SCHEDULE 14A INFORMATION
                                 (RULE 14a-101)
                     INFORMATION REQUIRED IN PROXY STATEMENT

                            SCHEDULE 14A INFORMATION
           PROXY STATEMENT PURSUANT TO SECTION 14(a) OF THE SECURITIES
                    EXCHANGE ACT OF 1934 (AMENDMENT NO. ___)

Filed by the Registrant [x]
Filed by a Party other than the Registrant [ ]

Check the appropriate box:
[ ]Preliminary Proxy Statement                 [ ]Confidential, for Use of the
[x]Definitive Proxy Statement                     Commission Only (as permitted
[ ]Definitive Additional Materials                by Rule 14a-6(e)(2))
[ ]Soliciting Material Under Rule 14a-12

                             1st STATE BANCORP, INC.
--------------------------------------------------------------------------------
                (Name of Registrant as Specified in Its Charter)


--------------------------------------------------------------------------------
    (Name of Person(s) Filing Proxy Statement, if Other Than the Registrant)

Payment  of Filing Fee (Check the appropriate box):
[x]   No fee required.
[ ]   Fee  computed on table below per  Exchange  Act Rules  14a-6(i)(1)  and
      0-11.

      1.  Title of each class of securities to which transaction applies:

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

      2. Aggregate number of securities to which transaction applies:

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

      3. Per  unit  price  or other  underlying  value  of  transaction
         computed  pursuant  to  Exchange  Act Rule 0-11 (Set forth the
         amount on which the filing fee is calculated  and state how it
         was determined):

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

      4. Proposed maximum aggregate value of transaction:

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

      5. Total fee paid:

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

[ ]   Fee paid previously with preliminary materials:___________________________

[ ]   Check box if any part of the fee is offset as provided by Exchange  Act
      Rule  0-11(a)(2)  and identify the filing for which the  offsetting fee
      was paid previously.  Identify the previous filing by registration
      statement  number, or the Form or Schedule and the date of its filing.

      1. Amount Previously Paid:

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

      2. Form, Schedule or Registration Statement No.:

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

      3. Filing Party:

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

      4. Date Filed:

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






                                     [LOGO]
                      [1st State Bancorp, Inc. Letterhead]




                                December 27, 2002




Dear Stockholder:

     We invite you to attend the Annual  Meeting of  Stockholders  (the  "Annual
Meeting") of 1st State  Bancorp,  Inc.  (the  "Company")  to be held at the main
office of 1st State Bank (the "Bank") located at 445 S. Main Street, Burlington,
North Carolina, on Tuesday, January 28, 2003, at 5:30 p.m., eastern time.

     The  attached  Notice of Annual  Meeting and Proxy  Statement  describe the
formal  business to be  transacted at the meeting.  During the meeting,  we will
also report on the  operations  of 1st State Bank,  the  Company's  wholly owned
subsidiary.  Directors  and officers of the Company and the Bank will be present
to respond to any questions the stockholders may have.

     ON BEHALF OF THE BOARD OF DIRECTORS,  WE URGE YOU TO SIGN,  DATE AND RETURN
THE ACCOMPANYING FORM OF PROXY AS SOON AS POSSIBLE EVEN IF YOU CURRENTLY PLAN TO
ATTEND THE ANNUAL MEETING.  Your vote is important,  regardless of the number of
shares you own.  This will not prevent you from voting in person but will assure
that your vote is counted if you are unable to attend the meeting.

     On behalf of the Board of  Directors  and all the  employees of the Company
and the Bank, I wish to thank you for your continued support.

                                      Sincerely,

                                      /s/ James C. McGill

                                      James C. McGill
                                      President



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

                             1st STATE BANCORP, INC.
                               445 S. MAIN STREET
                        BURLINGTON, NORTH CAROLINA 27215

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

                    NOTICE OF ANNUAL MEETING OF STOCKHOLDERS
                         TO BE HELD ON JANUARY 28, 2003

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


     NOTICE IS HEREBY GIVEN that the Annual Meeting of Stockholders (the "Annual
Meeting") of 1st State Bancorp,  Inc. (the  "Company")  will be held at the main
office  of  1st  State  Bank  (the  "Bank"),  located  at 445  S.  Main  Street,
Burlington,  North Carolina, on Tuesday, January 28, 2003, at 5:30 p.m., eastern
time.

     A Proxy Statement and Proxy Card for the Annual Meeting are enclosed.

     The Annual  Meeting is for the purpose of  considering  and acting upon the
following matters:

     1.   The election of three  directors of the Company for three-year  terms;
          and

     2.   The transaction of such other business as may properly come before the
          Annual Meeting or any adjournment thereof.

     The Board of  Directors  is not aware of any other  business to come before
the Annual Meeting.

     Any action may be taken on any one of the foregoing proposals at the Annual
Meeting  on the date  specified  above or on any  date or  dates  to  which,  by
original or later adjournment, the Annual Meeting may be adjourned. Stockholders
of record at the close of business on December  17, 2002,  are the  stockholders
entitled  to notice of and to vote at the  Annual  Meeting  and any  adjournment
thereof.

     You are  requested  to fill in and sign the  enclosed  proxy  card which is
solicited  by the Board of  Directors  and to mail it promptly  in the  enclosed
envelope.  The  proxy  will not be used if you  attend  and  vote at the  Annual
Meeting in person.

                                        BY ORDER OF THE BOARD OF DIRECTORS

                                        /s/ A. Christine Baker

                                        A. Christine Baker
                                        Secretary
Burlington, North Carolina
December 27, 2002

     IMPORTANT:  THE PROMPT  RETURN OF PROXIES WILL SAVE THE COMPANY THE EXPENSE
OF FURTHER  REQUESTS FOR PROXIES IN ORDER TO INSURE A QUORUM.  A  SELF-ADDRESSED
ENVELOPE IS ENCLOSED FOR YOUR  CONVENIENCE.  NO POSTAGE IS REQUIRED IF MAILED IN
THE UNITED STATES.



--------------------------------------------------------------------------------
                                 PROXY STATEMENT
                                       OF
                             1st STATE BANCORP, INC.
                               445 S. MAIN STREET
                        BURLINGTON, NORTH CAROLINA 27215

--------------------------------------------------------------------------------
                         ANNUAL MEETING OF STOCKHOLDERS
                                JANUARY 28, 2003
--------------------------------------------------------------------------------


--------------------------------------------------------------------------------
                                     GENERAL
--------------------------------------------------------------------------------

     This Proxy  Statement is furnished to  stockholders  of 1st State  Bancorp,
Inc.  (the  "Company")  in  connection  with the  solicitation  by the  Board of
Directors  of the  Company  of  proxies  to be used  at the  Annual  Meeting  of
Stockholders (the "Annual Meeting") which will be held at the main office of 1st
State  Bank (the  "Bank"),  located  at 445 S. Main  Street,  Burlington,  North
Carolina,  on Tuesday,  January 28, 2003, at 5:30 p.m., eastern time, and at any
adjournment  thereof.  The accompanying  Notice of Annual Meeting and proxy card
and this Proxy  Statement  are being first  mailed to  stockholders  on or about
December 27, 2002.


--------------------------------------------------------------------------------
                       VOTING AND REVOCABILITY OF PROXIES
--------------------------------------------------------------------------------

     Stockholders  who  execute  proxies  retain the right to revoke them at any
time.  Unless so revoked,  the shares  represented by properly  executed proxies
will be voted at the Annual Meeting and all adjournments thereof. Proxies may be
revoked by written notice to A. Christine  Baker,  Secretary of the Company,  at
the  address  shown  above,  by filing a later dated proxy prior to a vote being
taken on a particular  proposal at the Annual Meeting or by attending the Annual
Meeting  and voting in  person.  The  presence  of a  stockholder  at the Annual
Meeting will not in itself revoke such stockholder's proxy.

