##### 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, 2007



| ̈ | 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)

(888) 578-7282

(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, 2007,
there were 1,651,193 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, 2007 and June 30, 2007                                       |  | 1   
|        |  |                                                                                                             
|        |  | Consolidated Statements of Operations for the quarter ended September 30, 2007 and 2006                      |  | 2   
|        |  |                                                                                                             
|        |  | Consolidated Statements of Changes in Stockholders Equity for the quarter ended September 30, 2007 and 2006 |  | 3   
|        |  |                                                                                                             
|        |  | Consolidated Statements of Cash Flows for the quarter ended September 30, 2007 and 2006                      |  | 5   
|        |  |                                                                                                             
|        |  | Notes to Consolidated Financial Statements                                                                   |  | 6   
|        |  |                                                                                                             
|Item 2. |  | Managements Discussion and Analysis                                                                         |  | 10  
|        |  |                                                                                                             
|Item 3. |  | Controls and Procedures                                                                                      |  | 16  
|        |  |                                                                                                             
|PART II |  | OTHER INFORMATION                                                                                            |  |     
|        |  |                                                                                                             
|Item 1. |  | Legal Proceedings                                                                                            |  | 17  
|        |  |                                                                                                             
|Item 2. |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                  |  | 17  
|        |  |                                                                                                             
|Item 3. |  | Defaults upon Senior Securities                                                                              |  | 17  
|        |  |                                                                                                             
|Item 4. |  | Submission of Matters to a Vote of Security Holders                                                          |  | 17  
|        |  |                                                                                                             
|Item 5. |  | Other Information                                                                                            |  | 17  
|        |  |                                                                                                             
|Item 6. |  | Exhibits                                                                                                     |  | 17  
|        |  |                                                                                                             
|        |  | Signatures                                                                                                   |  | 18  



---

##### 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, 2007 |         |   | June 30,2007 |  
|ASSETS                                                                                      |  |                    |         |   |              |   |         |  
|Cash and due from banks                                                                     |  | $                  | 7,874   |   |              | $ | 8,434   |  
|Short-term investments                                                                      |  |                    | 25      |   |              |   | 951     |  
|                                                                                            |  |                    |         |   |              |   |         |  
|Total cash and cash equivalents                                                             |  |                    | 7,899   |   |              |   | 9,385   |  
|                                                                                            |  |                    |         |   |              |   |         |  
|Securities available for sale, at fair value                                                |  |                    | 54,056  |   |              |   | 52,346  |  
|Securities held to maturity, at amortized cost                                              |  |                    | 1,405   |   |              |   | 1,480   |  
|Federal Home Loan Bank stock, at cost                                                       |  |                    | 6,076   |   |              |   | 5,871   |  
|                                                                                            |  |                   
|Loans                                                                                       |  |                    | 330,376 |   |              |   | 333,164 |  
|Less allowance for loan losses                                                              |  |                    | (3,380  | ) |              |   | (3,144  | )
|                                                                                            |  |                    |         |   |              |   |         |  
|Loans, net                                                                                  |  |                    | 326,996 |   |              |   | 330,020 |  
|                                                                                            |  |                    |         |   |              |   |         |  
|Premises and equipment, net                                                                 |  |                    | 5,278   |   |              |   | 5,365   |  
|Accrued interest receivable                                                                 |  |                    | 1,895   |   |              |   | 1,939   |  
|Bank-owned life insurance                                                                   |  |                    | 5,072   |   |              |   | 5,026   |  
|Net deferred tax asset                                                                      |  |                    | 1,730   |   |              |   | 1,782   |  
|Other real estate owned                                                                     |  |                    | 1,054   |   |              |   | 306     |  
|Other assets                                                                                |  |                    | 1,717   |   |              |   | 1,539   |  
|                                                                                            |  |                    |         |   |              |   |         |  
|Total assets                                                                                |  | $                  | 413,178 |   |              | $ | 415,059 |  
|                                                                                            |  |                    |         |   |              |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                        |  |                    |         |   |              |   |         |  
|Deposits                                                                                    |  | $                  | 258,174 |   |              | $ | 274,165 |  
|Borrowings                                                                                  |  |                    | 119,096 |   |              |   | 106,417 |  
|Subordinated debentures                                                                     |  |                    | 3,093   |   |              |   | 3,093   |  
|Other liabilities                                                                           |  |                    | 3,485   |   |              |   | 2,076   |  
|                                                                                            |  |                    |         |   |              |   |         |  
|Total liabilities                                                                           |  |                    | 383,848 |   |              |   | 385,751 |  
|                                                                                            |  |                    |         |   |              |   |         |  
|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                                                                  |  |                    | 8,450   |   |              |   | 8,475   |  
|Retained earnings                                                                           |  |                    | 22,374  |   |              |   | 22,598  |  
|Accumulated other comprehensive loss                                                        |  |                    | (175    | ) |              |   | (427    | )
|Treasury stock, at cost  (62,437 at September 30, 2007 and 63,737 shares at June 30, 2007) |  |                    | (1,199  | ) |              |   | (1,203  | )
|Unearned restricted stock  (5,358 at September 30, 2007 and 5,952 shares at June 30, 2007) |  |                    | (137    | ) |              |   | (152    | )
|                                                                                            |  |                    |         |   |              |   |         |  
|Total stockholders equity                                                                  |  |                    | 29,330  |   |              |   | 29,308  |  
|                                                                                            |  |                    |         |   |              |   |         |  
|Total liabilities and stockholders equity                                                  |  | $                  | 413,178 |   |              | $ | 415,059 |  
|                                                                                            |  |                    |         |   |              |   |         |  

See accompanying notes to consolidated financial statements.



