##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-K

(Mark One)

|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------

For the Fiscal Year Ended June 30, 2008



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

For the transition period from  to

Commission File Number:
0-24935





SERVICE BANCORP, INC.

(Name of
Registrant in its Charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Massachusetts                                                  |  | 04-3430806                          
|(State or Other Jurisdiction of Incorporation or Organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|81 Main Street, Medway, Massachusetts                          |  | 02053                               
|(Address of Principal Executive Office)                        |  | (Zip Code)                          

1-888-578-7282

(Registrants Telephone Number, Including Area Code)

Securities Registered Pursuant to
Section 12(b) of the Exchange Act:

None

Securities Registered Pursuant to Section 12(g) of the Exchange Act:

Common Stock, par value
$0.01 per share

(Title of Class)





Indicate by check mark if the
registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.

YES     ̈            NO    x

Indicated by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.

YES     ̈            NO    x

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

YES    x            NO     ̈

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy
or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.     ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting
company. See definition of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.



|                             |  |                                               |  |                               
|---------------------------- |  | --------------------------------------------- |  | ------------------------------
|Large accelerated filer     ̈ |  |                                               |  | Accelerated filer     ̈        
|Non-accelerated filer     ̈   |  | (Do not check if a smaller reporting company) |  | Smaller reporting company    x

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

YES     ̈            NO    x

As of December 31, 2007, the aggregate market value of the voting stock held by non-affiliates
of the registrant was approximately $12.0 million, based on a per share trade price of $18.00, as reported on the OTC Bulleting Board® on December 28, 2007 (the date of the last
reported sale prior to December 31, 2007). For purposes of the calculation, all directors and executive officers were deemed to be affiliates of the registrant. However, such assumption is not intended as an admission of affiliate status
as to any such individual.

There were 1,659,593 shares outstanding of the issuers class of common stock as of the close of business
on September 8, 2008.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Proxy Statement for the 2008 Annual Meeting of Stockholders are incorporated by reference into Part III.









---

##### Table of Contents

TABLE OF CONTENTS



|               |  |                                                                                                              |  |   
|-------------- |  | ------------------------------------------------------------------------------------------------------------ |  | --
|P A R T    I  
|               |  |                                                                                                             
|Item 1         |  | Business                                                                                                     |  | 1 
|               |  |                                                                                                             
|Item 1A        |  | Risk Factors                                                                                                 |  | 19
|               |  |                                                                                                             
|Item 1B        |  | Unresolved Staff Comments                                                                                    |  | 25
|               |  |                                                                                                             
|Item 2         |  | Properties                                                                                                   |  | 25
|               |  |                                                                                                             
|Item 3         |  | Legal Proceedings                                                                                            |  | 26
|               |  |                                                                                                             
|Item 4         |  | Submission of Matters to a Vote of Security Holders                                                          |  | 26
|               | 
|P A R T    II  |  |                                                                                                             
|               |  |                                                                                                             
|Item 5         |  | Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 27
|               |  |                                                                                                             
|Item 6         |  | Selected Financial Data                                                                                      |  | 28
|               |  |                                                                                                             
|Item 7         |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                        |  | 29
|               |  |                                                                                                             
|Item 7A        |  | Quantitative and Qualitative Disclosures About Market Risk                                                   |  | 52
|               |  |                                                                                                             
|Item 8         |  | Financial Statements and Supplementary Data                                                                  |  | 53
|               |  |                                                                                                             
|Item 9         |  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                         |  | 89
|               |  |                                                                                                             
|Item 9A(T)     |  | Controls and Procedures                                                                                      |  | 89
|               |  |                                                                                                             
|Item 9B        |  | Other Information                                                                                            |  | 90
|               | 
|P A R T    III |  |                                                                                                             
|               |  |                                                                                                             
|Item 10        |  | Directors, Executive Officers and Corporate Governance                                                       |  | 90
|               |  |                                                                                                             
|Item 11        |  | Executive Compensation                                                                                       |  | 90
|               |  |                                                                                                             
|Item 12        |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters               |  | 90
|               |  |                                                                                                             
|Item 13        |  | Certain Relationships and Related Transactions, and Director Independence                                    |  | 90
|               |  |                                                                                                             
|Item 14        |  | Principal Accounting Fees and Services                                                                       |  | 90
|               | 
|P A R T    IV  |  |                                                                                                             
|               |  |                                                                                                             
|Item 15        |  | Exhibits, Financial Statement Schedules                                                                      |  | 91
|               | 
|Signatures     |  | 93                                                                                                          





---

##### Table of Contents

PART I



|ITEM 1. | Business.
|------- | ---------

Service Bancorp, Inc.

Service Bancorp, Inc. (the Company) was organized as a Massachusetts corporation in 1998 at the direction of the Board of Directors of Strata
Bank (the Bank) and the Board of Trustees of Service Bancorp, MHC (the Mutual Company) for the purpose of acting as the holding company of the Bank. The Companys assets consist primarily of the outstanding capital stock
of the Bank and interest-bearing deposits of $743,000, representing the remaining proceeds from the issuance by the Company of $3.1 million in subordinated debt issued during fiscal year 2004 and the remaining net proceeds from the Companys
stock offering completed in 1998. The Companys assets also include the outstanding common stock of Service Capital Trust I (Trust I), a wholly-owned subsidiary formed in 2004 for the purpose of issuing trust preferred securities
and investing the proceeds in subordinated debt issued by the Company. At June 30, 2008, 907,694 shares of the Companys common stock, par value $0.01 per share, were held by the Mutual Company and 751,899 shares of common stock were held
by others. The Companys principal business is overseeing and directing the business of the Bank.

In this document, the Company is
being discussed on a consolidated basis with its wholly-owned subsidiary, the Bank. References to the Company may signify the Bank, depending on the context of the reference. The Companys investment in Trust I is accounted for using the equity
method.

The Companys office is located at 81 Main Street, Medway, Massachusetts 02053. Its telephone number is 1-800-578-7282.

Strata Bank

The Bank was organized in
1871 as a Massachusetts-chartered mutual savings bank and was reorganized into the stock form of ownership in 1997 as part of the Banks original mutual holding company reorganization. No common stock was offered for sale to depositors or other
persons at the time of the reorganization. The Banks deposits are insured by the federal Deposit Insurance Fund, as administered by the Federal Deposit Insurance Corporation (FDIC), up to the maximum amount permitted by law. All
deposit amounts above the FDIC limits are insured in full by the Massachusetts Depositors Insurance Fund, a private, industry-sponsored excess deposit insurance company. The Bank is a community-oriented savings bank engaged primarily in the business
of offering FDIC-insured deposits to customers through its branch offices and using those deposits, together with funds generated from operations and borrowings, to make one- to four-family residential mortgage loans, commercial real estate loans,
commercial business loans, construction loans and consumer loans, and to invest in mortgage-backed and other securities.

The Bank has two
wholly-owned subsidiaries, Medway Security Corporation and Franklin Village Security Corporation. Both subsidiaries are Massachusetts securities corporations, which were formed to hold investment securities.

The Banks main office is located at 81 Main Street, Medway, Massachusetts 02053. Its telephone number is 1-888-578-7282.

Service Bancorp, MHC

The Mutual Company was formed
in 1997 as part of the Banks conversion from mutual to stock form. The Mutual Company is a Massachusetts-chartered mutual holding company with the powers set forth in its Charter and By-laws and under Massachusetts law. As of June 30,
2008 the Mutual Company owns 54.7% of the voting stock of the Company. The Board of Trustees of the Mutual Company directs the voting of the shares of the



1



---

##### Table of Contents

Companys common stock held by the Mutual Company. The Mutual Company is subject to regulation and supervision by the Board of Governors of the Federal
Reserve System (FRB) and the Massachusetts Division of Banks (the Division). The Mutual Company does not engage in any business activity other than to hold the Companys common stock and to invest any liquid assets of
the Mutual Company.

The Mutual Companys offices are located at 81 Main Street, Medway, Massachusetts 02053, and its telephone number
is 1-888-578-7282.

Market Area

The
Bank operates eight full-service banking offices in the Massachusetts towns of Medway, Franklin, Medfield, Millis and Bellingham, all of which are located in Norfolk County, in the town of Milford, located in Worcester County, and in the town of
Hopkinton, located in Middlesex County. The Banks deposits are gathered from the general public primarily in these towns and surrounding communities. The Banks lending activities are concentrated primarily in these counties and nearby
surrounding markets in the greater Boston metropolitan area. Consistent with large metropolitan areas in general, the economy in the Banks market area is based on a mixture of service, manufacturing, wholesale/retail trade, and state and local
government. Maintaining operations in a large metropolitan area serves as a benefit to the Bank in periods of economic growth, while at the same time fosters significant competition for the financial services provided by the Bank. Future growth
opportunities for the Bank depend in part on national economic factors, the future growth in the Banks market area, and the intensity of the competitive environment for financial institutions.

Norfolk County has experienced a significant population growth, with the county showing a higher growth rate than the Commonwealth of Massachusetts as a
whole. Population growth has been supported by the outward expansion of the greater Boston metropolitan area, with Norfolk Countys proximity to Boston and more affordable housing attracting individuals wishing to maintain jobs in greater
Boston. Within Norfolk County, the town of Franklin in particular has experienced considerable growth in population and employment in recent years and has been one of the fastest growing towns in Massachusetts. The increased demand for housing
resulting from this growth has had a positive effect on real estate values and on loan demand in the area in recent years. The recent slower housing market in Massachusetts and in the Banks lending area, and the general interest rate
environment, however, have resulted in declining real estate values and reduced demand for real estate loans.

Competition

The Bank faces significant competition both in making loans and in attracting deposits. The Banks service area in Norfolk, Worcester and Middlesex
Counties has a high density of financial institutions, many of which are branches of significantly larger institutions that have greater financial resources than the Bank, and all of which are competitors of the Bank to varying degrees. The
Banks competition for loans comes principally from commercial banks, savings banks, savings and loan associations, mortgage banking companies, credit unions, insurance companies and other financial service companies. Its most direct
competition for deposits has historically come from commercial banks, savings banks, savings and loan associations and credit unions. The Bank faces additional competition for deposits from non-depository competitors, such as the mutual fund
industry, securities and brokerage firms and insurance companies.

Recent Developments

Expected Impairment of Various Investment Securities.    The Company expects to recognize during the quarter ending
September 30, 2008 a material write down of various investment securities. This write down, which will result from the recognition of an other-than-temporary impairment charge, will cause the Company to incur a substantial loss for
that quarter and will also materially reduce the Company and the Banks regulatory capital levels. See Managements Discussion and Analysis of Financial Condition and Results of OperationsRecent Developments.



2



---

##### Table of Contents

Expected Reduction in Regulatory Capital Category; Possible Liquidity
Restrictions.    The Company will determine the amount of the other-than-temporary impairment charges as of September 30, 2008. The Company expects that the aggregate amount of such charges will cause the Banks
capital levels to fall below those thresholds necessary to qualify as well capitalized and, depending on the amount of such charges and other factors, may cause the Bank to be classified as undercapitalized under applicable
FDIC regulations. See Managements Discussion and Analysis of Financial Condition and Results of OperationsLiquidity and Capital Recourses.

If the Bank were classified as undercapitalized, it would be subject to various regulatory restrictions and requirements. Among other things, an undercapitalized bank must submit to the FDIC and abide by a capital
restoration plan acceptable to the FDIC. The Bank has briefed the FDIC and the Division regarding developments relating to its investment securities. In consultation with the FDIC and the Division, the Bank is developing a plan to restore the Bank
to a well capitalized status generally and to increase its leverage capital ratio to at least 7.0%. In addition, an undercapitalized bank may not accept, renew or roll over any brokered deposit or offer deposits rates with an effective
yield that exceeds by more than 75 basis points the prevailing effective yields on insured deposits of comparable maturity in the relevant market area.

There can be no assurance that the Bank will be able to submit an acceptable capital restoration plan or implement such a plan in all material respects. A bank that is undercapitalized and that fails to submit a
written capital restoration plan or that fails in any material respect to implement such a plan, would be subject to all of the provisions applicable to a significantly undercapitalized bank. See Prompt Corrective
Action below.

Appointment of Interim Chief Executive Officer.    The Company announced on
September 25, 2008 that it has appointed Edward A. Hjerpe, III to serve as Interim Chief Executive Officer of the Bank, the Company and the MHC, while Pamela J. Montpelier, the current President and Chief Executive Officer, is taking a personal
leave at her request. From 2004 to 2007, Mr. Hjerpe was a Senior Vice President of Webster Financial Corporation, headquartered in Waterbury, Connecticut, and the President and Chief Operating Officer of Webster Banks Massachusetts and
Rhode Island division. Previously, Mr. Hjerpe was a senior executive officer at FIRSTFED AMERICA BANCORP, Inc., based in Swansea, Massachusetts, from 1997 until its acquisition by Webster in 2004. Mr. Hjerpes last position at
FIRSTFED was Executive Vice President, Chief Operating Officer and Chief Financial Officer.

Lending Activities

Loan Portfolio Composition.    The types of loans that the Bank may originate are subject to federal and state laws and
regulations. Interest rates charged by the Bank on loans are affected primarily by the demand for such loans, the supply of money available for lending purposes and the rates offered by competitors. These factors are, in turn, affected by national,
regional and local economic conditions, the levels of federal government spending and revenue, monetary policies of the Federal Reserve Board, and tax policies.

The Banks loan portfolio consists primarily of first mortgage loans secured by one- to four-family residential real estate and commercial real estate located in the Banks primary lending area. The Bank
also provides financing for construction projects, home equity and second mortgage loans and other consumer loans, and commercial business loans.

Loan Originations.    Substantially all of the Banks consumer and commercial loan origination activity is conducted by loan officers through the Banks branch network and through the Banks
commercial lending division. The Bank relies on referrals from existing customers, attorneys, accountants and real estate professionals to generate business within its lending area. Existing borrowers are an important source of business since many
of its commercial real estate and commercial business loan customers have more than one loan outstanding with the Bank. Construction loans are generated primarily from builders who have an established relationship with the Bank. Consumer loans are
largely generated through existing customers and walk-in customers. Loan generation is further supported by advertising and networks built through the community activities of Bank employees.



3



---

##### Table of Contents

The Banks ability to originate residential real estate loans depends on the strength of the
economy, trends in interest rates, customer demands and competition. Residential real estate loans are originated through the residential mortgage division of the Bank, the Strata Mortgage Center. The Bank may also buy residential loans directly
from third-party residential mortgage originators.

Loan Sales and Servicing.    While the Bank has not
originated for sale large commercial real estate and commercial business loans, the Bank may originate such loans for sale in the future to accommodate customers seeking larger loans without assuming credit risks that exceed policy guidelines. One-
to four-family residential loans are generally underwritten to conform to secondary market guidelines. The Bank sells residential real estate loans from its portfolio and originates residential real estate loans to be sold in the secondary market.
The Bank sold $6.5 million and $20.7 million of residential real estate loans, primarily servicing released, in the secondary market during the years ended June 30, 2008 and 2007, respectively. There were no residential real estate loans held
for sale at June 30, 2008, compared to $417,000 at June 30, 2007.

Loan Purchases.    To supplement
originations of one- to four-family residential mortgage loans, the Bank may purchase fixed and adjustable-rate one- to four-family mortgage loans secured by residential properties in the New England area originated by other New England-based
financial institutions and mortgage companies. All purchased loans are priced at market rates and must meet the underwriting standards applied to loans originated by the Bank. There were no loan purchases during the years ended June 30, 2008
and 2007.

One- to Four-Family Mortgage Lending.    The Bank currently offers both fixed-rate and
adjustable-rate mortgage loans secured by one- to four-family residences located in the Banks primary lending area, with maturities ranging from fifteen to forty years. One- to four-family mortgage loan customers are obtained through
advertisements, referrals from personnel at the Banks eight full-service operating offices and through the originators at Strata Mortgage Center. At June 30, 2008, the Banks one- to four-family mortgage loans totaled $171.5 million,
or 52.0% of gross loans.

The Bank currently offers the following adjustable-rate mortgage loan programs: a one-year adjustable-rate loan
that reprices annually and a three-year adjustable-rate loan that reprices every third year. The Bank also offers a 5-5 loan where the interest rate is fixed for the first five years and is adjusted on every fifth year anniversary
thereafter. The interest rates on the adjustable-rate loans are indexed to the comparable-term U.S. Treasury securities rate, with the initial rate of interest being dependent upon the length of the repricing term (i.e. a higher rate is charged for
loans with an initial three-year repricing term as compared to a one-year repricing term). The one-year, three-year and 5-5 adjustable-rate loans are subject to interest rate caps.

The volume and type of adjustable-rate loans originated by the Bank are affected by market factors such as interest rates, consumer preferences and the
availability of funds. While the origination of adjustable-rate loans helps reduce the Banks exposure to increases in interest rates, credit risk can increase if borrowers are unable to make the larger payments that result from upward interest
rate adjustments. Periodic and lifetime caps on interest rate increases help to reduce the credit risk associated with adjustable-rate loans but also affect the Banks sensitivity to interest rate risk.

One- to four-family residential mortgage loans are generally underwritten in accordance with the Federal National Mortgage Association (FNMA)
and the Federal Home Loan Mortgage Corporation (FHLMC) guidelines, with some exceptions on adjustable-rate and fixed-rate loans originated for retention in the Banks loan portfolio. Loans are originated in amounts up to 90% of the
lower of the appraised value or the selling price of the property securing the loan. Loans over 80% of appraised value are required to either obtain a blended mortgage product or obtain outside private mortgage insurance.

Commercial Real Estate Mortgage Lending.    Commercial real estate loans are generally secured by office and manufacturing
buildings, office buildings, warehouses, apartments and retail stores primarily located in the Banks market area. At June 30, 2008, commercial real estate mortgage loans totaled $86.9 million, or 26.3% of gross loans.



4



---

##### Table of Contents

Pursuant to the Banks underwriting policies, a number of factors are considered before a commercial
real estate loan is made. The qualifications and financial condition of the borrower, including credit history, profitability and expertise, as well as the value and condition of the underlying property, are evaluated. When evaluating the
qualifications of the borrower for a multi-family mortgage loan, the Bank considers the financial resources of the borrower, the borrowers experience in owning or managing similar property, and the borrowers payment history with the Bank
and other financial institutions. Factors considered in evaluating the underlying property include the net operating income of the mortgaged premises before debt service and depreciation, the debt service coverage ratio (the ratio of net operating
income to debt service) and the ratio of the loan amount to the appraised value.

In accordance with the Banks policy, multi-family
mortgage loans may be made in an amount up to 75% of the appraised value (as determined by the Bank or a qualified independent appraiser) or the sales price of the underlying property, whichever is lower, provided the debt service coverage ratio is
not less than 120%. The appraisal process takes into consideration geographic location, comparable sales, vacancy rates, if applicable, operating expenses and historic, current and projected economic conditions. Appraisals are obtained from
independent licensed and certified fee appraisers for all loan requests over $250,000, as required under the Banks commercial real estate policy.

Commercial real estate loans are offered both as adjustable-rate and fixed-rate loans. Typical terms for loans provide for a five-year repricing term, with up to a 25-year amortization. The adjustable-rate is
generally tied to either the Prime Rate as published in the Wall Street Journal or the applicable U.S. Treasury security index. The Bank from time to time will partially fund fixed-rate loans through fixed-rate borrowings from the Federal Home Loan
Bank of Boston (FHLB) obtained for periods that approximate the fixed-rate terms of the loans originated.

A number of the
Banks commercial real estate borrowers have done business with the Bank for many years and have more than one loan outstanding. The Bank generally originates commercial real estate loans of $250,000 to $1,500,000. The Bank will consider all
requests regardless of size. Should the terms of a request exceed the Banks legal lending limits, the Bank will consider participating a portion of the relationship with another financial institution.

Loans secured by commercial real estate generally involve larger principal amounts and a greater degree of risk than one- to four-family residential
mortgage loans. Because payments of loans secured by commercial real estate are often dependent on successful operation or management of the properties, repayment of such loans may, to a greater extent, be subject to adverse conditions in the real
estate market or the economy.

Construction Lending.    The Bank provides funding for construction projects
involving residential properties within its primary lending area. These loans may be for the construction of new properties or the rehabilitation of existing properties. The Bank underwrites construction-permanent loans for owner-occupied one- to
four-family property according to its own internal guidelines for adjustable-rate and fixed-rate mortgages. For this type of construction loan, the Bank will lend up to 90% of the lesser of appraised value upon completion of construction or the cost
of construction, provided private mortgage insurance coverage is obtained for any loan with a loan-to-value or loan-to-cost ratio in excess of 80%. The Bank has curtailed construction lending on residential projects, and expects to limit such
lending in the future.

At June 30, 2008, construction loans totaled $20.4 million, or 6.2% of gross loans. Unfunded construction loan
commitments outstanding at June 30, 2008 amounted to $3.0 million.

Construction financing is generally considered to involve a higher
degree of risk than long-term financing on improved, occupied real estate. Risk of loss on a construction loan is largely dependent upon the accuracy of the initial estimate of construction costs, the estimated time to sell or rent the completed
property at an adequate price or rate of occupancy, and market conditions. If the estimates and projections prove to be inaccurate, the Bank may be confronted with a project which, upon completion, has a value that is insufficient to assure full
loan repayment.



5



---

##### Table of Contents

Home Equity Lending.    The Bank offers home equity lines of credit and
fixed-term loans secured by one- to four-family owner-occupied properties in its primary lending area. Loans are offered in amounts up to 80% of the value of the property, less the first lien. Values are determined by an independent on-line
valuation service or by an appraisal on the property provided by a licensed appraisal firm approved by the Bank. Fixed-term home equity loans are written at fixed rates and are amortized for terms of up to 15 years, while home equity lines of credit
are written with adjustable rates and may be extended for up to 20 years (with a 10-year draw period and a 10-year repayment period). At June 30, 2008, the Banks home equity and second mortgage loans totaled $22.9 million, or 7.0% of
gross loans.

Commercial Loans.    The Bank originates both secured and unsecured commercial business loans to
businesses located primarily in the Banks primary lending area. Commercial business loans are typically originated as both fixed-rate loans and adjustable-rate loans set at a percentage above the Prime Rate as published in the Wall Street
Journal. Fixed-rate loans generally are originated for terms of seven years or less. At June 30, 2008, commercial business loans totaled $27.4 million, or 8.3% of gross loans.

Consumer Loans.    The Banks origination of consumer loans, other than home equity loans, has been fairly limited. The
consumer loan portfolio includes direct automobile loans and various other types of installment loans, including loans secured by deposits, as well as a modest amount of revolving credit balances. Consumer lending is expected to remain a limited
part of the Banks overall lending program. At June 30, 2008, consumer loans other than home equity and second mortgage loans totaled $811,000, or 0.2% of gross loans.

Investment Securities Activities

The investment policy of the Bank is reviewed and approved by the
Board of Directors on an annual basis. The Bank views its investment portfolio as an alternative earning asset vehicle into which to deploy excess funds as well as to assist in interest-rate risk management. Compliance with the Banks
investment policy is the responsibility of the President and Chief Financial Officer. Investment purchases are initiated in accordance with specific guidelines and criteria specified in the investment policy. All investment transactions are reported
to and reviewed by the Board of Directors on a monthly basis.