     Proxies solicited by the Board of Directors of the Company will be voted in
accordance  with  the  directions  given  therein.  WHERE  NO  INSTRUCTIONS  ARE
INDICATED,  PROXIES WILL BE VOTED FOR THE NOMINEES FOR DIRECTOR SET FORTH BELOW.
The proxy confers  discretionary  authority on the persons named therein to vote
with  respect to the  election of any person as a director  where the nominee is
unable to serve or for good cause will not serve,  and  matters  incident to the
conduct of the Annual Meeting.  If any other business is presented at the Annual
Meeting,  proxies will be voted by those named  therein in  accordance  with the
determination  of a  majority  of the  Board of  Directors.  Proxies  marked  as
abstentions will not be counted as votes cast.  Shares held in street name which
have been  designated  by brokers on proxies as not voted will not be counted as
votes cast. Proxies marked as abstentions or as broker non-votes,  however, will
be treated as shares  present for  purposes of  determining  whether a quorum is
present.


--------------------------------------------------------------------------------
                    VOTING SECURITIES AND SECURITY OWNERSHIP
--------------------------------------------------------------------------------

     The  securities  entitled  to vote at the  Annual  Meeting  consist  of the
Company's  common  stock,  par  value  $.01  per  share  (the  "Common  Stock").
Stockholders  of record as of the close of business  on  December  17, 2002 (the
"Record  Date") are  entitled  to one vote for each  share of Common  Stock then
held. As of the Record Date,  there were 2,999,682 shares of Common Stock issued
and outstanding.  The presence,  in person or by proxy, of at least one-third of
the total number of shares of Common Stock outstanding and entitled to vote will
be necessary to constitute a quorum at the Annual Meeting.



     Persons and groups beneficially owning more than 5% of the Common Stock are
required to file certain reports with respect to such ownership  pursuant to the
Securities  Exchange Act of 1934, as amended (the "Exchange Act"). The following
table sets forth information  regarding the shares of Common Stock  beneficially
owned as of the Record Date by persons who  beneficially own more than 5% of the
Common Stock,  each of the Company's  directors,  the executive  officers of the
Company named in the Summary  Compensation  Table set forth under "Proposal I --
Election of Directors -- Executive  Compensation -- Summary Compensation Table,"
and all of the Company's directors and executive officers as a group.


                                                            SHARES OF COMMON STOCK
                                                              BENEFICIALLY OWNED                     PERCENT OF
                                                           AS OF THE RECORD DATE (1)                  CLASS (2)
                                                           -------------------------                 ----------
                                                                                                 
5% Stockholder:
--------------

1st State Bancorp, Inc.                                           316,915  (3)                         10.56%
Employee Stock Ownership Plan ("ESOP")
445 S. Main Street
Burlington, North Carolina  27215

1st State Bank Foundation, Inc.                                   117,585                               3.92
445 S. Main Street
Burlington, North Carolina  27215

1st State Bank Deferred Compensation Plan ("DCP")                 304,066  (4)                         10.14
445 S. Main Street
Burlington, North Carolina  27215

Maurice J. Koury                                                  290,005  (5)                          9.67
P.O. Drawer 850
Burlington, North Carolina  27216

Directors
---------
Bernie C. Bean                                                     31,675                               1.05
James C. McGill                                                   165,134  (6)                          5.36
Virgil L. Stadler                                                  72,440  (7)                          2.40
James A. Barnwell, Jr.                                             61,675  (6)                          2.05
James G. McClure                                                   58,288  (7)                          1.93
T. Scott Quakenbush                                                72,986                               2.42
Richard C. Keziah                                                  65,766  (6)                          2.18
Richard H. Shirley                                                 47,219  (7)                          1.57
Ernest A. Koury, Jr.                                                1,000                               0.03

Executive Officers
------------------
A. Christine Baker                                                 95,240                               3.13
Fairfax C. Reynolds                                                82,282                               2.70
Frank Gavigan                                                      32,244                               1.07
John D. Hansell                                                    12,970                               0.43

All directors and executive                                       798,919                              24.22
  officers of the Company
  as a group (13 persons)
                                                                                (footnotes on following page)



                                       2


(footnotes for table on previous page)
________________
(1)  In accordance with Rule 13d-3 under the Securities Exchange Act of 1934, as
     amended  (the  "Exchange  Act"),  a person is  deemed to be the  beneficial
     owner,  for purposes of this table,  of any shares of Common Stock if he or
     she has or shares  voting or  investment  power with respect to such Common
     Stock or has a right to acquire beneficial  ownership at any time within 60
     days from the Record Date. As used herein,  "voting  power" is the power to
     vote or direct the voting of shares and "investment  power" is the power to
     dispose or direct the  disposition of shares.  The listed  amounts  include
     15,816,  79,078, 15,816, 15,816, 15,816, 15,816, 15,816, 15,816, 0, 45,000,
     45,000,  11,250,  7,500 and 298,540  shares that  Directors  Bean,  McGill,
     Stadler,  Barnwell,  McClure,   Quakenbush,   Keziah,  Shirley  and  Koury,
     Executive Officers Baker, Reynolds,  Gavigan and Hansell, and all directors
     and executive  officers of the Company as a group,  respectively,  have the
     right to acquire upon the exercise of options exercisable within 60 days of
     the Record Date.
(2)  Based on a total of 2,999,682 shares of Common Stock  outstanding as of the
     Record Date.
(3)  These shares are currently held in a suspense account for future allocation
     and distribution among participants as the loan used to purchase the shares
     is  repaid.  At the  Record  Date,  93,945  shares  had been  allocated  or
     committed  to be  allocated.  See footnote 7 below for  information  on how
     these shares are voted.
(4)  The shares held by the DCP trust are held for the benefit of directors  and
     executive  officers  of the  Company in the  following  amounts:  Mr.  Bean
     12,437;  Mr. McGill 97,030;  Mr. Stadler 17,325;  Mr. Barnwell 13,348;  Mr.
     McClure  13,007;  Mr.  Quakenbush  17,465;  Mr. Keziah 18,449;  Mr. Shirley
     13,348;  Ms. Baker 45,349;  Mr. Reynolds 51,580; Mr. Gavigan 3,446; and Mr.
     Hansell 1,282. Such individuals do not have voting or investment power over
     such shares.
(5)  Based on a Schedule 13G filed by Mr.  Koury on February 11, 2002.  Includes
     17,500  shares held by the Maurice J. Koury  Foundation,  Inc.  (the "Koury
     Foundation"), 53,500 shares held by Carolina Hosiery Mills, Inc. ("Carolina
     Hosiery");  and 19,000  shares held by the  Carolina  Hosiery  Mills,  Inc.
     Employee  Profit  Sharing  Trust  ("Trust").  Mr.  Koury is (a) one of four
     directors and president of the Koury Foundation; (b) a director,  president
     and 23.6% shareholder of Carolina Hosiery;  and (c) a trustee of the Trust.
     In all such cases,  Mr. Koury may have input into decisions  concerning the
     voting power over the shares held by the Koury Foundation, Carolina Hosiery
     and the Trust in certain limited circumstances.
(6)  The listed  amounts do not include  shares with respect to which  Directors
     Barnwell, Keziah and McGill share voting power by virtue of their positions
     as directors of 1st State Bank Foundation,  Inc. (the "Foundation"),  which
     holds 117,585 shares of Common Stock. The shares held by the Foundation are
     voted in the same  ratio as all other  shares of Common  Stock are voted on
     any given proposal submitted to stockholders.
(7)  The listed  amounts do not include  shares with respect to which  Directors
     Shirley, McClure and Stadler have voting power by virtue of their positions
     as trustees of the trusts holding 316,915 shares under the ESOP and 304,066
     shares  under the DCP.  Shares held by the ESOP trust and  allocated to the
     accounts of  participants  are voted in accordance  with the  participants'
     instructions,  and  unallocated  shares are voted in the same ratio as ESOP
     participants  direct the voting of  allocated  shares or, in the absence of
     such direction, in the ESOP trustees' best judgment. The shares held by the
     DCP trust are voted in the same  proportion  as the ESOP  trustees vote the
     shares held in the ESOP trust.