-1-



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)

(Dollars in thousands, except share amounts)



|                                                                      |  |                            |           |   |      |   |          
|--------------------------------------------------------------------- |  | -------------------------- | --------- | - | ---- | - | ---------
|                                                                      |  | Quarter EndedSeptember 30,
|                                                                      |  | 2007                       |           |   | 2006
|Interest and dividend income:                                         |  |                            |           |   |      |   |          
|Interest and fees on loans                                            |  | $                          | 5,170     |   |      | $ | 5,178    
|Interest and dividends on securities and Federal Home Loan Bank stock |  |                            | 785       |   |      |   | 820      
|Interest on short-term investments                                    |  |                            | 14        |   |      |   | 1        
|                                                                      |  |                            |           |   |      |   |          
|Total interest and dividend income                                    |  |                            | 5,969     |   |      |   | 5,999    
|                                                                      |  |                            |           |   |      |   |          
|Interest expense:                                                     |  |                            |           |   |      |   |          
|Interest on deposits                                                  |  |                            | 1,895     |   |      |   | 1,714    
|Interest on borrowings                                                |  |                            | 1,490     |   |      |   | 1,361    
|Interest on subordinated debentures                                   |  |                            | 65        |   |      |   | 66       
|                                                                      |  |                            |           |   |      |   |          
|Total interest expense                                                |  |                            | 3,450     |   |      |   | 3,141    
|                                                                      |  |                            |           |   |      |   |          
|Net interest income                                                   |  |                            | 2,519     |   |      |   | 2,858    
|Provision for loan losses                                             |  |                            | 520       |   |      |   | 300      
|                                                                      |  |                            |           |   |      |   |          
|Net interest income, after provision for loan losses                  |  |                            | 1,999     |   |      |   | 2,558    
|                                                                      |  |                            |           |   |      |   |          
|Non-interest income:                                                  |  |                            |           |   |      |   |          
|Customer service fees                                                 |  |                            | 320       |   |      |   | 266      
|Mortgage banking gains, net                                           |  |                            | 4         |   |      |   | 55       
|Securities sales gains, net                                           |  |                            | 91        |   |      |   | 35       
|Other income                                                          |  |                            | 154       |   |      |   | 115      
|                                                                      |  |                            |           |   |      |   |          
|Total non-interest income                                             |  |                            | 569       |   |      |   | 471      
|                                                                      |  |                            |           |   |      |   |          
|Non-interest expense:                                                 |  |                            |           |   |      |   |          
|Salaries and employee benefits                                        |  |                            | 1,533     |   |      |   | 1,529    
|Occupancy                                                             |  |                            | 378       |   |      |   | 268      
|Data processing                                                       |  |                            | 277       |   |      |   | 226      
|Equipment                                                             |  |                            | 115       |   |      |   | 84       
|Professional fees                                                     |  |                            | 149       |   |      |   | 117      
|Advertising                                                           |  |                            | 86        |   |      |   | 91       
|Other general and administrative                                      |  |                            | 420       |   |      |   | 339      
|                                                                      |  |                            |           |   |      |   |          
|Total non-interest expense                                            |  |                            | 2,958     |   |      |   | 2,654    
|                                                                      |  |                            |           |   |      |   |          
|Income (loss) before income taxes                                     |  |                            | (390      | ) |      |   | 375      
|Provision (benefit) for income taxes                                  |  |                            | (166      | ) |      |   | 126      
|                                                                      |  |                            |           |   |      |   |          
|Net income (loss)                                                     |  | $                          | (224      | ) |      | $ | 249      
|                                                                      |  |                            |           |   |      |   |          
|                                                                      |  |                           
|Weighted average shares outstanding (basic)                           |  |                            | 1,643,581 |   |      |   | 1,639,566
|                                                                      |  |                            |           |   |      |   |          
|Weighted average shares outstanding (diluted)                         |  |                            | 1,643,581 |   |      |   | 1,660,741
|                                                                      |  |                            |           |   |      |   |          
|                                                                      |  |                           
|Earnings (loss) per share (basic)                                     |  | $                          | (0.14     | ) |      | $ | 0.15     
|                                                                      |  |                            |           |   |      |   |          
|Earnings (loss) per share (diluted)                                   |  | $                          | (0.14     | ) |      | $ | 0.15     
|                                                                      |  |                            |           |   |      |   |          

See accompanying notes to consolidated financial statements.



-2-



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY
(unaudited)

THREE MONTHS ENDED SEPTEMBER 30, 2007 AND 2006

(Dollars in thousands, except share amounts)



|                                                                                                  |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |      |   |                         |   |        |       |  |   |      |   |  |   |        |  
|------------------------------------------------------------------------------------------------- |  | ----------- | -- | ------------------------ | - | ----- | ---------------- |  | - | ------------------------------------------ | - |  | ------------- | ---- | - | ----------------------- | - | ------ | ----- |  | - | ---- | - |  | - | ------ | -
|                                                                                                  |  | CommonStock |    | AdditionalPaid-inCapital |   |       | RetainedEarnings |  |   | AccumulatedOtherComprehensiveIncome (Loss) |   |  | TreasuryStock |      |   | UnearnedRestrictedStock |   |        | Total | 
|Balance at June 30, 2007                                                                          |  | $           | 17 |                          | $ | 8,475 |                  |  | $ | 22,598                                     |   |  | $             | (427 | ) |                         | $ | (1,203 | )     |  | $ | (152 | ) |  | $ | 29,308 |  
|                                                                                                  |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |      |   |                         |   |        |       |  |   |      |   |  |   |        |  
|Comprehensive income:                                                                             |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |      |   |                         |   |        |       |  |   |      |   |  |   |        |  
|Net loss                                                                                          |  |             |   |                          |   |      |                  |  |   | (224                                       | ) |  |               |     |   |                         |   |       |       |  |   |     |   |  |   | (224   | )
|Net unrealized gain on securities available for sale, net of tax and reclassification adjustments |  |             |   |                          |   |      |                  |  |   |                                           |   |  |               | 252  |   |                         |   |       |       |  |   |     |   |  |   | 252    |  
|                                                                                                  |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |      |   |                         |   |        |       |  |   |      |   |  |   |        |  
|Total comprehensive income                                                                        |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |      |   |                         |   |        |       |  |   |      |   |  |   | 28     |  
|                                                                                                  |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |      |   |                         |   |        |       |  |   |      |   |  |   |        |  
|Purchase of treasury stock (3,200 shares)                                                         |  |             |   |                          |   |      |                  |  |   |                                           |   |  |               |     |   |                         |   | (81    | )     |  |   |     |   |  |   | (81    | )
|Stock option exercises (4,500 shares)                                                             |  |             |   |                          |   | (28   | )                |  |   |                                           |   |  |               |     |   |                         |   | 85     |       |  |   |     |   |  |   | 57     |  
|Income tax benefit on options exercised                                                           |  |             |   |                          |   | 2     |                  |  |   |                                           |   |  |               |     |   |                         |   |       |       |  |   |     |   |  |   | 2      |  
|Amortization of restricted stock (594 shares)                                                     |  |             |   |                          |   | 1     |                  |  |   |                                           |   |  |               |     |   |                         |   |       |       |  |   | 15   |   |  |   | 16     |  
|                                                                                                  |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |      |   |                         |   |        |       |  |   |      |   |  |   |        |  
|Balance at September 30, 2007                                                                     |  | $           | 17 |                          | $ | 8,450 |                  |  | $ | 22,374                                     |   |  | $             | (175 | ) |                         | $ | (1,199 | )     |  | $ | (137 | ) |  | $ | 29,330 |  
|                                                                                                  |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |      |   |                         |   |        |       |  |   |      |   |  |   |        |  

See accompanying notes to consolidated financial statements.



