##### Table of Contents

---



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



FORM 10-QSB



(Mark One)



|x | QUARTERLY REPORT UNDER SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------



For the quarterly period ended September 30, 2005



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



For the transition period from
 to



Commission File Number 0-24935



SERVICE BANCORP, INC.

(Exact name of
small business issuer as specified in its charter)



|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Massachusetts                                                  |  | 04-3430806                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)



81 Main Street,

Medway, Massachusetts 02053

(Address of principal executive offices)



(508) 533-4343

(Issuers telephone number, including area code)



Not Applicable

(Former name, former address and former fiscal year, if changed since last report)



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



YES  x    NO ̈



Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act)



YES ̈NO  x



State the number of shares outstanding of each of the issuers classes of common equity, as of the latest practical date: At October 31, 2005, there were 1,634,385 shares of common stock outstanding, par
value $0.01 per share.



Transitional Small Business Disclosure
Format (Check one): YES ̈NO  x



---



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

FORM 10-QSB



Index



|        |  |                                                                                                              |  |     
|------- |  | ------------------------------------------------------------------------------------------------------------ |  | ----
|        |  |                                                                                                              |  | Page
|PART I  |  | FINANCIAL INFORMATION                                                                                        |  |     
|        |  |                                                                                                             
|Item 1. |  | Financial Statements                                                                                         |  |     
|        |  |                                                                                                             
|        |  | Consolidated Balance Sheets as of September 30, 2005 and June 30, 2005                                       |  | 1   
|        |  |                                                                                                             
|        |  | Consolidated Statements of Income for the quarter ended September 30, 2005 and 2004                          |  | 2   
|        |  |                                                                                                             
|        |  | Consolidated Statements of Changes in Stockholders Equity for the quarter ended September 30, 2005 and 2004 |  | 3   
|        |  |                                                                                                             
|        |  | Consolidated Statements of Cash Flows for the quarter ended September 30, 2005 and 2004                      |  | 5   
|        |  |                                                                                                             
|        |  | Notes to Consolidated Financial Statements                                                                   |  | 6   
|        |  |                                                                                                             
|Item 2. |  | Managements Discussion and Analysis                                                                         |  | 10  
|        |  |                                                                                                             
|Item 3. |  | Controls and Procedures                                                                                      |  | 15  
|        |  |                                                                                                             
|PART II |  | OTHER INFORMATION                                                                                            |  |     
|        |  |                                                                                                             
|Item 1. |  | Legal Proceedings                                                                                            |  | 16  
|        |  |                                                                                                             
|Item 2. |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                  |  | 16  
|        |  |                                                                                                             
|Item 3. |  | Defaults upon Senior Securities                                                                              |  | 16  
|        |  |                                                                                                             
|Item 4. |  | Submission of Matters to a Vote of Security Holders                                                          |  | 16  
|        |  |                                                                                                             
|Item 5. |  | Other Information                                                                                            |  | 16  
|        |  |                                                                                                             
|Item 6. |  | Exhibits                                                                                                     |  | 16  
|        |  |                                                                                                             
|        |  | Signatures                                                                                                   |  | 17  



---

##### Table of Contents

PART IFINANCIAL INFORMATION



|ITEM 1. | Financial Statements
|------- | --------------------



SERVICE BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS (unaudited)

(Dollars in thousands, except share amounts)



|                                                                             |  |                    |         |   |              |   |         |  
|---------------------------------------------------------------------------- |  | ------------------ | ------- | - | ------------ | - | ------- | -
|                                                                             |  | September 30, 2005 |         |   | June 30,2005 |  
|ASSETS                                                                       |  |                    |         |   |              |   |         |  
|Cash and due from banks                                                      |  | $                  | 10,535  |   |              | $ | 7,307   |  
|Short-term investments                                                       |  |                    | 4       |   |              |   | 2,454   |  
|                                                                             |  |                    |         |   |              |   |         |  
|Total cash and cash equivalents                                              |  |                    | 10,539  |   |              |   | 9,761   |  
|                                                                             |  |                    |         |   |              |   |         |  
|Securities available for sale, at fair value                                 |  |                    | 46,915  |   |              |   | 46,500  |  
|Securities held to maturity, at amortized cost                               |  |                    | 3,593   |   |              |   | 4,155   |  
|Federal Home Loan Bank stock, at cost                                        |  |                    | 4,270   |   |              |   | 3,908   |  
|Loans                                                                        |  |                    | 290,223 |   |              |   | 277,104 |  
|Less allowance for loan losses                                               |  |                    | (2,635  | ) |              |   | (2,506  | )
|                                                                             |  |                    |         |   |              |   |         |  
|Loans, net                                                                   |  |                    | 287,588 |   |              |   | 274,598 |  
|                                                                             |  |                    |         |   |              |   |         |  
|Banking premises and equipment, net                                          |  |                    | 3,721   |   |              |   | 3,794   |  
|Accrued interest receivable                                                  |  |                    | 1,552   |   |              |   | 1,465   |  
|Bank-owned life insurance                                                    |  |                    | 4,723   |   |              |   | 4,683   |  
|Net deferred tax asset                                                       |  |                    | 1,268   |   |              |   | 836     |  
|Other assets                                                                 |  |                    | 964     |   |              |   | 902     |  
|                                                                             |  |                    |         |   |              |   |         |  
|Total assets                                                                 |  | $                  | 365,133 |   |              | $ | 350,602 |  
|                                                                             |  |                    |         |   |              |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                         |  |                    |         |   |              |   |         |  
|Deposits                                                                     |  | $                  | 257,983 |   |              | $ | 254,805 |  
|Borrowings                                                                   |  |                    | 73,635  |   |              |   | 64,557  |  
|Subordinated debentures                                                      |  |                    | 3,093   |   |              |   | 3,093   |  
|Other liabilities                                                            |  |                    | 3,785   |   |              |   | 1,632   |  
|                                                                             |  |                    |         |   |              |   |         |  
|Total liabilities                                                            |  |                    | 338,496 |   |              |   | 324,087 |  
|                                                                             |  |                    |         |   |              |   |         |  
|Stockholders equity:                                                        |  |                    |         |   |              |   |         |  
|Preferred stock, $.01 par value; 5,000,000 shares authorized, none issued    |  |                    |        |   |              |   |        |  
|Common stock, $.01 par value; 12,000,000 shares authorized, 1,712,630 issued |  |                    | 17      |   |              |   | 17      |  
|Additional paid-in capital                                                   |  |                    | 7,963   |   |              |   | 7,930   |  
|Retained earnings                                                            |  |                    | 20,160  |   |              |   | 19,480  |  
|Accumulated other comprehensive income (loss)                                |  |                    | (131    | ) |              |   | 480     |  
|Treasury stock, at cost  (77,345 and 77,345 shares, respectively)           |  |                    | (1,250  | ) |              |   | (1,250  | )
|Unearned ESOP shares  (9,856 and 11,466 shares, respectively)               |  |                    | (99     | ) |              |   | (115    | )
|Unearned RRP stock  (4,072 and 4,744 shares, respectively)                  |  |                    | (23     | ) |              |   | (27     | )
|                                                                             |  |                    |         |   |              |   |         |  
|Total stockholders equity                                                   |  |                    | 26,637  |   |              |   | 26,515  |  
|                                                                             |  |                    |         |   |              |   |         |  
|Total liabilities and stockholders equity                                   |  | $                  | 365,133 |   |              | $ | 350,602 |  
|                                                                             |  |                    |         |   |              |   |         |  



See accompanying notes
to consolidated financial statements.