--------------------------------------------------------------------------------
                       PROPOSAL I -- ELECTION OF DIRECTORS
--------------------------------------------------------------------------------

GENERAL

     The Company's  Board of Directors  consists of nine members.  The Company's
Articles of Incorporation  require that directors be divided into three classes,
as nearly  equal in number as  possible,  with  approximately  one-third  of the
directors  elected each year. At the Annual  Meeting,  three  directors  will be
elected  for a term  expiring at the 2006 annual  meeting of  stockholders.  The
Board of Directors has nominated  Bernie C. Bean,  James C. McGill and Virgil L.
Stadler  to serve  as  directors  for a  three-year  period.  All  nominees  are
currently  members of the Board.  Under  Virginia law and the Company's  Bylaws,
directors  are elected by a plurality of the votes present in person or by proxy
at a meeting at which a quorum is present.

     It is intended that the persons named in the proxies solicited by the Board
of Directors will vote for the election of the named nominees. If either nominee
is unable to serve,  the shares  represented  by all valid proxies will be voted
for the election of such  substitute  as the Board of Directors may recommend or
the size of the Board may be reduced to eliminate the vacancy. At this time, the
Board knows of no reason why any nominee might be unavailable to serve.

                                       3


     The  following  table  sets  forth,  for  each  nominee  for  director  and
continuing director of the Company, his age, the year he first became a director
of the Bank,  which is the Company's  principal  operating  subsidiary,  and the
expiration  of his term as a director.  All such  persons  except Mr. Koury were
appointed  as  directors  of  the  Company  in  1998  in  connection   with  the
incorporation and organization of the Company. Each director of the Company also
is a member of the Board of Directors of the Bank.



                                                                  YEAR FIRST
                                         AGE AT                   ELECTED AS                  CURRENT
                                      SEPTEMBER 30,               DIRECTOR OF                  TERM
NAME                                      2002                     THE BANK                  TO EXPIRE
----                                    --------                  ----------                 ---------

                                     BOARD NOMINEES FOR TERMS TO EXPIRE IN 2006
                                                                                      
Bernie C. Bean                             72                        1978                      2003
James C. McGill                            61                        1988                      2003
Virgil L. Stadler                          66                        1982                      2003

                                           DIRECTORS CONTINUING IN OFFICE

James A. Barnwell, Jr.                     62                        1988                      2004
James G. McClure                           57                        1989                      2004
T. Scott Quakenbush                        71                        1978                      2004
Richard C. Keziah                          70                        1983                      2005
Ernest A. Koury, Jr.                       48                        2000                      2005
Richard H. Shirley                         55                        1987                      2005


     Set forth below is information  concerning the Company's directors.  Unless
otherwise stated,  all directors have held the positions  indicated for at least
the past five years.

     BERNIE  C. BEAN is  retired.  From  1988 to 1995 he was the  President  and
General Manager of Craftique,  Inc., a furniture manufacturer located in Mebane,
North Carolina.

     JAMES C. MCGILL is the President and Chief Executive Officer of the Company
and has been  the  President  and  Chief  Executive  Officer  of the Bank  since
December  1988.  He has served on the Boards of Hospice of Alamance and Alamance
Community  College  and in 1997  served as the  chairman  of the North  Carolina
Bankers Association.  He also serves as a director of 1st State Bank Foundation,
Inc. (the  "Foundation"),  a charitable  foundation  dedicated to charitable and
community service causes within the Bank's community.

     VIRGIL L.  STADLER  retired  in  October  2001 from his  position  as Chief
Executive  Officer of  Stadler's  Country  Hams,  Inc.  in Elon  College,  North
Carolina.  He is active with the Front Street United  Methodist  Church and Elon
Homes for Children.

     JAMES A.  BARNWELL,  JR. is President of Huffman Oil Co., Inc., a petroleum
marketer in Burlington,  North Carolina.  He has served on the advisory board of
the  Salvation  Army Boys & Girls Club and the  Alamance  County YMCA board.  He
serves as a director of the Foundation. He also serves on the Board of Directors
of the Alamance Regional Medical Center.

     JAMES G. MCCLURE is President of Green & McClure,  a retail furniture store
in Graham,  North Carolina.  He currently serves as President of the Graham Area
Business  Association and has served on the zoning board for the city of Graham.
He is active in the Graham Presbyterian Church.

                                       4


     T.  SCOTT  QUAKENBUSH  retired  in April  1997  from his  position  as Vice
President and sales manager with Carolina Paper Box Company in Burlington, North
Carolina.

     RICHARD C.  KEZIAH,  the Chairman of the Board of Directors of the Company,
is President of Monarch Hosiery Mills,  Inc. in Burlington,  North Carolina.  He
also serves on the Board of Directors of Elon Homes for Children. He also serves
as a director of the Foundation.

     ERNEST A. KOURY, JR. is Vice President of Carolina  Hosiery Mills,  Inc., a
hosiery mill in Burlington,  North  Carolina.  He serves as Vice Chairman of the
Alamance  County  Planning and Zoning Board and Chairman of the Elon  University
Board of Visitors.

     RICHARD  H.  SHIRLEY is  President  of Dick  Shirley  Chevrolet,  Inc.,  an
automobile  dealership located in Burlington,  North Carolina.  He has served as
the  President of the  Alamance  County YMCA and as a member and chairman of the
Economic Development Committee of the Burlington area Chamber of Commerce.

EXECUTIVE OFFICERS WHO ARE NOT DIRECTORS

     The following sets forth information with respect to executive officers who
do not serve on the Board of Directors.


                                        AGE AT
                                     SEPTEMBER 30,
NAME                                     2002                                   TITLE
----                                 -------------                              -----

                                                         
A. Christine Baker                        49                   Treasurer  and  Secretary of the Company and the Bank
                                                               and  Executive  Vice  President  -  Chief   Financial
                                                               Officer of the Bank
Fairfax C. Reynolds                       49                   Vice   President  and  Assistant   Secretary  of  the
                                                               Company  and  Executive  Vice  President  -Commercial
                                                               and Retail Banking of the Bank
Frank Gavigan                             44                   Senior Vice  President - Senior Credit Officer of the
                                                               Bank
John D. Hansell                           65                   Manager - First Capital Services, LLC


     A. CHRISTINE BAKER is the Treasurer and Secretary of the Company and served
as the Executive Vice President, Secretary and Treasurer of the Bank since April
1985.  She currently  serves as Treasurer  and director of the Women's  Resource
Center of  Alamance  County  and is active in the First  Presbyterian  Church of
Burlington.