-3-



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY (unaudited)

THREE MONTHS ENDED SEPTEMBER 30, 2007 AND 2006 (concluded)

(Dollars in thousands, except share amounts)



|                                                                                                  |  |              |    |                            |   |                   |  |                                               |        |  |                |      |   |                      |   |        |                           |  |   |       |   |  |   |      |   |  |   |       
|------------------------------------------------------------------------------------------------- |  | ------------ | -- | -------------------------- | - | ----------------- |  | --------------------------------------------- | ------ |  | -------------- | ---- | - | -------------------- | - | ------ | ------------------------- |  | - | ----- | - |  | - | ---- | - |  | - | ------
|                                                                                                  |  | Common Stock |    | Additional Paid-in Capital |   | Retained Earnings |  | Accumulated Other Comprehensive Income (Loss) |        |  | Treasury Stock |      |   | Unearned ESOP Shares |   |        | Unearned Restricted Stock |  |   | Total
|Balance at June 30, 2006                                                                          |  | $            | 17 |                            | $ | 8,319             |  | $                                             | 21,350 |  | $              | (721 | ) |                      | $ | (1,023 | )                         |  | $ | (51   | ) |  | $ | (221 | ) |  | $ | 27,670
|                                                                                                  |  |              |    |                            |   |                   |  |                                               |        |  |                |      |   |                      |   |        |                           |  |   |       |   |  |   |      |   |  |   |       
|Comprehensive income:                                                                             |  |              |    |                            |   |                   |  |                                               |        |  |                |      |   |                      |   |        |                           |  |   |       |   |  |   |      |   |  |   |       
|Net income                                                                                        |  |              |   |                            |   |                  |  |                                               | 249    |  |                |     |   |                      |   |       |                           |  |   |      |   |  |   |     |   |  |   | 249   
|Net unrealized gain on securities available for sale, net of tax and reclassification adjustments |  |              |   |                            |   |                  |  |                                               |       |  |                | 578  |   |                      |   |       |                           |  |   |      |   |  |   |     |   |  |   | 578   
|                                                                                                  |  |              |    |                            |   |                   |  |                                               |        |  |                |      |   |                      |   |        |                           |  |   |       |   |  |   |      |   |  |   |       
|Total comprehensive income                                                                        |  |              |    |                            |   |                   |  |                                               |        |  |                |      |   |                      |   |        |                           |  |   |       |   |  |   |      |   |  |   | 827   
|                                                                                                  |  |              |    |                            |   |                   |  |                                               |        |  |                |      |   |                      |   |        |                           |  |   |       |   |  |   |      |   |  |   |       
|Common stock held by ESOP released and committed to be released (1,610 shares)                    |  |              |   |                            |   | 31                |  |                                               |       |  |                |     |   |                      |   |       |                           |  |   | 17    |   |  |   |     |   |  |   | 48    
|Stock option compensation                                                                         |  |              |   |                            |   | 11                |  |                                               |       |  |                |     |   |                      |   |       |                           |  |   |      |   |  |   |     |   |  |   | 11    
|Amortization of restricted stock (1,203 shares)                                                   |  |              |   |                            |   | 5                 |  |                                               |       |  |                |     |   |                      |   |       |                           |  |   |      |   |  |   | 19   |   |  |   | 24    
|                                                                                                  |  |              |    |                            |   |                   |  |                                               |        |  |                |      |   |                      |   |        |                           |  |   |       |   |  |   |      |   |  |   |       
|Balance at September 30, 2006                                                                     |  | $            | 17 |                            | $ | 8,366             |  | $                                             | 21,599 |  | $              | (143 | ) |                      | $ | (1,023 | )                         |  | $ | (34   | ) |  | $ | (202 | ) |  | $ | 28,580
|                                                                                                  |  |              |    |                            |   |                   |  |                                               |        |  |                |      |   |                      |   |        |                           |  |   |       |   |  |   |      |   |  |   |       

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)