-1-



---

##### Table of Contents



SERVICE BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF INCOME (unaudited)

(Dollars in thousands, except per share amounts)



|                                                                      |  |                            |           |      |   |          
|--------------------------------------------------------------------- |  | -------------------------- | --------- | ---- | - | ---------
|                                                                      |  | Quarter EndedSeptember 30,
|                                                                      |  | 2005                       |           | 2004
|Interest and dividend income:                                         |  |                            |           |      |   |          
|Interest and fees on loans                                            |  | $                          | 4,107     |      | $ | 3,317    
|Interest and dividends on securities and Federal Home Loan Bank stock |  |                            | 685       |      |   | 701      
|Interest on short-term investments                                    |  |                            | 2         |      |   | 8        
|                                                                      |  |                            |           |      |   |          
|Total interest and dividend income                                    |  |                            | 4,794     |      |   | 4,026    
|                                                                      |  |                            |           |      |   |          
|Interest expense:                                                     |  |                            |           |      |   |          
|Interest on deposits                                                  |  |                            | 944       |      |   | 719      
|Interest on borrowings                                                |  |                            | 818       |      |   | 578      
|Interest on subordinated debentures                                   |  |                            | 51        |      |   | 35       
|                                                                      |  |                            |           |      |   |          
|Total interest expense                                                |  |                            | 1,813     |      |   | 1,332    
|                                                                      |  |                            |           |      |   |          
|Net interest income                                                   |  |                            | 2,981     |      |   | 2,694    
|Provision for loan losses                                             |  |                            | 132       |      |   | 102      
|                                                                      |  |                            |           |      |   |          
|Net interest income, after provision for loan losses                  |  |                            | 2,849     |      |   | 2,592    
|                                                                      |  |                            |           |      |   |          
|Non-interest income:                                                  |  |                            |           |      |   |          
|Customer service fees                                                 |  |                            | 268       |      |   | 256      
|Gain on loan sales, net                                               |  |                            | 9         |      |   |         
|Gain on securities, net                                               |  |                            | 242       |      |   | 39       
|Other income                                                          |  |                            | 106       |      |   | 136      
|                                                                      |  |                            |           |      |   |          
|Total non-interest income                                             |  |                            | 625       |      |   | 431      
|                                                                      |  |                            |           |      |   |          
|Non-interest expense:                                                 |  |                            |           |      |   |          
|Salaries and employee benefits                                        |  |                            | 1,357     |      |   | 1,312    
|Occupancy                                                             |  |                            | 261       |      |   | 243      
|Equipment                                                             |  |                            | 88        |      |   | 112      
|Data processing                                                       |  |                            | 205       |      |   | 193      
|Professional fees                                                     |  |                            | 110       |      |   | 102      
|Advertising                                                           |  |                            | 89        |      |   | 75       
|Other general and administrative expense                              |  |                            | 327       |      |   | 312      
|                                                                      |  |                            |           |      |   |          
|Total non-interest expense                                            |  |                            | 2,437     |      |   | 2,349    
|                                                                      |  |                            |           |      |   |          
|Income before income taxes                                            |  |                            | 1,037     |      |   | 674      
|Provision for income taxes                                            |  |                            | 357       |      |   | 215      
|                                                                      |  |                            |           |      |   |          
|Net income                                                            |  | $                          | 680       |      | $ | 459      
|                                                                      |  |                            |           |      |   |          
|Weighted average shares outstanding (basic)                           |  |                            | 1,619,852 |      |   | 1,637,013
|                                                                      |  |                            |           |      |   |          
|Weighted average shares outstanding (diluted)                         |  |                            | 1,642,247 |      |   | 1,662,246
|                                                                      |  |                            |           |      |   |          
|Earnings per share (basic)                                            |  | $                          | 0.42      |      | $ | 0.28     
|                                                                      |  |                            |           |      |   |          
|Earnings per share (diluted)                                          |  | $                          | 0.41      |      | $ | 0.28     
|                                                                      |  |                            |           |      |   |          



See accompanying notes
to consolidated financial statements.



-2-



---

##### Table of Contents



SERVICE BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY
(unaudited)

QUARTER ENDED SEPTEMBER 30, 2005 AND 2004

(Dollars in thousands, except share amounts)



|                                                                                                 |  |             |    |                          |   |                  |  |                                            |        |  |               |      |   |                    |   |        |                  |  |   |       |   |  |   |     |   |  |   |        |  
|------------------------------------------------------------------------------------------------ |  | ----------- | -- | ------------------------ | - | ---------------- |  | ------------------------------------------ | ------ |  | ------------- | ---- | - | ------------------ | - | ------ | ---------------- |  | - | ----- | - |  | - | --- | - |  | - | ------ | -
|                                                                                                 |  | CommonStock |    | AdditionalPaid-inCapital |   | RetainedEarnings |  | AccumulatedOtherComprehensiveIncome (Loss) |        |  | TreasuryStock |      |   | UnearnedESOPShares |   |        | UnearnedRRPStock |  |   | Total |  
|Balance at June 30, 2005                                                                         |  | $           | 17 |                          | $ | 7,930            |  | $                                          | 19,480 |  | $             | 480  |   |                    | $ | (1,250 | )                |  | $ | (115  | ) |  | $ | (27 | ) |  | $ | 26,515 |  
|                                                                                                 |  |             |    |                          |   |                  |  |                                            |        |  |               |      |   |                    |   |        |                  |  |   |       |   |  |   |     |   |  |   |        |  
|Comprehensive income:                                                                            |  |             |    |                          |   |                  |  |                                            |        |  |               |      |   |                    |   |        |                  |  |   |       |   |  |   |     |   |  |   |        |  
|Net income                                                                                       |  |             |   |                          |   |                 |  |                                            | 680    |  |               |     |   |                    |   |       |                  |  |   |      |   |  |   |    |   |  |   | 680    |  
|Net unrealized loss on securities available for sale, net of tax and reclassification adjustment |  |             |   |                          |   |                 |  |                                            |       |  |               | (611 | ) |                    |   |       |                  |  |   |      |   |  |   |    |   |  |   | (611   | )
|                                                                                                 |  |             |    |                          |   |                  |  |                                            |        |  |               |      |   |                    |   |        |                  |  |   |       |   |  |   |     |   |  |   |        |  
|Total comprehensive income                                                                       |  |             |    |                          |   |                  |  |                                            |        |  |               |      |   |                    |   |        |                  |  |   |       |   |  |   |     |   |  |   | 69     |  
|                                                                                                 |  |             |    |                          |   |                  |  |                                            |        |  |               |      |   |                    |   |        |                  |  |   |       |   |  |   |     |   |  |   |        |  
|Common stock held by ESOP released and committed to be released (1,610 shares)                   |  |             |   |                          |   | 28               |  |                                            |       |  |               |     |   |                    |   |       |                  |  |   | 16    |   |  |   |    |   |  |   | 44     |  
|Amortization of RRP stock (672 shares)                                                           |  |             |   |                          |   | 5                |  |                                            |       |  |               |     |   |                    |   |       |                  |  |   |      |   |  |   | 4   |   |  |   | 9      |  
|                                                                                                 |  |             |    |                          |   |                  |  |                                            |        |  |               |      |   |                    |   |        |                  |  |   |       |   |  |   |     |   |  |   |        |  
|Balance at September 30, 2005                                                                    |  | $           | 17 |                          | $ | 7,963            |  | $                                          | 20,160 |  | $             | (131 | ) |                    | $ | (1,250 | )                |  | $ | (99   | ) |  | $ | (23 | ) |  | $ | 26,637 |  
|                                                                                                 |  |             |    |                          |   |                  |  |                                            |        |  |               |      |   |                    |   |        |                  |  |   |       |   |  |   |     |   |  |   |        |  



See accompanying notes
to consolidated financial statements.