The Banks current policy generally favors investment in U.S.
Government and U.S. Government sponsored enterprise (GSE) obligations, corporate debt obligations and corporate equities. The policy permits investment in mortgage-backed and mortgage-related securities but does not allow the use of
interest rate swaps, options and futures. The Banks current investment strategy has emphasized the purchase of GSE obligations and corporate debt obligations, most of which mature within ten years, and GSE mortgage-backed securities. Statement
of Financial Accounting Standards (SFAS) No. 115 requires the Bank to designate its securities as held to maturity, available for sale, or trading depending on the Banks ability to hold and intent regarding its investments.
The Bank does not currently maintain a trading portfolio of securities.

U.S. Government and GSE
Obligations.    At June 30, 2008, the Banks portfolio of GSE obligations had an amortized cost of $6.6 million and a fair value of $6.7 million, consisting primarily of medium-term (maturities of three to
ten years) securities. The Banks current investment strategy, however, is to maintain investments in such instruments for liquidity purposes, as collateral for borrowings, and for prepayment protection. Some of the Banks GSE
debentures have one-time call features following a holding period of twelve months or more. The Bank generally does not purchase structured notes and there were no structured notes in the Banks portfolio at June 30, 2008.

Mortgage-Backed Securities.    Mortgage-backed securities are generally purchased by the Bank as a means to deploy excess
liquidity at more favorable yields than other investment alternatives. In addition, mortgage-backed securities generate positive interest rate spreads with minimal administrative expense and lower the Banks overall credit risk due to the
guarantees on such securities provided by the Government National Mortgage Association (GNMA), FNMA and FHLMC. At June 30, 2008, the Banks mortgage-backed securities portfolio had an amortized cost of $23.1 million and a fair
value of $23.1 million.



6



---

##### Table of Contents

Mortgage-backed securities are created by pooling individual mortgages and bear an interest rate that is
less than the interest rate on the underlying mortgages. Mortgage-backed securities typically represent a participation interest in a pool of single-family or multi-family mortgages, although the Bank generally purchases only mortgage-backed
securities backed by single-family mortgage loans. The issuers of such securities (generally GSEs, including FNMA, FHLMC and GNMA) pool and resell the participation interests in the form of securities to investors and guarantee the payment of
principal and interest to these investors. Investments in mortgage-backed securities involve a risk that actual prepayments on the underlying mortgage loans will be greater than estimated over the life of the security, which may require adjustments
to the amortization of any premium or accretion of any discount relating to such instruments, thereby affecting the net yield on such securities. There is also reinvestment risk associated with the cash flows from such securities or in the event
such securities are redeemed by the issuer. Finally, the market value of such securities may be adversely affected by changes in interest rates.

Corporate Obligations.    The Banks policy generally requires that investment in corporate debt obligations be limited to corporate bonds with an A rating or better by at least one nationally
recognized rating service at the time of purchase. At June 30, 2008, the Banks portfolio of corporate obligations had an amortized cost of $12.5 million and a fair value of $11.5 million.

Municipal Debt Securities.    Municipal debt securities are issued by state and local governments and their creations such as
authorities and special districts to finance their ongoing operations and projects. There are generally two different types: 1) the general obligation bond, which is secured by the issuers general taxing powers, and 2) the revenue
bond which is funded by revenues from a specific project. In assessing the relative attractiveness of a municipal bond, which is federally tax-exempt, the equivalent taxable yield is calculated by the Bank and compared to taxable yields of bonds
with similar credit quality and duration. At June 30, 2008, the Banks Municipal debt securities portfolio had an amortized cost of $1.8 million and a fair value of $1.7 million.

Marketable Equity Securities.    The Banks marketable equity securities consist of investments in common and preferred
stocks. The Bank generally purchases common stocks as growth and income investments in major Standard & Poors 500 companies that can provide the opportunity for revenue that is taxed on a more favorable basis than operating income.
The Bank has also purchased preferred stock investments in FNMA and FHLMC. At June 30, 2008, the Banks marketable securities portfolio had an amortized cost of $9.6 million and a fair value of $8.5 million. There can be no assurance that
investment in marketable equity securities will achieve appreciation in value and, therefore, such investments involve higher risk. The Company expects to recognize during the quarter ending September 30, 2008 a material write down of two
series of preferred stock issued by the FNMA and the FHLMC with an amortized cost of $7.2 million and a fair value of $6.6 million at June 30, 2008. As of September 24, 2008, the aggregate fair value of the FNMA and FHLMC preferred stock
was $689,000. See Managements Discussion and Analysis of Financial Condition and Results of OperationsRecent Developments.

Federal Home Loan Bank Stock.    The Bank is a member of the Federal Home Loan Bank (FHLB) of Boston. As part of a borrowing arrangement with the FHLB, the Bank is required to invest in the stock of
the FHLB in an amount determined on the basis of the Banks residential mortgage loans and borrowings from the FHLB. The stock is redeemable at par and earns dividends declared at the discretion of the FHLB. At June 30, 2008, the
Banks investment in FHLB stock totaled $6.5 million.

Recent Developments.    The Company expects to
recognize during the quarter ending September 30, 2008 a material write down of various investment securities. This write down, which will result from the recognition of an other-than-temporary impairment charge, will cause the
Company to incur a substantial loss for that quarter and will also materially reduce the Company and the Banks regulatory capital levels. See Managements Discussion and Analysis of Financial Condition and Results of
OperationsRecent Developments.



7



---

##### Table of Contents

Deposit Activities

The Bank offers a variety of deposit accounts with a range of interest rates and terms. The Banks deposit accounts consist of non-interest-bearing checking accounts and interest-bearing NOW accounts, savings
accounts and money market deposit accounts (referred to in the aggregate as transaction accounts) and certificate of deposit accounts. The Bank offers Individual Retirement Accounts (IRAs) and other qualified plan accounts.

The flow of deposits is influenced significantly by general economic conditions, changes in money market rates, prevailing interest rates
and the relative attractiveness of competing deposit and investment alternatives. The Banks deposits are obtained predominantly from the communities surrounding its branch offices. The Bank relies primarily on competitive pricing of its
deposit products, customer service and long-standing relationships with customers to attract and retain these deposits. In addition, the Bank has actively marketed its core deposit products to senior citizens in the Banks market area through
the organization of travel clubs designed to promote savings by these customers. Finally, the Bank has emphasized the acquisition of customers dissatisfied with the less personalized and more costly services provided by larger financial institutions
that often are the product of one or more mergers. However, market interest rates and rates offered by competing financial institutions significantly affect the Banks ability to attract and retain deposits. The Bank uses traditional means of
advertising its deposit products, including broadcast and print media, and generally does not directly solicit deposits from outside its market area. However, the Bank may utilize brokers to obtain term certificates of deposit, which may be obtained
from customers outside its market area, subject to the limits described below. The Bank had no broker certificates of deposit outstanding at June 30, 2008.

The Company expects that one or more other-than-temporary impairment charges to its investment securities during the quarter ending September 30, 2008 will cause the Banks capital levels to fall below those
thresholds necessary to qualify as well capitalized and, depending on the amount of such charges, may cause the Bank to be classified as undercapitalized under applicable FDIC regulations. See Managements
Discussion and Analysis of Financial Condition and Results of OperationsLiquidity and Capital Recourses. If the Bank is not classified as well capitalized, it may not accept, renew or roll over any brokered deposit without an
FDIC waiver or offer deposit rates with an effective yield that exceeds by more than 75 basis points the prevailing effective yields on insured deposits of comparable maturity in the relevant market area. If the Bank were classified as
undercapitalized, it may not accept, renew or roll over any brokered deposit under any circumstance.

Financial Services Activities

The Financial Services Center at Strata Bank provides a wide variety of alternative investment and insurance products. These non-deposit
investment products are offered through the Banks alliance with Linsco/Private Ledger (LPL). LPL is a registered broker/dealer and member FINRA/SIPC. LPL is the largest independent broker/dealer in the United States with investment
professionals in locations across the country.

REGULATION

General

The Bank is a Massachusetts-chartered stock savings bank and its deposit accounts are insured up to applicable
limits by the federal Deposit Insurance Fund of the FDIC. All deposit amounts above the FDIC limits are insured in full by the Massachusetts Depositors Insurance Fund, a private, industry-sponsored excess deposit insurance company. The Bank is
subject to extensive regulation by the Massachusetts Division of Banks (the Division) as its chartering agency, and by the FDIC, as its deposit insurer. The Bank is required to file reports with, and is periodically examined by, the FDIC
and the Division concerning its activities and financial condition and must obtain regulatory approvals prior to entering into certain transactions, including, but not limited to, mergers with or acquisitions of other banks and savings institutions.
The Bank is a member of the FHLB of Boston and is subject to certain regulation by the FRB. As bank holding companies, the Mutual Company and the



8



---

##### Table of Contents

Company are subject to regulation by the FRB and the Division and are required to file reports with such regulatory bodies. Any change in such regulations,
whether by the Division, the FDIC, or the FRB could have a material adverse impact on the Bank, the Company, or the Mutual Company. Certain of the regulatory requirements applicable to the Bank, the Company and the Mutual Company are referred to
below or elsewhere herein.

Massachusetts Bank Regulation

As a Massachusetts-chartered savings bank, the Bank is subject to supervision, regulation and examination by the Division and to various Massachusetts statutes and regulations which govern, among other things,
investment powers, lending and deposit-taking activities, borrowings, maintenance of surplus and reserve accounts, distribution of earnings, and payment of dividends. In addition, the Bank is subject to Massachusetts consumer protection laws and
regulations. The Divisions approval is required for a Massachusetts bank to establish or close branches, merge with other banks, issue stock and undertake certain other activities.

Regulatory Enforcement Authority.    Any Massachusetts bank that does not operate in accordance with the regulations, policies
and directives of the Commissioner may be subject to sanctions for non-compliance, including seizure of the property and business of the bank and suspension or revocation of its charter. The Commissioner may under certain circumstances suspend or
remove officers or directors who have violated the law, conducted a banks business in a manner which is unsafe, unsound or contrary to the depositors interests, or been negligent in the performance of their duties. In addition, upon
finding that a bank has engaged in an unfair or deceptive act or practice, the Commissioner may issue an order to cease and desist and impose a fine on the bank. Finally, Massachusetts consumer protection statutes applicable to a bank permit private
individual and class action law suits and provide for the rescission of consumer transactions, including loans, and the recovery of statutory and punitive damages and attorneys fees in the case of certain violations.

Massachusetts law restricts certain home mortgage lending practices. The law applies to banks that make so-called high cost mortgage loans
and, among other provisions, requires credit counseling for borrowers, requires that banks have a reasonable belief that borrowers are able to make required payments out of current income, and limits the financing of points and fees.

Massachusetts law prohibits all mortgage lenders, including savings banks, from knowingly making a home mortgage loan in Massachusetts for
the purpose of re-financing an existing home mortgage loan closed within the preceding five years, or re-financing any other debt of the borrower regardless of when it was incurred, unless the refinancing is in the borrowers
interest. The borrowers interest standard is required to be narrowly construed, meaning that only factors that directly or clearly indicate that the new loan is in the borrowers interest will satisfy the
statute, with the burden placed on the lender to determine and to demonstrate that the refinancing is in the borrowers interest. The Commissioner issued implementing regulations further clarifying the factors to be considered by a
lender in determining whether a refinancing is in the borrowers interest and the procedures a bank must follow to demonstrate its compliance with the law.

Massachusetts enacted legislation effective in March 2005 that revised and recodified a wide range of Massachusetts banking laws. Among other things, the
law revised Massachusetts branching and lending laws, liberalizing them in many respects including eliminating rigid restrictions on lending, but requiring that Massachusetts banks put in place comprehensive loan policies that carefully
describe loan programs and the loan-to-value ratios, amortization requirements, and other elements of those programs.

Parity
Regulation.    Massachusetts regulations that provide limited parity with federally chartered banks and out-of-state state-chartered banks with branches in Massachusetts establish procedures allowing Massachusetts-chartered
banks to exercise additional or more flexible parallel powers granted to national banks, federal savings banks and out-of-state state-chartered banks with branches in Massachusetts which are otherwise not permitted under state law, in accordance
with regulations issued by the Division. Under the parity



9



---

##### Table of Contents

regulations, a bank which is either adequately capitalized or well capitalized, which has not been informed in writing by the
Commissioner or an applicable federal bank regulatory agency that it has been designated to be in troubled condition, and which has received at least a satisfactory CRA rating (as defined below) during its most recent
examination by the Commissioner or other applicable federal banking regulatory agency, may engage in certain activities in which Massachusetts chartered banks ordinarily may not otherwise be authorized to engage. Such activities include, but are not
limited to, the establishment of temporary branch offices, certain investments in corporate affiliates and subsidiaries, engaging in lease financing transactions, engaging in finder and certain electronic banking activities, investment in community
development and public welfare projects, and the provision of tax planning and preparation, payroll and financial planning services, among others. As a result of the recent deterioration in the Banks capital levels, the Bank is not eligible to
engage in the above-referenced activities.

Depositors Insurance Fund.    All Massachusetts-chartered savings
banks are required to be members of the Depositors Insurance Fund (DIF), a private, industry-sponsored excess deposit insurance company that insures savings bank deposits that are not otherwise covered by federal deposit insurance. The
DIF is authorized to charge savings banks an annual assessment of up to 1/16th of 1% of a savings banks deposits.

Insurance of Accounts and
Regulation by the FDIC

The Banks deposits are insured by the federal Deposit Insurance Fund, which is administered by the FDIC.
Under the Federal Deposit Insurance Reform Act of 2005 (the FDIRA), the Bank Insurance Fund (of which the Bank was formerly a member) merged with the Savings Association Insurance Fund into a single Deposit Insurance Fund. Deposits
are insured up to applicable limits by the FDIC and such insurance is backed by the full faith and credit of the U.S. Government. As insurer, the FDIC charges deposit insurance premiums and is authorized to conduct examinations of and to require
reporting by FDIC-insured institutions. It also may prohibit any FDIC-insured institution from engaging in any activity the FDIC determines by regulation or order to pose a risk to the insurance fund. The FDIC also has the authority to initiate
enforcement actions against savings banks and may terminate deposit insurance if it determines that the institution has engaged or is engaging in unsafe or unsound practices, or is in an unsafe or unsound condition. The FDIC issued final regulations
implementing FDIRA on November 2, 2006.

Under the FDIRA, the FDIC may adjust the standard maximum deposit insurance amount, currently
$100,000, for inflation every five years beginning in 2010. Deposit insurance coverage limits for certain types of Individual Retirement Accounts, 401(k) plans and other retirement savings accounts were raised from $100,000 to $250,000. Finally, the
FDIC will begin to charge premiums for participation in the Deposit Insurance Fund, which could be substantial. Pursuant to deposit insurance reform legislation, in December 2006, the FDIC adopted a new risk-based assessment system for determining
deposit insurance premiums. Under the new requirements, four risk categories (I-IV), each subject to different premium rates, are established, based upon an institutions status as well capitalized, adequately capitalized or undercapitalized,
and the institutions supervisory rating. Under the new rules, all insured depository institutions will pay deposit insurance premiums, currently ranging between 5 and 7 basis points on an institutions assessment base for institutions in
risk category I (well capitalized institutions perceived as posing the least risk to the insurance fund), and 10, 28 and 43 basis points for institutions in risk categories II, III, and IV, respectively. The rates are subject to periodic adjustment
by the FDIC. In addition to its insurance assessment, each insured bank is subject to debt service assessments in connection with bonds issued by a government corporation that financed the federal savings and loan bailout. An increase in the
Banks risk category would likely result in a material increase in its deposit insurance premiums and related expenses.

The FDIC has
authority under federal law to appoint a conservator or receiver for an insured bank under certain circumstances. The FDIC is required, with certain exceptions, to appoint a receiver or conservator for an insured state bank if that bank was
critically undercapitalized on average during the calendar quarter beginning 270 days after the date on which the bank became critically undercapitalized. For this purpose, critically



10



---

##### Table of Contents

undercapitalized means having a ratio of tangible capital to total assets of less than 2%. The FDIC may also appoint a conservator or receiver for a
state bank on the basis of the institutions financial condition or upon the occurrence of certain events, including: (i) insolvency (whereby the assets of the bank are less than its liabilities to depositors and others);
(ii) substantial dissipation of assets or earnings through violations of law or unsafe or unsound practices; (iii) existence of an unsafe or unsound condition to transact business; (iv) likelihood that the bank will be unable to meet
the demands of its depositors or to pay its obligations in the normal course of business; and (v) insufficient capital, or the incurring or likely incurring of losses that will deplete substantially all of the institutions capital with no
reasonable prospect of replenishment of capital without federal assistance.

Regulatory Capital Requirements

FDIC-insured savings banks are subject to risk-based capital guidelines that establish a framework for making regulatory capital requirements more
sensitive to the risk profiles of each institution. The Bank is required to maintain certain levels of regulatory capital in relation to risk-weighted assets. The ratio of such regulatory capital to risk-weighted assets is referred to as the
Banks risk-based capital ratio. Risk-based capital ratios are determined by allocating assets and specified off-balance sheet items to four risk-weighted categories ranging from 0% to 100%, with higher levels of capital being
required for the categories perceived as representing greater risk.

These guidelines divide a savings banks capital into two tiers.
The first tier (Tier I) includes common equity, retained earnings, certain non-cumulative perpetual preferred stock (excluding auction rate issues) and minority interests in equity accounts of consolidated subsidiaries, less goodwill and
other intangible assets (except mortgage servicing rights and purchased credit card relationships subject to certain limitations). Supplementary or Tier II capital includes, among other items, cumulative perpetual and long-term limited-life
preferred stock, mandatory convertible securities, certain hybrid capital instruments, term subordinated debt and the allowance for loan and lease losses, subject to certain limitations, less required deductions. Savings banks are required to
maintain a total risk-based capital ratio equal to at least 8% of risk-weighted assets, of which at least 4% must be Tier I capital.

In
addition, the FDIC has established regulations prescribing a minimum Tier I leverage capital ratio (Tier I capital to adjusted total assets as specified in the regulations). These regulations provide for a minimum Tier I leverage ratio of 3% for
banks that meet certain specified criteria, including that they have the highest examination rating and are not experiencing or anticipating significant growth. All other banks are required to maintain a higher Tier I leverage ratio of at least 4%.
The FDIC may set higher leverage and risk-based capital requirements on individual institutions when particular circumstances warrant. Savings banks experiencing or anticipating significant growth are expected to maintain capital ratios, including
tangible capital positions, above the minimum levels.

The federal banking agencies, including the FDIC, have also adopted regulations to
require an assessment of an institutions exposure to declines in its capital due to changes in interest rates when assessing the banks capital adequacy. Under such a risk assessment, examiners will evaluate a banks capital for
interest rate risk on a case-by-case basis, with consideration of both quantitative and qualitative factors. Institutions with significant interest rate risk may be required to hold additional capital. The agencies also issued a joint policy
statement providing guidance on interest rate risk management, including a discussion of the critical factors affecting the agencies evaluation of interest rate risk in connection with capital adequacy.

The Company expects to recognize during the quarter ending September 30, 2008 a material write down of various investment securities. See
Managements Discussion and Analysis of Financial Condition and Results of OperationsRecent Developments. The Company expects that the aggregate amount of such charges will cause the Banks capital levels to fall below
those thresholds necessary to qualify as well capitalized and, depending on the amount of such charges and other factors, may cause the Bank to be classified as undercapitalized under applicable FDIC regulations. See
Managements Discussion and Analysis of Financial



11



---

##### Table of Contents

Condition and Results of OperationsLiquidity and Capital Recourses. The Bank has briefed the FDIC and the Division regarding developments
relating to its investment securities. In consultation with the FDIC and the Division, the Bank is developing a plan to restore the Bank to a well capitalized status generally and to increase its leverage capital ratio to at least 7.0%.
There can be no assurance, however, that the Bank will be able to submit an acceptable capital plan or implement such a plan in all material respects. A bank that is undercapitalized and that fails to submit an acceptable capital restoration plan or
that fails in any material respect to implement such a plan, would be subject to all of the provisions applicable to a significantly undercapitalized bank. See Prompt Corrective Action below.

Standards for Safety and Soundness

The federal
banking agencies have adopted regulations and Interagency Guidelines Establishing Standards for Safety and Soundness (Guidelines) to implement the safety and soundness standards required under federal law. The Guidelines set forth the
safety and soundness standards that the federal banking agencies use to identify and address problems at insured depository institutions before capital becomes impaired. The standards set forth in the Guidelines address internal controls and
information systems; internal audit program; credit underwriting; loan documentation; interest rate risk exposure; asset growth; and compensation, fees and benefits. The agencies also adopted additions to the Guidelines which require institutions to
examine asset quality and earnings standards. If the appropriate federal banking agency determines that an institution fails to meet any standard prescribed by the Guidelines, the agency may require the institution to submit to the agency an
acceptable plan to achieve compliance with the standard, as required by federal law. The final regulations establish deadlines for the submission and review of such safety and soundness compliance plans.

Limitations on Dividends and Other Capital Distributions

The FDIC has the authority to prohibit a savings bank from paying dividends if, in the FDICs opinion, the payment of dividends would constitute an unsafe or unsound practice. Federal law also prohibits the payment of dividends by a
bank that will result in the bank failing to meet its applicable capital requirements on a pro forma basis. Massachusetts law also restricts the Bank from declaring a dividend which would reduce its capital below (i) the amount required to be
maintained by state and federal law and regulations, or (ii) the amount of the Banks liquidation account established in connection with the Reorganization.

Prompt Corrective Action

The federal banking agencies have promulgated regulations to implement a
system of prompt corrective action required by federal law. Under the regulations, a bank is deemed to be (i) well capitalized if it has total risk-based capital of 10.0% or more, has a Tier I risk-based capital ratio of 6.0% or
more, has a Tier I leverage capital ratio of 5.0% or more and is not subject to any written capital order or directive; (ii) adequately capitalized if it has a total risk-based capital ratio of 8.0% or more, a Tier I risk-based
capital ratio of 4.0% or more and a Tier I leverage capital ratio of 4.0% or more (3.0% under certain circumstances) and does not meet the definition of well capitalized; (iii) undercapitalized if it has a total
risk-based capital ratio that is less than 8.0%, a Tier I risk-based capital ratio that is less than 4.0% or a Tier I leverage capital ratio that is less than 4.0% (3.0% under certain circumstances); (iv) significantly
undercapitalized if it has a total risk-based capital ratio that is less than 6.0%, a Tier I risk-based capital ratio that is less than 3.0% or a Tier I leverage capital ratio that is less than 3.0%; and (v) critically
undercapitalized if it has a ratio of tangible equity to total assets that is equal to or less than 2.0%. Federal law and regulations also specify circumstances under which a federal banking agency may reclassify a well capitalized
institution as adequately capitalized and may require an adequately capitalized institution to comply with supervisory actions as if it were in the next lower category (except that the FDIC may not reclassify a significantly
undercapitalized institution as critically undercapitalized).