|                                                                                                |  |                                  |         |   |      |   |        |  
|----------------------------------------------------------------------------------------------- |  | -------------------------------- | ------- | - | ---- | - | ------ | -
|                                                                                                |  | Three Months Ended September 30, |        
|                                                                                                |  | 2007                             |         |   | 2006 |  
|Cash flows from operating activities:                                                           |  |                                  |         |   |      |   |        |  
|Net income (loss)                                                                               |  | $                                | (224    | ) |      | $ | 249    |  
|Adjustments to reconcile net income (loss) to net cash provided (used) by operating activities: |  |                                  |         |   |      |   |        |  
|Provision for loan losses                                                                       |  |                                  | 520     |   |      |   | 300    |  
|Securities sales gains, net                                                                     |  |                                  | (91     | ) |      |   | (35    | )
|Loans originated for sale                                                                       |  |                                  | (1,327  | ) |      |   | (5,085 | )
|Sales of loans originated for sale                                                              |  |                                  | 1,744   |   |      |   | 4,320  |  
|Net amortization of securities                                                                  |  |                                  | (6      | ) |      |   | 8      |  
|Depreciation and amortization expense                                                           |  |                                  | 115     |   |      |   | 80     |  
|Stock-based compensation                                                                        |  |                                  | 16      |   |      |   | 35     |  
|(Increase) decrease in accrued interest receivable                                              |  |                                  | 44      |   |      |   | (230   | )
|Net amortization of deferred loan costs and premiums                                            |  |                                  | 41      |   |      |   | 40     |  
|Bank-owned life insurance income                                                                |  |                                  | (46     | ) |      |   | (44    | )
|Deferred tax benefit                                                                            |  |                                  | (84     | ) |      |   | (133   | )
|Other, net                                                                                      |  |                                  | 267     |   |      |   | 261    |  
|                                                                                                |  |                                  |         |   |      |   |        |  
|Net cash provided by (used by) operating activities                                             |  |                                  | 969     |   |      |   | (234   | )
|                                                                                                |  |                                  |         |   |      |   |        |  
|Cash flows from investing activities:                                                           |  |                                  |         |   |      |   |        |  
|Activity in securities available for sale:                                                      |  |                                  |         |   |      |   |        |  
|Sales                                                                                           |  |                                  | 1,549   |   |      |   | 1,278  |  
|Maturities, prepayments and calls                                                               |  |                                  | 791     |   |      |   | 842    |  
|Purchases                                                                                       |  |                                  | (2,585  | ) |      |   | (3,207 | )
|Activity in securities held to maturity:                                                        |  |                                  |         |   |      |   |        |  
|Maturities, prepayments and calls                                                               |  |                                  | 74      |   |      |   | 557    |  
|Net decrease (increase) in loans, excluding loan purchases and sales                            |  |                                  | 1,298   |   |      |   | (1,502 | )
|Purchase of premises and equipment                                                              |  |                                  | (65     | ) |      |   | (98    | )
|Purchase of Federal Home Loan Bank stock                                                        |  |                                  | (205    | ) |      |   | (228   | )
|                                                                                                |  |                                  |         |   |      |   |        |  
|Net cash provided by (used by) investing activities                                             |  |                                  | 857     |   |      |   | (2,358 | )
|                                                                                                |  |                                  |         |   |      |   |        |  
|Cash flows from financing activities:                                                           |  |                                  |         |   |      |   |        |  
|Net decrease in deposits                                                                        |  |                                  | (15,991 | ) |      |   | (625   | )
|Proceeds from long term borrowings                                                              |  |                                  | 9,500   |   |      |   | 5,000  |  
|Repayment of long term borrowings                                                               |  |                                  | (23     | ) |      |   | (2,024 | )
|Net increase in short-term borrowings                                                           |  |                                  | 3,202   |   |      |   | 850    |  
|Purchase of Treasury Stock                                                                      |  |                                  | (81     | ) |      |   |       |  
|Stock option exercises                                                                          |  |                                  | 57      |   |      |   |       |  
|                                                                                                |  |                                  |         |   |      |   |        |  
|Net cash provided by (used by) financing activities                                             |  |                                  | (3,336  | ) |      |   | 3,201  |  
|                                                                                                |  |                                  |         |   |      |   |        |  
|Net change in cash and cash equivalents                                                         |  |                                  | (1,486  | ) |      |   | 609    |  
|Cash and cash equivalents at beginning of period                                                |  |                                  | 9,385   |   |      |   | 8,763  |  
|                                                                                                |  |                                  |         |   |      |   |        |  
|Cash and cash equivalents at end of period                                                      |  | $                                | 7,899   |   |      | $ | 9,372  |  
|                                                                                                |  |                                  |         |   |      |   |        |  
|Supplementary information:                                                                      |  |                                  |         |   |      |   |        |  
|Interest paid on deposits                                                                       |  | $                                | 1,909   |   |      | $ | 1,774  |  
|Interest paid on borrowings and subordinated debentures                                         |  |                                  | 1,538   |   |      |   | 1,401  |  
|Income taxes paid                                                                               |  |                                  | 18      |   |      |   | 143    |  
|Net unsettled securities available for sale transactions                                        |  |                                  | 1,003   |   |      |   |       |  
|Transfer of loans to other real estate owned                                                    |  |                                  | 748     |   |      |   |       |  

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, 2007.



|(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 restricted stock
and are determined using the treasury stock method. Assumed conversion of the outstanding dilutive stock options and unvested restricted 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 Ended September 30,
|                                              |  | 2007                        |  | 2006     
|Weighted average shares outstanding           |  | 1,643,581                   |  | 1,639,566
|Effect of dilutive stock options              |  |                            |  | 20,504   
|Effect of unvested shares of restricted stock |  |                            |  | 671      
|                                              |  |                             |  |          
|Weighted average diluted shares outstanding   |  | 1,643,581                   |  | 1,660,741
|                                              |  |                             |  |          

For the quarter ended September 30, 2007, as a result of the Company reporting a net loss,
all outstanding stock options and unvested shares of restricted stock were deemed anti-dilutive, and for the quarter ended September 30, 2006 an average of 1,000 stock options, were anti-dilutive and therefore excluded from the earnings per
share calculations.



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

At September 30, 2007, the Company had
outstanding commitments to originate loans of $7.9 million. Unused lines of credit and open commitments available to customers at September 30, 2007 amounted to $60.2 million, of which $32.7 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, 2007     |        | June 30, 2007
|                                                           |  | AmortizedCost          |        | FairValue     |   | AmortizedCost |  | FairValue
|                                                           |  | (Dollars in thousands)
|Securities available for sale:                             |  |                        |        |               |   |               |  |           |        |  |   |       
|Government sponsored enterprise obligations                |  | $                      | 17,285 |               | $ | 17,350        |  | $         | 16,280 |  | $ | 16,110
|Government sponsored enterprise mortgage-backed securities |  |                        | 21,396 |               |   | 21,193        |  |           | 22,182 |  |   | 21,706
|Other debt securities                                      |  |                        | 11,129 |               |   | 11,028        |  |           | 10,156 |  |   | 10,100
|Municipal securities                                       |  |                        | 1,797  |               |   | 1,772         |  |           | 1,797  |  |   | 1,753 
|                                                           |  |                        |        |               |   |               |  |           |        |  |   |       
|Total debt securities available for sale                   |  |                        | 51,607 |               |   | 51,343        |  |           | 50,415 |  |   | 49,669
|Marketable equity securities                               |  |                        | 2,713  |               |   | 2,713         |  |           | 2,583  |  |   | 2,677 
|                                                           |  |                        |        |               |   |               |  |           |        |  |   |       
|Total securities available for sale                        |  | $                      | 54,320 |               | $ | 54,056        |  | $         | 52,998 |  | $ | 52,346
|                                                           |  |                        |        |               |   |               |  |           |        |  |   |       
|Securities held to maturity:                               |  |                        |        |               |   |               |  |           |        |  |   |       
|Government sponsored enterprise mortgage-backed securities |  | $                      | 1,405  |               | $ | 1,426         |  | $         | 1,480  |  | $ | 1,498 
|                                                           |  |                        |        |               |   |               |  |           |        |  |   |       