-3-



---

##### Table of Contents



SERVICE BANCORP, INC. AND
SUBSIDIARY

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY (unaudited)

QUARTER ENDED SEPTEMBER 30, 2005 AND 2004 (concluded)

(Dollars in thousands, except share amounts)



|                                                                                                 |  |             |    |                          |   |       |                  |  |                                     |        |               |   |     |                    |   |      |                  |  |   |       |   |  |   |     |   |  |   |       
|------------------------------------------------------------------------------------------------ |  | ----------- | -- | ------------------------ | - | ----- | ---------------- |  | ----------------------------------- | ------ | ------------- | - | --- | ------------------ | - | ---- | ---------------- |  | - | ----- | - |  | - | --- | - |  | - | ------
|                                                                                                 |  | CommonStock |    | AdditionalPaid-inCapital |   |       | RetainedEarnings |  | AccumulatedOtherComprehensiveIncome |        | TreasuryStock |   |     | UnearnedESOPShares |   |      | UnearnedRRPStock |  |   | Total
|Balance at June 30, 2004                                                                         |  | $           | 17 |                          | $ | 7,760 |                  |  | $                                   | 17,363 |               | $ | 553 |                    | $ | (527 | )                |  | $ | (179  | ) |  | $ | (65 | ) |  | $ | 24,922
|                                                                                                 |  |             |    |                          |   |       |                  |  |                                     |        |               |   |     |                    |   |      |                  |  |   |       |   |  |   |     |   |  |   |       
|Comprehensive income:                                                                            |  |             |    |                          |   |       |                  |  |                                     |        |               |   |     |                    |   |      |                  |  |   |       |   |  |   |     |   |  |   |       
|Net income                                                                                       |  |             |   |                          |   |      |                  |  |                                     | 459    |               |   |    |                    |   |     |                  |  |   |      |   |  |   |    |   |  |   | 459   
|Net unrealized gain on securities available for sale, net of tax and reclassification adjustment |  |             |   |                          |   |      |                  |  |                                     |       |               |   | 338 |                    |   |     |                  |  |   |      |   |  |   |    |   |  |   | 338   
|                                                                                                 |  |             |    |                          |   |       |                  |  |                                     |        |               |   |     |                    |   |      |                  |  |   |       |   |  |   |     |   |  |   |       
|Total comprehensive income                                                                       |  |             |    |                          |   |       |                  |  |                                     |        |               |   |     |                    |   |      |                  |  |   |       |   |  |   |     |   |  |   | 797   
|                                                                                                 |  |             |    |                          |   |       |                  |  |                                     |        |               |   |     |                    |   |      |                  |  |   |       |   |  |   |     |   |  |   |       
|Common stock held by ESOP released and committed to be released (1,610 shares)                   |  |             |   |                          |   | 26    |                  |  |                                     |       |               |   |    |                    |   |     |                  |  |   | 16    |   |  |   |    |   |  |   | 42    
|Stock option exercises (5,000 shares)                                                            |  |             |   |                          |   | (13   | )                |  |                                     |       |               |   |    |                    |   | 50   |                  |  |   |      |   |  |   |    |   |  |   | 37    
|Income tax benefit on stock option exercises                                                     |  |             |   |                          |   | 31    |                  |  |                                     |       |               |   |    |                    |   |     |                  |  |   |      |   |  |   |    |   |  |   | 31    
|Amortization of RRP stock (1,968 shares)                                                         |  |             |   |                          |   | 5     |                  |  |                                     |       |               |   |    |                    |   |     |                  |  |   |      |   |  |   | 14  |   |  |   | 19    
|                                                                                                 |  |             |    |                          |   |       |                  |  |                                     |        |               |   |     |                    |   |      |                  |  |   |       |   |  |   |     |   |  |   |       
|Balance at September 30, 2004                                                                    |  | $           | 17 |                          | $ | 7,809 |                  |  | $                                   | 17,822 |               | $ | 891 |                    | $ | (477 | )                |  | $ | (163  | ) |  | $ | (51 | ) |  | $ | 25,848
|                                                                                                 |  |             |    |                          |   |       |                  |  |                                     |        |               |   |     |                    |   |      |                  |  |   |       |   |  |   |     |   |  |   |       



See accompanying notes
to consolidated financial statements.



-4-



---

##### Table of Contents



SERVICE BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

(Dollars in thousands)



|                                                                                  |  |                             |         |   |      |   |         |  
|--------------------------------------------------------------------------------- |  | --------------------------- | ------- | - | ---- | - | ------- | -
|                                                                                  |  | Quarter Ended September 30, |        
|                                                                                  |  | 2005                        |         |   | 2004 |  
|Cash flows from operating activities:                                             |  |                             |         |   |      |   |         |  
|Net income                                                                        |  | $                           | 680     |   |      | $ | 459     |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                             |         |   |      |   |         |  
|Provision for loan losses                                                         |  |                             | 132     |   |      |   | 102     |  
|Gain on securities, net                                                           |  |                             | (242    | ) |      |   | (39     | )
|Gain on loan sales, net                                                           |  |                             | (9      | ) |      |   |        |  
|Net amortization of securities                                                    |  |                             | 4       |   |      |   | 34      |  
|Depreciation and amortization expense                                             |  |                             | 91      |   |      |   | 112     |  
|(Increase) decrease in accrued interest receivable                                |  |                             | (87     | ) |      |   | 25      |  
|Net amortization of deferred loan costs and premiums                              |  |                             | 65      |   |      |   | 70      |  
|Bank-owned life insurance income                                                  |  |                             | (40     | ) |      |   | (50     | )
|Deferred tax benefit                                                              |  |                             | (104    | ) |      |   | (10     | )
|Other, net                                                                        |  |                             | 333     |   |      |   | 113     |  
|                                                                                  |  |                             |         |   |      |   |         |  
|Net cash provided by operating activities                                         |  |                             | 823     |   |      |   | 816     |  
|                                                                                  |  |                             |         |   |      |   |         |  
|Cash flows from investing activities:                                             |  |                             |         |   |      |   |         |  
|Activity in securities available for sale:                                        |  |                             |         |   |      |   |         |  
|Sales                                                                             |  |                             | 4,326   |   |      |   | 2,780   |  
|Maturities, prepayments and calls                                                 |  |                             | 1,606   |   |      |   | 3,086   |  
|Purchases                                                                         |  |                             | (5,244  | ) |      |   | (2,593  | )
|Activity in securities held to maturity:                                          |  |                             |         |   |      |   |         |  
|Maturities, prepayments and calls                                                 |  |                             | 555     |   |      |   | 1,772   |  
|Net increase in loans, excluding loan purchases and sales                         |  |                             | (13,711 | ) |      |   | (10,361 | )
|Sale of loans                                                                     |  |                             | 533     |   |      |   |        |  
|Purchase of loans                                                                 |  |                             |        |   |      |   | (200    | )
|Purchases of banking premises and equipment                                       |  |                             | (20     | ) |      |   | (229    | )
|Purchase of Federal Home Loan Bank stock                                          |  |                             | (362    | ) |      |   | (90     | )
|                                                                                  |  |                             |         |   |      |   |         |  
|Net cash used by investing activities                                             |  |                             | (12,317 | ) |      |   | (5,835  | )
|                                                                                  |  |                             |         |   |      |   |         |  
|Cash flows from financing activities:                                             |  |                             |         |   |      |   |         |  
|Net increase (decrease) in deposits                                               |  |                             | 3,178   |   |      |   | (4,215  | )
|Proceeds from long-term borrowings                                                |  |                             | 11,000  |   |      |   | 4,000   |  
|Repayment of long-term borrowings                                                 |  |                             | (3,022  | ) |      |   | (4      | )
|Net increase in short-term borrowings                                             |  |                             | 1,100   |   |      |   | 500     |  
|Stock option exercises                                                            |  |                             |        |   |      |   | 37      |  
|Repayment of ESOP loan                                                            |  |                             | 16      |   |      |   | 16      |  
|                                                                                  |  |                             |         |   |      |   |         |  
|Net cash provided by financing activities                                         |  |                             | 12,272  |   |      |   | 334     |  
|                                                                                  |  |                             |         |   |      |   |         |  
|Net change in cash and cash equivalents                                           |  |                             | 778     |   |      |   | (4,685  | )
|Cash and cash equivalents at beginning of period                                  |  |                             | 9,761   |   |      |   | 13,202  |  
|                                                                                  |  |                             |         |   |      |   |         |  
|Cash and cash equivalents at end of period                                        |  | $                           | 10,539  |   |      | $ | 8,517   |  
|                                                                                  |  |                             |         |   |      |   |         |  
|Supplementary information:                                                        |  |                             |         |   |      |   |         |  
|Interest paid on deposits                                                         |  | $                           | 943     |   |      | $ | 718     |  
|Interest paid on borrowings and subordinated debentures                           |  |                             | 829     |   |      |   | 608     |  
|Income taxes paid                                                                 |  |                             | 140     |   |      |   | 74      |  
|Net unsettled securities transactions                                             |  |                             | 1,797   |   |      |   |        |  



See accompanying notes
to consolidated financial statements.