Undercapitalized banks are subject to
growth, capital distribution (including dividend) and other limitations and are required to submit a capital restoration plan. A banks compliance with such plan is required



12



---

##### Table of Contents

to be guaranteed by any company that controls the undercapitalized institution. If an undercapitalized bank fails to submit an acceptable plan,
it is treated as if it is significantly undercapitalized. Significantly undercapitalized banks are subject to one or more of a number of additional restrictions, including an order by the FDIC to sell sufficient voting stock
to become adequately capitalized, requirements to reduce total assets and cease receipt of deposits from correspondent banks or to dismiss directors or officers, and restrictions on interest rates paid on deposits, compensation of executive officers
and capital distributions by a parent holding company.

Activities and Investments of Insured State-Chartered Banks

Section 24 of the Federal Deposit Insurance Act (FDIA) generally limits the activities and equity investments of FDIC-insured,
state-chartered banks to those that are permissible for national banks, notwithstanding state laws. Under regulations dealing with equity investments, an insured state bank generally may not, directly or indirectly, acquire or retain any equity
investment of a type, or in an amount, that is not permissible for a national bank.

Federal law and FDIC regulations permit certain
exceptions to the foregoing limitations. For example, certain state-chartered banks, such as the Bank, may continue to invest, up to certain limits, in common or preferred stock listed on a national securities exchange or in the shares of registered
investment companies if: (i) the Bank held such types of investments during the period from September 30, 1990 through November 26, 1991; (ii) the state in which the Bank is chartered permitted such investments as of
September 30, 1991; and (iii) the Bank obtains approval from the FDIC to make or retain such investments. In 1999, the FDIC substantially revised its regulations implementing Section 24 of the FDIA to ease the ability of FDIC-insured
state-chartered banks to engage in certain activities not permissible for national banks, and to expedite FDIC review of bank applications and notice to engage in such activities. As of June 30, 2008, the Bank held marketable equity securities
with a cost of $9.6 million pursuant to this exception.

Transactions with Affiliates and Insiders of the Bank

Under current federal law, transactions between depository institutions and their affiliates are governed by Sections 23A and 23B of the Federal Reserve
Act (FRA) and the Federal Reserve Boards Regulation W. An affiliate of a savings bank is generally any company or entity that controls, is controlled by, or is under common control with the savings bank, other than a subsidiary of
the bank. In an organization controlled by a holding company, at a minimum, the parent holding company of a savings bank and any companies which are controlled by such parent holding company are affiliates of the savings bank. Generally,
Section 23A limits the extent to which the savings bank or its subsidiaries may engage in covered transactions with any one affiliate to an amount equal to 10% of such savings banks capital stock and surplus, and contains an
aggregate limit on all such transactions with all affiliates to an amount equal to 20% of such capital stock and surplus. The term covered transaction includes the making of loans or other extensions of credit to an affiliate; the
purchase of assets from an affiliate; the purchase of, or an investment in, the securities of an affiliate; the acceptance of securities of an affiliate as collateral for a loan or extension of credit to any person; or issuance of a guarantee,
acceptance or letter of credit on behalf of an affiliate. Section 23A also establishes specific collateral requirements for loans or extensions of credit to, or guarantees, acceptances or letters of credit issued on behalf of an affiliate.
Section 23B requires that covered transactions and a broad list of other specified transactions be on terms substantially the same, or no less favorable, to the savings bank or its subsidiary as similar transactions with nonaffiliates.

The Banks authority to extend credit to its directors, executive officers and 10% shareholders, as well as to entities controlled by
such persons, is currently governed by the requirements of Sections 22(g) and 22(h) of the FRA and the FRBs Regulation O. Among other things, these provisions require that extensions of credit to insiders (i) be made on terms that are
substantially the same as, and follow credit underwriting procedures that are not less stringent than, those prevailing for comparable transactions with unaffiliated persons and that do not involve more than the normal risk of repayment or present
other unfavorable features, and (ii) not exceed certain



13



---

##### Table of Contents

limitations on the amount of credit extended to such persons, individually and in the aggregate, which limits are based, in part, on the amount of the
Banks capital. In addition, extensions of credit in excess of certain limits must be approved by the Banks Board of Directors.

Bank Holding
Company Regulation

General.    The Mutual Company and the Company are subject to comprehensive regulation
and regular examinations by the FRB and the Division. The FRB also has extensive enforcement authority over bank holding companies, including, among other things, the ability to assess civil money penalties, to issue cease and desist or removal
orders and to require that a holding company divest subsidiaries (including its bank subsidiaries). In general, enforcement actions may be initiated for violations of law and regulations, written agreements with a regulatory agency, conditions to a
regulatory approval, unsafe or unsound practices, and breaches of fiduciary duties. Under the Home Owners Loan Act of 1933, as a savings bank, the Bank may elect to have the Company and the Mutual Company regulated as savings and loan holding
companies by the Office of Thrift Supervision (OTS) subject to certain conditions and restrictions. Regulation as a savings and loan holding company would require application to, and prior approval of, the OTS.

The Bank Holding Company Act of 1956, as amended (BHCA) prohibits a bank holding company from acquiring substantially all of the assets of a
bank or acquiring direct or indirect ownership or control of more than 5% of the voting shares of any bank, increasing such ownership or control of any bank, acquiring all or substantially all of the assets of another bank or bank holding company,
or merging or consolidating with any bank holding companies without the prior approval of the FRB. The BHCA also prohibits a bank holding company, with certain exceptions, from acquiring direct or indirect ownership or control of more than 5% of the
voting shares of any company which is not a bank or bank holding company, or from engaging directly or indirectly in activities other than those of banking, managing or controlling banks, or providing services for its subsidiaries. The principal
exceptions to these prohibitions involve certain non-bank activities which, by statute or by FRB regulation or order, have been identified as activities closely related to the business of banking or managing or controlling banks, or activities of a
financial nature, or activities incidental or complimentary to financial activities. In making such determinations, the FRB is required to weigh the expected benefit to the public against the possible adverse effects. The Riegle-Neal Interstate
Banking and Branching Efficiency Act of 1994 generally authorizes bank holding companies to acquire banks located in any states, possibly subject to certain state-imposed age and deposit concentration limits, and also generally authorizes interstate
mergers and, on a somewhat more restricted basis, interstate branching.

The GLBA was signed into law on November 12, 1999 and certain
key provisions became effective March 11, 2000. This federal legislation is intended to modernize the financial services industry by establishing a comprehensive framework to permit affiliations among commercial banks, insurance companies,
securities firms and other financial service providers. As a result of the legislation, bank holding companies are permitted to engage in a wider variety of financial activities than permitted under prior law, particularly with respect to insurance
and securities activities. In addition, in a change from prior law, bank holding companies may now be owned, controlled or acquired by any company engaged in financially-related activities. To the extent that it permits banks, securities firms and
insurance companies to affiliate, the financial services industry may experience further consolidation. This additional consolidation could result in a growing number of larger financial institutions that offer a wider variety of financial services
than the Company might be able to offer. This could adversely impact the Companys ability to retain and attract customers that prefer to obtain all of their financial services from one provider and, ultimately, the Companys
profitability.

The Company is subject to capital adequacy guidelines for bank holding companies (on a consolidated basis) which are
substantially similar to those of the FDIC for the Bank. FRB regulations permit trust preferred securities to qualify as an element of bank holding companies Tier I capital. The rule limits the aggregate amount of trust preferred securities
and certain other restricted core capital elements to 25% of Tier I capital, net of goodwill.



14



---

##### Table of Contents

On March 16, 2004, 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. The amount
of proceeds of this offering that qualified as an element of the Companys Tier I capital under FRB capital adequacy guidelines totaled $3.0 million and represented 10.2% of the Companys Tier I capital as of June 30, 2008. The
Company currently does not have any goodwill.

Under FRB policy, a bank holding company must serve as a source of strength for its
subsidiary bank. Under this policy, the FRB may require, and has required in the past, a holding company to contribute additional capital to an undercapitalized subsidiary bank.

Dividends.    The FRB has issued a policy statement expressing its view that a bank holding company may pay cash dividends on
common stock only to the extent that its net income available to common stockholders over the past year is sufficient to cover both the cash dividends and a rate of earnings retention that is consistent with the organizations capital needs,
asset quality and overall financial condition. The FRB may prohibit a bank holding company from paying any dividends if its bank subsidiary is classified as undercapitalized.

The Division of Banks and the FRB have imposed certain restrictions regarding the waiving of dividend payments by the Company to the Mutual Company. To
date, the Mutual Company has not waived any dividends paid by the Company. If, in the future, the Mutual Company sought to waive dividends paid by the Company and obtained the approval of the Division of Banks and the FRB to do so, the cumulative
amount of waived dividends would not be available for payment by the Company to minority stockholders and would be maintained in a restricted capital account. While such account would not have to be reflected in the Companys financial
statements, it would not be available for distribution to minority stockholders if the Mutual Company decided to convert to stock form in the future.

Limitations on Certain Capital Transactions.    Bank holding companies are required to give the FRB prior written notice of any purchase or redemption of their outstanding equity securities
if the gross consideration for the purchase or redemption, when combined with the net consideration paid for all such purchases or redemptions during the preceding twelve months, is equal to 10% or more of their consolidated net worth. The FRB may
disapprove such a purchase or redemption if it determines that the proposal would constitute an unsafe or unsound practice or would violate any law, regulation, FRB order, or any condition imposed by, or written agreement with, the FRB. This
notification requirement does not apply to any company that meets the well-capitalized standard for commercial banks, has a safety and soundness examination rating of at least a 2 and is not subject to any unresolved supervisory issues.

Customer Information Security

The
FDIC and other bank regulatory agencies have adopted guidelines for establishing standards for safeguarding nonpublic personal information about customers that implement provisions of the GLBA (Information Security Guidelines). Among
other things, the Information Security Guidelines require each financial institution, under the supervision and ongoing oversight of its Board of Directors or an appropriate committee thereof, to develop, implement and maintain a comprehensive
written information security program designed to ensure the security and confidentiality of customer information, to protect against any anticipated threats or hazards to the security or integrity of such information; and to protect against
unauthorized access to or use of such information that could result in substantial harm or inconvenience to any customer. In April 2005, the FDIC and other bank regulatory agencies issued further guidance for the establishment of these information
security standards, requiring financial institutions to develop and implement response programs designed to address incidents of unauthorized access to sensitive customer information maintained by the financial institution or its service provider,
including customer notification procedures.



15



---

##### Table of Contents

Privacy

The GLBA requires financial institutions to implement policies and procedures regarding the disclosure of nonpublic personal information about consumers to nonaffiliated third parties. In general, the statute requires the Bank to explain to
consumers the Banks policies and procedures regarding the disclosure of such nonpublic personal information, and, except as otherwise required by law, the Bank is prohibited from disclosing such information except as provided in the
Banks polices and procedures. The Fair and Accurate Credit Transactions Act of 2003 generally restricts information provided by a creditor to an affiliate for marketing purposes. There are exceptions to the restrictions, including one that
permits sharing information with affiliates in order to market to existing customers. The law also requires that creditors make certain disclosures to consumers after providing negative information to credit bureaus or offering credit to consumers
on certain unfavorable terms, imposes new rules designed to address identity theft, permanently bars the states from legislating in key areas of the national credit reporting system, and amends other provisions of the Fair Credit Reporting Act.

Federal Securities Law

The common
stock of the Company is registered with the Securities and Exchange Commission (SEC) under the Securities Exchange Act of 1934 (the Exchange Act). The Company is subject to the information, proxy solicitation, insider trading
restrictions and other requirements of the SEC under the Exchange Act. You may read and copy any materials the Company files with the SEC at the SECs Public Reference Room at 450 Fifth Street, N.W., Washington, D.C. 20549. You may obtain
information on the operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330. The SEC maintains an Internet site that contains reports, proxy and information statements, and other information regarding issuers that file
electronically with the SEC at http://www.sec.gov. Links to all of the Companys filings with the SEC are available at http://stratabank.com/inv-rel.shtml.

The Sarbanes-Oxley Act of 2002 (SOXA) implements a broad range of corporate governance and accounting measures for public companies designed to promote honesty and transparency in corporate America and
better protect investors from corporate wrongdoings. SOXAs principal legislation includes:



| |  |  | the creation of an independent accounting oversight board;
| | - |  | ----------------------------------------------------------



| |  |  | auditor independence provisions which restrict non-audit services that accountants may provide to their audit clients;
| | - |  | ----------------------------------------------------------------------------------------------------------------------



| |  |  | additional corporate governance and responsibility measures, including the requirement that the chief executive officer and chief financial officer certify
financial statements;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the forfeiture of bonuses or other incentive-based compensation and profits from the sale of an issuers securities by directors and senior officers in the
twelve month period following initial publication of any financial statements that later require restatement;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | an increase in the oversight of, and enhancement of certain requirements relating to audit committees of public companies and how they interact with the
companys independent auditors;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | requirement that audit committee members must be independent and are absolutely barred from accepting consulting, advisory or other compensatory fees from the
issuer;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | requirement that companies disclose whether at least one member of the committee is a financial expert (as such term defined by SEC regulations) and if
not, why not;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | expanded disclosure requirements for corporate insiders, including accelerated reporting of stock transactions by insiders and a prohibition on insider trading
during pension blackout periods;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a prohibition on personal loans to directors and officers, except certain loans made by insured financial institutions;
| | - |  | -----------------------------------------------------------------------------------------------------------------------



| |  |  | disclosure of a code of ethics and filing a Form 8-K for a change or waiver of such code;
| | - |  | -----------------------------------------------------------------------------------------



16



---

##### Table of Contents

| |  |  | mandatory disclosure by analysts of potential conflicts of interest; and
| | - |  | ------------------------------------------------------------------------



| |  |  | a range of enhanced penalties for fraud and other violations.
| | - |  | -------------------------------------------------------------

Under current SEC regulations, as a non-accelerated filer under the federal securities laws, the Company became subject to the management reporting component for its fiscal year ended June 30, 2008
and will become subject to the outside auditors attestation component of Section 404 of the Sarbanes-Oxley Act of 2002 for its fiscal year ending June 30, 2010. Section 404 requires that the Company prepare a management report
on its internal control over financial reporting and obtain an attestation on that report from its auditors in connection with its most recent consolidated financial statements included with its annual report.

Federal Reserve System

The FRB requires all
depository institutions to maintain non-interest-bearing reserves at specified levels against their transaction accounts (primarily checking, NOW and Super NOW checking accounts). At June 30, 2008, the Bank was in compliance with these reserve
requirements. Savings banks are authorized to borrow from the Federal Reserve Bank discount window, but FRB regulations require savings banks to exhaust other reasonable alternative sources of funds, including FHLB borrowings, before
borrowing from the Federal Reserve Bank.

USA Patriot Act

The USA Patriot Act of 2001 (the Patriot Act), designed in part to deny terrorists and others the ability to obtain anonymous access to the United States financial system, has significant implications for
depository institutions, brokers, dealers and other businesses involved in the transfer of money. A bill extending the principal provisions of the USA Patriot Act was signed into law by President George W. Bush on March 9, 2006. The Patriot
Act, together with the implementing regulations of various federal regulatory agencies, mandates or will require financial institutions to implement additional policies and procedures with respect to, or additional measures designed to address, any
or all of the following matters, among others: customer identification, money laundering; suspicious activities and currency transaction reporting; and currency crimes. The Patriot Act and various implementing regulations also permit information
sharing for counter-terrorist purposes between federal law enforcement agencies and financial institutions, as well as among financial institutions, subject to certain conditions, and require the FRB (and other federal banking agencies) to evaluate
the effectiveness of an applicant in combating anti-money laundering activities when considering applications filed under Section 3 of the BHCA or the Bank Merger Act. Management believes that the Company and the Bank are currently in
compliance with all currently effective requirements prescribed by the Patriot Act and all applicable final implementing regulations.

Community
Reinvestment Act

Under the Community Reinvestment Act, as amended (the CRA), as implemented by FDIC regulations, a savings
bank has a continuing and affirmative obligation, consistent with its safe and sound operation, to help meet the credit needs of its entire community, including low and moderate income neighborhoods. The CRA does not establish specific lending
requirements or programs for financial institutions nor does it limit an institutions discretion to develop the types of products and services that it believes are best suited to its particular community, consistent with the CRA. The CRA
requires the FDIC, in connection with its examination of a savings institution, to assess the institutions record of meeting the credit needs of its community and to take such record into account in its evaluation of certain applications by
such institution, including applications to acquire branches and other financial institutions. The CRA requires the FDIC to provide a written evaluation of an institutions CRA performance utilizing a four-tiered descriptive rating system. The
Banks latest CRA rating was satisfactory.



17



---

##### Table of Contents

The Community Reinvestment Act regulations of the FRB and FDIC contain certain reduced regulatory
requirements for intermediate small banks banks with assets between $250 million and $1 billion. Under these rules, intermediate small banks may be evaluated under two separately rated tests: the small bank lending test and a new
community development test that includes an evaluation of community development loans, investments, and services in light of community needs and the capacity of the bank. The CRA rules continue, however, to allow small banks, including intermediate
small banks, to opt for examination as large banks under the traditional lending, investment, and services tests.

Massachusetts has its
own statutory counterpart to the Community Reinvestment Act that is applicable to the Bank. The Massachusetts version is generally similar to the Community Reinvestment Act but utilizes a five-tiered descriptive rating system. Massachusetts law
requires the Commissioner to consider, but not be limited to, a banks record of performance under Massachusetts law in considering any application by the bank to establish a branch or other deposit-taking facility, to relocate an office, or to
merge or consolidate with or acquire the assets and assume the liabilities of any other banking institution, and in connection with certain other applications. The Banks most recent rating under the Massachusetts law was
satisfactory.

Federal Home Loan Bank System

The Bank is a member of the FHLB of Boston, which is one of 12 regional FHLBs that support the home financing credit function of savings institutions. Each FHLB serves as a reserve or central bank for its members
within its assigned region. It is funded primarily from proceeds derived from the sale of consolidated obligations of the FHLB System. It makes loans to members (i.e., advances) in accordance with policies and procedures established by the board of
directors of the FHLB. These policies and procedures are subject to the regulation and oversight of the Federal Housing Finance Board. All advances from the FHLB are required to be fully secured by sufficient collateral as determined by the FHLB.

As a member, the Bank is required to purchase and maintain stock in the FHLB of Boston. At June 30, 2008, the Bank owned $6.5 million
of FHLB stock. In past years, the Bank has received dividends on its FHLB stock. The dividend yield from FHLB stock was 5.62% for the year ended June 30, 2008. No assurance can be given that such dividends will continue in the future at such
levels.

Under federal law, the FHLBs are required to provide funds for the resolution of troubled savings institutions and to contribute
to low and moderately priced housing programs through direct loans or interest subsidies on advances targeted for community investment and low- and moderate-income housing projects. These contributions have affected adversely the level of FHLB
dividends paid and could continue to do so in the future. These contributions could also have an adverse effect on the value of FHLB stock in the future. A reduction in value of the Banks FHLB stock may result in a corresponding reduction in
the Banks capital.

In 2006, the Federal Housing Finance Board proposed a rule that would require each Federal Home Loan Bank to
build and maintain retained earnings equal to $50 million plus 1 percent of assets other than advances, restrict a FHLBs ability to pay dividends when retained earnings are below the prescribed minimum, limit the amount of excess stock that a
FHLB can have outstanding, prohibit the sale of excess stock by a FHLB, and prohibit the payment of dividends in stock. If approved, the proposal would cause significant dividend cuts by some FHLBs that do not meet the retained earnings requirement.
We cannot predict how this rule, if adopted, will affect the dividend policies of the FHLB of Boston. The Federal Housing Finance Board later issued a final rule addressing the excess stock provisions of the proposal and indicted that it intended to
address retained earnings proposal in a later rulemaking. In connection with the implementation of the Housing and Economic Recovery Act of 2008, the Federal Housing Finance Board will be abolished next year and the Federal Housing Finance Agency
will assume its functions, including federal supervisory authority over the FHLBs. The status of the Federal Housing Finance Boards retained earnings proposal is not know to us at this time.



18



---

##### Table of Contents

Environmental Issues

The Bank encounters certain environmental risks in its lending activities. Under federal and state environmental laws, lenders may become liable for costs of cleaning up hazardous materials found on property securing
their loans. In addition, the existence of hazardous materials may make it unattractive for a lender to foreclose on such properties. Although environmental risks are usually associated with loans secured by commercial real estate, risks also may be
substantial for loans secured by residential real estate if environmental contamination makes the property unsuitable for use. This could also have a negative effect on nearby property values. The Bank attempts to control its risk by requiring
appropriate environmental assessments as part of its underwriting of all non-residential real estate mortgage loans over $250,000.

The
Bank believes its procedures regarding the assessment of environmental risk are adequate and, as of June 30, 2008, the Bank was unaware of any environmental issues, that would subject it to any material liability. However, no assurance can be
given that the values of properties securing loans in the Banks portfolio will not be adversely affected by unforeseen environmental risks.

Employees

As of June 30, 2008, the Bank had 105 full-time equivalent employees. The employees are not represented by a
collective bargaining unit, and the Bank considers its relationship with its employees to be good.



|ITEM 1A. | Risk Factors.
|-------- | -------------

There are various risks involved
in investing in our Company, some of which are described below. Investors should carefully consider each of the following factors and all of the other information in this Annual Report on Form 10-K, including information that is incorporated in
this Annual Report on Form 10-K by reference.

We expect to recognize during the quarter ending September 30, 2008 a material write down
of various investment securities, which will cause the Company to incur a substantial loss for that quarter.

The Company owns shares
of two series of preferred stock issued by the FNMA and the FHLMC with an amortized cost of $7.2 million and a fair value of $6.6 million at June 30, 2008. On September 7, 2008, the Federal Housing Finance Agency (FHFA) was
appointed as conservator of both FNMA and FHLMC, and the U.S. Treasury Department disclosed that it had entered into a Senior Preferred Stock Purchase Agreement with each of FNMA and FHLMC, contemplating an investment of up to $100 billion in each
entity. The senior preferred stock has a liquidation preference senior to all FNMA and FHLMC stock, including the series of preferred stock that the Company owns. In addition, the terms of the senior preferred stock prohibit each of FNMA and FHLMC
from declaring or paying any dividend or making any other distribution with respect to any stock other than the senior preferred stock without the consent of the U.S. Treasury Department, and therefore in connection with the appointment of the FHFA
as conservator, the FHFA announced that it was eliminating the payment of all future dividends on all FNMA and FHLMC stock, including the series of preferred stock that the Company owns. After assessing these events, the Company concluded that
applicable accounting principles would likely require it to recognize an other-than-temporary impairment of its FNMA and FHLMC preferred stock as of September 30, 2008. As of September 24, 2008, the aggregate fair value of the FNMA and
FHLMC preferred stock was $689,000. There can be no assurance that the value of these stocks will not decline further, or that the Company will not have to recognize another other-than-temporary impairment charge related to the FNMA and FHLMC
preferred stock.

