U. S. SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                  Form 10 - QSB

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

     For the quarterly period ended December 31, 2002

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

For the transition period from                        to
                               ----------------------    ----------------------

                         Commission File Number 0-49696

                              RESERVE BANCORP, INC.
- --------------------------------------------------------------------------------
             (Exact name of Registrant as specified in its Charter)

        Pennsylvania                                         23-3102103
- ---------------------------------------------    -------------------------------
(State or other jurisdiction of incorporation    (I.R.S. Employer Identification
or organization)                                  Number)

2000 Mt. Troy Road, Pittsburgh, Pennsylvania                    15212
- --------------------------------------------                    -----
(Address of principal executive offices)                      (Zip Code)

Registrant's telephone number, including area code:     (412) 322-6107
                                                        --------------

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.

                       X      Yes                  No
                  -----------           ----------

As of February 13, 2003,  there were 757,500 shares of the  Registrant's  common
stock,  par value  $0.10 per share,  outstanding.  The  Registrant  has no other
classes of common equity outstanding.

Transitional small business disclosure format:

                              Yes           X      No
                  -----------           ----------



                              RESERVE BANCORP, INC.
                                 AND SUBSIDIARY
                            Pittsburgh, Pennsylvania


                                      Index




PART I.                                                                                                Page(s)
- -------                                                                                                -------
                                                                                                 
FINANCIAL INFORMATION

Item 1.      Financial statements

     Consolidated Balance Sheets - as of December 31, 2002
       (Unaudited) and September 30, 2002..................................................................3

     Consolidated Statements of Income - (Unaudited) for the
       three months ended December 31, 2002 and 2001.......................................................4

     Consolidated Statements of Cash Flows - (Unaudited) for the three
       months ended December 31, 2002 and 2001...........................................................5-6

     Notes to (Unaudited) Consolidated Financial Statements..............................................7-8

Item 2.      Management's Discussion and Analysis of Financial Condition
             and Results of Operations..................................................................9-11

PART II.
- --------

OTHER INFORMATION

Item 1.      Legal Proceedings............................................................................12

Item 2.      Changes in Securities........................................................................12

Item 3.      Defaults Upon Senior Securities..............................................................12

Item 4.      Submission of Matters to a Vote of Security Holders..........................................12

Item 5.      Other Information............................................................................12

Item 6.      Exhibits and Reports on Form 8-K.............................................................12

Signatures   ..........................................................................................13-16


                                      (2)


                              RESERVE BANCORP, INC

                           CONSOLIDATED BALANCE SHEETS



                                                                December 31,   September 30,
                                                                   2002            2002
                                                                (UNAUDITED)      (AUDITED)
                                                                ------------   ------------
                                                                       
                                     ASSETS
Cash and cash equivalents
      Interest bearing .....................................   $  1,873,460    $  1,335,623
      Non-interest bearing .................................        345,919         319,537
Interest-bearing deposits in other banks ...................      1,796,021       1,795,869
Securities held-to-maturity (estimated fair value of
      $5,950,102 and $5,672,445) ...........................      5,554,116       5,405,046
Mortgage-backed securities held-to-maturity (estimated
      fair value of $6,659,988 and $6,986,926) .............      6,522,417       6,891,886
Securities available-for-sale, at fair value ...............      8,630,162       5,979,584
Mortgage-backed securities available-for-sale, at fair value      2,452,460       2,665,481
Loans, net .................................................     34,923,346      35,016,785
Federal Home Loan Bank stock, at cost ......................        376,600         303,600
Accrued interest receivable ................................        462,791         421,735
Premises and equipment, net ................................        376,858         369,237
Prepaid expenses ...........................................         20,408          13,040
Deferred income taxes ......................................         40,580          42,299
                                                               ------------    ------------
      TOTAL ASSETS .........................................   $ 63,375,138    $ 60,559,722
                                                               ============    ============


                        LIABILITIES AND RETAINED EARNINGS

Deposits ...................................................   $ 45,884,511    $ 42,986,487
Federal Home Loan Bank advances ............................      4,432,717       4,883,312
Advances from borrowers for taxes and insurance ............        216,968          61,835
Accrued interest payable ...................................        117,472         119,641
Other liabilities ..........................................        198,392         158,504
                                                               ------------    ------------
      TOTAL LIABILITIES ....................................     50,850,060      48,209,779
                                                               ------------    ------------