-5-



---

##### Table of Contents



SERVICE BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (unaudited)



|(1) | Basis of Presentation and Consolidation
|--- | ---------------------------------------



The accompanying unaudited consolidated financial statements include the accounts of Service Bancorp, Inc. (the Company) and its wholly-owned
subsidiary, Strata Bank (the Bank), a Massachusetts chartered savings bank, and the Banks wholly-owned subsidiaries, Medway Security Corporation and Franklin Village Security Corporation, both of which engage solely in the purchase
and sale of securities. All significant intercompany balances and transactions have been eliminated in consolidation.



These unaudited financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America
(GAAP) for interim financial information and the instructions for Form 10-QSB and Item 310(b) of Regulation S-B. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial
statements. In the opinion of management, all adjustments (consisting only of normal recurring accruals) necessary for a fair presentation have been included. Interim results are not necessarily indicative of the results that may be expected for the
entire year. Certain information and footnote disclosures normally included in the financial statements prepared in accordance with GAAP have been omitted. A summary of significant accounting policies followed by the Company is set forth in the
Notes to Consolidated Financial Statements of the Companys Annual Report on Form 10-KSB for the year ended June 30, 2005.



|(2) | Earnings per Share
|--- | ------------------



Basic earnings per share represents income available to common stockholders divided by the weighted-average number of common shares outstanding for the
period. Diluted earnings per share reflects additional common shares (common stock equivalents) that would have been outstanding if dilutive potential shares had been issued, as well as any adjustment to income that would result from the assumed
issuance. Potential common shares that may be issued by the Company relate to outstanding stock options and unvested stock granted under the Companys Recognition and Retention Plan (RRP) and are determined using the treasury stock
method. Assumed conversion of the outstanding dilutive stock options and unvested RRP stock would increase the shares outstanding, but would not require an adjustment to income as a result of the conversion.



Weighted average diluted shares outstanding have been calculated based on the
following:



|                                            |  |                            |  |          
|------------------------------------------- |  | -------------------------- |  | ---------
|                                            |  | Quarter EndedSeptember 30,
|                                            |  | 2005                       |  | 2004     
|Weighted average shares outstanding         |  | 1,619,852                  |  | 1,637,013
|Effect of dilutive stock options            |  | 21,285                     |  | 22,466   
|Effect of unvested shares of RRP stock      |  | 1,110                      |  | 2,767    
|                                            |  |                            |  |          
|Weighted average diluted shares outstanding |  | 1,642,247                  |  | 1,662,246
|                                            |  |                            |  |          



For the quarter ended
September 30, 2005 and 2004, an average of 1,000 stock options and no unvested shares of RRP stock were anti-dilutive and therefore excluded from the earnings per share calculations.



|(3) | Commitments
|--- | -----------



At September 30, 2005, the Company had outstanding commitments to originate loans of $10.3 million. Unused lines of credit and open commitments available to customers at September 30, 2005 amounted to $67.2
million, of which $32.9 million were home equity lines of credit.



-6-



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements (unaudited)(continued)



|(4) | Securities
|--- | ----------



The following table sets forth the Companys securities at the dates indicated.



|                                          |  |                        |        |               |   |               |  |           |        |  |   |       
|----------------------------------------- |  | ---------------------- | ------ | ------------- | - | ------------- |  | --------- | ------ |  | - | ------
|                                          |  | September 30, 2005     |        | June 30, 2005
|                                          |  | AmortizedCost          |        | FairValue     |   | AmortizedCost |  | FairValue
|                                          |  | (Dollars in thousands)
|Securities available for sale:            |  |                        |        |               |   |               |  |           |        |  |   |       
|Federal agency securities                 |  | $                      | 14,918 |               | $ | 14,776        |  | $         | 11,934 |  | $ | 11,966
|Federal agency mortgage-backed securities |  |                        | 11,232 |               |   | 11,148        |  |           | 12,637 |  |   | 12,633
|Other debt securities                     |  |                        | 17,263 |               |   | 17,233        |  |           | 19,219 |  |   | 19,815
|Municipal securities                      |  |                        | 1,797  |               |   | 1,731         |  |           |       |  |   |      
|                                          |  |                        |        |               |   |               |  |           |        |  |   |       
|Total debt securities available for sale  |  |                        | 45,210 |               |   | 44,888        |  |           | 43,790 |  |   | 44,414
|Marketable equity securities              |  |                        | 1,903  |               |   | 2,027         |  |           | 1,969  |  |   | 2,086 
|                                          |  |                        |        |               |   |               |  |           |        |  |   |       
|Total securities available for sale       |  | $                      | 47,113 |               | $ | 46,915        |  | $         | 45,759 |  | $ | 46,500
|                                          |  |                        |        |               |   |               |  |           |        |  |   |       
|Securities held to maturity:              |  |                        |        |               |   |               |  |           |        |  |   |       
|Federal agency mortgage-backed securities |  | $                      | 2,689  |               | $ | 2,757         |  | $         | 3,253  |  | $ | 3,349 
|Other debt securities                     |  |                        | 904    |               |   | 920           |  |           | 902    |  |   | 927   
|                                          |  |                        |        |               |   |               |  |           |        |  |   |       
|Total securities held to maturity         |  | $                      | 3,593  |               | $ | 3,677         |  | $         | 4,155  |  | $ | 4,276 
|                                          |  |                        |        |               |   |               |  |           |        |  |   |       



|(5) | Loans
|--- | -----



The following table presents data relating to the composition of the Companys loan portfolio by type of loan at the dates indicated.



|                                     |  |                        |         |   |               |        |   |        |   |         |         |  |        |  
|------------------------------------ |  | ---------------------- | ------- | - | ------------- | ------ | - | ------ | - | ------- | ------- |  | ------ | -
|                                     |  | September 30, 2005     |         |   | June 30, 2005 |       
|                                     |  | Amount                 |         |   | Percent       |        |   | Amount |   |         | Percent | 
|                                     |  | (Dollars in thousands) |        
|Real estate loans:                   |  |                        |         |   |               |        |   |        |   |         |         |  |        |  
|One-to four-family residential       |  | $                      | 149,801 |   |               | 51.77  | % |        | $ | 143,045 |         |  | 51.82  | %
|Residential construction             |  |                        | 3,904   |   |               | 1.35   | % |        |   | 4,029   |         |  | 1.46   | %
|Commercial and multi-family          |  |                        | 72,617  |   |               | 25.10  | % |        |   | 68,182  |         |  | 24.69  | %
|Commercial construction              |  |                        | 13,481  |   |               | 4.66   | % |        |   | 12,249  |         |  | 4.44   | %
|                                     |  |                        |         |   |               |        |   |        |   |         |         |  |        |  
|Total real estate loans              |  |                        | 239,803 |   |               | 82.88  | % |        |   | 227,505 |         |  | 82.41  | %
|                                     |  |                        |         |   |               |        |   |        |   |         |         |  |        |  
|Commercial loans                     |  |                        | 25,480  |   |               | 8.81   | % |        |   | 25,631  |         |  | 9.28   | %
|                                     |  |                        |         |   |               |        |   |        |   |         |         |  |        |  
|Consumer loans:                      |  |                        |         |   |               |        |   |        |   |         |         |  |        |  
|Home equity                          |  |                        | 15,747  |   |               | 5.44   | % |        |   | 14,786  |         |  | 5.35   | %
|Second mortgages                     |  |                        | 7,047   |   |               | 2.44   | % |        |   | 7,020   |         |  | 2.54   | %
|Passbook secured                     |  |                        | 370     |   |               | 0.13   | % |        |   | 363     |         |  | 0.13   | %
|Other                                |  |                        | 862     |   |               | 0.30   | % |        |   | 814     |         |  | 0.29   | %
|                                     |  |                        |         |   |               |        |   |        |   |         |         |  |        |  
|Total consumer loans                 |  |                        | 24,026  |   |               | 8.31   | % |        |   | 22,983  |         |  | 8.31   | %
|                                     |  |                        |         |   |               |        |   |        |   |         |         |  |        |  
|Total gross loans                    |  |                        | 289,309 |   |               | 100.00 | % |        |   | 276,119 |         |  | 100.00 | %
|                                     |  |                        |         |   |               |        |   |        |   |         |         |  |        |  
|Net deferred loan costs and premiums |  |                        | 914     |   |               |        |   |        |   | 985     |         |  |        |  
|Allowance for loan losses            |  |                        | (2,635  | ) |               |        |   |        |   | (2,506  | )       |  |        |  
|                                     |  |                        |         |   |               |        |   |        |   |         |         |  |        |  
|Total loans, net                     |  | $                      | 287,588 |   |               |        |   |        | $ | 274,598 |         |  |        |  
|                                     |  |                        |         |   |               |        |   |        |   |         |         |  |        |  