In addition, the Company may recognize other-than-temporary impairment charge with respect to senior and subordinated
debt securities issued by Lehman Brothers Holdings, Inc. and debt securities issued by American General Financial Services and International Lease Finance Corporation, subsidiaries of American International Group Inc. (AIG). As of
June 30, 2008, the Companys Lehman securities had a cost of $2.0 million and a fair value of $1.8 million and the Companys AIG securities had a cost of $3.0 million and a fair value of $2.5



19



---

##### Table of Contents

million. On September 14, 2008 Lehman filed for bankruptcy protection; and on September 16, 2008, AIG announced that it entered into a revolving
credit facility with the Federal Reserve Bank of New York under which AIG may borrow up to $85 billion at a rate per annum equal to three-month Libor plus 8.50% secured by a pledge of all of the assets of AIG and its material
subsidiaries including American General Financial Services and International Lease Finance Corporation. Since these events, the trading market for Lehman and AIG debt securities has been irregular, making it difficult for the Company to
ascertain the value of those holdings. The Company estimates that as of the close of business on September 24, 2008, the fair value of the Companys Lehman and AIG securities were $183,000 and $1.8 million, respectively. There can be no
assurance, however, that the Companys estimate of those fair values in fact reflects the amount that the Company would realize if it sold those securities at the present time, and there can be no assurance that the fair value of such
securities will not decline further.

We expect that a material write down of various investment securities will also materially reduce the Company and
the Banks regulatory capital levels.

The Company expects that the aggregate amount of its other-than-temporary impairment
charges it will recognize for the quarter ended September 30, 2008 will cause the Banks capital levels to fall below those thresholds necessary to qualify as well capitalized. In addition, depending on various factors,
including whether the Company recognizes an other-than-temporary impairment charge that results in a write-down of all or substantially all of its Lehman and AIG holdings and whether Congress adopts as part of the pending Emergency Economic
Stabilization Act of 2008 a provision that would allow the Company to treat losses incurred on the FNMA and FHLMC preferred stock as ordinary losses for Federal income tax purposes, such charges may cause the Banks total risk-based capital to
fall below 8.0% and therefore result in the Bank being classified as undercapitalized for regulatory purposes. See Managements Discussion and Analysis of Financial Condition and Results of OperationsLiquidity and
Capital Recourses. If the Bank were classified as undercapitalized, it would be subject to various regulatory restrictions and requirements. Among other things, an undercapitalized bank must submit to the FDIC and abide by a capital
restoration plan acceptable to the FDIC. The Bank has briefed the FDIC and the Division regarding developments relating to its investment securities. In consultation with the FDIC and the Division, the Bank is developing a plan to restore the Bank
to a well capitalized status generally and to increase its leverage capital ratio to at least 7.0%. In addition, an undercapitalized bank may not accept, renew or roll over any brokered deposit or offer deposits rates with an effective
yield that exceeds by more than 75 basis points the prevailing effective yields on insured deposits of comparable maturity in the relevant market area. There can be no assurance that the Bank will be able to submit an acceptable capital plan or
implement such a plan in all material respects. A bank that is undercapitalized and that fails to submit an acceptable capital restoration plan or that fails in any material respect to implement such a plan, would be subject to all of the provisions
applicable to a significantly undercapitalized bank.

If the Company has higher loan losses than it has allowed for, its earnings could
materially decrease.

The Companys loan customers may not repay loans according to their terms, and the collateral securing the
payment of loans may be insufficient to assure repayment. The Company may therefore experience significant credit losses which could have a material adverse effect on its operating results.

The Company makes various assumptions and judgments about the collectibility of its loan portfolio, including the creditworthiness of borrowers and the
value of the real estate and other assets serving as collateral for the repayment of loans. In determining the size of the allowance for loan losses, the Company relies on its experience and its evaluation of economic conditions. If one or more of
the assumptions prove to be incorrect, its current allowance for loan losses may not be sufficient to cover losses inherent in its loan portfolio and adjustment may be necessary to allow for different economic conditions or adverse developments in
its loan portfolio. Consequently, a problem with one or more loans could require the Company to significantly increase the level of its provision for loan losses. In addition, federal and state regulators periodically review the



20



---

##### Table of Contents

Companys allowance for loan losses and may require it to increase its provision for loan losses or recognize further loan charge-offs. Material
additions to the allowance would materially reduce the Companys net income and could adversely affect its financial condition. Moreover, when a loan is placed on non-accrual status, all interest previously accrued but not collected is reversed
against current period interest income.

For the year ended June 30, 2008, the provision for loan losses was $5.0 million, which was
$4.4 million higher than the $643,000 recorded last year. Net charge-offs totaled $4.8 million for the year ended June 30, 2008, including $3.5 million related to commercial real estate and construction loans and $1.3 million related to other
commercial and small business loans. The allowance for loan losses totaled $3.3 million at June 30, 2008, and represented 1.00% of loans outstanding compared with 0.94% of loans outstanding at June 30, 2007.

A downturn in the local economy could harm our operating results.

Approximately 90% of our real estate loans are secured by real estate in our primary market area comprising the towns of Medway, Franklin, Bellingham, Hopkinton, Medfield, Millis and Milford and surrounding
communities southwest of Boston, Massachusetts. As a result of this concentration of our customers in our primary market area, a downturn in the local economy could cause a significant increase in non-performing loans, which would harm our operating
results.

A downturn in real estate values could harm our operating results.

At June 30, 2008, a total of $278.7 million, or 84.5% of our loan portfolio, consisted of loans primarily secured by real estate, including one-to
four-family residential real estate loans totaling $171.5 million, or 52.0% of our loan portfolio, commercial and multi-family real estate loans totaling $86.9 million, or 26.3% of our loan portfolio, commercial construction loans totaling $18.4
million, or 5.6% of our loan portfolio, and residential construction loans totaling $1.9 million, or 0.6% of our loan portfolio. A decline in real estate values could cause some of our real estate loans to become inadequately collateralized, which
would expose us to a greater risk of loss. Additionally, a decline in real estate values could result in a decline in the origination of such loans. Furthermore, at June 30, 2008, the Companys portfolio of other real estate owned could be
impacted negatively as a result of further decline in real estate values.

Our commercial and construction loan portfolio has been declining, and such
decline may adversely affect our profitability.

The Bank originated $17.3 million in commercial, commercial real estate and
construction loans and lines of credit during the year ended June 30, 2008, which was $26.7 million, or 60.7%, lower than the $44.0 million originated during the prior year. The lower level of commercial originations reflects the slower
commercial real estate and construction loan market primarily due to declining new home sales and an excess inventory of residential properties 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 from June 30, 2007 to June 30, 2008 was $20.9 million, or 13.6%. If our commercial and
construction loan portfolio continues to decline, it would have a negative effect on our profitability.

Our commercial and construction loan portfolio
may expose us to increased lending risks.

At June 30, 2008, our commercial and multi-family mortgage loans totaled $86.9 million,
or 26.3% of our total loan portfolio. Commercial and residential construction loans at June 30, 2008 totaled $18.4 million and $1.9 million respectively. Commercial business loans at June 30, 2008 totaled $27.4 million, or 8.3% of our
total loan portfolio. These types of loans generally expose a lender to greater risk of non-payment and loss than one- to four-family residential mortgage loans because repayment of the loans often depends on the successful



21



---

##### Table of Contents

operation of the property, the income stream of the borrowers and, for construction loans, the accuracy of the estimate of the propertys value at
completion of construction and the estimated cost of construction. Such loans typically involve larger loan balances to single borrowers or groups of related borrowers compared to one- to four-family residential mortgage loans. Commercial business
loans expose us to additional risks since they typically are made on the basis of the borrowers ability to make repayments from the cash flow of the borrowers business and are secured by non-real estate collateral that may depreciate
over time.

Market fluctuations and changes in interest rates have had, and may continue to have, significant and negative effects on the Companys
investment portfolio and stockholders equity.

The Companys results of operations depend in part on the performance of its
invested assets. The Company had an investment portfolio with a fair value of $51.5 million at June 30, 2008, that is subject to:



| |  |  | market value risk, which is the risk that invested assets will decrease in value due to a change in the prevailing market yields on our investments, an unfavorable
change in the liquidity of an investment or an unfavorable change in the financial prospects or a downgrade in the credit rating of the issuer of an investment or one or more other factors;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | reinvestment risk, which is the risk that interest rates will decline, an investment will be redeemed and the Company will not be able to reinvest the proceeds in a
comparable investment that provides a yield equal to or greater than the investment which was redeemed; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | liquidity risk, which is the risk that the Company may have to sell assets at an undesirable time and/or price to provide funds for its business.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------

If the Companys investment portfolio were to be impaired by market or issuer-specific conditions to a substantial
degree, its liquidity, financial position and operating results could be materially adversely affected.

Management may assess a decline in fair value
as being temporary when in fact it is other-than-temporary and, consequently, not charge the impairment to the Companys earnings, which could have a significant impact on its future operating results.

The carrying values of investment securities available for sale are derived from market prices supplied by its investment custodian or, when no price is
provided by the custodian, from a third party valuation. Unrealized investment gains and losses on such securities, to the extent that there is no other-than-temporary impairment of value, are credited or charged, net of any tax effect,
to a separate component of stockholders equity, known as net accumulated other comprehensive income (loss), until realized.

If a security is deemed other-than-temporarily impaired, management would adjust the securitys cost basis to fair value through a realized loss on the income statement. After a security has been written down for an
other-than-temporary impairment, the new cost basis is used thereafter to determine the amount of any unrealized holding gains and losses which are credited or charged, net of any tax effect, to net accumulated other comprehensive income (loss),
until realized.

Management considers available evidence in evaluating whether unrealized losses on individual securities are
other-than-temporary. This evaluation often involves estimating the outcome of future events and judgment is required in determining whether factors exist that indicate that an impairment loss has been incurred at the date of the financial
statements. These factors are both subjective and objective and include knowledge and experience about past and current events and assumptions about future events. Managements knowledge about past and current events regarding a security and
its issuer may be incomplete, or its assumptions about future events regarding a security and its issue may prove to be incorrect. Accordingly, there is a risk that management may assess a decline in fair value as being temporary when in fact it is
other-than-temporary, or subsequent



22



---

##### Table of Contents

events occur that cause management to conclude that a decline in fair value is other than temporary, resulting in an impairment charge that could have a
significant impact on the Companys future operating results and financial condition.

Future changes in interest rates could reduce our profits.

Our profitability, like that of most financial institutions, depends to a large extent upon our net interest income, which is the
difference between our interest income on interest-earning assets, such as loans and investment securities, and our interest expense on interest-bearing liabilities, such as deposits and borrowed funds. Accordingly, our results of operations depend
largely on movements in market interest rates and our ability to manage our interest-rate-sensitive assets and liabilities in response to these movements. Short-term market rates of interest (which we use as a guide to price our deposits) have until
recently risen from historically low levels, while longer-term market rates of interest (which we use as a guide to price our longer-term loans) have not. As a result, many financial institutions, including the Bank, experienced a narrowing or
compression of their net interest spread, which is the difference between the average yield earned on interest-earning assets and the average rate paid on interest-bearing liabilities. Our interest rate spread was 2.30% for the fiscal
year ended June 30, 2008, as compared to 2.38% for the fiscal year ended June 30, 2007. If short-term interest rates rise, and if rates on our deposits reprice upwards faster than the rates on our loans and investments, we would experience
further compression of our interest rate spread, which would have a negative effect on our profitability.

We principally manage interest
rate risk by managing the volume and mix of our earning assets and funding liabilities. In a changing interest rate environment, we may not be able to manage this risk effectively. If we are unable to manage interest rate risk effectively, our
business, financial condition and results of operations could be materially harmed. Changes in the level of interest rates also may negatively affect our ability to originate real estate loans, the value of our assets and our ability to realize
gains from the sale of our assets, all of which ultimately affect our earnings.

Strong competition within our market area could reduce our profits and
slow growth.

We face intense competition in making loans and attracting deposits. This competition has made it more difficult for us
to make new loans and attract deposits. Price competition for loans and deposits sometimes results in us charging lower interest rates on our loans and paying higher interest rates on our deposits, which reduces our net interest income. Competition
also makes it more difficult and costly to attract and retain qualified employees. Some of the institutions with which we compete have substantially greater resources and lending limits than we have and may offer services that we do not provide.
There also are a number of credit unions in our area, which, as tax-exempt organizations, are able to offer higher rates on retail deposits than banks. We expect competition to increase in the future as a result of legislative, regulatory and
technological changes and the continuing trend of consolidation in the financial services industry. Our profitability depends upon our continued ability to compete successfully in our market area.

Our business is continually subject to technological change, and we may have fewer resources than our competitors to continue to invest in technological improvements.

The banking and financial services industry continually undergoes technological changes, with frequent introductions of new
technology-driven products and services. In addition to serving customers better, the effective use of technology increases efficiency and enables financial institutions to reduce costs. Our future success will depend, in part, upon our ability to
address the needs of our customers by using technology to provide products and services that enhance customer convenience, as well as create additional efficiencies in our operations. Many of our competitors have greater resources to invest in
technological improvements than we do. We may not effectively implement new technology -driven products and services or do so as quickly, which could reduce our ability to effectively compete, and could adversely affect earnings.



23



---

##### Table of Contents

The Company operates in a highly regulated environment and may be adversely impacted by changes in law and
regulations.

The Company is subject to extensive regulation, supervision and examination. See Regulation in Item 1
hereof, Business. Any change in the laws or regulations or failure by the Company to comply with applicable law and regulation, or change in regulators supervisory policies or examination procedures, whether by the Division, the FDIC, the FRB,
other state or federal regulators, the United States Congress, or the Massachusetts legislature could have a material adverse effect on the Companys business, financial condition, results of operations, and cash flows.

The success of the Company is dependent on retaining certain key personnel or attracting and retaining additional, qualified personnel.

The Companys performance is largely dependent on the talents and efforts of highly skilled individuals. The Company relies on key personnel,
including executive officers, to manage and operate its business, including major revenue generating functions such as loan and deposit generation. The loss of key staff may adversely affect the Companys ability to maintain and manage these
functions effectively, which could negatively affect the Companys revenues. In addition, loss of key personnel could result in increased recruiting and hiring expenses, which could harm the Companys operating results. The Companys
continued ability to compete effectively depends on its ability to attract new employees and to retain and motivate its existing employees.

The Company
has recently appointed an Interim Chief Executive Officer while its current Chief Executive Officer is on personal leave.

The Company
announced on September 25, 2008 that it has appointed Edward A. Hjerpe, III Interim Chief Executive Officer of the Bank, the Company and the MHC, while Pamela J. Montpelier, the current President and Chief Executive Officer, is taking a
personal leave at her request. From 2004 to 2007, Mr. Hjerpe was a Senior Vice President of Webster Financial Corporation, headquartered in Waterbury, Connecticut, and the President and Chief Operating Officer of Webster Banks
Massachusetts and Rhode Island division. Previously, Mr. Hjerpe was a senior executive officer at FIRSTFED AMERICA BANCORP, Inc., based in Swansea, Massachusetts, from 1997 until its acquisition by Webster in 2004. Mr. Hjerpes last
position at FIRSTFED was Executive Vice President, Chief Operating Officer and Chief Financial Officer. Ms. Montpelier joined the Bank in January 1991 and has served as Chief Executive Officer and a Director of the Company and as Chief
Executive Officer and Chairperson of the Bank since October 2000. There is no guarantee that the transition between Ms. Montpelier and Mr. Hjerpe will not cause any interruption or that these events will not have an adverse effect on the
Companys operations.

When the Company becomes subject to the full SEC requirements under Section 404 of the Sarbanes-Oxley Act of 2002, it
will likely incur significant costs in connection with first providing internal control reports.

Under current SEC regulations, as a
non-accelerated filer under the federal securities laws, the Company became subject to the management reporting component for its fiscal year ended June 30, 2008 and will become subject to the outside auditors attestation
component of Section 404 of the Sarbanes-Oxley Act of 2002 for its fiscal year ending June 30, 2010. Section 404 requires that the Company prepare a management report on its internal control over financial reporting and obtain an
attestation on that report from its auditors in connection with its most recent consolidated financial statements included with its annual report. During the past several years, many SEC reporting companies have incurred significant costs in
connection with first providing internal control reports. The Company will likely incur significant costs in connection with obtaining the outside auditors attestation report of the Companys internal control reports. If the Company does
incur such costs, the costs could have an adverse effect on the Companys results of operations.



24



---

##### Table of Contents

When the Company becomes subject to the full SEC requirements under Section 404 of the Sarbanes-Oxley Act of
2002, if its internal control reports disclose significant deficiencies or material weaknesses, its stockholders and lenders could lose confidence in its financial reporting, which would likely harm the trading price of its stock, its access to
additional capital, and its liquidity.

During the past several years, various SEC reporting companies, when first providing internal
control reports, disclosed significant deficiencies or material weaknesses in their internal control over financial reporting. If the Companys internal control reports disclose material weaknesses, the Companys stockholders could lose
confidence in its financial reporting, which would likely harm the trading price of its stock, its access to additional capital, and its liquidity.



|ITEM 1B. | Unresolved Staff Comments.
|-------- | --------------------------

Not applicable.



|ITEM 2. | Properties.
|------- | -----------

The following table sets forth certain
information regarding the Companys offices at June 30, 2008.



|                                                                         |  |            |  |              |  |                      |  |                      
|------------------------------------------------------------------------ |  | ---------- |  | ------------ |  | -------------------- |  | ---------------------
|Location                                                                 |  | YearOpened |  | Leased/Owned |  | LeaseExpirationDates |  | RenewalOptionsThrough
|81 Main Street  Main Office Medway, Massachusetts                       |  | 1871       |  | Owned        |  |                     |  |                     
|                                                                         |  |            |  |             
|1098 Main Street Millis, Massachusetts                                   |  | 1962       |  | Owned        |  |                     |  |                     
|                                                                         |  |            |  |             
|18 North Meadow Road Medfield, Massachusetts                             |  | 1990       |  | Leased       |  | 2008                 |  | 2018                 
|                                                                         |  |            |  |             
|1000 Franklin Village Drive Franklin, Massachusetts                      |  | 1993       |  | Leased       |  | 2008                 |  | 2018                 
|                                                                         |  |            |  |             
|281A East Central Street Franklin, Massachusetts                         |  | 1997       |  | Leased       |  | 2012                 |  |                     
|                                                                         |  |            |  |             
|267 Hartford Avenue Bellingham, Massachusetts                            |  | 1999       |  | Owned        |  |                     |  |                     
|                                                                         |  |            |  |             
|59 Main Street Hopkinton, Massachusetts                                  |  | 1999       |  | Leased       |  | 2009                 |  | 2019                 
|                                                                         |  |            |  |             
|140 South Main Street Milford, Massachusetts                             |  | 2000       |  | Leased       |  | 2009                 |  | 2019                 
|                                                                         |  |            |  |             
|122 Grove Street  Executive & Operations Center Franklin, Massachusetts |  | 2007       |  | Leased       |  | 2017                 |  | 2037                 



25



---

##### Table of Contents

|ITEM 3. | Legal Proceedings.
|------- | ------------------

Except as described below, the
Company is not involved in any pending legal proceeding 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.

On January 31, 2008, an action, captioned as Lehman v. Service Bancorp, Inc., was filed in the Superior
Court for Suffolk County, Massachusetts, and assigned to the Business Litigation Session. In the action, the plaintiff Kenneth R. Lehman sought an injunction that would compel the Company to provide him with access to the Companys record of
shareholders and certain related documents and would order the Company to pay his unspecified costs, including attorneys fees. According to filings with the Securities and Exchange Commission, the plaintiff is the beneficial owner of
approximately 10.8% of the shares of Company Common Stock now outstanding. Simultaneous with the filing of the Complaint, the plaintiff filed a motion for a preliminary injunction and request for expedited hearing. The Company opposed
plaintiffs motion. On February 13, 2008, the court entered an order denying plaintiffs motion for a preliminary injunction without prejudice. On March 25, 2008, the plaintiff served the Company with a renewed motion for a
preliminary injunction seeking access to the Companys record of shareholders and certain related documents and his unspecified costs, including attorneys fees. The Company opposed the plaintiffs renewed motion for a preliminary
injunction. On June 4, 2008, the court granted, in part, plaintiffs renewed motion and ordered the Company to permit the plaintiff access to its record of shareholders subject to certain conditions. The court did not award
costs, including attorneys fees, to plaintiff. The Company has complied in full with the courts order.



|ITEM 4. | Submission of Matters to a Vote of Security Holders.
|------- | ----------------------------------------------------

No matters were submitted to a vote of stockholders during the fourth quarter of the 2008 fiscal year.



26



---

##### Table of Contents

PART II



|ITEM 5. | Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.
|------- | -------------------------------------------------------------------------------------------------------------

COMMON STOCK AND RELATED MATTERS

The
Companys Common Stock is listed on the Over-the-Counter Bulletin Board under the symbol SERC. As of September 8, 2008, the Company had nine registered market makers, 328 stockholders of record (excluding the number of persons
or entities holding stock in street name through various brokerage firms), and 1,659,593 shares outstanding. As of such date, Service Bancorp, MHC, the Companys mutual holding company, held 907,694 shares of common stock, or 54.7% of
shares outstanding.

The following table sets forth market price and dividend information for the Companys common stock for the past
two fiscal years. The Over-the-Counter Market quotes reflect end of day inter-dealer prices without retail markup, markdown or commission and may not represent actual transactions.



|                                |  |      |       |     |   |                       |  |     
|------------------------------- |  | ---- | ----- | --- | - | --------------------- |  | ----
|Fiscal Year Ended June 30, 2008 |  | High |       | Low |   | CashDividendsDeclared
|First Quarter                   |  | $    | 31.00 |     | $ | 24.05                 |  | None
|Second Quarter                  |  | $    | 25.00 |     | $ | 18.00                 |  | None
|Third Quarter                   |  | $    | 17.55 |     | $ | 15.25                 |  | None
|Fourth Quarter                  |  | $    | 16.50 |     | $ | 13.10                 |  | None
|                                |  |      |      
|Fiscal Year Ended June 30, 2007 |  | High |       | Low |   | CashDividendsDeclared
|First Quarter                   |  | $    | 32.75 |     | $ | 28.50                 |  | None
|Second Quarter                  |  | $    | 32.00 |     | $ | 29.50                 |  | None
|Third Quarter                   |  | $    | 32.00 |     | $ | 30.35                 |  | None
|Fourth Quarter                  |  | $    | 33.75 |     | $ | 30.75                 |  | None

Payment of dividends on the Companys common stock is subject to determination and
declaration by the Board of Directors and depends upon a number of factors, including capital requirements, regulatory limitations on the payment of dividends, the Companys results of operations and financial condition, tax considerations and
general economic conditions. The Company does not expect to pay dividends for the foreseeable future.