|(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, 2007     |         |   | June 30, 2007 |       
|                                     |  | Amount                 |         |   | Percent       |        |   | Amount |   |         | Percent | 
|                                     |  | (Dollars in thousands) |        
|Real estate loans:                   |  |                        |         |   |               |        |   |        |   |         |         |  |        |  
|One-to four-family residential       |  | $                      | 151,049 |   |               | 45.84  | % |        | $ | 149,147 |         |  | 44.89  | %
|Residential construction             |  |                        | 3,965   |   |               | 1.20   |   |        |   | 4,542   |         |  | 1.37   |  
|Residential loans held for sale      |  |                        |        |   |               | 0.00   |   |        |   | 417     |         |  | 0.13   |  
|Commercial and multi-family          |  |                        | 95,303  |   |               | 28.93  |   |        |   | 96,728  |         |  | 29.10  |  
|Commercial construction              |  |                        | 22,808  |   |               | 6.92   |   |        |   | 24,462  |         |  | 7.36   |  
|                                     |  |                        |         |   |               |        |   |        |   |         |         |  |        |  
|Total real estate loans              |  |                        | 273,125 |   |               | 82.89  | % |        |   | 275,296 |         |  | 82.85  | %
|                                     |  |                        |         |   |               |        |   |        |   |         |         |  |        |  
|Commercial loans                     |  |                        | 32,112  |   |               | 9.75   | % |        |   | 32,360  |         |  | 9.74   | %
|                                     |  |                        |         |   |               |        |   |        |   |         |         |  |        |  
|Consumer loans:                      |  |                        |         |   |               |        |   |        |   |         |         |  |        |  
|Home equity                          |  |                        | 17,271  |   |               | 5.24   | % |        |   | 17,808  |         |  | 5.36   | %
|Second mortgages                     |  |                        | 6,007   |   |               | 1.82   |   |        |   | 5,814   |         |  | 1.75   |  
|Passbook secured                     |  |                        | 220     |   |               | 0.07   |   |        |   | 216     |         |  | 0.07   |  
|Other                                |  |                        | 742     |   |               | 0.23   |   |        |   | 778     |         |  | 0.23   |  
|                                     |  |                        |         |   |               |        |   |        |   |         |         |  |        |  
|Total consumer loans                 |  |                        | 24,240  |   |               | 7.36   | % |        |   | 24,616  |         |  | 7.41   | %
|                                     |  |                        |         |   |               |        |   |        |   |         |         |  |        |  
|Total gross loans                    |  |                        | 329,477 |   |               | 100.00 | % |        |   | 332,272 |         |  | 100.00 | %
|                                     |  |                        |         |   |               |        |   |        |   |         |         |  |        |  
|Net deferred loan costs and premiums |  |                        | 899     |   |               |        |   |        |   | 892     |         |  |        |  
|Allowance for loan losses            |  |                        | (3,380  | ) |               |        |   |        |   | (3,144  | )       |  |        |  
|                                     |  |                        |         |   |               |        |   |        |   |         |         |  |        |  
|Total loans, net                     |  | $                      | 326,996 |   |               |        |   |        | $ | 330,020 |         |  |        |  
|                                     |  |                        |         |   |               |        |   |        |   |         |         |  |        |  



-7-



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (unaudited)(continued)



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

The following table indicates types and balances
in deposit accounts at the dates indicated.



|                                         |  |                        |         |         |               |   |        |   |         |  |        |  
|---------------------------------------- |  | ---------------------- | ------- | ------- | ------------- | - | ------ | - | ------- |  | ------ | -
|                                         |  | September 30, 2007     |         |         | June 30, 2007 |  
|                                         |  | Amount                 |         | Percent |               |   | Amount |   | Percent | 
|                                         |  | (Dollars in thousands) |        
|Demand                                   |  | $                      | 36,049  |         | 13.96         | % |        | $ | 39,181  |  | 14.29  | %
|NOW                                      |  |                        | 21,549  |         | 8.35          |   |        |   | 29,319  |  | 10.69  |  
|Money market deposits                    |  |                        | 10,281  |         | 3.98          |   |        |   | 13,893  |  | 5.07   |  
|Regular and other savings                |  |                        | 53,100  |         | 20.57         |   |        |   | 56,068  |  | 20.45  |  
|                                         |  |                        |         |         |               |   |        |   |         |  |        |  
|Total non-certificate accounts           |  |                        | 120,979 |         | 46.86         | % |        |   | 138,461 |  | 50.50  | %
|                                         |  |                        |         |         |               |   |        |   |         |  |        |  
|Term certificates of $100,000 or greater |  |                        | 46,335  |         | 17.95         | % |        |   | 43,802  |  | 15.98  | %
|Term certificates less than $100,000     |  |                        | 77,660  |         | 30.08         |   |        |   | 77,902  |  | 28.41  |  
|Brokered term deposits                   |  |                        | 13,200  |         | 5.11          |   |        |   | 14,000  |  | 5.11   |  
|                                         |  |                        |         |         |               |   |        |   |         |  |        |  
|Total certificate accounts               |  |                        | 137,195 |         | 53.14         | % |        |   | 135,704 |  | 49.50  | %
|                                         |  |                        |         |         |               |   |        |   |         |  |        |  
|Total deposits                           |  | $                      | 258,174 |         | 100.00        | % |        | $ | 274,165 |  | 100.00 | %
|                                         |  |                        |         |         |               |   |        |   |         |  |        |  



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

Borrowings included overnight federal funds
purchased of $250,000 and $14.0 million in overnight borrowings from Federal Home Loan Bank of Boston (FHLB) as of September 30, 2007 and overnight federal funds purchased of $1.1 million as of June 30, 2007. In addition,
borrowings included the following advances from the FHLB. The advances are presented by the earlier of the maturity date or the date callable by the FHLB.



|                         |  |                        |         |         |               |   |        |   |         |  |        |  
|------------------------ |  | ---------------------- | ------- | ------- | ------------- | - | ------ | - | ------- |  | ------ | -
|                         |  | September 30, 2007     |         |         | June 30, 2007 |  
|                         |  | Amount                 |         | Percent |               |   | Amount |   | Percent | 
|                         |  | (Dollars in thousands) |        
|Less than one year       |  | $                      | 43,000  |         | 41.01         | % |        | $ | 42,500  |  | 40.34  | %
|One to three years       |  |                        | 55,102  |         | 52.56         |   |        |   | 56,121  |  | 53.26  |  
|Greater than three years |  |                        | 6,742   |         | 6.43          |   |        |   | 6,746   |  | 6.40   |  
|                         |  |                        |         |         |               |   |        |   |         |  |        |  
|Total                    |  | $                      | 104,844 |         | 100.00        | % |        | $ | 105,367 |  | 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 $3.1 million of trust preferred securities and reinvested
the proceeds in a 30-year $3.1 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)(concluded)



|(9) | 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. The following table provides information on
the purchases of common stock under the Stock Repurchase Plan for the quarter ended September 30, 2007.