-7-



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements (unaudited)(continued)



|(6) | Deposits
|--- | --------



The following tables indicate types and balances in deposit accounts at the dates indicated.



|                                         |  |                        |         |         |               |   |        |   |         |  |        |  
|---------------------------------------- |  | ---------------------- | ------- | ------- | ------------- | - | ------ | - | ------- |  | ------ | -
|                                         |  | September 30, 2005     |         |         | June 30, 2005 |  
|                                         |  | Amount                 |         | Percent |               |   | Amount |   | Percent | 
|                                         |  | (Dollars in thousands) |        
|Demand                                   |  | $                      | 42,658  |         | 16.54         | % |        | $ | 39,547  |  | 15.52  | %
|NOW                                      |  |                        | 37,068  |         | 14.37         | % |        |   | 35,222  |  | 13.82  | %
|Money market deposits                    |  |                        | 30,276  |         | 11.74         | % |        |   | 33,478  |  | 13.14  | %
|Regular and other savings                |  |                        | 40,422  |         | 15.66         | % |        |   | 44,083  |  | 17.30  | %
|                                         |  |                        |         |         |               |   |        |   |         |  |        |  
|Total non-certificate accounts           |  |                        | 150,424 |         | 58.31         | % |        |   | 152,330 |  | 59.78  | %
|                                         |  |                        |         |         |               |   |        |   |         |  |        |  
|Term certificates of $100,000 or greater |  |                        | 34,078  |         | 13.21         | % |        |   | 31,871  |  | 12.51  | %
|Term certificates less than $100,000     |  |                        | 73,481  |         | 28.48         | % |        |   | 70,604  |  | 27.71  | %
|                                         |  |                        |         |         |               |   |        |   |         |  |        |  
|Total certificate accounts               |  |                        | 107,559 |         | 41.69         | % |        |   | 102,475 |  | 40.22  | %
|                                         |  |                        |         |         |               |   |        |   |         |  |        |  
|Total deposits                           |  | $                      | 257,983 |         | 100.00        | % |        | $ | 254,805 |  | 100.00 | %
|                                         |  |                        |         |         |               |   |        |   |         |  |        |  



|(7) | Borrowings
|--- | ----------



Borrowings included overnight federal funds purchased of $1.1 million as of September 30, 2005, while there were no overnight federal funds purchased as of June 30, 2005. In addition, borrowings included the
following advances from the Federal Home Loan Bank of Boston (FHLB). The advances are presented by the earlier of the maturity date or the date callable by the FHLB.



|                         |  |                        |        |         |               |   |        |   |         |  |        |  
|------------------------ |  | ---------------------- | ------ | ------- | ------------- | - | ------ | - | ------- |  | ------ | -
|                         |  | September 30, 2005     |        |         | June 30, 2005 |  
|                         |  | Amount                 |        | Percent |               |   | Amount |   | Percent | 
|                         |  | (Dollars in thousands) |       
|Less than one year       |  | $                      | 34,500 |         | 47.56         | % |        | $ | 35,500  |  | 54.99  | %
|One to three years       |  |                        | 14,000 |         | 19.30         | % |        |   | 13,000  |  | 20.14  | %
|Greater than three years |  |                        | 24,035 |         | 33.14         | % |        |   | 16,057  |  | 24.87  | %
|                         |  |                        |        |         |               |   |        |   |         |  |        |  
|Total borrowings         |  | $                      | 72,535 |         | 100.00        | % |        | $ | 64,557  |  | 100.00 | %
|                         |  |                        |        |         |               |   |        |   |         |  |        |  



|(8) | Subordinated Debentures
|--- | -----------------------



In March 2004, Service Capital Trust I (Trust I), a newly formed trust sponsored by the Company, participated in a pooled offering of trust
preferred securities. In connection with this offering, Trust I issued $3.0 million of trust preferred securities and reinvested the proceeds in a 30-year $3.0 million junior subordinated debenture issued by the Company. Interest is calculated on
the subordinated debenture and trust preferred securities at a rate equal to the three-month London Interbank Offering Rate plus 285 basis points. The junior subordinated debenture represents the sole asset of Trust I. The Company has guaranteed, on
a subordinated basis, distribution and other payments due on the trust preferred securities (the Guarantee). The Guarantee, when taken together with the Companys obligations under (i) the junior subordinated debenture;
(ii) the indenture pursuant to which the junior subordinated debentures was issued; and (iii) the Amended and Restated Declaration of Trust governing Trust I, constitutes a full and unconditional guarantee of Trust Is obligations
under the trust preferred securities.



Under regulatory capital
guidelines, trust preferred securities, within certain limitations, qualify as regulatory capital. Trust I, consistent with the Financial Accounting Standards Board Interpretation No. 46, Variable Interest Entities, is not
consolidated in the consolidated financial statements of the Company. Therefore, the Company presents in its consolidated financial statements junior subordinated debt as a liability and its investment in Trust I as a component of other assets.



-8-



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements (unaudited)(continued)



|(9) | Stock Compensation Plan
|--- | -----------------------



The Company has a stock option plan, which is described more fully in Note 12 of the Companys annual report on Form 10-KSB for the year ended
June 30, 2005. The Company measures compensation cost for its stock option plan using the intrinsic value based method of accounting, whereby compensation cost is the excess, if any, of the quoted market price of the stock at the grant date (or
other measurement date) over the amount an employee must pay to acquire the stock. Stock options issued under the Companys stock option plan have no intrinsic value at the grant date and no compensation cost is recognized for them.



Had compensation cost for the Companys stock option plan been
determined using the fair value method based on the Black-Scholes option-pricing model, the Companys net income and earnings per share for the quarter ended September 30, 2005 and 2004, would have been reduced to the following pro forma
amounts:



|                                                                                                    |  |                                                  |      |      |   |     
|--------------------------------------------------------------------------------------------------- |  | ------------------------------------------------ | ---- | ---- | - | ----
|                                                                                                    |  | Quarter EndedSeptember 30,                      
|                                                                                                    |  | 2005                                             |      | 2004
|                                                                                                    |  | (Dollars in thousands, except per share amounts)
|Net income, as reported                                                                             |  | $                                                | 680  |      | $ | 459 
|Deduct: Total stock-based compensation expense determined under the fair value method, net of taxes |  |                                                  | 7    |      |   | 12  
|                                                                                                    |  |                                                  |      |      |   |     
|Pro forma net income                                                                                |  | $                                                | 673  |      | $ | 447 
|                                                                                                    |  |                                                  |      |      |   |     
|Earnings per share (basic):                                                                         |  |                                                  |      |      |   |     
|As reported                                                                                         |  | $                                                | 0.42 |      | $ | 0.28
|                                                                                                    |  |                                                  |      |      |   |     
|Pro forma                                                                                           |  | $                                                | 0.42 |      | $ | 0.27
|                                                                                                    |  |                                                  |      |      |   |     
|Earnings per share (diluted):                                                                       |  |                                                  |      |      |   |     
|As reported                                                                                         |  | $                                                | 0.41 |      | $ | 0.28
|                                                                                                    |  |                                                  |      |      |   |     
|Pro forma                                                                                           |  | $                                                | 0.41 |      | $ | 0.27
|                                                                                                    |  |                                                  |      |      |   |     



|(10) | Stock Repurchase Plan
|---- | ---------------------



In February 2003, the Board of Directors of the Company approved a Stock Repurchase Plan under which the Company is authorized to acquire up to 4% of the
outstanding common stock, or up to approximately 65,925 shares of the issued and outstanding shares of its common stock in the open market or in private transactions. Under the Stock Repurchase Plan, shares may be repurchased from time to time and
in such amounts as market conditions warrant, subject to regulatory considerations. There were no purchases of common stock under the Stock Repurchase Plan for the quarter ended September 30, 2005. The maximum number of shares that may yet be
purchased under the Stock Repurchase Plan as of September 30, 2005 was 24,589 shares.



