000 in reimbursements by the Company's E & O
     insurance carrier as compared to the expensing of approximately $247,000 of
     costs in the six months ended September 30, 2001. This more than offset the
     proportionate  reduction  in  Corporate  Trust  revenues  caused  by  lower
     interest  rates and  investment  account  balances in the six months  ended
     September 30, 2002, as compared to the  comparable  prior period.  Although
     the  Company  intends to  vigorously  attempt  to recover  the costs it has
     incurred to date and that it incurs in the future in the Stevens Bankruptcy
     Proceeding,  there may be no assurance  that any portion of such costs will
     be  recovered.   Additionally,  the  Company  anticipates  that  additional
     write-offs of previously  unidentified trust account  reconciling items may
     occur but presently is unable to quantify the potential  amount or range of
     such write-offs.  The Personal Trust segment's  general and  administrative
     expenses  increased  in the  aggregate  $110,104 to $619,417 for the period
     ended  September  30,  2002,  compared  to  $509,313  for the period  ended
     September 30, 2001, but decreased to 78% of segment revenues for the period
     ended  September 30, 2002 from 85% for the period ended September 30, 2001.
     The decrease in the Personal  Trust  segment's  general and  administrative
     expenses as a percentage of segment revenues was due primarily to a greater
     proportionate increase in revenues resulting from an increase in the number
     of accounts  serviced by the  Company,  as compared to the net  increase in
     expenses  for the six  months  ended  September  30,  2002.  The  increased
     expenses  included staff  personnel  cost,  including the addition of a new
     business development officer,  which were partially offset by reduced sales
     consulting services/commissions in the six months ended September 30, 2002,
     as compared to the comparable prior period.

<page>
17
     The Company's  effective  income tax rate remained  constant at 41% for the
     six-month periods ended September 30, 2002, and September 30, 2001.


     Liquidity and Capital Resources
     -------------------------------

     Under  legislation  effective on July 20, 1996,  the Company is required to
     maintain net capital of at least  $500,000;  the  Company's net capital was
     $2,778,082  on  September  30,  2002.  Arizona law also  requires  that the
     Company's net capital meet certain  liquidity  requirements.  Specifically,
     $500,000 of such net capital  must meet the  Arizona  Banking  Department's
     liquidity requirements. Additional capital requirements may be imposed upon
     the Company in the future as a result of Arizona  legislation  which became
     effective on August 9, 2001 and to which the Company will become subject on
     December 31, 2002.  For further  discussion of possible  future  additional
     capital requirements,  see "Item 1: Regulation,  Licensing and Supervision"
     of the Company's  10-KSB for fiscal year ended March 31, 2002. At September
     30,  2002,  $509,655 of the  Company's  net  capital  met the  Department's
     liquidity  requirements.  The  Company  believes  that  it  will be able to
     satisfy its regulatory  capital,  working  capital and capital  expenditure
     requirements for the foreseeable  future from existing cash balances,  from
     anticipated cash flow from operating activities, from funds available under
     the  Company's  Master  Note  with its  former  parent,  Church  Loans  and
     Investments   Trust,   and  from   borrowings   secured  by  the  Company's
     headquarters  building.  However, the outcome of, or unreimbursed  expenses
     incurred  in  connection  with,  the  Stevens   Bankruptcy   Proceeding  or
     litigation  asserted  against  the  Company  arising  out  of  the  Stevens
     Bankruptcy Proceeding, could result in the Company violating some or all of
     these  regulatory  capital  requirements  and could  impair  the  Company's
     ability to satisfy its working capital and capital expenditure requirements
     from the above or other sources.


     The Company's  cash and cash  equivalents  increased from $166,592 on March
     31, 2002,  to $193,800 on September  30,  2002,  while the note  receivable
     decreased  from  $324,156 on March 31, 2002,  to $229,469 on September  30,
     2002.  The increase in the cash and cash  equivalents  was primarily due to
     cash flow from operations, proceeds from issuance of common stock under the
     Company's stock options plan and payments  received on the note receivable,
     partially  offset by the increase in receivables.  The decrease in the note
     receivable  was  primarily  due  to  payments  received  of  $100,000.  The
     Company's net property and equipment  decreased  from $705,426 on March 31,
     2002, to $701,042 on September 30, 2002.  The decrease was primarily due to
     depreciation of existing  property and equipment  exceeding the purchase of
     additional  furniture,  equipment  and  computer  hardware and software for
     employees.