|                                       |  |                                 |  |                             |       |                                                                 |       |                                                               |       
|-------------------------------------- |  | ------------------------------- |  | --------------------------- | ----- | --------------------------------------------------------------- | ----- | ------------------------------------------------------------- | ------
|                                       |  | Repurchase Plan Information    
|Period                                 |  | Total number ofshares purchased |  | Average pricepaid per share |       | Total number ofshares purchasedas part ofpubliclyannounced plan |       | Maximumnumber of sharesthat may yet bepurchased underthe plan
|July 1, 2007  July 31, 2007           |  |                                |  |                             |       |                                                                 |      |                                                               | 11,297
|August 1, 2007  August 31, 2007       |  | 3,200                           |  | $                           | 25.26 |                                                                 | 3,200 |                                                               | 8,097 
|September 1, 2007  September 30, 2007 |  |                                |  |                             |       |                                                                 |      |                                                               | 8,097 
|                                       |  |                                 |  |                             |       |                                                                 |       |                                                               |       
|Total                                  |  | 3,200                           |  | $                           | 25.26 |                                                                 | 3,200 |                                                               | 8,097 
|                                       |  |                                 |  |                             |       |                                                                 |       |                                                               |       



-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, 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, 2007 and June 30, 2007

Total assets
were $413.2 million at September 30, 2007, a decrease of $1.9 million, or 0.5%, from $415.1 million total assets at June 30, 2007. Net loans decreased $3.0 million, or 0.9%, to $327.0 million. The investment securities portfolio increased
$1.8 million, or 3.1%, since June 30, 2007 to $61.5 million as of September 30, 2007. Short-term investments, which consist mostly of money market mutual fund investments and overnight federal funds sold, decreased $926,000. Total deposits
decreased $16.0 million since June 30, 2007 to $258.2 million at September 30, 2007. The Company increased borrowings from the Federal Home Loan Bank of Boston (FHLB) by $13.5 million, or 12.8%, and decreased federal fund
borrowings from correspondent banks by $800,000 since June 30, 2007 The decline in deposits was a result of the bank reducing the amount of high rate deposit promotions and replacing these funds with lower costing FHLB borrowings.

Total investment securities, excluding FHLB stock, were $55.5 million at September 30, 2007, an increase of $1.6 million since
June 30, 2007. Purchases of government sponsored enterprise obligations totaling $1.0 million and a $1.0 million corporate bond were only partially offset by reductions in investment securities due to amortization and prepayment on
mortgage-backed securities. The Companys investment in FHLB stock increased $205,000 to $6.1 million at September 30, 2007, consistent with the requirements for additional borrowings from the FHLB.

Residential real estate loans are originated through the residential mortgage division of the Bank, the Strata Mortgage Center. During the three months
ended September 30, 2007, the Strata Mortgage Center originated $5.4 million in residential real estate loans, which was $3.7 million, or 40.7%, lower than the same period last year, reflecting a slower residential real estate market. Also
during the three months ended September 30, 2007, the Bank sold $1.7 million in residential loans compared with residential loan sales of $4.3 million during the same period last year. As of September 30, 2007, there were no residential
loans held for sale compared to $417,000 as of June 30, 2007. Total residential mortgage portfolio loans, net of principal payments, decreased $908,000, or 0.6%, since June 30, 2007 to $155.0 million at September 30, 2007. The Company
expects to increase the amount of loans held in portfolio and have a reduction in residential loan sales compared to the year ended June 30, 2007. Home equity and second mortgage loans decreased $344,000, or 1.5%, since June 30, 2007 to
$23.3 million at September 30, 2007 as loan amortization exceeded new loans and advances.

The Bank originated $4.8 million in
commercial, commercial real estate and construction loans and lines of credit since June 30, 2007, which was $5.6 million, or 54.3%, lower than the $10.4 million originated during the same period last year. The lower level of commercial
originations reflects the slower commercial real estate and construction loan market due to declining new home sales and an increase in the residential construction loan inventory in the market area. In addition commercial lending remains price
sensitive due to competitive pressures to offer lower interest rates in order to retain and increase our borrowing relationships. The net decrease in the total commercial loan portfolio since June 30, 2007 was $3.3 million, or 2.2%.

Total deposits decreased $16.0 million, or 5.8%, since June 30, 2007 to $258.2 million at September 30, 2007. Demand deposits, savings, and
money market deposits decreased $3.1 million, $3.0 million, and $3.6 million, respectively. The decreases in these core categories reflect customer transfers to the Companys higher yielding certificates of deposit and to higher yielding
products at other financial institutions. NOW deposits decreased $7.8 million, or 26.5%, due mostly to lower balances in certain NOW accounts used by attorneys in connection with residential loan closings. These deposits are typically influenced by
the residential loan market and, in addition, have been affected by a slower loan market this year. Certificates of deposit increased $2.3 million, or 1.9%, to $124.0 million due to several certificate promotions during the period. Brokered deposits
decreased $800,000, or 5.7% since June 30, 2007.



-10-



---

##### Table of Contents

Borrowings from the FHLB increased $13.5 million, or 12.8%, since June 30, 2007 to $118.8 million at
September 30, 2007, and federal fund borrowings from correspondent banks decreased $800,000 since June 30, 2007, which provided the additional funding as a result of the reduction in deposits. The Company expects to continue to utilize
several sources of funds to support anticipated loan growth, including, but not limited to, running aggressive promotional campaigns for both core deposits and certificates of deposit, additional borrowings from the FHLB and correspondent banks as
well as brokered certificates of deposit.

Stockholders equity remained flat at $29.3 million, or 7.10% of total assets at
September 30, 2007, and $29.3 million, or 7.06% of total assets at June 30, 2007. Accumulated other comprehensive loss, which consists almost entirely of unrealized gains and losses on securities available for sale, decreased $388,000
during the three months ended September 30, 2007, primarily due to a decrease in market interest rates and resulting increase in the market value of debt securities.

At September 30, 2007, the Company exceeded all of its regulatory requirements with Tier I capital of $32.5 million and a Tier I capital to average assets ratio of 7.85%, which was above the required level of
$16.6 million or 4.00%. The Tier I capital to risk-weighted assets ratio was 10.35%, which was above the required level of $12.6 million or 4.00%. In addition, with total capital of $35.9 million, the total capital to risk-weighted assets ratio was
11.42%, which was above the required level of $25.1 million, or 8.00%.