Commitments and contingencies

Preferred stock, no par value; 2,000,000 authorized;
      none outstanding .....................................              -               -
Common stock, par value $.10 per share; 8,000,000
      shares authorized; 757,500 shares issued .............         75,750          75,750
Additional paid-in-capital .................................      7,094,022       7,089,908
Retained earnings - substantially restricted ...............      5,808,742       5,654,945
Accumulated other comprehensive income, net of
      applicable income taxes of $44,005 and $42,286 .......         62,816          60,340
Unallocated shares held by Employee Stock Ownership
      Plan (ESOP) ..........................................       (516,252)       (531,000)
                                                               ------------    ------------

      TOTAL STOCKHOLDERS' EQUITY ...........................     12,525,078      12,349,943
                                                               ------------    ------------

      TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY ...........   $ 63,375,138    $ 60,559,722
                                                               ============    ============

See accompanying notes to the unaudited financial statements.

                                      (3)


                         RESERVE BANCORP, INC

             CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)



                                                Three Months Ended
                                                    December 31,
                                                 2002        2001
                                               --------   --------
INTEREST AND DIVIDEND INCOME
      Loans                                    $632,310   $733,659
      Investments                               159,542     50,005
      Mortgaged-backed securities               116,148      9,349
      Interest-earning demand deposits           26,809     13,210
      FHLB stock                                  3,250      5,000
                                               --------   --------

                                                938,059    811,223
                                               --------   --------

INTEREST EXPENSE
      Deposits                                  371,808    416,445
      Advances from Federal Home Loan Bank       41,218          -
                                               --------   --------

                                                413,026    416,445
                                               --------   --------
                 NET INTEREST INCOME            525,033    394,778

PROVISION FOR LOAN LOSSES                         4,500      4,500
                                               --------   --------

                 NET INTEREST INCOME AFTER
                   PROVISION FOR LOAN LOSSES    520,533    390,278
                                               --------   --------
NONINTEREST INCOME
      Service charges and other fees             49,635     36,398
      Income from real estate rental              2,150      1,200
      Gain on sale of investments                16,793          -
                                               --------   --------

                                                 68,578     37,598
                                               --------   --------
NONINTEREST EXPENSE
      Compensation and benefits                 146,980    119,255
      Occupancy and equipment expense            24,723     28,056
      Federal insurance premiums                  6,117      6,783
      Service bureau expense                     25,517     26,074
      Other                                      81,547     64,462
                                               --------   --------

                                                284,884    244,630
                                               --------   --------

                 INCOME BEFORE INCOME TAX       304,227    183,246

INCOME TAX EXPENSE                              112,554     66,316
                                               --------   --------

                 NET INCOME                    $191,673   $116,930
                                               ========   ========

EARNINGS PER SHARE - BASIC                     $   0.27        N/A

WEIGHTED AVERAGE SHARES OUTSTANDING             702,433          -

See accompanying notes to the unaudited financial statements.

                                      (4)

                              RESERVE BANCORP, INC

                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)



                                                                   Three Months Ended
                                                                        December 31,
                                                                    2002           2001
                                                                -----------    -----------
                                                                       
OPERATING ACTIVITIES
Net income                                                      $   191,673    $   116,930
Adjustments to reconcile change in net income to
      net cash provided by operating activities
      Amortization of:
           Deferred loan origination fees                            19,917         20,700
           Premiums and discounts on investment securities            8,381          2,151
      Provision for loan losses                                       4,500          4,500
      Depreciation and amortization of premises and equipment        10,560         12,211
      Net gain on sales of securities available-for-sale            (16,793)             -
      Amortization of ESOP unearned compensation                     18,862              -
      (Increase) decrease in:
           Accrued interest receivable                              (41,056)         4,743
           Prepaid expenses                                          (7,368)       (97,665)
      Increase (decrease) in:
           Other liabilities                                         37,719          2,089
                                                                -----------    -----------

NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES                 226,395         65,659
                                                                -----------    -----------