In 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. In September 2008, the Board of Directors terminated the
Stock Repurchase Plan, and the Company does not expect to repurchase shares for the foreseeable future. The following table provides information on the purchases of common stock under the Stock Repurchase Plan for the quarter ended June 30,
2008.



|                             |  |                                 |  |                             |       |                                                                 |       |                                                               |      
|---------------------------- |  | ------------------------------- |  | --------------------------- | ----- | --------------------------------------------------------------- | ----- | ------------------------------------------------------------- | -----
|                             |  | 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
|April 1, 2008April 30, 2008 |  |                                |  |                             |      |                                                                 |      |                                                               | 7,697
|May 1, 2008May 31, 2008     |  |                                |  |                             |      |                                                                 |      |                                                               | 7,697
|June 1, 2008June 30, 2008   |  | 1,200                           |  | $                           | 13.56 |                                                                 | 1,200 |                                                               | 6,497
|                             |  |                                 |  |                             |       |                                                                 |       |                                                               |      
|Total                        |  | 1,200                           |  | $                           | 13.56 |                                                                 | 1,200 |                                                               | 6,497
|                             |  |                                 |  |                             |       |                                                                 |       |                                                               |      



27



---

##### Table of Contents

|ITEM 6. | Selected Financial Data.
|------- | ------------------------



|                                                     |  |                                    |         |    |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|---------------------------------------------------- |  | ---------------------------------- | ------- | -- | ---- | - | ------- | ---- |  | - | ------- | - |  | ---- | ------- | - |  | - | ------- | -
|                                                     |  | At or For The Years Ended June 30, |        
|                                                     |  | 2008                               |         |    | 2007 |   |         | 2006 |  |   | 2005    |   |  | 2004 |        
|                                                     |  | (Dollars in thousands)             |        
|Financial Condition:                                 |  |                                    |         |    |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total assets                                         |  | $                                  | 415,076 |    |      | $ | 415,059 |      |  | $ | 402,166 |   |  | $    | 350,602 |   |  | $ | 318,673 |  
|Loans, net                                           |  |                                    | 327,473 |    |      |   | 330,020 |      |  |   | 322,158 |   |  |      | 274,598 |   |  |   | 235,336 |  
|Short-term investments                               |  |                                    | 1,991   |    |      |   | 951     |      |  |   | 5       |   |  |      | 2,454   |   |  |   | 3,903   |  
|Securities                                           |  |                                    | 51,477  |    |      |   | 53,826  |      |  |   | 53,062  |   |  |      | 50,655  |   |  |   | 56,430  |  
|Deposits                                             |  |                                    | 260,768 |    |      |   | 274,165 |      |  |   | 268,719 |   |  |      | 254,805 |   |  |   | 239,148 |  
|Total borrowings                                     |  |                                    | 125,214 |    |      |   | 109,510 |      |  |   | 103,858 |   |  |      | 67,650  |   |  |   | 53,392  |  
|Stockholders equity                                 |  |                                    | 25,809  |    |      |   | 29,308  |      |  |   | 27,670  |   |  |      | 26,515  |   |  |   | 24,922  |  
|                                                     |  |                                    |         |    |     
|Summary of Operations:                               |  |                                    |         |    |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total interest and dividend income                   |  | $                                  | 23,708  |    |      | $ | 24,231  |      |  | $ | 20,771  |   |  | $    | 17,194  |   |  | $ | 15,608  |  
|Total interest expense                               |  |                                    | 12,987  |    |      |   | 13,243  |      |  |   | 9,176   |   |  |      | 5,924   |   |  |   | 4,972   |  
|                                                     |  |                                    |         |    |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net interest income                                  |  |                                    | 10,721  |    |      |   | 10,988  |      |  |   | 11,595  |   |  |      | 11,270  |   |  |   | 10,636  |  
|Provision for loan losses                            |  |                                    | 5,000   |    |      |   | 643     |      |  |   | 373     |   |  |      | 427     |   |  |   | 429     |  
|                                                     |  |                                    |         |    |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net interest income, after provision for loan losses |  |                                    | 5,721   |    |      |   | 10,345  |      |  |   | 11,222  |   |  |      | 10,843  |   |  |   | 10,207  |  
|                                                     |  |                                    |         |    |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Non-interest income                                  |  |                                    | 2,147   |    |      |   | 2,115   |      |  |   | 1,982   |   |  |      | 1,727   |   |  |   | 1,787   |  
|Non-interest expense                                 |  |                                    | 12,136  |    |      |   | 10,729  |      |  |   | 10,323  |   |  |      | 9,377   |   |  |   | 9,295   |  
|                                                     |  |                                    |         |    |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Income (loss) before income taxes                    |  |                                    | (4,268  | )  |      |   | 1,731   |      |  |   | 2,881   |   |  |      | 3,193   |   |  |   | 2,699   |  
|Income tax (benefit) provision                       |  |                                    | (1,619  | )  |      |   | 483     |      |  |   | 1,011   |   |  |      | 1,076   |   |  |   | 852     |  
|                                                     |  |                                    |         |    |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net (loss) income                                    |  | ($                                 | 2,649   | )  |      | $ | 1,248   |      |  | $ | 1,870   |   |  | $    | 2,117   |   |  | $ | 1,847   |  
|                                                     |  |                                    |         |    |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|                                                     |  |                                    |         |    |     
|Performance Ratios:                                  |  |                                    |         |    |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Return on average assets                             |  |                                    | (0.64   | )% |      |   | 0.31    | %    |  |   | 0.50    | % |  |      | 0.64    | % |  |   | 0.61    | %
|Return on average stockholders equity               |  |                                    | (8.94   | )% |      |   | 4.28    | %    |  |   | 6.86    | % |  |      | 8.12    | % |  |   | 7.66    | %
|Average interest rate spread                         |  |                                    | 2.30    | %  |      |   | 2.38    | %    |  |   | 2.90    | % |  |      | 3.29    | % |  |   | 3.45    | %
|Net interest margin (1)                              |  |                                    | 2.73    | %  |      |   | 2.84    | %    |  |   | 3.31    | % |  |      | 3.62    | % |  |   | 3.74    | %
|Efficiency ratio (2)                                 |  |                                    | 94.31   | %  |      |   | 81.88   | %    |  |   | 76.03   | % |  |      | 72.15   | % |  |   | 74.82   | %
|                                                     |  |                                    |         |    |     
|Asset Quality Ratios:                                |  |                                    |         |    |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Non-performing assets to total assets                |  |                                    | 2.28    | %  |      |   | 1.23    | %    |  |   | 0.50    | % |  |      | 0.03    | % |  |   | 0.00    | %
|Allowance for loan losses as a percent of loans      |  |                                    | 1.00    | %  |      |   | 0.94    | %    |  |   | 0.88    | % |  |      | 0.90    | % |  |   | 0.90    | %
|                                                     |  |                                    |         |    |     
|Capital Ratios(3):                                   |  |                                    |         |    |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Stockholders equity to total assets                 |  |                                    | 6.22    | %  |      |   | 7.06    | %    |  |   | 6.88    | % |  |      | 7.56    | % |  |   | 7.82    | %
|Average stockholders equity to average assets       |  |                                    | 7.14    | %  |      |   | 7.17    | %    |  |   | 7.33    | % |  |      | 7.89    | % |  |   | 7.96    | %
|Book value per share                                 |  | $                                  | 15.62   |    |      | $ | 17.84   |      |  | $ | 16.89   |   |  | $    | 16.38   |   |  | $ | 15.26   |  



|(1) | Net interest income divided by average interest-earning assets.
|--- | ---------------------------------------------------------------

|(2) | Non-interest expense divided by the sum of net interest income and non-interest expense.
|--- | ----------------------------------------------------------------------------------------

|(3) | As disclosed elsewhere in this Annual Report on Form 10-K, the Company expects to record an other-than-temporary impairment charge, which will materially reduce the
Company and the Banks regulatory capital levels. See Managements Discussion and Analysis of Financial Condition and Results of OperationsRecent Developments.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



28



---

##### Table of Contents

|ITEM 7. | Managements Discussion and Analysis of Financial Condition and Results of Operations.
|------- | --------------------------------------------------------------------------------------

Forward-Looking Statements

In addition to historical information, this document contains
forward-looking statements. For this purpose, any statements contained herein that are not statements of historical fact may be deemed to be forward-looking statements. Without limiting the foregoing, the words believe,
anticipates, plans, expects and similar expressions are intended to identify forward-looking statements. There are a number of important factors that could cause the Companys actual results to differ
materially from those contemplated by such forward-looking statements. These important factors include, without limitation, competitive conditions in the Banks marketplace generally, the Banks continued ability to originate quality
loans, fluctuation in interest rates including fluctuations which may effect 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 ability to control costs, new accounting pronouncements, changing regulatory requirements and those other
factors identified under the caption Risk Factors. 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.

Critical Accounting Policies

Note 2 to the Companys Consolidated Financial Statements included in this Annual Report on Form 10-K for the year ended June 30, 2008, contains
a summary of the Companys significant accounting policies. The Company believes its policies with respect to the methodologies for its determination of the allowance for loan losses, other-than-temporary impairment of securities, and other
real estate owned valuations involve higher degrees of complexity and require management to make difficult and subjective judgments which often require assumptions or estimates about highly uncertain matters. Changes in these judgments, assumptions
or estimates could cause reported results to differ materially. The critical policies and their application are periodically reviewed with the Audit and Risk Management Committee of the Board of Directors. Refer to the Allowance for Loan
Losses, Investments and Delinquent Loans, Other Real Estate Loans and Classified Assets sections of this managements discussion and analysis for further discussion of these policies.

RECENT DEVELOPMENTS

The Company
expects to recognize during the quarter ending September 30, 2008 a material write down of various investment securities. This write down, which will result from the recognition of an other-than-temporary impairment charge, will
cause the Company to incur a substantial loss for that quarter and will also materially reduce the Company and the Banks regulatory capital levels. The Company will determine the amount of the other-than-temporary impairment as of
September 30, 2008. The Company expects that the other-than-temporary impairment charge will cause the Bank to no longer qualify as well capitalized and may, depending on the amount of the other-than-temporary impairment charges and
other factors, cause the Bank to be classified as undercapitalized under one of the three regulatory capital measures.

If the
Bank were classified as undercapitalized, it would be subject to various regulatory restrictions and requirements. Among other things, an undercapitalized bank must submit to the FDIC and abide by a capital restoration plan acceptable to the FDIC.
The Bank has briefed the FDIC and the Division regarding developments relating to its investment securities. In consultation with the FDIC and the Division, the Bank is developing a plan to restore the Bank to a well capitalized status
generally and to increase its leverage capital ratio to at least 7.0%. In addition, an undercapitalized bank may not accept, renew or roll over any brokered deposit or offer deposits rates with an effective yield that exceeds by more than 75 basis
points the prevailing effective yields on insured deposits of comparable maturity in the relevant market area.



29



---

##### Table of Contents

The Company owns shares of two series of preferred stock issued by FNMA and FHLMC, respectively. As of
June 30, 2008, the Companys FNMA and FHLMC preferred stock had a cost of $7.2 million and a fair value of $6.6 million. On September 12, 2008, the Company announced that it expects to record a non-cash charge in the quarter ending
September 30, 2008 for the other-than-temporary impairment of two preferred securities issued by FNMA and FHLMC. In determining the amount of the other-than-temporary impairment charge, the Company will value its FNMA and FHLMC preferred stock
at the fair value of such securities as of the close of business on September 30, 2008. As of the close of business on September 24, 2008, the fair value of the Companys FNMA and FHLMC preferred stock was $689,000. There can be no
assurance that the value of FNMA and FHLMC preferred stock will not decline further, or that the Company will not have to recognize another other-than-temporary impairment charge related to such preferred stock.

In addition, the Company may recognize other-than-temporary impairment charge with respect to senior and subordinated debt securities issued by Lehman
Brothers Holdings, Inc. and debt securities issued by American General Financial Services and International Lease Finance Corporation, subsidiaries of American International Group Inc. (AIG). As of June 30, 2008, the Companys
Lehman securities had a cost of $2.0 million and a fair value of $1.8 million and the Companys AIG securities had a cost of $3.0 million and a fair value of $2.5 million. On September 14, 2008, Lehman filed for bankruptcy protection; and
on September 16, 2008, AIG announced that it entered into a revolving credit facility with the Federal Reserve Bank of New York under which AIG may borrow up to $85 billion at a rate per annum equal to three-month Libor plus 8.50% secured by a
pledge of all of the assets of AIG and its material subsidiaries including American General Financial Services and International Lease Finance Corporation. Since these events, the trading market for Lehman and AIG debt securities has
been irregular, making it difficult for the Company to ascertain the value of those holdings. The Company estimates that as of the close of business on September 24, 2008, the fair value of the Companys Lehman and AIG securities were
$183,000 and $1.8 million, respectively. There can be no assurance, however, that the Companys estimate of those fair values in fact reflects the amount that the Company would realize if it sold those securities at the present time, and there
can be no assurance that the fair value of such securities will not decline further.

The Company and the Banks regulatory capital
ratios at September 30, 2008 will depend primarily on whether Congress adopts as part of the pending Emergency Economic Stabilization Act of 2008 a provision that would allow the Company to treat losses incurred on the FNMA and FHLMC preferred
stock as ordinary losses for Federal income tax purposes and whether the Company recognizes an other-than-temporary impairment charge that results in a write-down of all or substantially all of its Lehman and AIG holdings. The draft of the Emergency
Economic Stabilization Act of 2008 that was available as of the opening of business on September 29, 2008 includes a provision that would allow the Bank to treat losses incurred on the FNMA and FHLMC preferred stock as ordinary losses for
Federal income tax purposes. There can be no assurance, however, that the Emergency Economic Stabilization Act of 2008 in fact will become law or that the final version of the Act will include such a tax provision. If the Company were unable to
treat losses incurred on the FNMA and FHLMC preferred stock as ordinary losses for Federal income tax purposes and if the Company were to recognize an other-than-temporary impairment charge that results in a write-down of all or substantially all of
its Lehman and AIG holdings, the Company expects that the cumulative effect of such factors would cause the Banks total risk-based capital to fall below 8.0% and therefore result in the Bank being classified as undercapitalized for
regulatory purposes.

The draft of the Emergency Economic Stabilization Act of 2008 that was available as of the opening of business on
September 29, 2008 provides that the Secretary of the Treasury, in exercising the authorities granted under the Act, must take into consideration various factors, including providing financial assistance to financial institutions that were well
or adequately capitalized as of June 30, 2008, and that as a result of the devaluation of the FNMA and FHMLC preferred stock will drop one or more capital levels, in a manner sufficient to restore the financial institutions at least to an
adequately capitalized level. The Bank is among the financial institutions that were well or adequately capitalized as of June 30, 2008, and that as a result of the devaluation of the FNMA and



30



---

##### Table of Contents

FHMLC preferred stock will drop at least one capital level. There can be no assurance, however, that the Emergency Economic Stabilization Act of 2008 in fact
will become law, that the Secretary in fact will provide such assistance to financial institutions generally or that the terms of any such assistance, if made available to the Bank, would be advantageous to the holders of Company common stock.

FINANCIAL CONDITION AT JUNE 30, 2008

The Companys total assets were $415.1 million as of June 30, 2008, compared with $415.0 million as of June 30, 2007, an increase of $17,000, or less than 0.1%. Total loans, net of the allowance for
loan losses, decreased $2.5 million, or 0.8%, since June 30, 2007 to $327.5 million, primarily due to declines in commercial loans of $20.9 million and consumer loans of $876,000, partially offset by an increase in residential real estate loans
of $19.4 million. Investment securities decreased $1.7 million, or 2.8%, since June 30, 2007 to $58.0 million at June 30, 2008, primarily due to an increase of $1.4 million in unrealized losses on securities available for sale attributable
to unfavorable changes in the market prices for corporate debt and equity securities. Total deposits were $260.8 million as of June 30, 2008, a decrease of $13.4 million, or 4.9%, since June 30, 2007, reflecting a decrease of $10.3 million
in certain NOW accounts used by attorneys in connection with residential loan closings. Borrowings increased $16.0 million, or 14.7%, to $125.2 million as of June 30, 2008. Stockholders equity decreased to $25.8 million, or $15.62 book
value per share, at June 30, 2008 from $29.3 million, or $17.84 book value per share, at June 30, 2007, primarily due to the net loss for fiscal year 2008 of $2.6 million and a net increase of $939,000 in accumulated other comprehensive
loss due to unfavorable changes in the market prices for corporate bonds and equity securities since June 30, 2007.

Loans

Net loans decreased $2.5 million, or 0.8%, to $327.5 million at June 30, 2008 from $330.0 million at June 30, 2007. For the year ended
June 30, 2008, the Bank, through its Strata Mortgage Center division, originated $45.0 million in residential real estate loans, which was $6.9 million, or 18.2% higher than last year. The Banks residential loan sales declined to $6.0
million during the year ended June 30, 2008 as compared with residential loan sales of $20.7 million last year, primarily due to managements decision to retain most of the Banks production for portfolio. As of June 30 2008,
there were no residential loans held for sale compared with $417,000 as of June 30, 2007. Total residential mortgage portfolio loans, net of principal payments, increased $19.8 million, or 12.9%, since June 30, 2007 to $173.5 million at
June 30, 2008. Home equity and second mortgage loans decreased $693,000, or 2.9%, since June 30, 2007 to $22.9 million at June 30, 2008 as loan amortization has exceeded new loans and advances.

The Bank originated $17.3 million in commercial, commercial real estate and construction loans and lines of credit since June 30, 2007, which was
$26.7 million, or 60.7%, lower than the $44.0 million originated during last year. The lower level of commercial originations reflects the slower commercial real estate and construction loan market primarily due to declining new home sales and an
excess inventory of residential properties 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 $20.9 million, or 13.6%.



31



---

##### Table of Contents

The following information relates to the composition of the Banks loan portfolio in dollar amounts
and in percentages (before net deferred costs and premiums, and allowances for loan losses) as of the dates indicated.



|                                     |  |                        |         |   |         |        |   |        |   |         |         |  |        |        |  |   |         |   |  |        |   |  |         |         |   |        |        |   |         |   |         |   |  |        |  
|------------------------------------ |  | ---------------------- | ------- | - | ------- | ------ | - | ------ | - | ------- | ------- |  | ------ | ------ |  | - | ------- | - |  | ------ | - |  | ------- | ------- | - | ------ | ------ | - | ------- | - | ------- | - |  | ------ | -
|                                     |  | June 30,               |        
|                                     |  | 2008                   |         |   | 2007    |        |   | 2006   |   |         | 2005    |  |        | 2004   | 
|                                     |  | Amount                 |         |   | Percent |        |   | Amount |   |         | Percent |  |        | Amount |  |   | Percent |   |  | Amount |   |  | Percent |         |   | Amount |        |   | Percent |  
|                                     |  | (Dollars in Thousands) |        
|Real estate loans:                   |  |                        |         |   |         |        |   |        |   |         |         |  |        |        |  |   |         |   |  |        |   |  |         |         |   |        |        |   |         |   |         |   |  |        |  
|One- to four-family residential      |  | $                      | 171,519 |   |         | 51.99  | % |        | $ | 149,147 |         |  | 44.89  | %      |  | $ | 152,085 |   |  | 46.92  | % |  | $       | 143,045 |   |        | 51.81  | % |         | $ | 130,278 |   |  | 55.11  | %
|Commercial and multi-family          |  |                        | 86,879  |   |         | 26.34  |   |        |   | 96,728  |         |  | 29.10  |        |  |   | 88,970  |   |  | 27.45  |   |  |         | 68,182  |   |        | 24.69  |   |         |   | 53,051  |   |  | 22.44  |  
|Commercial construction              |  |                        | 18,408  |   |         | 5.58   |   |        |   | 24,462  |         |  | 7.36   |        |  |   | 21,767  |   |  | 6.72   |   |  |         | 12,249  |   |        | 4.44   |   |         |   | 10,141  |   |  | 4.29   |  
|Residential construction             |  |                        | 1,942   |   |         | 0.59   |   |        |   | 4,542   |         |  | 1.37   |        |  |   | 5,558   |   |  | 1.71   |   |  |         | 4,029   |   |        | 1.46   |   |         |   | 1,453   |   |  | 0.61   |  
|Residential loans held for sale      |  |                        |        |   |         |       |   |        |   | 417     |         |  | 0.13   |        |  |   | 665     |   |  | 0.21   |   |  |         |        |   |        |       |   |         |   |        |   |  |       |  
|                                     |  |                        |         |   |         |        |   |        |   |         |         |  |        |        |  |   |         |   |  |        |   |  |         |         |   |        |        |   |         |   |         |   |  |        |  
|Total real estate loans              |  |                        | 278,748 |   |         | 84.50  |   |        |   | 275,296 |         |  | 82.85  |        |  |   | 269,045 |   |  | 83.01  |   |  |         | 227,505 |   |        | 82.40  |   |         |   | 194,923 |   |  | 82.45  |  
|                                     |  |                        |         |   |         |        |   |        |   |         |         |  |        |        |  |   |         |   |  |        |   |  |         |         |   |        |        |   |         |   |         |   |  |        |  
|Commercial business loans            |  |                        | 27,373  |   |         | 8.30   |   |        |   | 32,360  |         |  | 9.74   |        |  |   | 29,522  |   |  | 9.11   |   |  |         | 25,631  |   |        | 9.28   |   |         |   | 20,968  |   |  | 8.87   |  
|                                     |  |                        |         |   |         |        |   |        |   |         |         |  |        |        |  |   |         |   |  |        |   |  |         |         |   |        |        |   |         |   |         |   |  |        |  
|Consumer loans:                      |  |                        |         |   |         |        |   |        |   |         |         |  |        |        |  |   |         |   |  |        |   |  |         |         |   |        |        |   |         |   |         |   |  |        |  
|Passbook secured                     |  |                        | 256     |   |         | 0.08   |   |        |   | 216     |         |  | 0.07   |        |  |   | 244     |   |  | 0.08   |   |  |         | 363     |   |        | 0.13   |   |         |   | 372     |   |  | 0.16   |  
|Home equity and second mortgages     |  |                        | 22,929  |   |         | 6.95   |   |        |   | 23,622  |         |  | 7.11   |        |  |   | 24,580  |   |  | 7.58   |   |  |         | 21,806  |   |        | 7.90   |   |         |   | 19,352  |   |  | 8.19   |  
|Other                                |  |                        | 555     |   |         | 0.17   |   |        |   | 778     |         |  | 0.23   |        |  |   | 718     |   |  | 0.22   |   |  |         | 814     |   |        | 0.29   |   |         |   | 795     |   |  | 0.33   |  
|                                     |  |                        |         |   |         |        |   |        |   |         |         |  |        |        |  |   |         |   |  |        |   |  |         |         |   |        |        |   |         |   |         |   |  |        |  
|Total consumer loans                 |  |                        | 23,740  |   |         | 7.20   |   |        |   | 24,616  |         |  | 7.41   |        |  |   | 25,542  |   |  | 7.88   |   |  |         | 22,983  |   |        | 8.32   |   |         |   | 20,519  |   |  | 8.68   |  
|                                     |  |                        |         |   |         |        |   |        |   |         |         |  |        |        |  |   |         |   |  |        |   |  |         |         |   |        |        |   |         |   |         |   |  |        |  
|Total gross loans                    |  |                        | 329,861 |   |         | 100.00 | % |        |   | 332,272 |         |  | 100.00 | %      |  |   | 324,109 |   |  | 100.00 | % |  |         | 276,119 |   |        | 100.00 | % |         |   | 236,410 |   |  | 100.00 | %
|                                     |  |                        |         |   |         |        |   |        |   |         |         |  |        |        |  |   |         |   |  |        |   |  |         |         |   |        |        |   |         |   |         |   |  |        |  
|Net deferred loan costs and premiums |  |                        | 919     |   |         |        |   |        |   | 892     |         |  |        |        |  |   | 919     |   |  |        |   |  |         | 985     |   |        |        |   |         |   | 1,059   |   |  |        |  
|Allowance for loan losses            |  |                        | (3,307  | ) |         |        |   |        |   | (3,144  | )       |  |        |        |  |   | (2,870  | ) |  |        |   |  |         | (2,506  | ) |        |        |   |         |   | (2,133  | ) |  |        |  
|                                     |  |                        |         |   |         |        |   |        |   |         |         |  |        |        |  |   |         |   |  |        |   |  |         |         |   |        |        |   |         |   |         |   |  |        |  
|Total loans, net                     |  | $                      | 327,473 |   |         |        |   |        | $ | 330,020 |         |  |        |        |  | $ | 322,158 |   |  |        |   |  | $       | 274,598 |   |        |        |   |         | $ | 235,336 |   |  |        |  
|                                     |  |                        |         |   |         |        |   |        |   |         |         |  |        |        |  |   |         |   |  |        |   |  |         |         |   |        |        |   |         |   |         |   |  |        |  