-9-



---

##### Table of Contents

|ITEM 2. | Managements Discussion and Analysis
|------- | ------------------------------------



General



This quarterly report on Form 10-QSB contains forward-looking statements. For this purpose, any statements contained herein that are not statements of
historical fact may be deemed to be forward-looking statements. Without limiting the foregoing, the words believe, anticipates, plans, expects and similar expressions are intended to identify
forward-looking statements. There are a number of important factors that could cause the Companys actual results to differ materially from those contemplated by such forward-looking statements. These important factors include, without
limitation, competitive conditions in the Banks marketplace generally, the Banks continued ability to originate quality loans, fluctuation in interest rates including fluctuations which may affect the Banks interest rate spread,
real estate conditions in the Banks lending areas, changes in the securities or financial markets, changes in loan defaults and charge-off rates, general and local economic conditions, the Banks continued ability to attract and retain
deposits, the Companys and the Banks ability to control costs, new accounting pronouncements, and changing regulatory requirements. The Company undertakes no obligation to publicly release the results of any revisions to those
forward-looking statements, which may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.



Comparison of Financial Condition at September 30, 2005 and June 30, 2005



Total assets were $365.1 million at September 30, 2005, an increase of $14.5 million, or 4.1%, from the $350.6 million
at June 30, 2005. Net loans increased $13.0 million, or 4.7%, to $287.6 million. Investment securities were maintained at the June 30, 2005 level of $55 million. Total deposits grew $3.2 million, or 1.2%, since June 30, 2005 to $258.0
million at September 30, 2005. The Company also increased borrowings from the Federal Home Loan Bank of Boston (FHLB) by $8.0 million, or 12.4%, since June 30, 2005, which provided further funding for loan growth.



Total investment securities, excluding FHLB stock, were $50.5 million at
September 30, 2005, a slight decrease of $147,000 since June 30, 2005. Reductions in investment securities due to amortization and prepayment on mortgage-backed securities, sales of mortgage-backed securities, and a corporate bond sale and
maturity were almost entirely offset with purchases of federal agency bonds totaling $3.0 million, mortgage-backed securities of $2.0 million and $1.8 million in municipal securities.



Residential real estate loans are originated through the residential mortgage division of the Bank, the Strata Mortgage
Center. During the quarter ended September 30, 2005, the Strata Mortgage Center originated $15.2 million in residential real estate loans, which was $3.9 million, or 34.3%, higher than the same quarter last year. During this same period, the
Bank sold $524,000 in residential loans for a gain of $9,000. As a result, the Banks total residential mortgage loans, net of principal payments, increased $6.6 million, or 4.5%, since June 30, 2005 to $153.7 million at September 30,
2005. Home equity and second mortgage loans increased $1.0 million, or 4.5%, since June 30, 2005 to $22.8 million at September 30, 2005.



Commercial lending continues to be an area of opportunity and strong growth for the Bank. The Bank originated $23.6 million in commercial, commercial real
estate and construction loans and lines of credit since June 30, 2005, which was $5.2 million, or 28.6%, higher than originations of $18.3 million for the same period last year. The net increase in the total commercial loan portfolio since
June 30, 2005 was $5.5 million, or 5.2%. In addition to these loan originations, the Bank emphasizes cross-selling of commercial checking and money market deposits from new commercial customers. As of September 30, 2005, commercial
deposits totaled $37.2 million and represented 14.4% of total deposits.



-10-



---

##### Table of Contents

Total deposits increased $3.2 million, or 1.2%, since June 30, 2005 to $258.0 million at
September 30, 2005. Demand deposits increased $3.1 million, or 7.9%, to $42.7 million, and NOW deposits increased $1.8 million, or 5.2%, to $37.1 million. Certificates of deposit increased $5.1 million, or 5.0%, due primarily to a special rate
certificate of deposit promotion that ran this quarter. Money market deposits and regular savings decreased $3.2 million, or 9.6% and $3.7 million, or 8.3%, respectively, since June 30, 2005 due in part to customer transfers from these products
to the special certificate of deposit offered this quarter. Borrowings from the FHLB increased $8.0 million, or 12.4%, since June 30, 2005 to $72.5 million at September 30, 2005, and provided the additional funding for this years
loan growth. The Company anticipates further borrowings from the FHLB and aggressive promotional campaigns for both core deposits and certificates of deposit to fund future loan growth.



Stockholders equity increased from $26.5 million, or 7.56% of total assets at June 30, 2005, to $26.6 million, or
7.30% of total assets at September 30, 2005. The increase in stockholders equity was due to the Companys retained earnings since the beginning of the fiscal year, partially offset by a decrease in accumulated other comprehensive
income. Accumulated other comprehensive income, which consists almost entirely of unrealized gain or loss on securities available for sale, decreased $611,000 during the quarter due to an increase in market interest rates and resulting decrease in
the market value of debt securities. The decrease in the equity to assets ratio was the result of asset growth since June 30, 2005.



Non-Performing Assets and Allowance for Loan Losses  Critical Accounting Estimate



The following table sets forth the Companys non-performing assets at
the dates indicated.



|                                          |  |                        |      |   |              |   |      |  
|----------------------------------------- |  | ---------------------- | ---- | - | ------------ | - | ---- | -
|                                          |  | September 30,2005      |      |   | June 30,2005 |  
|                                          |  | (Dollars in thousands) |     
|Non-accrual loans:                        |  |                        |      |   |              |   |      |  
|Residential real estate                   |  | $                      |     |   |              | $ |     |  
|Commercial and multi-family real estate   |  |                        |     |   |              |   |     |  
|Consumer                                  |  |                        |     |   |              |   |     |  
|Commercial                                |  |                        | 270  |   |              |   | 90   |  
|                                          |  |                        |      |   |              |   |      |  
|Total                                     |  |                        | 270  |   |              |   | 90   |  
|Accruing loans more than 90 days past due |  |                        | 5    |   |              |   |     |  
|Foreclosed assets                         |  |                        |     |   |              |   |     |  
|                                          |  |                        |      |   |              |   |      |  
|Total non-performing assets               |  | $                      | 275  |   |              | $ | 90   |  
|                                          |  |                        |      |   |              |   |      |  
|Total as a percentage of total assets     |  |                        | 0.08 | % |              |   | 0.03 | %



For the quarter ended
September 30, 2005, the Banks provision for loan losses was $132,000 compared with $102,000 for the same period last year. The increase in the provision was due to higher net loan growth this quarter compared to the same period last year.
Nonperforming assets at September 30, 2005 were $275,000, or 0.08% of total assets, compared to $90,000 or 0.03% at June 30, 2005. The allowance for loan losses as a percentage of loans was 0.91% at September 30, 2005 and comparable
to the 0.90% at June 30, 2005. For a further discussion of the allowance refer to the Companys Annual Report on Form 10-KSB for the year ended June 30, 2005 under Allowance for Loan Losses. During the quarter ended
September 30, 2005, recoveries from previously charged-off loans of $2,000 were received and $5,000 of loans were charged-off.



While management believes that, based on information currently available, the allowance for loan losses is sufficient to cover losses in the Banks
loan portfolio at this time, no assurances can be given that the level of the allowance will be sufficient to cover loan losses or that future adjustments to the allowance will not be necessary if economic and/or other conditions differ
substantially from the economic and other conditions considered by management in evaluating the adequacy of the current level of the allowance.



Comparison of Operating Results for the Quarter Ended September 30, 2005 and 2004



Overview



Operating results are primarily dependent on the Banks net interest
income, which is the difference between the interest earned on the Banks earning assets (short-term investments, loans, and securities) and the interest paid on deposits and borrowings. Operating results are also affected by provisions for
loan losses, the level of income from noninterest sources such as fees and sales of securities and other assets, operating expenses and income taxes. Operating results are also significantly affected by general economic conditions, particularly
changes in interest rates, as well as government policies and actions of regulatory authorities.