INVESTING ACTIVITIES
      Proceeds from maturities of interest-bearing deposits
           in other banks                                                 -        100,000
      Proceeds from maturities and calls of
           securities held-to-maturity                              250,000        250,000
      Proceeds from principal repayments of
           mortgage-backed securities held-to-maturity              364,475         20,715
      Purchases of securities held-to-maturity                     (400,000)    (1,050,000)
      Proceeds from sales of securities available-for-sale          216,793              -
      Purchases of securities available-for-sale                 (3,094,939)             -
      Proceeds from maturities and calls of
           securities available-for-sale                            250,000        460,000
      Proceeds from principal repayments of
           mortgage-backed securities available-for-sale            208,968         38,044
      Purchases of FHLB stock                                       (73,000)             -
      Purchases of premises and equipment                           (18,181)       (41,249)
      Net loan originations and principal repayments on loans        69,022        292,302
                                                                -----------    -----------

NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES              (2,226,862)        69,812
                                                                -----------    -----------

See accompanying notes to the unaudited financial statements.

                                       (5)

                              RESERVE BANCORP, INC

          CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - CONTINUED




                                                                Three Months Ended
                                                                     December 31,
                                                                 2002           2001
                                                             -----------    -----------
                                                                      
FINANCING ACTIVITIES
      Net decrease in FHLB advances                             (450,595)             -
      Net increase in deposits                                 2,898,024      1,065,034
      Dividends paid                                             (37,876)             -
      Net increase in advances from borrowers
           for taxes and insurance                               155,133        156,418
                                                             -----------    -----------

NET CASH PROVIDED BY FINANCING ACTIVITIES                      2,564,686      1,221,452
                                                             -----------    -----------

NET INCREASE IN CASH AND CASH EQUIVALENTS                        564,219      1,356,923

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                 1,655,160      1,059,956
                                                             -----------    -----------

CASH AND CASH EQUIVALENTS AT END OF YEAR                     $ 2,219,379    $ 2,416,879
                                                             ===========    ===========

SUPPLEMENTAL DISCLOSURES

Cash paid for:
      Interest on deposits, advances, and other borrowings   $   415,195    $   442,250
                                                             ===========    ===========

      Income taxes                                           $    12,025    $         -
                                                             ===========    ===========

Loans transferred to foreclosed real estate owned            $         -    $    32,850
                                                             ===========    ===========

See accompanying notes to the unaudited financial statements.

                                      (6)


                              RESERVE BANCORP, INC.
                     NOTES TO UNAUDITED FINANCIAL STATEMENTS

NOTE A - BASIS OF PRESENTATION

The accompanying  unaudited consolidated financial statements have been prepared
in accordance  with the  instructions  to Form 10 - QSB and,  therefore,  do not
necessarily  include all information that would be included in audited financial
statements.  The information  furnished reflects all adjustments,  which are, in
the opinion of  management,  necessary  for a fair  statement  of the results of
operations.  All such adjustments are of a normal recurring nature.  The results
of  operations  for the interim  periods are not  necessarily  indicative of the
results  to be  expected  for the full year or any  other  interim  period.  The
accompanying  unaudited consolidated interim financial statements should be read
in  conjunction  with the  September  30, 2002  audited  consolidated  financial
statements, including the notes thereto.

NOTE B - BUSINESS/PLAN OF CONVERSION

Reserve  Bancorp,  Inc. (the "Company") was  incorporated  under the laws of the
Commonwealth of Pennsylvania  for the purpose of becoming the holding company of
Mt.  Troy Bank (the  "Bank") in  connection  with the Bank's  conversion  from a
federally  chartered mutual savings bank to a federally  chartered stock savings
bank,  pursuant to its Plan of  Conversion.  Prior to fiscal 2002, the financial
statements  include the accounts of the Bank only. The operating  results of the
Company depend primarily upon the operating results of the Bank and, to a lesser
extent, income from interest-earning  assets such as investment securities.  Mt.
Troy Bank is a  federally-chartered,  SAIF-insured stock savings bank conducting
business  from two offices,  Reserve  Township and the City of  Pittsburgh.  The
Bank's principal  sources of revenue originate from its portfolio of residential
real estate and commercial  mortgage loans as well as income from investment and
mortgage-backed securities. The Bank is subject to regulation and supervision by
the  Federal  Deposit  Insurance  Corporation  (FDIC)  and the  Office of Thrift
Supervision (OTS).