Loan Maturity and Repricing.    The following table sets forth certain
information as of June 30, 2008 regarding the dollar amount of loans maturing in the Banks portfolio based on their contractual terms to maturity. Demand loans having no stated schedule of repayments and no stated maturity, and
overdrafts, are reported as due in one year or less. Adjustable and floating rate loans are included in the period in which interest rates are next scheduled to adjust rather than the period in which they contractually mature, and fixed-rate loans
are included in the period in which the final contractual repayment is due. This table does not include prepayments.



|                                |  |                        |        |                       |   |                  |  |       |         |  |   |        
|------------------------------- |  | ---------------------- | ------ | --------------------- | - | ---------------- |  | ----- | ------- |  | - | -------
|                                |  | At June 30, 2008      
|                                |  | WithinOne Year         |        | One ThroughFive Years |   | BeyondFive Years |  | Total
|                                |  | (Dollars in Thousands)
|Real estate loans:              |  |                        |        |                       |   |                  |  |       |         |  |   |        
|One- to four-family residential |  | $                      | 20,501 |                       | $ | 52,959           |  | $     | 98,059  |  | $ | 171,519
|Commercial and multi-family     |  |                        | 15,783 |                       |   | 64,578           |  |       | 6,518   |  |   | 86,879 
|Commercial construction         |  |                        | 8,503  |                       |   | 9,905            |  |       |        |  |   | 18,408 
|Residential construction        |  |                        | 18     |                       |   | 994              |  |       | 930     |  |   | 1,942  
|Residential loans held for sale |  |                        |       |                       |   |                 |  |       |        |  |   |       
|                                |  |                        |        |                       |   |                  |  |       |         |  |   |        
|Total real estate loans         |  |                        | 44,805 |                       |   | 128,436          |  |       | 105,507 |  |   | 278,748
|Other loans:                    |  |                        |        |                       |   |                  |  |       |         |  |   |        
|Commercial business             |  |                        | 17,049 |                       |   | 10,123           |  |       | 201     |  |   | 27,373 
|Consumer                        |  |                        | 12,007 |                       |   | 3,665            |  |       | 8,068   |  |   | 23,740 
|                                |  |                        |        |                       |   |                  |  |       |         |  |   |        
|Total loans                     |  | $                      | 73,861 |                       | $ | 142,224          |  | $     | 113,776 |  | $ | 329,861
|                                |  |                        |        |                       |   |                  |  |       |         |  |   |        



32



---

##### Table of Contents

The following table sets forth at June 30, 2008, the dollar amount of gross loans, net of unadvanced
funds on loans, contractually due or scheduled to reprice after June 30, 2009, and whether such loans have fixed interest rates or adjustable interest rates. This table does not include prepayments.



|                                |  |                                     |         |            |   |         |  |   |        
|------------------------------- |  | ----------------------------------- | ------- | ---------- | - | ------- |  | - | -------
|                                |  | Due or Repricing AfterJune 30, 2009
|                                |  | Fixed                               |         | Adjustable |   | Total  
|                                |  | (Dollars in Thousands)             
|Real estate loans:              |  |                                     |         |            |   |         |  |   |        
|One-to four-family residential  |  | $                                   | 106,747 |            | $ | 44,271  |  | $ | 151,018
|Commercial and multi-family     |  |                                     | 4,966   |            |   | 66,130  |  |   | 71,096 
|Commercial construction         |  |                                     |        |            |   | 9,905   |  |   | 9,905  
|Residential construction        |  |                                     | 1,130   |            |   | 794     |  |   | 1,924  
|Residential loans held for sale |  |                                     |        |            |   |        |  |   |       
|                                |  |                                     |         |            |   |         |  |   |        
|Total real estate loans         |  |                                     | 112,843 |            |   | 121,100 |  |   | 233,943
|Other loans:                    |  |                                     |         |            |   |         |  |   |        
|Commercial business             |  |                                     | 3,001   |            |   | 7,323   |  |   | 10,324 
|Consumer loans                  |  |                                     | 11,168  |            |   | 565     |  |   | 11,733 
|                                |  |                                     |         |            |   |         |  |   |        
|Total loans                     |  | $                                   | 127,012 |            | $ | 128,988 |  | $ | 256,000
|                                |  |                                     |         |            |   |         |  |   |        

Investments

Total investment securities (amortized cost) decreased at June 30, 2008 to $53.6 million, slightly below the $54.5 million at June 30, 2007 as amortization and prepayments on GSE mortgage-backed securities
and maturities, sales and calls of GSE obligation securities and corporate bonds were reinvested in new purchases of GSE obligations and GSE mortgage-backed securities and equity securities totaling approximately $27.6 million.

At June 30, 2008, $52.4 million, or 97.8%, of the Banks securities were designated as available for sale and $1.2 million, or 2.2%, were
designated as held to maturity compared with $53.0 million, or 97.3%, and $1.5 million, or 2.7%, at June 30, 2007, respectively. The net unrealized loss on securities classified as available for sale was $2.1 million at June 30, 2008
compared with a net unrealized loss of $652,000 at June 30, 2007. The increase in unrealized losses on securities available for sale for the year ended June 30, 2008 was primarily due to unfavorable changes in the market prices for
corporate debt and equity securities, partially offset by net purchases since June 30, 2007.

In estimating other-than-temporary
impairment losses, management considers: (i) the length of time and extent to which fair value has been less than cost, (ii) the financial condition and near-term prospects of the issuer, (iii) industry developments of the issuer and
general economic conditions, (iv) the likelihood of a recovery of the fair value of the securities in the near term, and (v) the intent and ability of the Company to retain its investment in the issuer for a period of time sufficient to
allow for any anticipated recovery in fair value. Management concluded that no securities in the Companys portfolio were considered to be other than temporarily impaired as of June 30, 2008.

The Companys marketable equity securities portfolio includes shares of two series of preferred stock issued by the FNMA and the FHLMC with an
amortized cost of $7.2 million and a fair value of $6.6 million at June 30, 2008. The Company expects to record an other-than-temporary impairment of these two serried of preferred securities issued by the FNMA and the FHLMC. See
Recent Developments, above. In determining the amount of the other-than-temporary impairment charge, the Company will value its FNMA and FHLMC preferred stock at the fair value of such securities as of the close of business on
September 30, 2008. As of the close of business on September 24, 2008, the fair value of the Companys FNMA and FHLMC preferred stock was $689,000. There can be no assurance that the value of FNMA and FHLMC preferred stock will not
decline



33



---

##### Table of Contents

further, or that the Company will not have to recognize another other-than-temporary impairment charge related to such preferred stock.

The Companys portfolio also includes senior and subordinated debt securities issued by Lehman Brothers Holdings, Inc. and debt securities issued by
American General Financial Services and International Lease Finance Corporation, subsidiaries of American International Group Inc. (AIG). As of June 30, 2008, the Companys Lehman securities had a cost of $2.0 million and a
fair value of $1.8 million and the Companys AIG securities had a cost of $3.0 million and a fair value of $2.5 million. On September 14, 2008 Lehman filed for bankruptcy protection; and on September 16, 2008, AIG announced that it
entered into a revolving credit facility with the Federal Reserve Bank of New York under which AIG may borrow up to $85 billion at a rate per annum equal to three-month Libor plus 8.50% secured by a pledge of all of the assets of AIG and its
material subsidiaries including American General Financial Services and International Lease Finance Corporation. Since these events, the trading market for Lehman and AIG debt securities has been irregular, making it difficult for the
Company to ascertain the value of those holdings. The Company estimates that as of the close of business on September 24, 2008, the fair value of the Companys Lehman and AIG securities were $183,000 and $1.8 million, respectively. There
can be no assurance, however, that the Companys estimate of those fair values in fact reflects the amount that the Company would realize if it sold those securities at the present time, and there can be no assurance that the fair value of such
securities will not decline further. As of September 30, 2008 the Company will likely recognize an other-than-temporary impairment charge with respect to the Lehman Brothers securities and may also recognize such a charge with respect to its
AIG securities.

At June 30, 2008, short-term investments, which consist primarily of overnight fund investments, totaled $2.0 million
compared with $951,000 at June 30, 2007.



34



---

##### Table of Contents

The following table sets forth certain information regarding the amortized cost and fair values of the
Banks securities and other investments, at the dates indicated.



|                                                           |  |                        |        |           |   |               |  |           |        |               |   |           |  |   |        |  |   |       
|---------------------------------------------------------- |  | ---------------------- | ------ | --------- | - | ------------- |  | --------- | ------ | ------------- | - | --------- |  | - | ------ |  | - | ------
|                                                           |  | June 30,              
|                                                           |  | 2008                   |        | 2007      |   | 2006         
|                                                           |  | AmortizedCost          |        | FairValue |   | AmortizedCost |  | FairValue |        | AmortizedCost |   | FairValue
|                                                           |  | (Dollars in Thousands)
|Securities:                                                |  |                        |        |           |   |               |  |           |        |               |   |           |  |   |        |  |   |       
|Securities available for sale:                             |  |                        |        |           |   |               |  |           |        |               |   |           |  |   |        |  |   |       
|Government sponsored enterprise obligations                |  | $                      | 6,578  |           | $ | 6,664         |  | $         | 16,280 |               | $ | 16,110    |  | $ | 15,929 |  | $ | 15,542
|Government sponsored enterprise mortgage-backed securities |  |                        | 21,966 |           |   | 21,878        |  |           | 22,182 |               |   | 21,706    |  |   | 17,147 |  |   | 16,645
|Other debt securities                                      |  |                        | 12,487 |           |   | 11,466        |  |           | 10,156 |               |   | 10,100    |  |   | 15,202 |  |   | 14,976
|Municipal securities                                       |  |                        | 1,798  |           |   | 1,744         |  |           | 1,797  |               |   | 1,753     |  |   | 1,797  |  |   | 1,716 
|                                                           |  |                        |        |           |   |               |  |           |        |               |   |           |  |   |        |  |   |       
|Total debt securities                                      |  |                        | 42,829 |           |   | 41,752        |  |           | 50,415 |               |   | 49,669    |  |   | 50,075 |  |   | 48,879
|Marketable equity securities                               |  |                        | 9,552  |           |   | 8,549         |  |           | 2,583  |               |   | 2,677     |  |   | 1,699  |  |   | 1,791 
|                                                           |  |                        |        |           |   |               |  |           |        |               |   |           |  |   |        |  |   |       
|Total securities available for sale                        |  |                        | 52,381 |           |   | 50,301        |  |           | 52,998 |               |   | 52,346    |  |   | 51,774 |  |   | 50,670
|                                                           |  |                        |        |           |   |               |  |           |        |               |   |           |  |   |        |  |   |       
|Securities held to maturity:                               |  |                        |        |           |   |               |  |           |        |               |   |           |  |   |        |  |   |       
|Government sponsored enterprise mortgage-backed securities |  |                        | 1,176  |           |   | 1,210         |  |           | 1,480  |               |   | 1,498     |  |   | 1,983  |  |   | 1,987 
|Other debt securities                                      |  |                        |       |           |   |              |  |           |       |               |   |          |  |   | 409    |  |   | 410   
|                                                           |  |                        |        |           |   |               |  |           |        |               |   |           |  |   |        |  |   |       
|Total securities held to maturity                          |  |                        | 1,176  |           |   | 1,210         |  |           | 1,480  |               |   | 1,498     |  |   | 2,392  |  |   | 2,397 
|                                                           |  |                        |        |           |   |               |  |           |        |               |   |           |  |   |        |  |   |       
|Total securities                                           |  | $                      | 53,557 |           | $ | 51,511        |  | $         | 54,478 |               | $ | 53,844    |  | $ | 54,166 |  | $ | 53,067
|                                                           |  |                        |        |           |   |               |  |           |        |               |   |           |  |   |        |  |   |       
|Other investments:                                         |  |                        |        |           |   |               |  |           |        |               |   |           |  |   |        |  |   |       
|Short-term investments                                     |  | $                      | 1,991  |           | $ | 1,991         |  | $         | 951    |               | $ | 951       |  | $ | 5      |  | $ | 5     
|FHLB stock                                                 |  |                        | 6,530  |           |   | 6,530         |  |           | 5,871  |               |   | 5,871     |  |   | 5,308  |  |   | 5,308 
|                                                           |  |                        |        |           |   |               |  |           |        |               |   |           |  |   |        |  |   |       
|Total other investments                                    |  | $                      | 8,521  |           | $ | 8,521         |  | $         | 6,822  |               | $ | 6,822     |  | $ | 5,313  |  | $ | 5,313 
|                                                           |  |                        |        |           |   |               |  |           |        |               |   |           |  |   |        |  |   |       



35



---

##### Table of Contents

The table below sets forth certain information regarding the amortized cost, weighted average yields and
contractual maturities of the Banks debt securities portfolio as of June 30, 2008. GSE mortgage-backed securities are shown at their final maturity but are expected to have shorter average lives. No tax equivalent adjustments were made.



|                                         |  |                        |       |                      |                                 |   |               |                                  |                      |  |                    |               |  |                      |       |  |               |   |                      |   |        |               |      |                      |  |   |        |  |      |  
|---------------------------------------- |  | ---------------------- | ----- | -------------------- | ------------------------------- | - | ------------- | -------------------------------- | -------------------- |  | ------------------ | ------------- |  | -------------------- | ----- |  | ------------- | - | -------------------- | - | ------ | ------------- | ---- | -------------------- |  | - | ------ |  | ---- | -
|                                         |  | One Year or Less       |       |                      | More than One Yearto Five Years |   |               | More than FiveYears to Ten Years |                      |  | More than TenYears |               |  | Total                |      
|                                         |  | AmortizedCost          |       | WeightedAverageYield |                                 |   | AmortizedCost |                                  | WeightedAverageYield |  |                    | AmortizedCost |  | WeightedAverageYield |       |  | AmortizedCost |   | WeightedAverageYield |   |        | AmortizedCost |      | WeightedAverageYield | 
|                                         |  | (Dollars in Thousands) |      
|Debt securities Available for sale:      |  |                        |       |                      |                                 |   |               |                                  |                      |  |                    |               |  |                      |       |  |               |   |                      |   |        |               |      |                      |  |   |        |  |      |  
|GSE obligations                          |  | $                      | 2,988 |                      | 4.16                            | % |               | $                                | 1,592                |  | 5.89               | %             |  | $                    | 1,998 |  | 5.88          | % |                      | $ |       |               |     | %                    |  | $ | 6,578  |  | 5.10 | %
|GSE mortgage-backed securities           |  |                        |      |                      |                                |   |               |                                  |                     |  |                   |               |  |                      | 1,460 |  | 4.58          |   |                      |   | 20,506 |               | 5.53 |                      |  |   | 21,966 |  | 5.47 |  
|Other debt securities                    |  |                        | 4,004 |                      | 5.67                            |   |               |                                  | 4,448                |  | 6.22               |               |  |                      | 4,035 |  | 6.72          |   |                      |   |       |               |     |                      |  |   | 12,487 |  | 6.20 |  
|Municipal securities                     |  |                        |      |                      |                                |   |               |                                  |                     |  |                   |               |  |                      |      |  |              |   |                      |   | 1,798  |               | 4.22 |                      |  |   | 1,798  |  | 4.22 |  
|                                         |  |                        |       |                      |                                 |   |               |                                  |                      |  |                    |               |  |                      |       |  |               |   |                      |   |        |               |      |                      |  |   |        |  |      |  
|Total debt securities available for sale |  | $                      | 6,992 |                      | 5.02                            | % |               | $                                | 6,040                |  | 6.13               | %             |  | $                    | 7,493 |  | 6.08          | % |                      | $ | 22,304 |               | 5.42 | %                    |  | $ | 42,829 |  | 5.57 | %
|                                         |  |                        |       |                      |                                 |   |               |                                  |                      |  |                    |               |  |                      |       |  |               |   |                      |   |        |               |      |                      |  |   |        |  |      |  
|Debt securities held to maturity:        |  |                        |       |                      |                                 |   |               |                                  |                      |  |                    |               |  |                      |       |  |               |   |                      |   |        |               |      |                      |  |   |        |  |      |  
|GSE mortgage-backed securities           |  | $                      | 96    |                      | 4.73                            | % |               | $                                |                     |  |                   | %             |  | $                    | 11    |  | 6.03          | % |                      | $ | 1,069  |               | 6.43 | %                    |  | $ | 1,176  |  | 6.28 | %
|                                         |  |                        |       |                      |                                 |   |               |                                  |                      |  |                    |               |  |                      |       |  |               |   |                      |   |        |               |      |                      |  |   |        |  |      |  

Deposits

Deposits decreased $13.4 million, or 4.9%, since June 30, 2007 to $260.8 million at June 30, 2008. Core, or non-certificate, deposits decreased $11.8 million, or 8.5%, to $126.7 million at June 30,
2008. The change in core deposits reflects a decrease of $10.3 million in certain NOW accounts used by attorneys in connection with residential loan closings. These deposits typically fluctuate with the seasonality of the residential loan market
and, in addition, have been affected by a slower residential loan market this year. The change in core deposits was also due to customer transfers to higher yielding certificates of deposit at Strata Bank and is a reflection of the competitive
marketplace that the Bank operates in for such deposits. Term certificates decreased $1.6 million, or 1.2%, to $134.1 million at June 30, 2008, due to a $14.0 million decrease in brokered certificates of deposit, partially offset by an increase
of $12.4 million in customer certificates of deposit.

Of the $134.1 million of certificates of deposit accounts at June 30, 2008,
$107.0 million, or 79.8%, were scheduled to mature within one year. While this percentage is significant, management believes, based on its monitoring of historical trends in deposit flows and its current pricing strategy for deposits, the Bank will
retain a majority of maturing certificate of deposit accounts.



36



---

##### Table of Contents

The following table sets forth the distribution of the Companys average deposit accounts for the
periods indicated and the weighted average interest rates on each category of deposits presented:



|                       |  |                             |         |                                |       |   |             |      |   |                |   |                                |  |       |             |  |      |                |  |                                |         |  |             |   |  |      |  
|---------------------- |  | --------------------------- | ------- | ------------------------------ | ----- | - | ----------- | ---- | - | -------------- | - | ------------------------------ |  | ----- | ----------- |  | ---- | -------------- |  | ------------------------------ | ------- |  | ----------- | - |  | ---- | -
|                       |  | For the Year Ended June 30, |        
|                       |  | 2008                        |         |                                | 2007  |   |             | 2006 |  
|                       |  | AverageBalance              |         | Percentof TotalAverageDeposits |       |   | AverageCost |      |   | AverageBalance |   | Percentof TotalAverageDeposits |  |       | AverageCost |  |      | AverageBalance |  | Percentof TotalAverageDeposits |         |  | AverageCost |  
|                       |  | (Dollars in thousands)      |        
|Demand deposits        |  | $                           | 36,034  |                                | 14.0  | % |             |     | % |                | $ | 36,258                         |  | 14.0  | %           |  |     | %              |  | $                              | 38,044  |  | 15.3        | % |  |     | %
|Savings accounts       |  |                             | 53,836  |                                | 21.0  |   |             | 1.54 |   |                |   | 54,825                         |  | 21.1  |             |  | 1.90 |                |  |                                | 47,105  |  | 18.9        |   |  | 1.28 |  
|Money market accounts  |  |                             | 11,613  |                                | 4.5   |   |             | 1.71 |   |                |   | 15,573                         |  | 6.0   |             |  | 1.73 |                |  |                                | 27,725  |  | 11.1        |   |  | 1.62 |  
|NOW accounts           |  |                             | 19,395  |                                | 7.6   |   |             | 0.15 |   |                |   | 22,140                         |  | 8.5   |             |  | 0.18 |                |  |                                | 28,294  |  | 11.3        |   |  | 0.17 |  
|                       |  |                             |         |                                |       |   |             |      |   |                |   |                                |  |       |             |  |      |                |  |                                |         |  |             |   |  |      |  
|Total core deposits    |  |                             | 120,878 |                                | 47.1  |   |             | 0.87 |   |                |   | 128,796                        |  | 49.6  |             |  | 1.05 |                |  |                                | 141,168 |  | 56.6        |   |  | 0.78 |  
|Certificate accounts   |  |                             | 135,564 |                                | 52.9  |   |             | 4.46 |   |                |   | 130,907                        |  | 50.4  |             |  | 4.58 |                |  |                                | 108,422 |  | 43.4        |   |  | 3.42 |  
|                       |  |                             |         |                                |       |   |             |      |   |                |   |                                |  |       |             |  |      |                |  |                                |         |  |             |   |  |      |  
|Total average deposits |  | $                           | 256,442 |                                | 100.0 | % |             | 2.77 | % |                | $ | 259,703                        |  | 100.0 | %           |  | 2.83 | %              |  | $                              | 249,590 |  | 100.0       | % |  | 1.93 | %
|                       |  |                             |         |                                |       |   |             |      |   |                |   |                                |  |       |             |  |      |                |  |                                |         |  |             |   |  |      |  

The following table indicates the amount of the Banks certificates of deposit by time
remaining until maturity as of June 30, 2008.



|                                            |  |                        |        |   |                   |   |        |                    |  |   |               |   |  |       |        |   |  |   |         |  
|------------------------------------------- |  | ---------------------- | ------ | - | ----------------- | - | ------ | ------------------ |  | - | ------------- | - |  | ----- | ------ | - |  | - | ------- | -
|                                            |  | Maturity               |       
|                                            |  | 3 Monthsor Less        |        |   | Over 3 to 6Months |   |        | Over 6 to 12Months |  |   | Over 12Months |   |  | Total |       
|                                            |  | (Dollars in Thousands) |       
|Certificates of deposit less than $100,000  |  | $                      | 18,669 |   |                   | $ | 10,860 |                    |  | $ | 30,731        |   |  | $     | 14,803 |   |  | $ | 75,063  |  
|Weighted average rate                       |  |                        | 3.70   | % |                   |   | 3.33   | %                  |  |   | 3.55          | % |  |       | 3.60   | % |  |   | 3.56    | %
|Certificates of deposit of $100,000 or more |  |                        | 16,772 |   |                   |   | 9,716  |                    |  |   | 20,239        |   |  |       | 12,268 |   |  |   | 58,995  |  
|Weighted average rate                       |  |                        | 3.78   | % |                   |   | 3.04   | %                  |  |   | 3.65          | % |  |       | 3.74   | % |  |   | 3.61    | %
|Total certificates of deposit               |  | $                      | 35,441 |   |                   | $ | 20,576 |                    |  | $ | 50,970        |   |  | $     | 27,071 |   |  | $ | 134,058 |  

The Company expects that one or more other-than-temporary impairment charges to its investment
securities during the quarter ending September 30, 2008 will cause the Banks capital levels to fall below those thresholds necessary to qualify as well capitalized and, depending on the amount of such charges, may cause the
Bank to be classified as undercapitalized under applicable FDIC regulations. See Liquidity and Capital Recourses. If the Bank is not classified as well capitalized, it may not accept, renew or roll over any
brokered deposit without an FDIC waiver or offer deposits rates with an effective yield that exceeds by more than 75 basis points the prevailing effective yields on insured deposits of comparable maturity in the relevant market area. If the Bank
were classified as undercapitalized, it may not accept, renew or roll over any brokered deposit under any circumstance.