     New Accounting Pronouncements
     -----------------------------

     In July 2001,  the  Financial  Accounting  Standards  Board  (FASB)  issued
     Statement No. 141, "Business Combinations," and Statement No 142, "Goodwill
     and Other Intangible  Assets." Statement No. 141 requires that the purchase
     method of accounting be used for all business combinations  initiated after
     June 30, 2001.  Statement  No.141 also specifies  criteria that  intangible
     assets acquired in a purchase method business  combination  must meet to be

<page>
18

     recognized and reported apart from goodwill.  Effective  April 1, 2002, the
     Company  complied with the  provisions of Statement No. 142 which  required
     that goodwill and intangible  assets with indefinite useful lives no longer
     be amortized,  but instead be tested for  impairment  at least  annually in
     accordance with the provisions of the statement.  During the second quarter
     ended  September 30, 2002,  management  finalized the first of the required
     impairment  tests of goodwill  and is of the opinion that there has been no
     impairment.

     The following  table sets forth  reported net earnings  (loss) and earnings
     (loss) per share, as adjusted to exclude goodwill amortization expense:

                                                         Three Months Six Months
                                      Years Ended               Ended      Ended
                                        March 31            September  September
                                                                  30,        30,
                                2002      2001       2000        2001       2001
                                ----      ----       ----        ----       ----

         Net earnings (loss),
         as reported       $(82,760)  $341,048   $431,923   ($81,799)    $10,279


         Net earnings (loss),
         as adjusted       $(70,578)  $353,218   $444,093   ($78,753)    $16,367

         Basic earnings (loss)
         per share as
         reported           $ (0.11)   $  0.47    $  0.57    ($ 0.11)     $ 0.01

         Basic earnings (loss)
         per share as
         adjusted           $ (0.10)   $  0.49    $  0.59    ($ 0.11)     $ 0.02

         Diluted earnings
         (loss) per share
         as reported        $ (0.11)   $  0.44    $  0.55    ($ 0.11)     $ 0.01

         Diluted earnings
         (loss) per share
         as adjusted        $ (0.10)   $  0.47     $ 0.57    ($ 0.11)     $ 0.02


     Statement  No. 142 will also require that  identifiable  intangible  assets
     with estimable  useful lives be amortized over their  respective  estimated
     useful  lives  to  their  estimated   residual  values,  and  reviewed  for
     impairment  in  accordance  with  Statement  No. 144,  "Accounting  for the
     Impairment or Disposal of  Long-Lived  Assets".  Since the  Company's  only
     intangible  is  Goodwill,  the  adoption of this  standard  will not have a
     material impact on the operations or financial position of the Company.

     Statement No. 144 supersedes the accounting and reporting provisions of APB
     Opinion No. 30, Reporting the Results of  Operations-Reporting  the Effects
     of  Disposal  of a Segment of a Business,  and  Extraordinary,  Unusual and
     Infrequently  Occurring  Events and  Transactions,  for the  disposal  of a
     segment of a business.  However,  it retains the requirement in Opinion No.
     30 to report separately discounted operations and extends that reporting to

<page>
19

     a  component  of an  entity  that  either  has been  disposed  of (by sale,
     abandonment,  or in a distribution  to owners) or is classified as held for
     sale. By broadening the presentation of discontinued  operations to include
     more disposal  transactions,  the FASB has enhanced management's ability to
     provide  information  that helps  financial  statement  users to assess the
     effects of a disposal  transaction on the ongoing  operations of an entity.
     Statement No. 144 is effective for fiscal years  beginning  after  December
     15, 2001.  The  adoption of this  statement on April 1, 2002 did not have a
     material impact on the Company's financial position.