On April 5, 2002,  Mt.  Troy Bank (the  "Bank")  completed  its  mutual-to-stock
conversion  (the  "Conversion").  In  connection  with the  Conversion,  Reserve
Bancorp, Inc. (the "Company") a Pennsylvania chartered corporation, sold 757,500
shares of its common stock in a subscription  offering at $10.00 per share. Upon
completion of these transactions,  the Bank became a wholly-owned  subsidiary of
the Company.

The common stock of the Company began trading on the OTC Bulletin Board on April
8, 2002 under the symbol "RSVB."

NOTE C - EARNINGS PER SHARE

Earnings per share is computed by dividing  net income by the  weighted  average
number of common shares outstanding,  less unallocated shares held by the Bank's
Employee Stock Ownership Plan, during the period.  Diluted earnings per share is
calculated  by  dividing  net income by the  weighted  average  number of common
shares  outstanding,  including  the effect of stock  options,  if dilutive,  in
accordance  with SFAS 128. At December  31,  2002,  the Company did not have any
stock options or potentially dilutive common stock equivalents outstanding.

                                                  Three Months Ended
                                                     December 31,
                                                  -------------------
                                                    2002       2001
                                                  --------   --------
Net income                                        $191,673   $116,930
                                                  ========   ========

Income available to common stockholders
  Used in basic EPS                               $191,673   N/A
                                                  ========   ========

Weighted average number of shares
  Used in basic EPS                                702,433   N/A
                                                  ========   ========

The Company currently  maintains a simple capital  structure,  thus there are no
dilutive effects on earnings per share.

                                      (7)


                              RESERVE BANCORP, INC.
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS



NOTE D - EMPLOYEE STOCK OWNERSHIP PLAN (ESOP)

As part of the conversion  discussed in Note B, an Employee Stock Ownership Plan
(ESOP) was  established for all employees who have completed one year of service
and have attained the age of 21. The ESOP borrowed $590,000 from the Company and
used the funds to purchase  59,000 shares of common stock of the Company  issued
in  the  offering.   The  loan  will  be  repaid  principally  from  the  Bank's
discretionary  contributions  to the ESOP over a period of 10 years. On December
31, 2002, the loan had an  outstanding  balance of $531,000 and an interest rate
of 4.75%.  The loan obligation of the ESOP is considered  unearned  compensation
and, as such,  recorded as a reduction of the  Company's  stockholders'  equity.
Both the loan obligation and the unearned compensation are reduced by the amount
of the loan repayments made by the ESOP. Shares purchased with the loan proceeds
are held in a suspense account for allocation among  participants as the loan is
repaid.  Contributions to the ESOP and shares released from the suspense account
are allocated  among  participants  on the basis of  compensation in the year of
allocation.  Benefits  become  fully  vested at the end of five years of service
under the terms of the ESOP  Plan.  Benefits  may be  payable  upon  retirement,
death,  disability,   or  separation  from  service.  Since  the  Bank's  annual
contributions  are  discretionary,  benefits  payable  under the ESOP  cannot be
estimated.  Compensation expenses are recognized to the extent of the fair value
of shares committed to be released.

For the three month period ended December 31, 2002,  compensation  from the ESOP
of $18,862 was expensed. Compensation is recognized at the average fair value of
the  ratably  released  shares  during the  accounting  period as the  employees
performed  services.  At December 31, 2002, the ESOP had 5,900 allocated  shares
and 53,100 unallocated  shares. For the purpose of computing earnings per share,
all ESOP shares committed to be released have been considered outstanding.

NOTE E - COMPREHENSIVE INCOME

Total comprehensive income for the three months ended December 31, 2002 and 2001
was $198,260 and $123,034, respectively.

NOTE F - ASSET QUALITY

At December 31, 2002 and September 30, 2002, the Company had total nonperforming
loans  (i.e.,  loans  which  are  contractually  past  due 90 days or  more)  of
approximately  $399,000 and  $385,000,  respectively.  Nonperforming  loans were
1.14% of total loans at  December  31,  2002.  Total  nonperforming  assets as a
percent of total assets at December 31, 2002 was 0.63%.