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 30,2007      |       |   | June 30,2007 |  
|                                          |  | (Dollars in thousands) |      
|Non-accrual loans:                        |  |                        |       |   |              |   |       |  
|Residential real estate                   |  | $                      | 130   |   |              | $ |      |  
|Commercial and multi-family real estate   |  |                        | 7,630 |   |              |   | 2,378 |  
|Consumer                                  |  |                        |      |   |              |   |      |  
|Commercial                                |  |                        | 771   |   |              |   | 854   |  
|                                          |  |                        |       |   |              |   |       |  
|Total                                     |  |                        | 8,531 |   |              |   | 3,232 |  
|Accruing loans more than 90 days past due |  |                        |      |   |              |   | 1,548 |  
|Foreclosed assets                         |  |                        | 1,054 |   |              |   | 306   |  
|                                          |  |                        |       |   |              |   |       |  
|Total non-performing assets               |  | $                      | 9,585 |   |              | $ | 5,086 |  
|                                          |  |                        |       |   |              |   |       |  
|Total as a percentage of total assets     |  |                        | 2.32  | % |              |   | 1.23  | %

The provision for loan losses was $520,000 for the quarter ended September 30, 2007, which
was $220,000 higher than the $300,000 recorded for the same quarter last year. The increased provision was primarily related to an allocation of the allowance for loan losses during the quarter ended September 30, 2007 to a number of commercial
loans that the Company determined during the period had become impaired. The allowance for loan losses as a percentage of loans was 1.02% at September 30, 2007, compared with 0.94% at June 30, 2007, primarily related to an allocation for
loan losses during the quarter ended September 30, 2007 to a number of commercial loans that the Company determined during the quarter had become impaired. For the three months ended September 30, 2007, net charge-offs totaled $285,000, of
which $268,000 was attributable to the final disposition of a commercial loan that the Bank previously recognized as impaired. For a further discussion of the allowance refer to the Companys Annual Report on Form 10-KSB for the year ended
June 30, 2007 under Allowance for Loan Losses. Non-performing assets at September 30, 2007 were $9.6 million, or 2.32% of total assets, compared to $5.1 million or 1.23% at June 30, 2007. Non-accrual loans at
September 30, 2007 included two commercial real estate loans, which required a corresponding valuation allowance of $408,000, and six commercial lending relationships that required a corresponding valuation allowance of $201,000.

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.



-11-



---

##### Table of Contents

Comparison of Operating Results for the Quarter Ended September 30, 2007 and 2006

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 non-interest sources such as fees and sales of securities and residential loans, 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 loss for the quarter ended September 30, 2007 was $224,000 compared with net income of $249,000 for the quarter ended September 30, 2006, a
decrease of $473,000. The decrease in net income was due to a decline in the Companys net interest margin of $339,000, or 11.9%, an increase in the provision for loan losses of $220,000, or, and an increase in non-interest expense of $304,000,
or 11.4%.

Earnings (loss) per share for the quarter ended September 30, 2007 was ($0.14) per share (basic and diluted) compared with
$0.15 per share (basic and diluted) for the quarter ended September 30, 2006.

Interest and Dividend Income

Total interest and dividend income for the quarter ended September 30, 2007 was $6.0 million, which was $30,000, or 0.5%, lower than the same
quarter last year as increased average balances have been offset by continued margin compression. The net interest spread decreased 41 basis points to 2.15%, compared to 2.56% at September 30, 2006. The yield on total interest earning assets
decreased 18 basis points to 6.09%, from 6.27% at September 30, 2006.

Interest and fees on loans decreased $9,000, or 0.2%, for the
quarter ended September 30, 2007, compared to the same period last year. Average net loans for the quarter increased $7.7 million, or 2.4%, to $329.5 million, while the yield on loans decreased 16 basis points to 6.25%. The decrease in the
yield on loans this quarter reflects the increase in non-accrual loans as compared to the same period last year.

Interest and dividends on
securities decreased $35,000, or 4.2%, in the quarter ended September 30, 2007 compared to the same quarter last year. The average securities portfolio balance increased $1.2 million, or 2.1%, this quarter, and the yield on the securities
portfolio decreased 35 basis points to 5.21%, which is a result of the shift in the composition of the portfolio

Interest Expense

Total interest expense increased $309,000, or 9.9%, for the quarter ended September 30, 2007 to $3.4 million compared to the
same quarter last year due to an increase in average interest-bearing liabilities of $11.3 million, or 3.4%, to $345.5 million and an increase in the cost of interest-bearing liabilities of 23 basis points to 3.94%.

Interest expense on deposits increased $181,000, or 10.5%, to $1.9 million for the quarter ended September 30, 2007 compared to the same period last
year due to higher costing deposits. Average interest-bearing deposits increased $4.3 million and the average cost of deposits increased 26 basis points to 3.3% for the quarter ended September 30, 2007 compared to the same quarter last year.
The increased cost of deposits reflects the competitive market that the Bank operates in for certain deposits, and increased use of higher cost certificates of deposit as a source of funding.

Interest expense on borrowings and subordinated debt increased $129,000, or 9.0%, to $1.5 million for the quarter ended September 30, 2007 compared
to the same period last year primarily due to an increased level of FHLB borrowings to support funding loan growth and reduction in deposits relative to the same quarter last year. Average borrowings increased $7.0 million and the average cost of
borrowings increased 13 basis points to 5.09% for the quarter ended September 30, 2007, compared to the same period last year.

Net Interest Income

Net interest income for the quarter ended September 30, 2007 decreased $339,000, or 11.9%,
compared to the same period last year. The positive effect on interest income from the earning asset growth was more than offset by the increase in interest expense due to an increase in interest-bearing liabilities, an increase in the cost of
liabilities as well as a change in the mix of liabilities, reflecting increased reliance upon borrowings and higher-cost certificates of deposit. The effect of the rising rate environment for the companys liabilities, together with the
Companys greater reliance on higher cost funding, resulted in a decline in interest rate spread (the difference between yields earned on earning assets and rates paid on deposits and borrowings) of 41 basis points to 2.15% and a decrease in
interest rate margin (net interest income divided by average earning assets) of 42 basis points to 2.60% for the quarter ended September 30, 2007, respectively.



-12-



---

##### Table of Contents

Although the Bank would prefer to rely primarily on, and intends to continue to seek, growth in core
deposits to fund future loan growth, management expects that for at least the next several quarters the Bank will need to rely more on higher-cost certificates and borrowings from the FHLB to meet its future funding requirements. The Bank expects
that the current unfavorable interest rate environment and continued competition from other financial institutions together with the aforementioned growth in retail certificates and borrowings will likely cause further tightening in the Banks
interest rate spread.