     FAIRFAX C. REYNOLDS is the Vice  President  and Assistant  Secretary of the
Company  and has  served as the Bank's  Executive  Vice  President  in charge of
Commercial  and Retail  Banking since 1989. He serves on the Boards of Directors
of Alamance  County YMCA, the Alamance County Arts Council and the United Way of
Alamance County.

     FRANK  GAVIGAN  has served as the Bank's  Senior  Vice  President  - Senior
Credit  Officer  since 1990.  He serves on the Boards of Directors of Hospice of
Alamance County and Alamance Eldercare.

     JOHN D.  HANSELL  has served  since May 1987 as  Manager  of First  Capital
Services  Company,  LLC and  its  predecessor,  First  Capital  Services,  Inc.,
entities  the  Company  owns that sell  annuities,  mutual  funds and  insurance
products on an agency basis. He has served on the small business  council of the
Alamance  Chamber of Commerce  and on the Board of  Directors  of the  Financial
Planning Association.

                                       5

COMMITTEES OF THE BOARD OF DIRECTORS

     The Board of Directors of the Company meets monthly and may have additional
special  meetings.  During  the year  ended  September  30,  2002,  the Board of
Directors of the Company met 12 times and the Board of Directors of the Bank met
12 times.  No director  attended  fewer than 75% in the  aggregate  of the total
number of  Company  Board of  Directors  meetings  held  during  the year  ended
September  30, 2002 and the total number of meetings held by committees on which
he served during such fiscal year. The Company's Board of Directors has standing
Audit and Executive Committees.

     The Board of  Directors'  Audit  Committee  consists of  Directors  Keziah,
McClure  and  Stadler,  who  serves as  Chairperson.  The  members  of the Audit
Committee are  "independent," as "independent" is defined in Rule 4200(a)(15) of
the National  Association of Securities Dealers listing standards.  The function
of the  Audit  Committee  is:  to  review  and  discuss  the  audited  financial
statements  with  management,  internal audit and the independent  auditors;  to
receive disclosures  required by SAS No. 61 and the independence letter from the
independent  auditors;  to review and recommend the  independent  auditors to be
engaged by the  Company;  to review the  internal  audit  function  and internal
accounting  controls;  and to review and approve the  internal  audit plan.  The
Company's  Board of  Directors  has  adopted  a  written  charter  for the Audit
Committee. The Audit Committee met two times during the year ended September 30,
2002.

     The Board of Directors'  Executive  Committee consists of Directors McGill,
Barnwell,  Shirley  and  Keziah  and one  additional  director  who  serves on a
rotating basis for a three-month  period. The Executive  Committee,  among other
things,  evaluates the compensation and benefits of the directors,  officers and
employees,  recommends changes, and monitors and evaluates employee performance.
The Executive  Committee  reports its evaluations and findings to the full Board
of Directors  and all  compensation  decisions are ratified by the full Board of
Directors. Directors of the Company who also are officers of the Company abstain
from  discussion  and  voting  on  matters  affecting  their  compensation.  The
Executive  Committee also monitors the  performance of the Company's  investment
portfolio and reviews  loans.  The Executive  Committee is empowered to exercise
all of the  authority  of the  Board  when  the  Board  is not in  session.  The
Executive  Committee  met 12 times  during the fiscal year ended  September  30,
2002.

     The Company's full Board of Directors acts as a nominating  committee.  The
Board of  Directors  met once during the year ended  September  30, 2002 for the
purpose of  considering  potential  nominees to the Board of  Directors.  In its
deliberations,  the Board, functioning as a nominating committee,  considers the
candidate's  knowledge of the banking  business and  involvement  in  community,
business and civic  affairs,  and also  considers  whether the  candidate  would
provide for adequate  representation of its market area. The Company's  Articles
of  Incorporation  set forth  procedures  that must be followed by  stockholders
seeking to make  nominations  for director.  In order for a  stockholder  of the
Company to make any  nominations,  he or she must give written notice thereof to
the  Secretary of the Company not less than thirty days nor more than sixty days
prior to the date of any such  meeting;  provided,  however,  that if less  than
forty days' notice of the meeting is given to stockholders,  such written notice
shall be delivered or mailed, as prescribed, to the Secretary of the Company not
later than the close of  business  on the tenth day  following  the day on which
notice of the meeting was mailed to  stockholders.  Each such notice  given by a
stockholder  with respect to nominations  for the election of directors must set
forth (i) the name, age,  business address and, if known,  residence  address of
each  nominee  proposed  in  such  notice;  (ii)  the  principal  occupation  or
employment of each such nominee;  and (iii) the number of shares of stock of the
Company  which are  beneficially  owned by each such nominee.  In addition,  the
stockholder  making such nomination must promptly provide any other  information
reasonably requested by the Company.

                                       6

COMPENSATION COMMITTEE REPORT ON EXECUTIVE COMPENSATION

Overview and Philosophy

     The  Company's  executive  compensation  policies  are  established  by the
Executive  Committee of the Board of Directors (the "Committee").  The Committee
is responsible for developing the Company's executive compensation policies. The
Company's  President,  James C. McGill,  under the  direction of the  Committee,
implements the Company's executive  compensation  policies.  Mr. McGill abstains
from  voting on and  discussions  of matters  affecting  his  compensation.  The
Committee's  objectives in designing and  administering the specific elements of
the Company's executive compensation program are as follows:

     o    To link  executive  compensation  rewards to increases in  shareholder
          value,  as  measured  by  favorable  long-term  operating  results and
          continued strengthening of the Company's financial condition.

     o    To provide incentives for executive officers to work towards achieving
          successful  annual  results  as a  step  in  achieving  the  Company's
          long-term operating results and strategic objectives.

     o    To correlate,  as closely as possible,  executive officers' receipt of
          compensation with the attainment of specified performance objectives.

     o    To maintain a competitive  mix of total executive  compensation,  with
          particular  emphasis  on awards  related  to  increases  in  long-term
          shareholder value.

     o    To attract  and  retain  top  performing  executive  officers  for the
          long-term success of the Company.

     In furtherance of these objectives, the Committee has determined that there
should be three specific  components of executive  compensation:  base salary, a
cash bonus and stock benefit plans.

     Base Salary.  The Committee makes  recommendations  to the Board concerning
executive  compensation  on the basis of surveys of salaries  paid to  executive
officers  of other  bank  holding  companies,  non-diversified  banks  and other
financial   institutions  similar  in  size,  market  capitalization  and  other
characteristics.  The Committee's objective is to provide for base salaries that
are competitive with the average salary paid by the Company's peers.

     Bonus.  The Company pays a discretionary  bonus on an annual basis based on
satisfaction of a combination of individual and Company performance  objectives.
Whether bonuses are paid each year and the amount of such bonuses are determined
by the Committee, subject to ratification by the Board of Directors, at year end
based on the Company's  ability to achieve  performance goals established by the
Board in each year's Business Plan. Discretionary bonuses for achieving specific
performance goals during the year are paid during the next fiscal year.

     Stock Benefit Plans. In addition, the Committee believes that stock related
award  plans  are an  important  element  of  compensation  since  they  provide
executives  with  incentives  linked to the  performance  of the  Common  Stock.
Accordingly, the Board of Directors adopted a stock option plan and a management
recognition plan. Stockholders approved these plans at a special meeting held on
June 6, 2000.

     Under the stock option plan, the Company  reserved for issuance a number of
shares  equal  to 10% of the  originally  issued  Common  Stock.  The  Committee
believes that stock  options are an important  element of  compensation  because
they provide  executives with incentives linked to the performance of the Common
Stock.  The Company  awards stock options as a means of providing  employees the
opportunity  to acquire a proprietary  interest in the Company and to link their
interests with those of the Company's stockholders.  Options are granted

                                       7


with an exercise price equal to the market value of the Common Stock on the date
of grant,  and thus acquire value only if the Company's  stock price  increases.
There are currently no options available for grant under the option plan.