Net income for the quarter ended September 30, 2005 was $680,000 compared with $459,000 for the quarter ended September 30, 2004, an increase of
$221,000, or 48.1%. Net interest income increased $287,000, or 10.7%, and non-interest income increased $194,000, or 45.0%, compared to the same quarter a year ago. Partially offsetting these increases to income was higher non-interest



-11-



---

##### Table of Contents

expense of $88,000, or 3.7%, and a higher loan loss provision of $30,000. Earnings per share for the quarter ended September 30, 2005 were $0.42 per
share (basic) and $0.41 per share (diluted) compared to $0.28 per share (basic and diluted) for the quarter ended September 30, 2004.



This quarter included net gains on the sale of securities of $242,000, which was $203,000 higher than the $39,000 in net gains on the sale of securities
for the same quarter a year ago. Excluding these gains, net of tax, net income for the quarter ended September 30, 2005 would have been $521,000 compared with $432,000 for the same quarter a year ago, an increase of $89,000, or 20.6%.



Interest and Dividend Income



Total interest and dividend income for the quarter ended September 30,
2005 was $4.8 million, which was $768,000, or 19.1%, higher than the same quarter a year ago. An increase in average earning-assets of $38.8 million for the quarter ended September 30, 2005 was a major contributor to the higher interest and
dividend income. The yield on earning assets for the quarter ended September 30, 2005 was 5.70%, which was 29 basis points higher than the same quarter last year.



Interest and fees on loans increased $790,000, or 23.8%, for the quarter ended September 30, 2005, compared to the same
quarter last year. Average net loans for the quarter increased $42.0 million, or 17.7%, to $280.0 million while yield on loans increased 29 basis points to 5.84%. The increase in yield on loans this quarter reflects the increase over the past year
in index rates used to set interest rates for new loans and for loan re-pricing, particularly home equity and certain commercial loans which are tied to prime and re-price daily or monthly.



The average securities portfolio balance decreased $890,000 this quarter and
the yield on the securities portfolio decreased 3 basis points to 4.99%, which resulted in a decrease in interest income on securities of $16,000, or 2.3%. The decrease in yield on securities reflects the replacement of matured or sold securities
over the past year with slightly lower yielding securities. Average short-term investments, which consist primarily of overnight federal funds sold, decreased $2.4 million for the quarter ended September 30, 2005, while the yield on short-term
investments increased 189 basis points to 3.09%, consistent with this quarters rise in short-term interest rates.



Interest Expense



Total interest expense increased $481,000, or 36.1%, for the quarter ended September 30, 2005 to $1.8 million compared to the same quarter last year
due to an increase in average interest-bearing liabilities of $36.3 million, or 14.5%, to $287.2 million and an increase in the cost of interest-bearing liabilities of 40 basis points to 2.49%.



Interest expense on deposits increased $225,000, or 31.3%, to $944,000 for
the quarter ended September 30, 2005. Average certificates of deposit increased $16.2 million for the quarter ended September 30, 2005, while average core deposits were flat compared with the same period last year. The average cost of
deposits increased 33 basis points to 1.78% for the quarter. The higher average cost of deposits reflects the rising interest rate environment and competitive market the Bank operates in for certain deposits, and increased use of higher cost
certificate of deposits for asset funding.



Interest expense on
borrowings and subordinated debt increased $256,000, or 41.8%. Average borrowings increased $22.8 million, or 41.9%, for the quarter ended September 30, 2005 compared to the same quarter last year. The average cost of borrowings decreased 1
basis point to 4.40%. Despite the rising rate environment over the past year, the average cost of borrowings decreased due to the increased use of overnight borrowings, which are generally less expensive than longer term borrowings, and entering
into long-term borrowings with the FHLB at opportune times during the past year that took advantage of the lowest offering rates.



Net Interest Income



Net interest income for the quarter ended September 30, 2005 increased $287,000, or 10.7%, compared with the same period last year. The increase in
net interest income was due mainly to an increase in total average earning assets and higher yield on earning assets exceeding the effect of an increase in average interest-bearing liabilities and a change in the mix of liabilities to more higher
cost borrowings and certificates of deposit. The Banks interest rate spread (the difference between yields earned on earning assets and rates paid on deposits and borrowings) decreased 11 basis points to 3.21% for the quarter compared to last
year. The net interest margin (net interest income divided by average earning assets) decreased 7 basis points to 3.57% for the quarter ended September 30, 2005 compared to last year. The decrease in the interest rate spread and margin reflects
the increase in cost of funds exceeding the increase in yield on interest-earning assets.



The Bank intends to continue to emphasize core-based deposit growth for future funding requirements. Based on managements expectations for future loan growth, however, the Bank is expected to rely more on
higher-cost retail certificates and borrowings from the FHLB to meet its future funding requirements. An increase in market interest rates and continued competition from other financial



-12-



---

##### Table of Contents

institutions together with the aforementioned growth in retail certificates and borrowings could cause further tightening in the Banks interest rate
spread. Management anticipates, however, that the effect on net interest income from future loan growth would be sufficient to offset the effect on net interest income from a decline in the Banks interest rate spread.



The interest rate spread and margin for the periods indicated are as follows:



|                                  |  |                            |   |  |      |  
|--------------------------------- |  | -------------------------- | - |  | ---- | -
|                                  |  | Quarter EndedSeptember 30, |  
|                                  |  | 2005                       |   |  | 2004 |  
|Weighted average yield earned on: |  |                            |   |  |      |  
|Short-term investments            |  | 3.09                       | % |  | 1.20 | %
|Securities                        |  | 4.99                       | % |  | 5.02 | %
|Total loans, net                  |  | 5.84                       | % |  | 5.55 | %
|                                  |  |                            |   |  |      |  
|All interest-earning assets       |  | 5.70                       | % |  | 5.41 | %
|                                  |  |                            |   |  |      |  
|Weighted average rate paid on:    |  |                            |   |  |      |  
|Deposits                          |  | 1.78                       | % |  | 1.45 | %
|Borrowed funds                    |  | 4.40                       | % |  | 4.41 | %
|                                  |  |                            |   |  |      |  
|All interest-bearing liabilities  |  | 2.49                       | % |  | 2.09 | %
|                                  |  |                            |   |  |      |  
|Weighted average rate spread      |  | 3.21                       | % |  | 3.32 | %
|                                  |  |                            |   |  |      |  
|Net interest margin               |  | 3.57                       | % |  | 3.64 | %
|                                  |  |                            |   |  |      |  



Non-interest
Income



Total non-interest income increased $194,000,
or 45.0%, for the quarter ended September 30, 2005. This quarter included net gains on the sale of securities of $242,000, which was $203,000 higher than the $39,000 in net gains on the sale of securities for the same quarter a year ago. Also
this quarter included a gain on the sale of loans of $9,000, while there were none for the same quarter last year. Other income decreased $30,000, or 22.1%, for the quarter ending September 30, 2005 compared to the same quarter last year due
mostly to lower financial service fees and lower income on bank-owned life insurance reflective of lower policy crediting rates.



Non-interest Expense



Total non-interest expense increased $88,000, or 3.7%, to $2.4 million for the quarter ended September 30, 2005 compared with the same period last
year. Salary and benefits expense increased $45,000, or 3.4%, due to increased benefit expenses and higher compensation levels due to annual merit increases. Occupancy expense increased $18,000, or 7.4%, due to increases in contractual rent
obligations, higher real estate taxes and utilities expenses. Equipment expense was lower by $24,000, or 21.4%, compared to the same period last year due mostly to lower depreciation expense as older capital assets reached their depreciation lives.
Increases in the other operating expense categories including data processing, professional fees and advertising were consistent with the expanded operations of the Company since last year.



The operating efficiency ratio (total noninterest expense divided by the sum
of net interest income plus total noninterest income) for the quarter ended September 30, 2005 was 67.6% compared with 75.2% for the same quarter a year ago.



Income Taxes



Income tax expense increased by $142,000 to $357,000 for the quarter ended September 30, 2005 compared with the same quarter last year due mostly to
this years higher level of pre-tax income. The effective income tax rate was 34.4% for the quarter ended September 30, 2005, higher than the 31.9% for the same period last year. The effective tax rates reflect the utilization by the
Company of certain tax preference items such as bank-owned life insurance, dividends received deductions and security corporation subsidiaries to reduce the statutory corporate tax rates. The increase in effective tax rates for the quarter reflects
the reduction in investment securities held by the security corporations and the resulting decrease in interest income at the security corporations. The increase in effective tax rates also reflects the increase in loans held by the Bank and
resulting increase in interest income at the Bank. Since the Bank and the security corporations file separate state tax returns and the Banks statutory state tax rate is 10.50% compared to 1.32% for the security corporations, the result of the
shift in income to the Bank was an overall increase in the effective tax rate for the Company.