37



---

##### Table of Contents

Borrowings

The Bank utilizes advances from the FHLB primarily in connection with its management of the interest rate sensitivity of its assets and liabilities. The advances are collateralized primarily by certain of the Banks residential
mortgage loans, home equity loans and securities. The maximum amount that the FHLB will advance to member institutions, including the Bank, fluctuates from time to time in accordance with the policies of the FHLB. At June 30, 2008, the Bank had
$122.1 million in outstanding advances from the FHLB and had the capacity to increase that amount by $23.5 million to $146.1 million.

During fiscal year 2004, the Company, through Trust I, 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, distributions 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 debentures; (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. The trust preferred offering provides an additional funding source to support the Companys asset
growth and, as allowed under regulatory capital guidelines, trust preferred securities, within certain limitations, qualify as regulatory capital. The Company may, depending on capital and funding needs, participate in trust preferred offerings in
the future.

Liquidity and Capital Resources

Deposits, loan repayments, prepayments and interest income from loans, proceeds from sales of loans and securities, maturities and interest on debt securities, and cash flows from operations are the primary sources of the Banks funds
for use in lending, investing and other general purposes. While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and mortgage prepayments are greatly influenced by interest rate trends,
economic conditions and competition. The Bank also utilizes borrowed funds from the FHLB to fund its loans and investment purchases in connection with its management of the interest rate sensitivity of its assets and liabilities.

The Companys most liquid assets are cash and due from banks, short-term investments, GSE mortgage-backed securities, GSE obligations, and other
debt securities. The levels of these assets are dependent on the Companys operating, financing, lending and investment activities during any given period. At June 30, 2008, cash and due from banks, short-term investments, and securities
maturing within one year amounted to $15.8 million, or 3.8%, of total assets. Additional funds amounting to $95.9 million will be available during the next year from amortization and estimated prepayments of loans and mortgage-backed securities.

The Company expects to utilize several sources of liquidity if the need for additional funds arises and as part of its management of the
interest rate sensitivity of its assets and liabilities, including, but not limited to, additional core deposits and certificates of deposit, borrowings from the FHLB and brokered certificates of deposit. The Bank has the capacity to borrow an
additional $23.5 million from the FHLB as of June 30, 2008.

At June 30, 2008, the Company had commitments to originate
loans, unused outstanding lines of credit, and undisbursed proceeds of loans totaling $61.4 million. The Company anticipates that it will have sufficient funds available to meet its current loan commitments.

Certificates of deposit maturing within one year from June 30, 2008 amounted to $107.0 million. Management expects that the Bank will retain the
majority of the maturing certificate accounts at maturity.



38



---

##### Table of Contents

Stockholders equity was $25.8 million, or 6.22% of total assets at June 30, 2008, compared
with $29.3 million, or 7.06% of total assets at June 30, 2007. The decrease in stockholders equity resulted primarily from the fiscal year 2008 net loss and a net increase in accumulated other comprehensive loss. Accumulated other
comprehensive loss, which consists almost entirely of unrealized gains and losses on securities available for sale, increased since June 30, 2007 due to unfavorable changes in the market prices for securities. At June 30, 2008, the Company
exceeded all of its regulatory requirements with Tier I capital of $29.5 million and a Tier I capital to average assets ratio of 7.05%, which was above the required level of $16.8 million or 4.00%. The Tier I capital to risk-weighted assets ratio
was 9.52%, which was above the required level of $12.4 million or 4.00%. In addition, with total capital of $32.8 million, the total capital to risk-weighted assets ratio was 10.59%, which was above the required level of $24.8 million, or 8.00%. The
Company expects to recognize during the quarter ending September 30, 2008 a material write down of various investment securities. This write down, which will result from the recognition of an other-than-temporary impairment charge,
will cause the Company to incur a substantial loss for that quarter and will also materially reduce the Company and the Banks regulatory capital levels. See Recent Developments, above.

The following table presents the Banks capital position relative to its respective regulatory capital requirements at June 30, 2008, on a
historical and a pro forma basis, after giving effect to the other-than-temporary impairment of the FNMA and FHLMC preferred stock discussed above in the amount of $6.5 million, exclusive of any tax benefit related to the impairment, and assuming an
other-than-temporary impairment of senior and subordinated debt securities issued by Lehman Brothers Holdings, Inc. in the amount of $1.8 million and debt securities issued by American General Financial Services and International Lease Finance
Corporation, subsidiaries of AIG, in the amount of $1.2 million, if such losses were to be incurred, based on the fair value of these securities as of the close of business on September 24, 2008:



|                                    |  |                        |           |  |      |                       |  |                          |                 |  |       |  
|----------------------------------- |  | ---------------------- | --------- |  | ---- | --------------------- |  | ------------------------ | --------------- |  | ----- | -
|                                    |  | AsReportedJune 30,2008 |           |  |      |                       |  | Regulatory Threshold for |                
|                                    |  |                        | Pro-forma |  |      | AdequatelyCapitalized |  |                          | WellCapitalized | 
|Strata Bank Tier 1 leverage ratio   |  | 6.65                   | %         |  | 4.48 | %                     |  | 4.00                     | %               |  | 5.00  | %
|Strata Bank Tier 1 risk-based ratio |  | 9.01                   | %         |  | 6.25 | %                     |  | 4.00                     | %               |  | 6.00  | %
|Strata Bank Total risk-based ratio  |  | 10.08                  | %         |  | 7.35 | %                     |  | 8.00                     | %               |  | 10.00 | %

The Bank has briefed its primary Federal and state regulators, the FDIC and the Massachusetts
Division of Banks, regarding the expected other-than-temporary impairment charges. In consultation with the FDIC and the Division of Banks, the Bank will be developing a plan to restore the Bank to a well capitalized status generally and
to increase its leverage capital ratio to at least 7.0%.

During fiscal year 2004, Trust I, a wholly-owned subsidiary of the Company,
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. Refer to the Borrowings section of this managements discussion and
analysis for a further discussion. Under regulatory capital guidelines, trust preferred securities, within certain limitations, qualify as regulatory capital. The Companys regulatory capital as of June 30, 2008 discussed above includes
$3.0 million in trust preferred securities.



39



---

##### Table of Contents

Asset/Liability Management

An important risk factor affecting the financial condition and operating results of the Company is interest rate risk. This risk is managed by periodic evaluation of the interest rate risk inherent in certain balance
sheet accounts, determination of the level of risk considered appropriate given the Companys capital and liquidity requirements, business strategy, performance objectives and operating environment, and maintenance of such risks within
guidelines approved by the Board of Directors. Through such management, the Company seeks to reduce the vulnerability of its operations to changes in interest rates. The Companys Asset/Liability Committee, comprised of senior management, is
responsible for managing interest rate risk and reviewing with the Board of Directors on a quarterly basis the Companys activities and strategies, the effect of those strategies on the Companys operating results, the Companys
interest rate risk position, and the effect changes in interest rates would have on the Companys net interest income. The extent of movement of interest rates is an uncertainty that could have a negative effect on the earnings of the Company.

The principal strategies used by the Company to manage interest rate risk include (i) emphasizing the origination and retention of
both adjustable-rate and fixed-rate loans, (ii) originating shorter-term fixed-rate commercial real estate loans, (iii) investing in debt securities with maturities with shorter call dates of two to five years, and (iv) maintaining a
high concentration of less interest-rate-sensitive and lower-costing core deposits.

Gap
Analysis.    The matching of assets and liabilities may be analyzed by examining the extent to which such assets and liabilities are interest rate sensitive and by monitoring a banks interest rate
sensitivity gap. An asset or liability is deemed to be interest rate sensitive within a specific time period if it will mature or reprice within that time period. The interest rate sensitivity gap is defined as the difference between the
amount of interest-earning assets maturing or repricing within a specific time period and the amount of interest bearing-liabilities maturing or repricing within that same time period. At June 30, 2008, the Companys cumulative one-year
gap position, the difference between the amount of interest-earning assets maturing or repricing within one year and interest-bearing liabilities maturing or repricing within one year, was a negative 1.5%. A gap is considered positive when the
amount of interest rate sensitive assets exceeds the amount of interest rate sensitive liabilities. A gap is considered negative when the amount of interest rate sensitive liabilities exceeds the amount of interest rate sensitive assets.
Accordingly, during a period of rising interest rates, an institution with a negative gap position generally would not be in as favorable a position, compared to an institution with a positive gap, to invest in higher yielding assets. The resulting
yield on the institutions assets generally would increase at a slower rate than the increase in its cost of interest-bearing liabilities. Conversely, during a period of falling interest rates, an institution with a negative gap would tend to
experience a repricing of its assets at a slower rate than its interest-bearing liabilities which, consequently, would generally result in its net interest income growing at a faster rate than an institution with a positive gap position.



40



---

##### Table of Contents

The following GAP table sets forth the amortized cost of interest-earning assets and interest-bearing
liabilities outstanding at June 30, 2008, which are anticipated by the Company, based upon certain assumptions, to reprice or mature in each of the future time periods shown. Except as stated below, the amount of assets and liabilities that are
anticipated to reprice or mature during a particular period were determined in accordance with the earlier of the repricing term or the contractual maturity of the asset or liability. The table sets forth an approximation of the projected repricing
of assets and liabilities at June 30, 2008, on the basis of contractual maturities, anticipated prepayments and scheduled rate adjustments within a three-month period and subsequent selected time intervals. The loan amounts in the table reflect
principal balances expected to be redeployed and/or repriced as a result of contractual amortization and anticipated prepayments of adjustable-rate and fixed-rate loans, and as a result of contractual rate adjustments on adjustable-rate loans. GSE
mortgage-backed securities are categorized according to their expected lives based on prepayment estimates. The GSE and corporate debt obligations have maturities ranging from one to fifteen years, a small portion of which have call features of
between one to three years. The table generally presents the full contractual maturity of these obligations, notwithstanding the call features.



|                                                                                              |  |                                                |        |   |           |   |        |                   |  |   |          |    |  |          |         |    |             |   |        |       |  |   |        |   |  |   |        
|--------------------------------------------------------------------------------------------- |  | ---------------------------------------------- | ------ | - | --------- | - | ------ | ----------------- |  | - | -------- | -- |  | -------- | ------- | -- | ----------- | - | ------ | ----- |  | - | ------ | - |  | - | -------
|                                                                                              |  | Amounts maturing or repricing at June 30, 2008
|                                                                                              |  | LessThan 3Months                               |        |   | 3-6Months |   |        | 6 Monthsto 1 Year |  |   | 1-3Years |    |  | 3-5Years |         |    | Over 5Years |   |        | Total
|                                                                                              |  | (Dollars in Thousands)                        
|Interest-earning assets:(1)                                                                   |  |                                                |        |   |           |   |        |                   |  |   |          |    |  |          |         |    |             |   |        |       |  |   |        |   |  |   |        
|Loans(2)                                                                                      |  | $                                              | 54,938 |   |           | $ | 24,040 |                   |  | $ | 48,993   |    |  | $        | 100,677 |    |             | $ | 42,381 |       |  | $ | 58,832 |   |  | $ | 329,861
|Securities and FHLB stock                                                                     |  |                                                | 723    |   |           |   | 2,721  |                   |  |   | 6,440    |    |  |          | 8,777   |    |             |   | 8,835  |       |  |   | 32,590 |   |  |   | 60,086 
|Short-term investments                                                                        |  |                                                | 1,991  |   |           |   |       |                   |  |   |         |    |  |          |        |    |             |   |       |       |  |   |       |   |  |   | 1,991  
|                                                                                              |  |                                                |        |   |           |   |        |                   |  |   |          |    |  |          |         |    |             |   |        |       |  |   |        |   |  |   |        
|Total interest-earning assets                                                                 |  |                                                | 57,652 |   |           |   | 26,761 |                   |  |   | 55,433   |    |  |          | 109,454 |    |             |   | 51,216 |       |  |   | 91,422 |   |  |   | 391,938
|                                                                                              |  |                                                |        |   |           |   |        |                   |  |   |          |    |  |          |         |    |             |   |        |       |  |   |        |   |  |   |        
|Interest-bearing liabilities:                                                                 |  |                                                |        |   |           |   |        |                   |  |   |          |    |  |          |         |    |             |   |        |       |  |   |        |   |  |   |        
|Savings deposits(3)                                                                           |  |                                                | 3,522  |   |           |   | 3,522  |                   |  |   | 3,522    |    |  |          | 3,522   |    |             |   |       |       |  |   | 42,260 |   |  |   | 56,348 
|Money market deposits(4)                                                                      |  |                                                | 1,532  |   |           |   | 1,532  |                   |  |   | 1,532    |    |  |          | 1,532   |    |             |   |       |       |  |   | 6,127  |   |  |   | 12,255 
|NOW deposits(3)                                                                               |  |                                                | 1,187  |   |           |   | 1,187  |                   |  |   | 1,187    |    |  |          | 1,187   |    |             |   |       |       |  |   | 14,239 |   |  |   | 18,987 
|Certificate accounts                                                                          |  |                                                | 35,440 |   |           |   | 20,576 |                   |  |   | 50,970   |    |  |          | 25,409  |    |             |   | 1,662  |       |  |   |       |   |  |   | 134,057
|FHLB advances                                                                                 |  |                                                | 5,355  |   |           |   | 8,000  |                   |  |   | 4,000    |    |  |          | 72,539  |    |             |   | 11,000 |       |  |   | 21,227 |   |  |   | 122,121
|Subordinated debt                                                                             |  |                                                | 3,093  |   |           |   |       |                   |  |   |         |    |  |          |        |    |             |   |       |       |  |   |       |   |  |   | 3,093  
|                                                                                              |  |                                                |        |   |           |   |        |                   |  |   |          |    |  |          |         |    |             |   |        |       |  |   |        |   |  |   |        
|Total interest-bearing liabilities                                                            |  |                                                | 50,129 |   |           |   | 34,817 |                   |  |   | 61,211   |    |  |          | 104,189 |    |             |   | 12,662 |       |  |   | 83,853 |   |  |   | 346,861
|                                                                                              |  |                                                |        |   |           |   |        |                   |  |   |          |    |  |          |         |    |             |   |        |       |  |   |        |   |  |   |        
|Interest sensitivity gap(5)                                                                   |  | $                                              | 7,523  |   |           | $ | (8,056 | )                 |  | $ | (5,778   | )  |  | $        | 5,265   |    |             | $ | 38,554 |       |  | $ | 7,569  |   |  | $ | 45,077 
|                                                                                              |  |                                                |        |   |           |   |        |                   |  |   |          |    |  |          |         |    |             |   |        |       |  |   |        |   |  |   |        
|Cumulative interest sensitivity gap                                                           |  | $                                              | 7,523  |   |           | $ | (533   | )                 |  | $ | (6,311   | )  |  | $        | (1,046  | )  |             | $ | 37,508 |       |  | $ | 45,077 |   |  |   |        
|                                                                                              |  |                                                |        |   |           |   |        |                   |  |   |          |    |  |          |         |    |             |   |        |       |  |   |        |   |  |   |        
|Cumulative interest sensitivity gap as a percentage of total assets                           |  |                                                | 1.81   | % |           |   | (0.13  | )%                |  |   | (1.52    | )% |  |          | (0.25   | )% |             |   | 9.04   | %     |  |   | 10.86  | % |  |   |        
|Cumulative interest sensitivity gap as a percentage of total interest-earning assets          |  |                                                | 1.92   | % |           |   | (0.14  | )%                |  |   | (1.61    | )% |  |          | (0.27   | )% |             |   | 9.57   | %     |  |   | 11.50  | % |  |   |        
|Cumulative interest-earning assets as a percentage of cumulative interest-bearing liabilities |  |                                                | 115.01 | % |           |   | 99.37  | %                 |  |   | 95.68    | %  |  |          | 99.58   | %  |             |   | 114.26 | %     |  |   | 113.00 | % |  |   |        



|(1) | Interest-earning assets are included in the period in which the balances are expected to be redeployed and/or repriced as a result of anticipated prepayments, scheduled rate
adjustments and contractual maturities.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | For the purposes of the gap analysis, the allowance for loan losses and net deferred loan costs and premium have been excluded.
|--- | -------------------------------------------------------------------------------------------------------------------------------

|(3) | Regular savings and NOW account balances have 75% included in the over five-year timeframe; the balance is spread evenly within the four intervals up to and including the
one-to-three year period.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Money market account balances have 50% included in the over five-year timeframe; the balance is spread evenly within the four intervals up to and including the one-to-three year
period.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | Interest sensitivity gap represents the difference between interest-earning assets and interest-bearing liabilities.
|--- | --------------------------------------------------------------------------------------------------------------------

Certain shortcomings are inherent in the method of analysis presented in the GAP table. For example, although certain assets and liabilities may have
similar maturities or periods to repricing, they may react in different degrees to changes in market interest rates. Also, the interest rates on certain types of assets and liabilities may fluctuate in advance of changes in market interest rates,
while interest rates on other types may lag



41



---

##### Table of Contents

behind changes in market rates. Additionally, certain assets such as adjustable-rate loans, have features that restrict changes in interest rates both on a
short-term basis and over the life of the asset. Furthermore, in the event of changes in interest rates, prepayment and early withdrawal levels would likely deviate significantly from those assumed in calculating the table. Finally, the ability of
many borrowers to service their adjustable-rate loans may decrease in the event of an interest rate increase.

Management of Credit Risk

Management considers credit risk to be an important risk factor affecting the financial condition and operating results of the Company. Management
seeks to manage the potential for loss associated with this risk factor through a combination of policies approved by the Companys Board of Directors, the monitoring of compliance with these policies, and the periodic reporting and evaluation
of loans with problem characteristics. Policies relate to the maximum amount that can be granted to a single borrower and such borrowers related interests, the aggregate amount of loans outstanding by type in relation to total assets and
capital, loan concentrations, loan-to-collateral-value ratios, approval limits and other underwriting criteria. Policies also exist with respect to the rating of loans, when loans should be placed in a non-performing status, and the factors that
should be considered in establishing the Companys allowance for loan losses.

Loan Approval Procedures and
Authority.    The Board of Directors annually approves the lending policies and loan approval limits for the Bank. On an annual basis, the Board of Directors ratifies the use of all independent appraisal firms that the Bank
engages. Loans may be approved by loan officers, management, the Loan Committee or the Board of Directors, depending on the type and size of the loan and the borrowers aggregate loan balances with the Bank. Where the borrowers aggregate
loan balances with the Bank are $350,000 and below, individual loan officers (depending on lending limits) may approve loans, and where the borrowers aggregate loan balances with the Bank are between $350,001 and $1,000,000, the loan request
must be approved by the Loan Committee. The Loan Committee is made up of the Chief Executive Officer, Senior Lending Officer, Commercial Loan officers, Commercial Loan Operations Manager and heads of Branch Administration and Residential and
Consumer Lending. Where the borrowers aggregate borrowings with the Bank exceed $1,000,000, the loan request must be approved by the Board of Directors. The Banks lending policy allows, under certain circumstances, the ratification by
the Board of Directors of loan commitments that exceed $1,000,000.

The Bank requires an environmental site assessment to be performed by
an independent professional for all non-residential mortgage loans over $250,000. For all commercial real estate loans, the Bank must properly evaluate environmental risks. It is also the Banks policy to require title and hazard insurance on
all mortgage loans. In addition, the Bank may require borrowers to make payments to a mortgage escrow account for the payment of property taxes. Any exceptions to the Banks loan policies must be made in accordance with the limitations set out
in each policy. Typically, the exception authority ranges from the Vice-President of Branch Administration to the Board of Directors, depending on the size and type of loan involved.

Delinquent Loans, Other Real Estate Owned and Classified Assets

Delinquent
Loans.    The Senior Lending Officer reviews the status of all delinquent loans on an ongoing basis. The actions taken by the Bank with respect to delinquencies vary depending upon the nature of the loan and the period of
delinquency. Notices are generated by the Banks service bureau when a loan is fifteen days past due. Collection letters are used in addition to and as a supplement to telephone calls. Where allowed, late charges are assessed once a loan
becomes past due the required number of days.

On loans secured by one- to four-family residences, the Bank attempts to work out a payment
schedule with the borrower in order to avoid foreclosure. If a satisfactory payment plan is not arranged, the Bank typically refers the loan to legal counsel and foreclosure procedures are initiated after the 120th day of delinquency.



42



---

##### Table of Contents

At any time prior to a sale of the property at foreclosure, foreclosure proceedings will be terminated if the borrower and the Bank are able to work out
a satisfactory payment plan. On loans secured by commercial real estate properties, the Bank also seeks to reach a satisfactory payment plan so as to avoid foreclosure. If a satisfactory payment plan is not arranged, the Bank typically refers the
loan to legal counsel for foreclosure after the loan becomes 120 days past due. Prior to any foreclosure, the Bank requires an updated appraisal of the property.

Other Real Estate Owned.    Property acquired through foreclosure or acceptance of a deed in lieu of foreclosure is classified in the Banks financial statements as other real estate
owned (OREO). When a property is placed in OREO, the excess of the loan balance over the estimated fair value is charged to the allowance for loan losses. Estimated fair value usually represents the sales price a buyer would be willing
to pay on the basis of current market conditions, including normal loan terms from other financial institutions, less estimated costs to sell the property. Management inspects all OREO properties periodically. When a decline in estimated fair value
of a property is deemed to have taken place, management writes down the carrying value by a charge to income. The carrying value of OREO is evaluated by management and reviewed with the Loan Committee on a quarterly basis, taking into consideration
each property in the portfolio and current real estate market conditions. At June 30, 2008, OREO property held by the Bank totaled $3.7 million, an increase of $3.4 million from $306,000 at June 30, 2007. OREO at June 30, 2008 was
comprised of three commercial real estate properties that were acquired through foreclosure since June 30, 2007. The Company sold two commercial real estate properties from OREO for $728,000 during the year ended June 30, 2008.