     Under the management  recognition plan, officers and directors were granted
awards of  restricted  Common  Stock,  subject  to  vesting  and  forfeiture  as
determined by the Committee.  Under this plan, the Company reserved for issuance
a number  of shares  equal to 4% of the  originally  issued  Common  Stock.  The
purpose of a management  recognition  plan is to reward and retain  personnel of
experience  and ability in key  positions of  responsibility  by providing  such
employees with a proprietary  interest in the Company as compensation  for their
past  contributions  to the  Company  and the Bank and as an  incentive  to make
further contributions in the future. There currently are no shares available for
award under this plan.

Compensation of the President

     Mr. McGill's base salary is established in accordance with the terms of the
employment  agreement  entered  into between the Bank and Mr.  McGill.  See " --
Executive  Compensation -- Employment  Agreements." The Committee determines the
President's  compensation  on the basis of several  factors.  In determining Mr.
McGill's  base  salary,  the  Committee  reviewed  compensation  paid  to  chief
executive  officers of similarly  situated banks and  non-diversified  banks and
other financial  institutions of similar asset size. The Committee believes that
Mr. McGill's base salary is generally  competitive  with the average salary paid
to executives of similar rank and  expertise at banking  institutions  which the
Committee  considered  to be  comparable  and  taking  into  account  the Bank's
superior performance and complex operations relative to comparable institutions.

     Mr. McGill received bonus compensation for fiscal year 2002 pursuant to the
same basic  factors as described  above under " -- Bonus." In  establishing  Mr.
McGill's  bonus,  the Committee  considered the Company's  overall  performance,
record of  increase  in  shareholder  value and  success  in  meeting  strategic
objectives and his personal leadership and  accomplishments.  These factors were
considered in conjunction with the Company's  financial  results for fiscal 2002
in  relation to the  established  Business  Plan and  achieving  certain  annual
performance  goals,  including but not limited to return on assets and return on
equity and  satisfactory  results of  regulatory  examinations  and  independent
audits.

     The Committee believes that the Company's  executive  compensation  program
serves the Company and its  shareholders  by providing a direct link between the
interests  of  executive  officers and those of  shareholders  generally  and by
helping to attract and retain qualified  executive officers who are dedicated to
the long-term success of the Company.

                                     Members of the Executive Committee

                                     James A. Barnwell
                                     Richard C. Keziah
                                     James C. McGill
                                     Richard H. Shirley


                                       8

COMPARATIVE STOCK PERFORMANCE GRAPH

     The graph and table which  follow show the  cumulative  total return on the
Common  Stock for the period from April 26,  1999 (the day trading  began in the
Common Stock  following  completion of the Company's  initial  public  offering)
through the fiscal year ended  September 30, 2002 with (1) the total  cumulative
return of all companies  whose equity  securities are traded on the Nasdaq Stock
Market and (2) the total cumulative  return of banks and bank holding  companies
traded on the Nasdaq Stock market.  The comparison  assumes $100 was invested on
April  26,  1999 in the  Company's  Common  Stock  and in each of the  foregoing
indices and assumes reinvestment of dividends.  The stockholder returns shown on
the performance graph are not necessarily  indicative of the future  performance
of the Common Stock or of any particular index.

                       CUMULATIVE TOTAL STOCKHOLDER RETURN
                  COMPARED WITH PERFORMANCE OF SELECTED INDEXES
                    APRIL 26, 1999 THROUGH SEPTEMBER 30, 2002

     [Line graph appears here depicting the cumulative total shareholder  return
of $100  invested  in the  Common  Stock as  compared  to $100  invested  in all
companies whose equity securities are traded on the Nasdaq Stock Market and $100
invested in banks and bank holding  companies traded on the Nasdaq Stock Market.
Line graph plots the  cumulative  total  return from April 26, 1999 to September
30, 2002. Plot points are provided below.]


                               04/26/99     09/30/99    09/30/00     9/30/01     9/30/02
                               --------     --------    --------     -------     -------
                                                                   
COMPANY                         $100.0       $103.1      $119.4       $142.2      $164.8
----------------------------------------------------------------------------------------
NASDAQ                           100.0        104.0       138.1         56.4        44.5
----------------------------------------------------------------------------------------
NASDAQ BANKS                     100.0         92.3        98.9        112.2       118.5
AND BANK HOLDING
COMPANIES


                                       9

EXECUTIVE COMPENSATION

     Summary  Compensation  Table.  The following  table sets forth the cash and
noncash  compensation  for the fiscal years ended  September 30, 2002,  2001 and
2000 awarded to or earned by the President and the four other executive officers
who earned salary and bonus in fiscal 2002, 2001 and 2000 exceeding $100,000 for
services rendered in all capacities to the Company and the Bank .



                                                                                 LONG-TERM COMPENSATION
                                                                             -----------------------------
                                                                                        AWARDS
                                           ANNUAL COMPENSATION               -----------------------------
                                  --------------------------------------      RESTRICTED        SECURITIES
                         FISCAL                              OTHER ANNUAL       STOCK            UNDERLYING     ALL OTHER
NAME                      YEAR     SALARY     BONUS        COMPENSATION(1)    AWARD(S) (2)        OPTIONS      COMPENSATION
----                      ----     ------     -----        ---------------    ------------        -------      ------------
                                                                                          
James C. McGill           2002     $175,000  $404,500         $    --               --                 --      $208,332 (3)
   President and Chief    2001      175,000   342,000              --               --                 --       203,021
   Executive Officer of   2000      175,000   433,000              --          582,750             79,078       202,710
   the Company and the
   Bank

A. Christine Baker        2002      100,000   202,250              --               --                 --        99,224 (3)
   Treasurer and          2001      100,000   171,000              --               --                 --        92,244
   Secretary of the       2000      100,000   216,500              --          333,000             45,000        97,693
   Company and the
   Bank and Executive
   Vice President-
   Chief Financial Officer
   of the Bank

Fairfax C. Reynolds       2002      100,000   202,250              --               --                 --       102,201 (3)
   Vice President and     2001      100,000   171,000              --               --                 --        95,221
   Assistant Secretary of 2000      100,000   216,500              --          333,000             45,000       100,670
   the Company and
   Executive Vice
   President of the
   Bank

Frank Gavigan             2002       80,000    35,000              --               --                 --        33,209 (3)
   Senior Vice            2001       80,000    30,000              --               --                 --        30,000
   President-Senior       2000       80,000    35,000              --           83,250             11,250        30,000
   Credit Officer of
   the Bank

John D. Hansell           2002       50,000    70,640 (4)          --               --                 --        37,135 (3)
   Manager-First          2001       50,000   111,803 (4)          --               --                 --        30,000
   Capital Services       2000       50,000   100,503 (4)          --           55,500              7,500        30,000
   Company, LLC

___________
(1)  Executive  officers  receive  indirect  compensation in the form of certain
     perquisites  and other  personal  benefits.  The  amount  of such  benefits
     received by the named  executive  officer in fiscal 2002 did not exceed 10%
     of the executive officer's salary and bonus.
(2)  Amount shown in the table is based on the closing price of the Common Stock
     of $18.50 as quoted  on the  Nasdaq  National  Market on the date of grant,
     June 6, 2000. The restricted  Common Stock awarded vested at the rate of 33
     1/3% per year  beginning  with the date of grant,  with the  second 33 1/3%
     having  vested on June 6, 2001 and the final 33 1/3% having  vested on June
     6, 2002.
(3)  Includes $168,332, $59,224 and $62,201 accrued under the Company's Deferred
     Compensation Plan for the benefit of executive  officers McGill,  Baker and
     Reynolds,  respectively,  for service as an employee  during the year ended
     September 30, 2002. Also includes $40,000,  $40,000,  $40,000,  $30,809 and
     $35,635 in shares of Common Stock committed to be allocated during the year
     ended  September  30,  2002  under the ESOP to the  accounts  of  executive
     officers McGill, Baker, Reynolds,  Gavigan and Hansell,  respectively,  and
     $2,400 and $1,500 in matching  contributions  under the Bank's  401(k) Plan
     for executive officers Gavigan and Hansell, respectively.
(4)  Consists of commissions.