Asset/Liability Management



A principal operating objective of the Bank is to produce stable earnings by achieving a favorable interest rate spread that can be sustained during fluctuations in prevailing interest rates. Since the Banks
principal interest-earning assets generally have longer terms to maturity than its primary source of funds, i.e., deposit liabilities and, increases in general interest rates will generally result in an



-13-



---

##### Table of Contents

increase in the Banks cost of funds before the yield on its asset portfolio adjusts upward. Financial institutions have generally sought to reduce
their exposure to adverse changes in interest rates by attempting to achieve a closer match between the repricing periods of interest rate sensitive assets and liabilities. Such matching, however, is carefully monitored so as not to sacrifice net
interest margin performance for the perfect matching of these interest rate sensitive instruments. The Bank has established an Asset/Liability Management Committee (ALCO) made up of the chief executive officer, the chief financial
officer, the senior loan officer, and others to assess the asset/liability mix and recommend strategies that will enhance income while managing the Banks vulnerability to changes in interest rate. This committee meets regularly to discuss
interest rate conditions and potential product lines that would enhance the Banks income performance.



Certain strategies have been implemented to improve the match between interest rate sensitive assets and liabilities. These strategies include, but are
not limited to: daily monitoring of the Banks cash requirements, originating adjustable and fixed rate mortgage loans, both residential and commercial, for the Banks own portfolio, selling loans, managing the cost and structure of
deposits, short and long-term borrowings and using matched borrowings to fund specific purchases of loan packages and large loan originations. Occasionally, management may choose to deviate from specific matching of maturities of assets and
liabilities if an attractive opportunity to enhance yield becomes available.



ALCO modeling is performed quarterly with the assistance of an outside advisor which projects the Banks financial performance over the next twenty four months using loan and deposit projections, projections of
changes in interest rates, and anticipated changes in other income and operating expenses to reveal the full impact of the Banks operating strategies on financial performance. The results of the ALCO process are reported to the Board of
Directors at least on a quarterly basis.



Liquidity and
Capital Resources



The Banks primary sources of
funds consist of deposits, borrowings, repayment and prepayment of loans, sales of loans and securities, maturities and early calls of securities, and funds provided from operations. While scheduled repayments of loans and maturities of securities
are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by the general level of interest rates, economic conditions, and competition. The Bank primarily uses its liquidity resources to fund existing and future
loan commitments, to fund net deposit outflows, to invest in other interest-earning assets, to maintain liquidity, and to pay operating expenses.



From time to time, the Bank utilizes advances from the FHLB primarily in connection with its management of the interest rate sensitivity of its assets and
liabilities. Total advances outstanding at September 30, 2005 amounted to $72.5 million. The Banks ability to borrow from the FHLB is dependent upon the amount and type of collateral the Bank has to secure the loans. Such collateral
consists of, but is not limited to, one-to-four family owner-occupied residential property. As of September 30, 2005, the Bank had a borrowing capacity with the FHLB to borrow an additional $39.6 million, for a total of $112.1 million. The Bank
also has additional capacity to borrow federal funds from other banks and through such instruments as repurchase agreements utilizing federal agency obligations and mortgage-backed securities as collateral.



A major portion of the Banks liquidity consists of cash and cash
equivalents, short-term investments, U.S. Government and federal agency obligations, mortgage-backed securities, and other debt securities. The level of these assets is dependent upon the Banks operating, lending, and financing activities
during any given period.



At September 30, 2005, the Bank
had $10.3 million of outstanding commitments to originate loans and unused lines of credit and open commitments available to customers totaling $67.2 million. The Bank anticipates that it will have sufficient funds available to meet these
commitments. Certificates of deposit, which are scheduled to mature in one year or less, totaled $84.8 million at September 30, 2005. Based upon historical experience, management believes that a significant portion of such deposits will remain
with the Bank.



At September 30, 2005, the Company and the
Bank continued to exceed all regulatory capital requirements.



In February 2003, the Board of Directors of the Company approved a Stock Repurchase Plan under which the Company is authorized to acquire up to 4% of the outstanding common stock, or up to approximately 65,925 shares of the issued and
outstanding shares of its common stock in the open market or in private transactions. Under the Stock Purchase Plan, shares may be repurchased from time to time and in such amounts as market conditions warrant, and subject to regulatory
considerations. The repurchased shares are expected to be used by the Company for general corporate purposes. As of September 30, 2005, 41,336 shares of the Companys common stock had been repurchased under the Stock Purchase Plan at an
average price of $24.04 per share.



-14-



---

##### Table of Contents

|ITEM 3. | Controls and Procedures
|------- | -----------------------



|(a) | Evaluation of disclosure controls and procedures.
|--- | -------------------------------------------------



As required by Rule 13a-15 under the Securities Exchange Act of 1934, as amended (the Exchange Act), the Companys
management conducted an evaluation with the participation of the Companys Chief Executive Officer and Chief Financial Officer, regarding the effectiveness of the Companys disclosure controls and procedures, as of the end of the last
fiscal quarter. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that they believe the Companys disclosure controls and procedures were effective as of September 30, 2005 to ensure that
information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commissions rules
and forms. We intend to continue to review and document our disclosure controls and procedures, including our internal controls and procedures for financial reporting, and we may from time to time make changes to the disclosure controls and
procedures to enhance their effectiveness and to ensure that our systems evolve with our business. In designing and evaluating the Companys disclosure controls and procedures, the Company and its management recognize that any controls and
procedures, no matter how well designed and operated, can provide only a reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating and implementing possible controls
and procedures.



|(b) | Changes in internal controls over financial reporting.
|--- | ------------------------------------------------------



There were no changes in the Companys internal controls over financial reporting identified in connection with the Companys
evaluation of its disclosure controls and procedures that occurred during the Companys last fiscal quarter that have materially affected, or are reasonably likely to materially affect the Companys internal control over financial
reporting.



-15-



---

##### Table of Contents

PART II  OTHER INFORMATION



|ITEM 1. | Legal Proceedings
|------- | -----------------



The Company is not involved in any pending legal proceedings other than legal proceedings occurring in the ordinary course of business which, in the
aggregate, involve amounts believed by management to be immaterial to the financial condition and operations of the Company.



|ITEM 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------



|(a) | Not applicable.
|--- | ---------------



|(b) | Not applicable.
|--- | ---------------



|(c) | A description of the Companys Stock Repurchase Plan is incorporated herein by reference to Note 10 of the Consolidated Financial Statements, included in Part I, Item 1 of
this report.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|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
|------- | -----------------



Not applicable.



|ITEM 6. | Exhibits
|------- | --------



Exhibits



|     |  |                                                                                                                                                   
|---- |  | --------------------------------------------------------------------------------------------------------------------------------------------------
|31.1 |  | Certification of Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934.                                       
|     | 
|31.2 |  | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934.                                       
|     | 
|32.1 |  | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|     | 
|32.2 |  | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



-16-



---

##### Table of Contents



SIGNATURES



In accordance with 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.



|                        |  |  |  |                       |  |                             |  |                                      
|----------------------- |  |  |  | --------------------- |  | --------------------------- |  | -------------------------------------
|                        |  |  |  | SERVICE BANCORP, INC.
|                        |  |  | 
|Date: November 10, 2005 |  |  |  | By:                   |  | /s/    PAMELA J.
MONTPELIER
|                        |  |  |  |                       |  |                             |  | Pamela J. Montpelier                 
|                        |  |  |  |                       |  |                             |  | President and Chief Executive Officer
|                        |  |  | 
|Date: November 10, 2005 |  |  |  | By:                   |  | /s/    DANA S. PHILBROOK   
|                        |  |  |  |                       |  |                             |  | Dana S. Philbrook                    
|                        |  |  |  |                       |  |                             |  | Chief Financial Officer              



-17-