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



|                                  |  |                           |   |  |      |  
|--------------------------------- |  | ------------------------- | - |  | ---- | -
|                                  |  | QuarterEndedSeptember 30, |  
|                                  |  | 2007                      |   |  | 2006 |  
|Weighted average yield earned on: |  |                           |   |  |      |  
|Short-term investments            |  | 5.64                      | % |  | 4.90 | %
|Securities                        |  | 5.21                      |   |  | 5.56 |  
|Total loans, net                  |  | 6.25                      |   |  | 6.41 |  
|                                  |  |                           |   |  |      |  
|All interest-earning assets       |  | 6.09                      | % |  | 6.27 | %
|                                  |  |                           |   |  |      |  
|Weighted average rate paid on:    |  |                           |   |  |      |  
|Deposits                          |  | 3.33                      | % |  | 3.07 | %
|Borrowed funds                    |  | 5.09                      |   |  | 4.96 |  
|                                  |  |                           |   |  |      |  
|All interest-bearing liabilities  |  | 3.94                      | % |  | 3.71 | %
|                                  |  |                           |   |  |      |  
|Weighted average rate spread      |  | 2.15                      | % |  | 2.56 | %
|                                  |  |                           |   |  |      |  
|Net interest margin               |  | 2.60                      | % |  | 3.02 | %
|                                  |  |                           |   |  |      |  

Non-interest Income

Total non-interest income was $569,000 for the quarter ended September 30, 2007, which was $98,000, or 20.9% higher from the same quarter last year.
Gains from the sale of securities increased $56,000, while mortgage-banking gains decreased $51,000, compared to the same quarter last year due to lower volume of residential loan sales this year.

Non-interest Expense

Total
non-interest expense for the quarter ended September 30, 2007 was $3.0 million, an increase of $304,000, or 11.5%, from the same period in 2006, due to an increase in occupancy expense of $110,000, which is a result of the consolidation of the
executive and operations center to a central location within the banks market area during the last quarter of fiscal year 2007. Technology expenses increased $51,000 primarily relating to increased data processing and computer software costs
that support the Companys growth in operations. Equipment expenses increased $32,000 due to the increase in depreciation expenses associated with the relocation of certain back office operations. Professional fees and other operating expenses
increased $108,000 from the same quarter last year due in part to expenses associated with OREO properties and problem loans totaling $53,000.

The operating efficiency ratio (total non-interest expense divided by the sum of net interest income plus total non-interest income) for the quarter ended September 30, 2007 was 95.8%, compared to 79.7% for the same quarter a year ago.

Income Taxes

Income tax expense (benefit) decreased $292,000 to ($166,000) for the quarter ended September 30, 2007 due to the lower level of pre-tax income this quarter. The effective income tax rate was 42.5% compared to 33.6% for the same
quarter 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.



-13-



---

##### Table of Contents

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, increases in general interest rates will
generally result in an 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) which is generally made up of the chief executive 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 rates. 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 that 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.

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, 2007 amounted to $118.8 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 and certain investment securities. As of September 30, 2007, the Bank had a borrowing capacity with the FHLB to borrow an additional $23.6 million, for a total of $142.5
million. The Bank also has additional capacity to borrow federal funds from other banks.

A significant portion of the Banks
liquidity consists of cash and cash equivalents, short-term investments and investment securities. The level of these assets is dependent upon the Banks operating, lending, and financing activities during any given period.

At September 30, 2007, the Company had outstanding commitments to originate loans of $7.9 million and unused lines of credit and open commitments
available to customers at September 30, 2007 amounted to $60.2 million, of which $32.7 million were home equity lines of credit. Certificates of deposit, which are scheduled to mature in one year or less, totaled $125.0 million at
September 30, 2007. Based upon historical experience, management believes that a significant portion of such deposits will remain with the Bank.

At September 30, 2007, 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 the Companys
financial condition and regulatory considerations. The repurchased shares are expected to be used by the Company for general corporate purposes. As of September 30, 2007, 57,828 shares of the Companys common stock had been repurchased
under the Stock Purchase Plan at an average price of $25.49 per share.



-14-



---

##### Table of Contents

Recent Accounting Pronouncements

In September 2006, the Financial Accounting Standards Board (FASB) issued Statement No. 157, Fair Value Measurements.
This Statement defines fair value, establishes a framework for measuring fair value in accordance with generally accepted accounting principles, and expands disclosures about fair value measurements. This Statement is effective for the Company on
July 1, 2008, with earlier adoption permitted for fiscal 2008, and is not expected to have a material impact on the Companys consolidated financial statements.

On February 15, 2007, the FASB issued Statement No. 159, The Fair Value Option for Financial Assets and Financial Liabilities, which provides companies with an option to report selected financial
assets and liabilities at fair value. Statement No. 159 also establishes presentation and disclosure requirements designed to facilitate comparisons between companies that choose different measurement attributes for similar types of assets and
liabilities. This Statement is effective for the Companys 2009 fiscal year, with early adoption permitted for the Companys 2008 fiscal year, provided that the Company also adopts Statement No. 157 for fiscal 2008. Management is
currently evaluating the potential impacts of adopting this Statement on its consolidated financial statements.

In July 2006, the
Financial Accounting Standards Board (FASB) issued Financial Accounting Standards Interpretation (FIN) No. 48, Accounting for Uncertainty in Income Taxes. FIN 48 clarifies the accounting for uncertainty in
income taxes recognized in an enterprises financial statements in accordance with FASB Statement No. 109, Accounting for Income Taxes. FIN 48 prescribes a recognition threshold and measurement attributable for the financial
statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on derecognizing, classification, interest and penalties, accounting in interim periods, disclosures and
transitions. FIN 48 was effective for the Company on July 1, 2007 and did not have a material impact on the Companys consolidated financial statements.



-15-



---

##### 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 Principal 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 Principal
Financial Officer concluded that she believes the Companys disclosure controls and procedures were effective as of September 30, 2007 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.



-16-



---

##### 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 9 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
|------- | -----------------

Since the departure of Dana S.
Philbrook, Brenda T. Harrington, the Companys Controller, has also been acting as the Companys Principal Financial Officer and will continue to do so until a new Chief Financial Officer is appointed.



|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 Principal 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 Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



-17-



---

##### 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 14, 2007 |  | By:                   |  | /s/ PAMELA J. MONTPELIER                         
|                        |  |                       |  | Pamela J. Montpelier                             
|                        |  |                       |  | President and Chief Executive Officer            
|                        |  |                      
|Date: November 14, 2007 |  | By:                   |  | /s/ BRENDA T. HARRINGTON                         
|                        |  |                       |  | Brenda T. Harrington                             
|                        |  |                       |  | Controller and acting Principal Financial Officer



-18-