                                       10


     Fiscal Year-End Option Values.  The following table sets forth  information
concerning  the value as of September  30, 2002 of options held by the executive
officers named in the Summary Compensation Table set forth above.


                                           NUMBER OF SECURITIES                   VALUE OF UNEXERCISED
                                         UNDERLYING UNEXERCISED                   IN-THE-MONEY OPTIONS
                                        OPTIONS AT FISCAL YEAR-END                AT FISCAL YEAR-END (1)
                                        ----------------------------           ---------------------------
NAME                                    EXERCISABLE    UNEXERCISABLE           EXERCISABLE   UNEXERCISABLE
----                                    -----------    -------------           -----------   -------------
                                                                                     
James C. McGill                           79,078             --                  $638,159        --
A. Christine Baker                        45,000             --                   363,150        --
Fairfax C. Reynolds                       45,000             --                   363,150        --
Frank Gavigan                             11,250             --                    90,788        --
John D. Hansell                            7,500             --                    60,525        --

-----------
(1)  Based on the  difference  between the fair market  value of the  underlying
     Common Stock as quoted on the Nasdaq  National  Market  System on September
     30, 2002 of $22.78 per share,  and the exercise  price of $14.71 per share,
     which was  adjusted to reflect the effect of the return of capital of $5.17
     per share paid on October 2, 2000.



     No options were  exercised  during fiscal year 2002, and no options held by
any executive  officer of the Company  repriced  during the past ten full fiscal
years.

     Employment  Agreements and Guaranty  Agreements.  The Bank has entered into
employment  agreements  with James C. McGill,  A. Christine Baker and Fairfax C.
Reynolds  (each  individual is referred to herein as an "Employee" and the three
individuals are referred to collectively as the "Employees"). The Board believes
that the employment  agreements  assure fair treatment of the Employees in their
careers with the Company by assuring them of some financial security.

     The employment  agreements  became  effective on April 23, 1999 and provide
for a term of three years,  with an annual base salary  equal to the  Employee's
existing  base  salary  rate  in  effect  on the  date  of  conversion.  On each
anniversary date of the commencement of the employment  agreements,  the term of
the Employee's  employment  will be extended for an additional  one-year  period
beyond the then effective  expiration  date upon a  determination  by the Bank's
Board of  Directors  that the  performance  of the Employee has met the required
performance  standards and that such employment  agreements  should be extended.
The employment agreements provide the Employee with a salary review by the Board
of  Directors  not less often than  annually,  as well as with  inclusion in any
discretionary bonus plans, retirement and medical plans, vacation and sick leave
and any fringe benefits that become  available to senior  management,  including
for  example,  any stock option or  incentive  compensation  plans and any other
benefits commensurate with their  responsibilities.  If the Board decides not to
renew an  employment  agreement for any reason,  and if the Employee  remains an
employee of the Bank until the Agreement expires, the Bank must pay the Employee
an  amount  equal to two  times  total  compensation  if the  Employee  is later
terminated.

     The  employment   agreements  terminate  upon  the  Employee's  death,  may
terminate upon the Employee's disability,  are terminable for just cause, and no
severance  benefits are available.  If the Bank terminates the Employee  without
just cause,  the Employee is entitled to receive three times total  compensation
as well as continued medical and dental insurance under any group plan chosen by
the  Employee  from the plans the Bank  maintains,  unless that  coverage is not
permitted  by the terms of such  plan,  in which case the Bank will remit to the
Employee,  not less frequently than monthly,  the actual cost to the Employee of
equivalent  insurance.  These provisions are in addition to, and not in lieu of,
any other rights that the Employee has under the  employment  agreement and will
continue  until  the  Employee  first  becomes  eligible  for  participation  in
Medicare.  If the  employment  agreements  are  terminated due to the Employee's
"disability"  as defined in the  employment  agreements,  the  Employee  will be
entitled to a continuation of his or her salary and benefits through the date of
termination,  including any period prior to the  establishment of the Employee's
disability.  In the  event  of the  Employee's  death  during  the  term  of the
employment agreements, his or her estate will be entitled to receive three times
total compensation  determined as of the date of death. Each Employee is able to
voluntarily  terminate  his or her  employment  agreement  by providing 90 days'
written notice to the Board of Directors, in which case the Employee is entitled
to receive only his or her compensation,  vested rights,  and benefits up to the
date of termination.

                                       11


     The Bank will pay a severance  benefit equal to the difference  between the
product of 2.99 and the  Employee's  "base  amount"  as defined in the  Internal
Revenue Code Section 280G(b)(3) and the sum of any other "parachute payments" as
defined under Code Section  280G(b)(2) that the Employee  receives on account of
the  change in  control,  and (ii)  provide  long-term  disability  and  medical
insurance for 18 months if any of the following occur:

     o    the Employee's  involuntary  termination of employment  other than for
          "just cause" during the period beginning six months before a change in
          control and ending on the later of the first anniversary of the change
          in control or the expiration  date of the employment  agreements  (the
          "Protected Period");

     o    the Employee's voluntary  termination within 90 days of the occurrence
          of certain  specified  events  occurring  during the Protected  Period
          which have not been consented to by the Employee; or

     o    the  Employee's  voluntary  termination  of employment  for any reason
          within  the  30-day  period  beginning  on the date of the  change  in
          control.

     The  Employee  will be paid  either in one lump sum  within ten days of the
later  of the date of the  change  in  control  and the  Employee's  last day of
employment  or if prior to the date which is 90 days  before the date on which a
change in control occurs, the Employee filed a duly executed irrevocable written
election,  payment  of such  amount  shall  be  made  according  to the  elected
schedule. "Change in control" generally refers to the acquisition, by any person
or entity,  of the  ownership or power to vote more than 25% of the Company's or
the Bank's  voting  stock,  the  control of the  election  of a majority  of the
Company's or the Bank's  directors,  or the exercise of a controlling  influence
over the Company's or the Bank's management or policies. In addition,  under the
employment  agreements,  a change in control occurs when, during any consecutive
two-year  period,  directors of the Company or the Bank at the beginning of such
period cease to  constitute  two-thirds of the Board of Directors of the Company
or the Bank,  unless the  election of  replacement  directors  was approved by a
two-thirds  vote  of the  initial  directors  then  in  office.  The  employment
agreements  provide  that  within 10 business  days of a change in control,  the
Company must  deposit in a trust an amount  equal to the  Internal  Revenue Code
Section 280G maximum.  The payments that would be made to Mr. McGill,  Ms. Baker
and  Mr.  Reynolds  assuming  termination  of  employment  under  the  foregoing
circumstances at September 30, 2002 would have been  approximately $1.5 million,
$769,000 and $769,000,  respectively. These provisions may have an anti-takeover
effect by making it more expensive for a potential acquiror to obtain control of
the Company. In the event that the Employee prevails over the Bank, or obtains a
written settlement, in a legal dispute as to the employment agreement, he or she
will be reimbursed for legal and other expenses.