                                      (8)


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF

                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

General

Our results of operations  are  primarily  dependent  upon net interest  income,
which is the difference  between the interest income earned on  interest-earning
assets, primarily loans,  mortgage-backed  securities, and investment securities
and the interest expense on interest-bearing liabilities, primarily deposits and
borrowings.  Net  interest  income  may be  affected  significantly  by  general
economic  and  competitive  conditions  and  policies  of  regulatory  agencies,
particularly  those  with  respect  to market  interest  rates.  The  results of
operations are also significantly influenced by the level of noninterest income,
such  as  loan-related  fees  and  fees  on  deposit-related  services,  and the
provision for loan losses.

The  Management's  Discussion and Analysis  section of this Form 10-QSB contains
certain  forward-looking  statements  (as  defined  in  the  Private  Securities
Litigation  Reform Act of 1995).  These  forward-looking  statements may involve
risks and  uncertainties.  Although  management  believes that the  expectations
reflected in such forward-looking statements are reasonable,  actual results may
differ from the results in these forward-looking statements. We do not undertake
to update any  forward-looking  statement,  whether written or oral, that may be
made from time to time.

Changes in Financial Condition

Our total assets of $63.4  million at December 31, 2002,  are  reflective  of an
increase of $2.8 million or 4.6% as compared to $60.6  million at September  30,
2002.  Stockholders'  equity  increased by $175,000 to $12.5 million at December
31, 2002, as compared to $12.3  million at September  30, 2002.  The increase in
total assets was due to increases in cash and cash  equivalents,  and investment
securities,   partially   offset   by   decreases   in  loans   receivable   and
mortgage-backed securities. The increase in the liabilities was primarily due to
increases in savings  deposits and  certificates.  Changes in the  components of
assets, liabilities and equity are discussed herein.

Cash  and  Cash  Equivalents.  Cash  and  cash  equivalents,  which  consist  of
interest-bearing  and  noninterest-bearing  deposits with original maturities of
three months or less,  totaled  $2,219,000  at December 31, 2002, an increase of
$564,000 or 34.1% as compared to $1,655,000 at September 30, 2002. This increase
was  primarily  due to increased  interest-bearing  deposits  maintained  at the
Federal Home Loan Bank.

Interest-bearing  Deposits in Other  Banks.  Interest-bearing  deposits in other
banks totaled $1.8 million at December 31, 2002, and at September 30, 2002.

Investment Securities. Investment securities totaled $14,184,000 at December 31,
2002,  an increase  of  $2,799,000  or 24.6%,  as  compared  to  $11,385,000  at
September 30, 2002.  This was primarily a result of purchases of $3.5 million of
FHLB bonds,  and municipal  securities,  offset by the proceeds from maturities,
sales, and calls totaling $700,000.

Mortgage-backed  Securities.  Mortgage-backed  securities  totaled $8,975,000 at
December 31, 2002, a decrease of $582,000 or 6.1%,  as compared to $9,557,000 at
September  30,  2002.  The decrease was  primarily  due to principal  repayments
totaling $573,000.

Loans  Receivable,  net.  Net loans  receivable  at December  31,  2002  totaled
$34,923,000,  a decrease  of $94,000 or 0.3%,  as  compared  to  $35,017,000  at
September 30, 2002. The decrease was primarily due to net principal repayments.

Deposits. Total deposits, after interest credited,  increased $2,899,000 or 6.7%
to $45,885,000 at December 31, 2002, as compared to $42,986,000 at September 30,
2002. The increase was primarily due to increases in statement  savings accounts
and certificates of deposits.

FHLB  Advances.  FHLB  advances  totaled  $4.4  million at December  31, 2002 as
compared to $4.8 million at September 30, 2002.

                                      (9)



Stockholders'  Equity.  Stockholders' equity totaled $12,525,000 at December 31,
2002, as compared to $12,350,000 at September 30, 2002. The increase of $175,000
or 1.4% was due to earnings  for the three  months  ended  December  31, 2002 of
$192,000,  along with an increase in accumulated other  comprehensive  income of
$2,000,  and an  increase  of  $19,000  from the  release of ESOP  shares,  less
dividends paid of $38,000.