     In  August  2001,  the  FASB  issued  SFAS  No.  144,  "Accounting  for the
     Impairment or Disposal of Long-Lived Assets".  SFAS No. 144 amends existing
     guidance on asset  impairment  and provides a single  accounting  model for
     long-lived assets to be disposed of. SFAS No. 144 also changes the criteria
     for  classifying  an asset as  held-for-sale;  and  broadens  the  scope of
     businesses  to be disposed of that qualify for  reporting  as  discontinued
     operations and changes the timing of recognizing losses on such operations.
     The Statement is effective for fiscal years  beginning  after  December 15,
     2001.  The  adoption of SFAS No. 144 did not have a material  effect on the
     Company's financial statements.

     In April 2002, the FASB issued SFAS No. 145, "Rescission of FASB Statements
     No. 4, 44, and 64,  Amendment  of FASB  Statement  No.  13,  and  Technical
     Corrections".  This statement  rescinds the requirement to report gains and
     losses from extinguishment of debt as an extraordinary item.  Additionally,
     this statement amends Statement 13 to require sale-leaseback accounting for
     certain  lease   modifications   that  have  economic  effects  similar  to
     sale-leaseback  transactions.  The provisions of this statement relating to
     Statement 4 are  applicable in fiscal years  beginning  after May 15, 2002.
     The provisions of this statement  related to Statement 13 are effective for
     transactions  occurring  after May 15, 2002.  All other  provisions of this
     statement are effective for financial statements issued on or after May 15,
     2002. The adoption of SFAS No. 145 is not expected to have an effect on the
     Company's financial statements.

     In June  2002,  the  FASB  issued  SFAS  No.  146,  "Accounting  for  Costs
     Associated with Exit or Disposal  Activities".  SFAS 146 nullifies Emerging
     Issues Task Force (EITF) Issue No. 94-3, "Liability Recognition for Certain
     Employee  Termination  Benefits  and Other Costs to Exit an  Activity.  The
     Statement  is effective  for exit or disposal  activities  initiated  after
     December 31, 2002.  The adoption of SFAS No. 146 is not expected to have an
     effect on the Company's financial statements.



     Market Risk
     -----------

     In the  opinion of  management,  our market risk  factors  have not changed
     materially from those set forth in the Company's  10-KSB for the year ended
     March 31, 2002.

          "Safe Harbor" Statement under the Private Securities Litigation Reform
           Act of 1995.

<page>
20

     Our  quarterly  report  on Form  10-QSB  contains  various  forward-looking
     statements  within the  meaning of Section  27A of the  Securities  Act and
     Section  21E of the  Securities  Exchange  Act,  and is subject to the safe
     harbors created thereby. Forward-looking statements are often characterized
     by  the  words  "believes,"  "estimates,"   "anticipates,"   "projects"  or
     "expects,"  or  similar   expressions.   Forward-looking   statements   are
     inherently  subject  to risks and  uncertainties,  some of which  cannot be
     predicted or quantified.  Actual results could differ materially because of
     the following factors, among others: the Company's continued involvement in
     each of its current business segments; the Company's success in maintaining
     relationships with the broker/dealers with whom it currently does business;
     the success of the Company's  efforts to develop  relationships  with other
     broker/dealers who can serve as a source of referrals for the Company;  the
     continued  employment of key management;  the success of the Company in its
     business  development efforts; the continuation of the Company's investment
     advisory  agreements  with Hackett  Investment  Advisors,  Inc. and Feldman
     Securities  Group,  L.L.C.  and their  success  in  managing  the trust and
     investment  agency  accounts  for which they  provide  services;  finding a
     suitable  replacement  investment advisor for WIS; the Company's ability to
     recover  the  costs  it has  incurred  and  will  incur  in the  future  in
     connection with the bankruptcy  proceeding of Stevens Financial Group, Inc.
     ("Stevens"),  which costs totaled approximately  $362,000 through September
     30, 2002, net of approximately  $72,000 in defense cost reimbursements from
     the Company's E & O insurance carrier;  the outcome of litigation filed (or
     commenced  in the  future)  against the  Company  related to the  Company's
     services as  indenture  trustee on the Stevens  bond  offerings;  increased
     staffing or office needs not currently  anticipated;  competitive  factors,
     such as increased  competition for the services  provided by the Company in
     one or more of its business segments;  the Company's successful performance
     of its  duties  as  trustee  and/or  paying  agent  on bond  offerings,  as
     custodian for IRA's, as manager,  administrator and custodian for trust and
     investment agency accounts;  and changes in rules and regulations adversely
     impacting the Company's  business  segments.  Other factors are detailed in
     the  sections  entitled  "Management's  Discussion  and Analysis or Plan of
     Operation - Risk  Factors" in our most recent  Annual Report on Form 10-KSB
     for the year ended March 31,  2002,  and  elsewhere in our  Securities  and
     Exchange Commission filings. By making these forward-looking statements, we
     undertake no obligation to update these statements for revisions or changes
     after the date of this report.