     In  addition to the  employment  agreements,  the Company has entered  into
guaranty agreements with each of the Employees.  The guaranty agreements provide
that the Company will perform all covenants and honor all  obligations  required
to be  performed  or to which the Bank is  subject  pursuant  to the  employment
agreements in the event that such covenants are not performed or obligations are
not honored by the Bank,  and that to the extent  permitted  by law, the Company
will be  jointly  and  severally  liable  with the Bank for the  payment  of all
amounts due under the employment  agreements.  The guarantee  agreements provide
the Employee  with a salary review by the Board of Directors not less often than
annually, as well as with inclusion in any discretionary bonus plans, retirement
and medical plans, customary fringe benefits, vacation and sick leave.

DIRECTOR COMPENSATION

     Fees. Each non-employee  member of the Bank's Board of Directors receives a
monthly retainer fee based on the following schedule:

     o    the Chairman of the Board - $2,000;
     o    members of the Executive Committee - $1,750; and
     o    other directors - $1,500.

                                       12


In addition,  non-employee members of the Company's Board of Directors receive a
monthly  retainer fee of $250.  This amount will be increased to $500  effective
January  1, 2003.  Officers  who are  directors  are not  compensated  for their
service as directors.

     Deferred  Compensation  Plan.  The  Bank  adopted  the DCP  for the  Bank's
directors and select executive officers.  Under the DCP, before each fiscal year
begins, each non-employee  director may elect to defer receipt of all or part of
his future fees and any other  participant  may elect to defer  receipt of up to
25% of his or her salary or 100% of his or her bonus  compensation for the year.
Deferred  amounts are  credited at the end of the calendar  year to  bookkeeping
accounts  in the name of each  participant.  No  amounts  were  credited  to the
accounts of nonemployee directors during the year ended September 30, 2002. Each
participant is fully vested in his or her account balance under the DCP.

     Until   distributed  in  accordance   with  the  terms  of  the  DCP,  each
participant's account will be credited with a rate of return equal to the Bank's
highest rate of interest paid on the Bank's one-year  certificates of deposit or
the total return on the Company's Common Stock, as elected by each  participant.
Account balances will normally be distributed in five substantially equal annual
installments  beginning  during the first quarter of the calendar year following
the calendar year in which the participant  ceases to be a director or employee,
with any  subsequent  distributions  being  made by the  last  day of the  first
quarter of each subsequent  calendar year until the participant has received the
entire amount of his or her account. Participants may, however, elect to receive
their distributions in a lump sum or in installments paid over a period of up to
10 years. In the event of a participant's death, the balance of his plan account
will be paid in a lump sum  (unless  the  participant  elects  to  continue  the
previously designated distribution method) to his designated beneficiary,  or if
none, his estate.

     The Bank has  established a trust in order to hold assets with which to pay
plan  benefits to  participants.  Trust  assets are subject to claims of general
creditors.  In the event a participant prevails over the Bank in a legal dispute
as to the terms or  interpretation of the DCP, he or she would be reimbursed for
his legal and other expenses.

TRANSACTIONS WITH MANAGEMENT

     The Bank offers loans to its directors and executive officers.  These loans
were made in the ordinary  course of business on  substantially  the same terms,
including  interest rates and  collateral,  as those  prevailing at the time for
comparable  transactions  with other  persons and did not involve  more than the
normal risk of  collectibility  or present  other  unfavorable  features.  Under
current law, the Bank's loans to directors and  executive  officers are required
to be made on substantially the same terms,  including  interest rates, as those
prevailing for comparable  transactions  with other persons and must not involve
more than the normal risk of repayment or present  other  unfavorable  features.
Furthermore,  all  loans  to such  persons  must be  approved  in  advance  by a
disinterested  majority of the Company's  Board of  Directors.  At September 30,
2002,  loans to directors and executive  officers and their  affiliates  totaled
$16.0 million, or 26.0% of the Company's stockholders' equity, at that date.


--------------------------------------------------------------------------------
                      RELATIONSHIP WITH INDEPENDENT AUDITOR
--------------------------------------------------------------------------------

     KPMG LLP was the  Company's  independent  auditor for the 2002 fiscal year.
KPMG LLP has been retained by the Board of Directors to be the Company's auditor
for the 2003 fiscal year. A representative of KPMG LLP is expected to be present
at the Annual Meeting and will have the opportunity to make a statement if he or
she so desires.  The representative will also be available to answer appropriate
questions.

                                       13

--------------------------------------------------------------------------------
                          REPORT OF THE AUDIT COMMITTEE
--------------------------------------------------------------------------------

     The Audit Committee of the Board of Directors (the "Audit Committee") has:

     1.   Reviewed and discussed the audited financial statements for the fiscal
          year ended September 30, 2002 with the management of the Company.

     2.   Discussed with the Company's independent auditors the matters required
          to be discussed by Statement of  Accounting  Standards  No. 61, as the
          same was in effect on the date of the Company's financial  statements;
          and

     3.   Received  the written  disclosures  and the letter from the  Company's
          independent auditors required by Independence Standards Board Standard
          No. 1 (Independence  Discussions with Audit  Committees),  as the same
          was in effect on the date of the Company's financial statements.

     Based on the  foregoing  materials  and  discussions,  the Audit  Committee
recommended to the Board of Directors that the audited financial  statements for
the fiscal year ended  September  30, 2002 be included in the  Company's  Annual
Report on Form 10-K for the year ended September 30, 2002.

     The Audit Committee has reviewed the non-audit  services currently provided
by the Company's independent auditor and has considered whether the provision of
such services is compatible with  maintaining the  independence of the Company's
independent auditors.


                                  Members of the Audit Committee

                                  Virgil L. Stadler, Chairman
                                  Richard C. Keziah
                                  James G. McClure


--------------------------------------------------------------------------------
                AUDIT AND OTHER FEES PAID TO INDEPENDENT AUDITOR
--------------------------------------------------------------------------------

AUDIT FEES

     During the fiscal year ended  September 30, 2002,  the  aggregate  fees for
professional  services  rendered for the audit of the Company's annual financial
statements and the reviews of the financial statements included in the Company's
Quarterly  Reports on Form 10-Q filed for the fiscal  year ended  September  30,
2002 were $86,300.

FINANCIAL INFORMATION SYSTEMS DESIGN AND IMPLEMENTATION FEES

     The  Company  did not  engage  KPMG LLP to  provide  advice to the  Company
regarding  financial  information  systems design and implementation  during the
fiscal year ended September 30, 2002.

ALL OTHER FEES

     For the fiscal  year ended  September  30,  2002,  the  aggregate  fees for
professional  services  rendered by KPMG LLP for all other services  (other than
audit  services and  financial  information  systems  design and  implementation
services) were $21,550, consisting of nonaudit tax compliance services ($19,350)
and audit related agreed upon procedures services ($2,200).