Results of Operations for the Three months Ended December 31, 2002 and 2001

Net  Income.  We  recorded  net income of $192,000  for the three  months  ended
December  31,  2002,  as compared to net income of $117,000 for the three months
ended  December  31, 2001.  The $75,000 or 64.1%  increase in net income for the
three months ended  December 31, 2002 was  primarily  the result of increases in
net interest income and  noninterest  income,  partially  offset by increases in
noninterest expense and provision for income taxes. Changes in the components of
income and expense are discussed herein.

Net Interest  Income.  Net interest income  increased  $130,000 or 32.9% for the
three months ended  December 31,  2002,  as compared to the  three-month  period
ended December 31, 2001. Although the average balance of interest-earning assets
increased $17.9 million or 41.6%, the average yield earned thereon decreased 138
basis points. The average balance of interest-bearing  liabilities  increased by
$10.4  million or 27.2%,  however,  the average rate paid  thereon  decreased 95
basis points.

The net interest rate spread decreased to 2.78% for the three month period ended
December 31, 2002 from 3.21% for the three month period ended December 31, 2001.

Interest Income. Interest income increased $127,000 or 15.7% to $938,000 for the
three month  period ended  December  31,  2002,  as compared to $811,000 for the
three month period ended  December 31, 2001.  The increase is due primarily to a
higher  balance of  interest-earning  assets in the 2002  period  following  the
completion of the Company's stock offering in April 2002.

Interest on loans  receivable  decreased  $102,000 or 13.9% for the three months
ended  December 31, 2002,  as compared to the three month period ended  December
31, 2001. This decrease was the result of a $1.7 million decrease in the average
balance of loans receivable,  and a 78 basis point decrease in the average yield
earned thereon.

Interest  income on  investment  securities  increased  $110,000 or 220% for the
three months ended December 31, 2002 as compared to the three month period ended
December 31, 2001.  The increase was the result of a $8.48  million  increase in
the average  balance of investment  securities  and a 26 basis point increase in
the average yield earned thereon.

Interest income on mortgage-backed securities increased $107,000 or more than 11
times for the three  months ended  December  31, 2002,  as compared to the three
months ended December 31, 2001.  This increase was the result of a $8.71 million
increase in the average balance of mortgage-backed securities,  partially offset
by a 126 basis point decrease in the average yield earned thereon.

Interest  income  on other  interest-earning  assets  and FHLB  stock  increased
$12,000 or 66.7% for the three  months ended  December 31, 2002,  as compared to
the three months ended  December 31, 2001.  The increase was  primarily due to a
$2.4  million  increase  in  the  average  interest-earning  deposits  at  other
financial  institutions,  partially offset by an 108 basis point decrease in the
average yield earned thereon.

The average yield on the average  balance of  interest-earning  assets was 6.17%
and  7.56%  for the  three  month  periods  ended  December  31,  2002 and 2001,
respectively.

Interest  Expense.  Interest expense totaled $413,000 for the three months ended
December 31, 2002,  as compared to $416,000 for the three months ended  December
31,  2001.  The $3,000 or 0.7%  decrease was  primarily  due to a 95 basis point
decrease  in the  average  rate  paid  on  the  total  average  interest-bearing


                                      (10)


liabilities,   partially   offset  by  an  increased   average  balance  of  all
interest-bearing liabilities of $10.4 million.

Interest  expense  on  deposits  totaled  $372,000  for the three  months  ended
December 31, 2002,  as compared to $416,000 for the three months ended  December
31, 2001.  The $44,000 or 10.6%  decrease was  primarily due to a 95 basis point
decrease in the average rate paid  thereon,  partially  offset by a $5.7 million
increase in the average balance of deposits.
Interest on FHLB advances  increased $41,000 for the three months ended December
31, 2002, as compared to the three months ended  December 31, 2001. The increase
was due to an increase of the borrowings outstanding.

Provision for Loan Losses.  During the three month  periods  ended  December 31,
2002 and  2001,  we  established  provisions  for loan  losses of  $4,500.  This
reflected  management's  evaluation  of the  underlying  credit risk of the loan
portfolio and the level of allowance for loan losses.