Item 3.  Controls and Procedures

     As required by Rule 13a-15 under the Exchange Act, within the 90 days prior
     to the filing date of this report, the Company carried out an evaluation of
     the  effectiveness of the design and operation of the Company's  disclosure
     controls  and  procedures.  This  evaluation  was  carried  out  under  the
     supervision  and  with  the  participation  of  the  Company's  management,
     including our Chief Executive Officer and our  Controller/Treasurer.  Based
     upon   that   evaluation,    our   Chief   Executive    Officer   and   our
     Controller/Treasurer  concluded that the Company's  disclosure controls and
     procedures  are effective.  There have been no  significant  changes in the
     Company's  internal  controls or in other factors that could  significantly
     affect internal controls subsequent to the date the Company carried out its
     evaluation.


<page>
21

     Disclosure  controls and procedures are controls and other  procedures that
     are designed to ensure that information required to be disclosed in Company
     reports filed or submitted  under the Exchange Act is recorded,  processed,
     summarized and reported within the time periods specified in the Securities
     and  Exchange  Commission's  rules  and  forms.   Disclosure  controls  and
     procedures  include  controls  and  procedures   designed  to  ensure  that
     information  required to be  disclosed in Company  reports  filed under the
     Exchange Act is accumulated and  communicated to management,  including the
     Company's Chief Executive Officer and  Controller/Treasurer as appropriate,
     to allow timely decisions regarding required disclosure.





                           PART II. OTHER INFORMATION


Item 1:  Legal Proceedings

     The Company is a party to various legal proceedings arising in the ordinary
     course of  business.  While it is not  feasible  to  predict  the  ultimate
     disposition  of these matters,  in the opinion of management  their outcome
     with the possible  exception of the event mentioned below,  will not have a
     material adverse effect on the financial condition or results of operations
     of the Company.

     A. On March 19, 2001,  Stevens  Financial Group,  Inc.  ("Stevens") filed a
     Voluntary Petition under Chapter 11 of the United States Bankruptcy Code in
     the United  States  Bankruptcy  Court for the District of Arizona (Case No.
     01-03105-ECF-RTB) (the "Stevens Bankruptcy Proceeding"). The Company serves
     as Trustee under seven Trust  Indentures  (the "Stevens Trust  Indentures")
     which secure  obligations  of Stevens under certain Time  Certificates  and
     Fixed Rate  Investments.  Stevens has  defaulted  on all  outstanding  Time
     Certificates and Fixed Rate Investments.

     On February 1, 2002, a Complaint  (Adv. No.  01-1319) was filed against the
     Company  and other  parties in the  Stevens  Bankruptcy  Proceeding  by the
     Trustee for the Estate of Stevens.  In its Complaint,  the Trustee  alleged
     that  Colonial  failed to perform  its duties as Trustee  under the Stevens
     Trust Indentures by, among other things, allegedly failing to (a) establish
     and maintain  separate  trusts under each Indenture,  (b) take  appropriate
     action  upon the  occurrence  of  defaults  under the  Indentures,  and (c)
     prepare and deliver  appropriate  reports to the Stevens investors.  In the
     Complaint, the Trustee also alleged that Colonial breached fiduciary duties
     to the Stevens  investors by allegedly  failing to (i) apply the collateral
     standards set forth in the Indentures, (ii) establish and maintain separate
     trusts,  (iii)  obtain and perfect  security  interests  in the  collateral
     described in the  Indentures,  (iv) declare  defaults  under the Indentures
     because  of the lack of  adequate  collateral,  (v)  prohibit  unauthorized
     transfers of the collateral in violation of the Indentures, (vi) advise the
     investors of Stevens'  defaults under the Time Certificates and Indentures,
     and (vii)  properly  report to investors.  The  Complaint  seeks a judgment
     against  Colonial in the amount of $40  million for its alleged  failure to
     perform its contractual duties under the Trust Indentures and a judgment in
     an amount equal to the amount invested in Time  Certificates and Fixed Rate