                                       14


--------------------------------------------------------------------------------
             SECTION 16(a) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE
--------------------------------------------------------------------------------

     Pursuant to regulations  promulgated  under the Exchange Act, the Company's
officers  and  directors  and all  persons  who own more than ten percent of the
Common Stock ("Reporting  Persons") are required to file reports detailing their
ownership  and  changes  of  ownership  in the Common  Stock and to furnish  the
Company with copies of all such ownership  reports that are filed.  Based solely
on the  Company's  review of the copies of such  ownership  reports which it has
received  in the past fiscal year or with  respect to the past fiscal  year,  or
written representations that no annual report of changes in beneficial ownership
were required,  the Company  believes that during fiscal year 2002 all Reporting
Persons have complied with these  reporting  requirements,  except that Director
Keziah  failed to file  timely one Form 4 reporting  a single  transaction.  The
transaction was reported on a Form 4 filed on September 10, 2002.


--------------------------------------------------------------------------------
                                  OTHER MATTERS
--------------------------------------------------------------------------------

     The Board of  Directors  is not aware of any  business  to come  before the
Annual Meeting other than those matters  described above in this proxy statement
and matters incident to the conduct of the Annual Meeting. However, if any other
matters  should  properly  come before the Annual  Meeting,  it is intended that
proxies in the accompanying  form will be voted in respect thereof in accordance
with the determination of a majority of the Board of Directors.


--------------------------------------------------------------------------------
                                  MISCELLANEOUS
--------------------------------------------------------------------------------

     The cost of  soliciting  proxies will be borne by the Company.  The Company
will reimburse  brokerage firms and other  custodians,  nominees and fiduciaries
for  reasonable  expenses  incurred by them in sending  proxy  materials  to the
beneficial  owners  of Common  Stock.  In  addition  to  solicitations  by mail,
directors,  officers and regular  employees  of the Company may solicit  proxies
personally or by telegraph or telephone without additional compensation.

     The  Company's  2002 Annual  Report to  Stockholders,  including  financial
statements,  is being  mailed to all  stockholders  of record as of the close of
business on the Record Date. Any stockholder who has not received a copy of such
Annual Report may obtain a copy by writing to the Secretary of the Company.  The
Annual Report is not to be treated as a part of the proxy solicitation  material
or as having been incorporated herein by reference.

                                       15


--------------------------------------------------------------------------------
                              STOCKHOLDER PROPOSALS
--------------------------------------------------------------------------------

     For  consideration  at the Annual Meeting,  a stockholder  proposal must be
delivered or mailed to the Company's Secretary no later than January 6, 2003. In
order to be eligible for inclusion in the proxy materials of the Company for the
Annual  Meeting of  Stockholders  for the year ending  September  30, 2003,  any
stockholder  proposal  to take  action at such  meeting  must be received at the
Company's  executive offices at 445 S. Main Street,  Burlington,  North Carolina
27215 by no later than August 29, 2003. Any such  proposals  shall be subject to
the requirements of the proxy rules adopted under the Securities Exchange Act of
1934, as amended.

                                    BY ORDER OF THE BOARD OF DIRECTORS

                                    /s/ A. Christine Baker


                                    A. Christine Baker
                                    Secretary

December 27, 2002
Burlington, North Carolina


--------------------------------------------------------------------------------
                           ANNUAL REPORT ON FORM 10-K
--------------------------------------------------------------------------------


     A COPY OF THE  COMPANY'S  ANNUAL  REPORT ON FORM 10-K FOR THE  FISCAL  YEAR
ENDED  SEPTEMBER 30, 2002 AS FILED WITH THE SECURITIES  AND EXCHANGE  COMMISSION
WILL BE FURNISHED  WITHOUT CHARGE TO EACH STOCKHOLDER AS OF THE RECORD DATE UPON
WRITTEN REQUEST TO THE CORPORATE SECRETARY, 1st STATE BANCORP, INC., 445 S. MAIN
STREET, BURLINGTON, NORTH CAROLINA 27215.


                                       16


                                 REVOCABLE PROXY

--------------------------------------------------------------------------------
                             1st STATE BANCORP, INC.
                           BURLINGTON, NORTH CAROLINA
--------------------------------------------------------------------------------


                         ANNUAL MEETING OF STOCKHOLDERS
                                JANUARY 28, 2003


     The undersigned hereby appoints Richard C. Keziah, Ernest A. Koury, Jr. and
Richard H. Shirley  with full powers of  substitution,  to act as attorneys  and
proxies for the undersigned, to vote all shares of the common stock of 1st State
Bancorp, Inc. which the undersigned is entitled to vote at the Annual Meeting of
Stockholders,  to be held at the main  office  of 1st State  Bank  (the  "Bank")
located at 445 S. Main Street,  Burlington,  North Carolina, on Tuesday, January
28, 2003, at 5:30 p.m. (the "Annual  Meeting"),  and at any and all adjournments
thereof, as follows:

                                                                          VOTE
                                                         FOR            WITHHELD
                                                         ---            --------
    1.  The election as directors of all
        nominees listed below (except as                 [ ]              [ ]
        marked to the contrary below).

        For a term expiring at the 2006 Annual Meeting:
        ----------------------------------------------

        Bernie C. Bean
        James C. McGill
        Virgil L. Stadler

        INSTRUCTION:  TO WITHHOLD YOUR VOTE
        FOR ANY OF THE INDIVIDUALS NOMINATED, INSERT
        THAT NOMINEE'S NAME ON THE LINE PROVIDED BELOW.

        __________________________

    2.  The transaction of such other business as may
        properly come before the Annual Meeting or any
        adjournment thereof.

     THE BOARD OF DIRECTORS RECOMMENDS A VOTE "FOR" THE NOMINEES LISTED ABOVE.

--------------------------------------------------------------------------------
THIS PROXY WILL BE VOTED AS DIRECTED, BUT IF NO INSTRUCTIONS ARE SPECIFIED, THIS
PROXY WILL BE VOTED FOR THE  ELECTION  OF  DIRECTORS.  IF ANY OTHER  BUSINESS IS
PRESENTED AT THE ANNUAL MEETING,  INCLUDING  MATTERS  RELATING TO THE CONDUCT OF
THE ANNUAL  MEETING,  THIS  PROXY WILL BE VOTED BY THOSE  NAMED IN THIS PROXY IN
ACCORDANCE WITH THE  DETERMINATION  OF A MAJORITY OF THE BOARD OF DIRECTORS.  AT
THE  PRESENT  TIME,  THE BOARD OF  DIRECTORS  KNOWS OF NO OTHER  BUSINESS  TO BE
PRESENTED AT THE ANNUAL MEETING.
--------------------------------------------------------------------------------



                THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS

     Should the  undersigned  be present and elect to vote at the Annual Meeting
or at any  adjournment  thereof,  then the  power of said  attorneys  and  prior
proxies  shall be deemed  terminated  and of no further  force and  effect.  The
undersigned may also revoke his proxy by filing a subsequent  proxy or notifying
the Secretary of his decision to terminate his proxy.

     The  undersigned  acknowledges  receipt  from  the  Company  prior  to  the
execution  of this  proxy of a Notice of Annual  Meeting  and a Proxy  Statement
dated December 27, 2002.

Dated: ______________________________, 200_




________________________________            ___________________________________
PRINT NAME OF STOCKHOLDER                   PRINT NAME OF STOCKHOLDER




________________________________            ___________________________________
SIGNATURE OF STOCKHOLDER                    SIGNATURE OF STOCKHOLDER


     Please sign exactly as your name appears on the enclosed card. When signing
as attorney, executor, administrator, trustee or guardian, please give your full
title.  Corporation  proxies should be signed in corporate name by an authorized
officer. If shares are held jointly, each holder should sign.


     PLEASE  COMPLETE,  DATE,  SIGN AND MAIL THIS PROXY PROMPTLY IN THE ENCLOSED
POSTAGE-PAID ENVELOPE.