Noninterest Income. During the three months ended December 31, 2002, noninterest
income  increased  $31,000  or 81.6%,  as  compared  to the three  months  ended
December  31,  2001,  primarily  due to a $17,000  increase  on gains of sale of
investments and a $14,000 increase in service charges and other fee income.

Noninterest  Expense.  Total  noninterest  expense increased by $40,000 or 16.3%
during the three months ended December 31, 2002, as compared to the three months
ended December 31, 2001. The increase was primarily attributable to increases of
$28,000 in compensation and employees benefits,  including $19,000  attributable
to the ESOP plan, and a $10,000 increase in legal expense.

Income Tax Expense.  The provision for income tax totaled $113,000 for the three
months ended December 31, 2002 as compared to $66,000 for the three months ended
December 31, 2001. The $47,000 increase was due to increased income.

Liquidity and Capital Resources

Our primary  sources of funds are new  deposits,  proceeds  from  principal  and
interest  payments of loans,  and repayments on investment  and  mortgage-backed
securities.   While  maturities  and  scheduled  amortization  of  loans  are  a
predictable source of funds,  deposit flows and mortgage  repayments are greatly
influenced by general interest rates,  economic  conditions and competition.  We
maintain  liquidity  levels  adequate  to  fund  loan  commitments,   investment
opportunities,  deposit withdrawals and other financial commitments. At December
31,  2002,  we  had  obligations  to  fund   outstanding   loan  commitments  of
approximately  $264,000,  for which  adequate  resources  were available to fund
these loans.

At December 31,  2002,  management  had no  knowledge  of any trends,  events or
uncertainties  that will have or are reasonably  likely to have material effects
on the  liquidity,  capital  resources or operations of the Company.  Further at
December 31, 2002,  management was not aware of any current  recommendations  by
the regulatory authorities, which, if implemented, would have such an effect.

                                      (11)



                                OTHER INFORMATION


Part II.

Item 1.      Legal Proceedings
             -----------------

                    None

Item 2.      Change in Securities
             --------------------

                    Not Applicable

Item 3.      Defaults Upon Senior Securities
             -------------------------------

                    Not Applicable

Item 4.      Submission of Matters to a Vote of Security Holders
             ---------------------------------------------------

                    Not Applicable

Item 5.      Other Information
             -----------------

                    None

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

             (a)      Exhibits

                      99.1 Certification pursuant to 18 U.S.C.ss.1350

             (b)      Reports

                    During the quarter ended  December 31, 2002,  the Registrant
                    filed a Current  Report on Form 8-K dated  November 26, 2002
                    to report the declaration of a semi-annual dividend.

                                      (12)



                                   SIGNATURES


Pursuant  to the  requirements  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.


                                 RESERVE BANCORP, INC.



Date:  February 14, 2003         By    /s/ Richard A. Sinewe
                                       -----------------------------------------
                                       Richard A. Sinewe
                                       President
                                       (Principal Executive Officer)



Date:  February 14, 2003          By   /s/ Robert B. Kastan
                                       -----------------------------------------
                                       Robert B. Kastan
                                       Treasurer/Controller
                                       (Principal Financial/Accounting Officer)






                            SECTION 302 CERTIFICATION

     I, Richard A. Sinewe, President, certify that:

1.   I have reviewed this  quarterly  report on Form 10-QSB of Reserve  Bancorp,
     Inc.;

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

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

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

     (a)  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  officer and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent functions):

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

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

6.   The  registrant's  other  certifying  officer and I have  indicated in this
     quarterly  report  whether  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: February 14, 2003               /s/ Richard A. Sinewe
                                      ------------------------------------------
                                      Richard A. Sinewe
                                      President


                                      (14)


                            SECTION 302 CERTIFICATION

     I, Robert B. Kastan, Treasurer/Controller, certify that:

1.   I have reviewed this  quarterly  report on Form 10-QSB of Reserve  Bancorp,
     Inc.;

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

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

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

     (a)  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  officer and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent functions):

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

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

6.   The  registrant's  other  certifying  officer and I have  indicated in this
     quarterly  report  whether  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: February 14, 2003                  /s/ Robert B. Kastan
                                         ---------------------------------------
                                         Robert B. Kastan
                                         Treasurer/Controller

                                      (15)