<page>
22

     Investments for Colonial's  alleged breach of fiduciary duties; the Trustee
     alleges in the  Complaint  that a total of  approximately  $92.6 million in
     Time  Certificates  and  Fixed  Rate  Investments  were  purchased  in  the
     aggregate by the Stevens investors. The Company has filed an Answer denying
     all material allegations.

     Colonial has  submitted a claim to its E&O  insurance  carrier based on the
     above  litigation.  The  Company's E&O carrier has reserved its rights with
     regard  to  insurance  coverage,  but is  participating  in  defending  the
     litigation.  As a result of the foregoing,  the Company is presently unable
     to  determine  whether  it will  incur any  liability  in excess of its E&O
     coverage  as a result of such  litigation.  Additionally,  the  Company has
     incurred costs of approximately $362,000 through September 30, 2002, net of
     approximately $72,000 in defense cost reimbursements from its E& O carrier,
     in  connection  with  the  Stevens  Bankruptcy  Proceeding,  and the  above
     litigation,  which costs have been recorded as a general and administrative
     expense.  The Company will incur  additional costs in the future related to
     the Stevens Bankruptcy Proceeding and the above litigation.  The Company is
     submitting  its  defense  costs  incurred  in  connection  with  the  above
     litigation  to its E&O carrier for  reimbursement  (and will submit  future
     defense  costs to its E&O carrier for  payment or  reimbursement),  and the
     Company's  E&O  carrier is  reimbursing  the  Company for a portion of such
     costs;  however,  there may be no  assurance  as to the amount of  expenses
     incurred by the Company for which the Company  will  receive  reimbursement
     from its E&O  carrier.  The  portion  of the  costs  which  are not paid or
     reimbursed   by  the  E&O   carrier   will  be   recorded  as  general  and
     administrative expenses in the quarter in which they are incurred.

     The  Company  also  intends to attempt to recover a portion of the costs it
     has  incurred  as an  administrative  expense  in  the  Stevens  Bankruptcy
     Proceeding.  There may be no assurance  that any portion of such costs will
     be recoverable in the Stevens Bankruptcy Proceeding.

     Given the preliminary  stage of the above  litigation,  it is not presently
     possible to estimate  the  probability  or range of  potential  loss to the
     Company.  However,  the  Company's  E&O  carrier  could  successfully  deny
     coverage for the claims asserted in the above Complaint,  or the plaintiffs
     in such litigation  could recover amounts in excess of the policy limits of
     the Company's E&O Policy. Additionally, the Company may not recover all, or
     a  material  portion  of,  the costs it incurs  in the  Stevens  Bankruptcy
     Proceeding and the above litigation,  and the Company's E&O carrier may not
     reimburse  the  Company  for such  costs.  Any of the  above  could  have a
     material  and  adverse  effect on the  Company's  financial  condition  and
     results  of  operations,  could  result  in  revocation  of  the  Company's
     operating   certificate   or  the  imposition  of  sanctions  or  operating
     constraints  (including without  limitation  requiring the Company to raise
     additional capital) by the Arizona Banking Department,  and could result in
     the Company  being forced to file a petition  under the federal  bankruptcy
     laws, to attempt to enter into a sale or other business combination,  or to
     discontinue or materially  curtail its business  operations.  The financial
     statements  do not  include  any  adjustments  that might  result  from the
     outcome of these uncertainties. The significance and uncertainty related to
     these issues resulted in a modification of the independent auditors' report
     included  with the  March  31,  2002  financial  statements  to  include  a
     paragraph about the  uncertainty of the Company's  ability to continue as a
     going concern resulting from the uncertain outcome of this matter.

<page>
23


     B. On September  18, 2002,  the  Personal  Representative  of the Estate of
     Dorothy C. Long and certain  other  parties  filed a Petition for Surcharge
     and a Petition for Removal of Trustee and Appointment of Successor  Trustee
     against the Company (the "Petition").  In the Petition,  Plaintiffs alleged
     that the Company breached certain duties in connection with a loan procured
     to pay certain  federal estate taxes.  The Plaintiffs have alleged that the
     Company is liable for  $210,929,  as well as certain  expenses,  accounting
     fees,  attorneys' fees and costs as a result of its alleged  breaches.  The
     Company  has  filed an  Objection  to the  Petition  denying  all  material
     allegations  of the  Petition,  a  Counter-Petition  (against  the Personal
     Representative of the Estate) and a Third-Party  Complaint (against counsel
     for the Personal  Representative of the Estate) in the above matter.  Given
     the preliminary stage of the above litigation, it is not presently possible
     to estimate the probability or range of potential loss to the Company.  The
     financial  statements do not include any adjustments that might result from
     the ultimate outcome of the above litigation.


Item 2:  Changes in Securities

         None.

Item 3:  Default Upon Senior Securities

         None.

Item 4:  Submission of Matters to a Vote of Security Holders

         None

Item 5.  Other Information

         None

Item 6:  Exhibits and Reports on Form 8-K:

    (a)    Exhibit  No.      Description

           99. 1             Certification pursuant to 18 U. S. C. Section 1350.
           99. 2             Certification pursuant to 18 U. S. C. Section 1350.

    (b)    Reports on Form 8-K:

           None



                                   SIGNATURES


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



                                       COLONIAL  TRUST COMPANY

     DATE:  November 19, 2002                BY:   /s/ John K. Johnson
                                                   John K. Johnson
                                                   Its:   President

     DATE:  November 19, 2002                BY:   /s/ Ian B. Currie
                                                   Ian B Currie
                                                   Its:   Controller & Treasurer


<page>
24
        CERTIFICATION UNDER SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, John K. Johnson, certify that:

1.   I have  reviewed  this  quarterly  report  on Form 10-Q of  Colonial  Trust
     Company;

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

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

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

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

     b) evaluated the effectiveness of the registrant's  disclosure controls and
        procedures  as of a date within 90 days prior to the filing date of this
        quarterly report (the "Evaluation Date"); and

     c) presented  in  this   quarterly   report  our   conclusions   about  the
        effectiveness  of the disclosure  controls and  procedures  based on our
        evaluation as of the Evaluation Date.

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

     a) all  significant  deficiencies  in the design or  operation  of internal
        controls  which  could  adversely  affect  the  registrant's  ability to
        record,  process,   summarize,   and  report  financial  data  and  have
        identified  for the  registrant's  auditors any material  weaknesses  in
        internal controls; and

     b) any fraud,  whether or not material,  that involves  management or other
        employees  who  have a  significant  role in the  registrant's  internal
        controls.

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.


Date:  November 19, 2002
                                           /s/ John K. Johnson
                                           John K. Johnson
                                           President and Chief Executive Officer

<page>
25
        CERTIFICATION UNDER SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Ian B. Currie, certify that:

1.   I have  reviewed  this  quarterly  report  on Form 10-Q of  Colonial  Trust
     Company;

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

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

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

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

     b) evaluated the effectiveness of the registrant's  disclosure controls and
        procedures  as of a date within 90 days prior to the filing date of this
        quarterly report (the "Evaluation Date"); and

     c) presented  in  this   quarterly   report  our   conclusions   about  the
        effectiveness  of the disclosure  controls and  procedures  based on our
        evaluation as of the Evaluation Date.

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

     a) all  significant  deficiencies  in the design or  operation  of internal
        controls  which  could  adversely  affect  the  registrant's  ability to
        record,  process,   summarize,   and  report  financial  data  and  have
        identified  for the  registrant's  auditors any material  weaknesses  in
        internal controls; and

     b) any fraud,  whether or not material,  that involves  management or other
        employees  who  have a  significant  role in the  registrant's  internal
        controls.

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.


Date:  November 19, 2002




                                                        /s/ Ian B. Currie
                                                        Ian B. Currie
                                                        Controller and Treasurer