Classified Assets.    Consistent with regulatory guidelines, the Bank provides for the classification of loans and other
assets considered to be of lesser quality. Such ratings coincide with the Substandard, Doubtful and Loss classifications used by regulators in their examination of financial institutions. Generally, an asset is
considered Substandard if it is inadequately protected by the current net worth and paying capacity of the obligors and/or the collateral pledged. Substandard assets include those characterized by the distinct possibility that the Bank will sustain
some loss if the deficiencies are not corrected. Assets classified as Doubtful have all the weaknesses inherent in assets classified Substandard with the added characteristic that the weaknesses present make collection in full, on the basis of
currently existing facts, highly questionable and improbable. Assets classified as Loss are those considered uncollectible and of such little value that their continuance as assets is not warranted. For classified loans that are determined to be
impaired under generally accepted accounting principles, an allowance is established when, based on current information and events, it is probable that the Bank will be unable to collect the scheduled payments of principal or interest when due
according to the contractual terms of the loan agreement. The Bank reviews its portfolio monthly to determine whether any assets require classification in accordance with applicable regulations.

On the basis of managements review of its assets as of June 30, 2008, the Bank had classified a total of $10.1 million of its loans and other
assets as Substandard and $1.8 million of loans and other assets as Doubtful, and no loans or other assets were classified as Loss as of June 30, 2008. Also at June 30, 2008, loans classified by the Company as Special Mention
amounted to $9.1 million. Assets which do not currently expose the Bank to sufficient risk to warrant classification in one of the aforementioned categories but otherwise possess weaknesses are designated Special Mention.



43



---

##### Table of Contents

Non-Performing Assets.    The table below sets forth the amounts and
categories of non-performing assets in the Banks loan portfolio. Loans are placed on non-accrual status when the collection of principal and/or interest become doubtful. Foreclosed assets include assets acquired in settlement of loans.



|                                             |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |      |   |  |   |      |  
|-------------------------------------------- |  | ---------------------- | ----- | - | ---- | - | ----- | ---- |  | - | ----- | - |  | ---- | ---- | - |  | - | ---- | -
|                                             |  | June 30,               |      
|                                             |  | 2008                   |       |   | 2007 |   |       | 2006 |  |   | 2005  |   |  | 2004 |     
|                                             |  | (Dollars in Thousands) |      
|Non-accruing loans:                          |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |      |   |  |   |      |  
|One- to-four-family residential              |  | $                      | 223   |   |      | $ |      |      |  | $ |      |   |  | $    |     |   |  | $ |     |  
|Commercial and multi-family real estate      |  |                        | 5,579 |   |      |   | 2,378 |      |  |   | 747   |   |  |      |     |   |  |   |     |  
|Consumer                                     |  |                        |      |   |      |   |      |      |  |   |      |   |  |      |     |   |  |   |     |  
|Commercial business loans                    |  |                        |      |   |      |   | 854   |      |  |   | 862   |   |  |      | 90   |   |  |   |     |  
|                                             |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |      |   |  |   |      |  
|Total                                        |  |                        | 5,802 |   |      |   | 3,232 |      |  |   | 1,609 |   |  |      | 90   |   |  |   |     |  
|                                             |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |      |   |  |   |      |  
|Accruing loans delinquent more than 90 days: |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |      |   |  |   |      |  
|One- to four-family residential              |  |                        |      |   |      |   |      |      |  |   | 420   |   |  |      |     |   |  |   |     |  
|Commercial and multi-family real estate      |  |                        |      |   |      |   | 1,500 |      |  |   |      |   |  |      |     |   |  |   |     |  
|Consumer                                     |  |                        |      |   |      |   |      |      |  |   |      |   |  |      |     |   |  |   |     |  
|Commercial business loans                    |  |                        |      |   |      |   | 48    |      |  |   |      |   |  |      |     |   |  |   |     |  
|                                             |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |      |   |  |   |      |  
|Total                                        |  |                        |      |   |      |   | 1,548 |      |  |   | 420   |   |  |      |     |   |  |   |     |  
|                                             |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |      |   |  |   |      |  
|Foreclosed assets                            |  |                        | 3,684 |   |      |   | 306   |      |  |   |      |   |  |      |     |   |  |   |     |  
|                                             |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |      |   |  |   |      |  
|Total non-performing assets                  |  | $                      | 9,486 |   |      | $ | 5,086 |      |  | $ | 2,029 |   |  | $    | 90   |   |  | $ |     |  
|                                             |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |      |   |  |   |      |  
|Total as a percentage of total assets        |  |                        | 2.28  | % |      |   | 1.23  | %    |  |   | 0.50  | % |  |      | 0.03 | % |  |   | 0.00 | %

Non-performing assets at June 30, 2008 were $9.5 million, or 2.28% of total assets, compared
with $5.1 million, or 1.23% of total assets at June 30, 2007. Non-accrual loans at June 30, 2008 included eight commercial real estate loan relationships totaling $4.6 million, four commercial business loan relationships totaling $997,000
and one residential loan for $223,000. All of these loans were added to non-accrual status since June 30, 2007, and required a corresponding valuation allowance of $113,000.

There were no accruing loans that were considered troubled debt restructurings (which involve forgiving a portion of interest or principal on any loans,
deferring payments or making loans at a rate materially less than that of market rates) at June 30, 2008, 2007, 2006, 2005 or 2004.

Allowance for
Loan Losses

The allowance for loan losses is established through provisions for loan losses based on managements on-going
evaluation of the risks inherent in the Banks loan portfolio. The allowance for loan losses is maintained at an amount management considers adequate to cover estimated losses in its loan portfolio that are deemed probable and estimable based
on information currently known to management. While management believes that, based on information currently available, the allowance for loan losses is sufficient to cover losses inherent 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. In addition, the Federal Deposit Insurance Corporation (FDIC), as an integral part of their examination process, periodically reviews
the Banks allowance for loan losses. The FDIC may require the Bank to adjust the allowance for loan losses based upon judgments different from those of management.

The allowance for loan losses consists of allocated, general and unallocated components. The allocated component of the allowance relates to loans that are evaluated for impairment and classified as either



44



---

##### Table of Contents

substandard, doubtful or loss in accordance with the Banks internal grading system. The Bank generally evaluates individual commercial, commercial real
estate, construction and delinquent residential loans for impairment. A loan is considered impaired when, based on current information and events, it is probable that the Bank will be unable to collect the scheduled payments of principal or interest
when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when
due. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons
for the delay, the borrowers prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis using the fair value of existing collateral or the present value
of expected future cash flows. Smaller balance, homogeneous loans, such as consumer loans and certain small business loans, are grouped into pools based on delinquency level and an allowance amount is allocated based on historical loss percentages.

The general component of the allowance is determined using a formula-based approach applied to groups of loans that possess similar risk
characteristics. The level of allowance allocated to each group is then determined by management applying a loss factor that estimates the amount of probable loss inherent in each category. The assigned loss factor is based on an assessment of the
probability of loss due to the following risk factors: (i) the level and trends in loan delinquencies and impaired loans; (ii) the level and trends in loan charge-offs and recoveries; (iii) the trends in volume and terms of loans;
(iv) the effects of changes in risk selection and underwriting standards and other changes in lending policies, procedures and practices; (v) the experience, ability and depth of lending management and staff; (vi) national and local
economic conditions; (vii) industry and geographic conditions; and (viii) the effects of changes in credit concentrations.

A
portion of the allowance for loan losses is not allocated to any specific category of the loan portfolio. This unallocated portion, which generally represents an insignificant portion of the total allowance, takes into consideration the nature of
the loan loss estimation process and the variability in the risk factors discussed above. The evaluation of the inherent loss resulting from these factors involves a higher degree of uncertainty because they are not identified with specific problem
loans or portfolio categories. When an evaluation of these conditions signifies a change in the level of risk, the Bank adjusts the unallocated portion of the allowance. Although the unallocated portion of the allowance is provided to absorb losses
in excess of the amounts allocated to specific lending categories, both allocated and unallocated components are available to absorb losses in any loan category.

For the year ended June 30, 2008, the Banks provision for loan losses was $5.0 million, which was $4.4 million higher than the $643,000 recorded for the year ended June 30, 2007. The allowance for loan
losses as a percentage of total loans was 1.00% at June 30, 2008, as compared to 0.94% at June 30, 2007. This years higher loan loss provision and increase in allowance as a percentage of total loans were based primarily on
managements assessment of several key factors, including internal loan review classifications reflecting commercial relationships deemed by the Company to be impaired, historical loss experience, changes in portfolio size and composition, and
current economic conditions. The valuation allowance related to impaired loans totaled $158,000 at June 30, 2008 compared with $320,000 at June 30, 2007.



45



---

##### Table of Contents

The following table sets forth activity in the Banks allowance for loan losses for the years
indicated.



|                                                                                           |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|------------------------------------------------------------------------------------------ |  | ---------------------- | ----- | - | ---- | - | ----- | ---- |  | - | ----- | - |  | ---- | ----- | - |  | - | ----- | -
|                                                                                           |  | Year Ended June 30,    |      
|                                                                                           |  | 2008                   |       |   | 2007 |   |       | 2006 |  |   | 2005  |   |  | 2004 |      
|                                                                                           |  | (Dollars in Thousands) |      
|Balance at beginning of year                                                               |  | $                      | 3,144 |   |      | $ | 2,870 |      |  | $ | 2,506 |   |  | $    | 2,133 |   |  | $ | 1,745 |  
|Charge-offs:                                                                               |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|One- to four-family residential                                                            |  |                        |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   | 8     |  
|Commercial and multi-family real estate                                                    |  |                        | 159   |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Commercial construction                                                                    |  |                        | 3,411 |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Consumer                                                                                   |  |                        | 56    |   |      |   | 55    |      |  |   | 11    |   |  |      | 11    |   |  |   | 46    |  
|Commercial business loans                                                                  |  |                        | 1,303 |   |      |   | 359   |      |  |   | 19    |   |  |      | 57    |   |  |   | 53    |  
|                                                                                           |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|Total charge-offs                                                                          |  |                        | 4,929 |   |      |   | 414   |      |  |   | 30    |   |  |      | 68    |   |  |   | 107   |  
|                                                                                           |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|Recoveries:                                                                                |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|One- to four-family residential                                                            |  |                        |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   | 8     |  
|Commercial and multi-family real estate                                                    |  |                        | 36    |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Commercial construction                                                                    |  |                        | 3     |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Consumer                                                                                   |  |                        | 7     |   |      |   | 16    |      |  |   | 6     |   |  |      | 14    |   |  |   | 7     |  
|Commercial business loans                                                                  |  |                        | 46    |   |      |   | 29    |      |  |   | 15    |   |  |      |      |   |  |   | 51    |  
|                                                                                           |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|Total recoveries                                                                           |  |                        | 92    |   |      |   | 45    |      |  |   | 21    |   |  |      | 14    |   |  |   | 66    |  
|                                                                                           |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|Net charge-offs                                                                            |  |                        | 4,837 |   |      |   | 369   |      |  |   | 9     |   |  |      | 54    |   |  |   | 41    |  
|Provision for loan losses                                                                  |  |                        | 5,000 |   |      |   | 643   |      |  |   | 373   |   |  |      | 427   |   |  |   | 429   |  
|                                                                                           |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|Balance at end of year                                                                     |  | $                      | 3,307 |   |      | $ | 3,144 |      |  | $ | 2,870 |   |  | $    | 2,506 |   |  | $ | 2,133 |  
|                                                                                           |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|Percentage of net charge-offs during the year to average loans outstanding during the year |  |                        | 1.46  | % |      |   | 0.11  | %    |  |   | 0.00  | % |  |      | 0.02  | % |  |   | 0.02  | %
|Percentage of net charge-offs during the year to average non-performing loans              |  |                        | 58.76 | % |      |   | 12.83 | %    |  |   | 1.18  | % |  |      | 78.26 | % |  |   | 23.50 | %
|Percentage of allowance for loan losses to loans at end of year                            |  |                        | 1.00  | % |      |   | 0.94  | %    |  |   | 0.88  | % |  |      | 0.90  | % |  |   | 0.90  | %

The distribution of the Banks allowance for losses on loans at the dates indicated is
summarized in the table below. For the purposes of this table, the unallocated portion of the allowance for losses has been distributed on a weighted average basis to the individual loan categories listed in the table.



|                                        |  |                             |       |                                             |        |   |                             |      |                                             |  |        |                             |  |                                             |       |  |                             |   |                                             |   |       |                             |        |                                             |  |   |       |  |        |  
|--------------------------------------- |  | --------------------------- | ----- | ------------------------------------------- | ------ | - | --------------------------- | ---- | ------------------------------------------- |  | ------ | --------------------------- |  | ------------------------------------------- | ----- |  | --------------------------- | - | ------------------------------------------- | - | ----- | --------------------------- | ------ | ------------------------------------------- |  | - | ----- |  | ------ | -
|                                        |  | June 30,                    |      
|                                        |  | 2008                        |       |                                             | 2007   |   |                             | 2006 |                                             |  | 2005   |                             |  | 2004                                        |      
|                                        |  | Amount ofLoan LossAllowance |       | Percent ofLoans ineachCategoryto TotalLoans |        |   | Amount ofLoan LossAllowance |      | Percent ofLoans ineachCategoryto TotalLoans |  |        | Amount ofLoan LossAllowance |  | Percent ofLoans ineachCategoryto TotalLoans |       |  | Amount ofLoan LossAllowance |   | Percent ofLoans ineachCategoryto TotalLoans |   |       | Amount ofLoan LossAllowance |        | Percent ofLoans ineachCategoryto TotalLoans | 
|                                        |  | (Dollars in Thousands)      |      
|One- to four-family residential         |  | $                           | 192   |                                             | 51.99  | % |                             | $    | 488                                         |  | 45.01  | %                           |  | $                                           | 467   |  | 47.13                       | % |                                             | $ | 445   |                             | 51.81  | %                                           |  | $ | 491   |  | 55.11  | %
|Residential construction                |  |                             | 4     |                                             | 0.59   |   |                             |      | 15                                          |  | 1.37   |                             |  |                                             | 17    |  | 1.71                        |   |                                             |   | 13    |                             | 1.46   |                                             |  |   | 13    |  | 0.61   |  
|Commercial and multi-family real estate |  |                             | 1,372 |                                             | 26.34  |   |                             |      | 1,164                                       |  | 29.11  |                             |  |                                             | 1,239 |  | 27.45                       |   |                                             |   | 1,081 |                             | 24.69  |                                             |  |   | 857   |  | 22.44  |  
|Commercial construction                 |  |                             | 810   |                                             | 5.58   |   |                             |      | 435                                         |  | 7.36   |                             |  |                                             | 465   |  | 6.72                        |   |                                             |   | 255   |                             | 4.44   |                                             |  |   | 218   |  | 4.29   |  
|Home equity and second mortgages        |  |                             | 63    |                                             | 6.95   |   |                             |      | 108                                         |  | 7.11   |                             |  |                                             | 114   |  | 7.58                        |   |                                             |   | 114   |                             | 7.90   |                                             |  |   | 116   |  | 8.19   |  
|Consumer loans                          |  |                             | 8     |                                             | 0.25   |   |                             |      | 11                                          |  | 0.30   |                             |  |                                             | 11    |  | 0.30                        |   |                                             |   | 11    |                             | 0.42   |                                             |  |   | 11    |  | 0.49   |  
|Commercial business loans               |  |                             | 858   |                                             | 8.30   |   |                             |      | 923                                         |  | 9.74   |                             |  |                                             | 557   |  | 9.11                        |   |                                             |   | 587   |                             | 9.28   |                                             |  |   | 427   |  | 8.87   |  
|                                        |  |                             |       |                                             |        |   |                             |      |                                             |  |        |                             |  |                                             |       |  |                             |   |                                             |   |       |                             |        |                                             |  |   |       |  |        |  
|Total                                   |  | $                           | 3,307 |                                             | 100.00 | % |                             | $    | 3,144                                       |  | 100.00 | %                           |  | $                                           | 2,870 |  | 100.00                      | % |                                             | $ | 2,506 |                             | 100.00 | %                                           |  | $ | 2,133 |  | 100.00 | %
|                                        |  |                             |       |                                             |        |   |                             |      |                                             |  |        |                             |  |                                             |       |  |                             |   |                                             |   |       |                             |        |                                             |  |   |       |  |        |  



46



---

##### Table of Contents

Impact of Inflation and Changing Prices

The Consolidated Financial Statements and Notes thereto presented herein have been prepared in accordance with accounting principles generally accepted in
the United States of America, which require the measurement of financial position and operating results in terms of historical dollar amounts without considering the changes in the relative purchasing power of money over time due to inflation. The
impact of inflation is reflected in the increased cost of the Companys operations. Unlike industrial companies, nearly all of the assets and liabilities of the Company are monetary in nature. As a result, interest rates have a greater impact
on the Companys performance than do the effects of general levels of inflation. Interest rates do not necessarily move in the same direction or to the same extent as the price of goods and services.



47



---

##### Table of Contents

COMPARISON OF OPERATING RESULTS FOR THE FISCAL YEARS ENDED

JUNE 30, 2008 AND JUNE 30, 2007

The
Companys results of operations depend primarily on its net interest income, which is the difference between the income earned on the Companys loan and securities portfolios and its cost of funds, consisting of the interest paid on
deposits and borrowings. Results of operations are also affected by the Companys provision for loan losses, gains and losses from sales of securities and loans, fee income and non-interest expenses. The Companys non-interest expenses
consist principally of salaries and employee benefits, occupancy, equipment, data processing, advertising and other operating expenses. Results of operations are also significantly affected by general economic and competitive conditions, changes in
interest rates, as well as government policies and actions of regulatory authorities. Future changes in applicable law, regulations or government policies may materially affect the Company.

For the year ended June 30, 2008, the Company incurred a net loss of $2.6 million as compared with net income of $1.2 million earned for the year
ended June 30, 2007. The decrease in net income was due to a decrease in net interest income of $267,000, or 2.4%, an increase in the loan loss provision of $4.4 million, and an increase in operating expenses of $1.4 million, or 13.1%.
Partially offsetting these decreases to income were higher other operating income of $31,000, or 1.5%, and a lower provision for income taxes of $2.1 million.

Basic and diluted loss per share were $1.61 for the year ended June 30, 2008 as compared to a basic and diluted earnings per share of $0.76 and $0.75, respectively for the year ended June 30, 2007. The
return on average stockholders equity was a negative 8.94% for the year ended June 30, 2008 compared to a positive 4.28% for the prior year. The return on average assets was a negative 0.64% and a positive 0.31% for the years ended
June 30, 2008 and 2007, respectively.

Net Interest Income

Net interest income represents the difference between interest income on interest-earning assets and interest expense on interest-bearing liabilities. Net interest income also depends on the relative amounts of
interest-earning assets and interest-bearing liabilities and the interest rates earned or paid on them.

Net interest income for the year
ended June 30, 2008 decreased $267,000, or 2.4%, from the prior year. The decline in net interest income was primarily due to a decrease of 21 basis points in the yield on interest-earning assets to 6.05% and a $2.2 million decrease in net
average interest-earning assets to $45.5 million, partially offset by a decrease of 13 basis points in the cost of interest-bearing liabilities to 3.75%. Also contributing to the decrease in net interest income for the year ended June 30, 2008
as compared to the same period last year were a decline in average core deposits of $7.9 million, which were replaced with higher cost certificates of deposit and borrowings, and the higher levels of non-performing loans. In addition, the Bank
reversed $427,000 of accrued interest as a result of interest previously accrued but not collected on loans placed on non-accrual status that was reversed against current period interest income in the year ended June 30, 2008.

While a declining short-term rate environment resulted in decreases in asset yields and liability costs, this change in market interest rates
disproportionately affected the Companys net interest income, as a portion of the Companys earning assets yields have fallen faster than cost on interest bearing liabilities. This effect resulted in a decrease in the interest rate spread
(the difference between yields earned on earning assets and rates paid on deposits and borrowings) of 8 basis points to 2.30% and a decrease in interest rate margin (net interest income divided by average earning assets) of 11 basis points to 2.75%
for the year ended June 30, 2008, compared with last year.



48



---

##### Table of Contents

Average Balance Sheet.    The following table presents, for the periods
indicated, the total dollar amount of interest income from average interest-earning assets and the resultant yields, as well as the amount of interest expense on average interest-bearing liabilities, expressed both in dollars and rates. No tax
equivalent adjustments were made. All average balances are monthly average balances. Non-accruing loans, if any, have been included in the table.



|                                                                        |  |                        |         |                     |      |        |            |      |      |                |  |                     |         |  |            |        |   |                |      |                     |  |   |            |  |   |        |   |  |      |  
|----------------------------------------------------------------------- |  | ---------------------- | ------- | ------------------- | ---- | ------ | ---------- | ---- | ---- | -------------- |  | ------------------- | ------- |  | ---------- | ------ | - | -------------- | ---- | ------------------- |  | - | ---------- |  | - | ------ | - |  | ---- | -
|                                                                        |  | Year Ended June 30,    |        
|                                                                        |  | 2008                   |         |                     | 2007 |        |            | 2006 |     
|                                                                        |  | AverageBalance         |         | InterestEarned/Paid |      |        | Yield/Rate |      |      | AverageBalance |  | InterestEarned/Paid |         |  | Yield/Rate |        |   | AverageBalance |      | InterestEarned/Paid |  |   | Yield/Rate | 
|                                                                        |  | (Dollars in Thousands) |        
|Interest-earning assets:                                                |  |                        |         |                     |      |        |            |      |      |                |  |                     |         |  |            |        |   |                |      |                     |  |   |            |  |   |        |   |  |      |  
|Loans (1)                                                               |  | $                      | 331,519 |                     | $    | 20,438 |            |      | 6.16 | %              |  | $                   | 327,173 |  | $          | 21,101 |   |                | 6.45 | %                   |  | $ | 295,802    |  | $ | 18,017 |   |  | 6.09 | %
|Securities (2)                                                          |  |                        | 57,903  |                     |      | 3,187  |            |      | 5.50 |                |  |                     | 59,348  |  |            | 3,095  |   |                | 5.22 |                     |  |   | 56,624     |  |   | 2,749  |   |  | 4.85 |  
|Short-term investments                                                  |  |                        | 2,668   |                     |      | 83     |            |      | 3.11 |                |  |                     | 685     |  |            | 35     |   |                | 5.11 |                     |  |   | 112        |  |   | 5      |   |  | 4.46 |  
|                                                                        |  |                        |         |                     |      |        |            |      |      |                |  |                     |         |  |            |        |   |                |      |                     |  |   |            |  |   |        |   |  |      |  
|Total interest-earning assets                                           |  |                        | 392,090 |                     |      | 23,708 |            |      | 6.05 |                |  |                     | 387,206 |  |            | 24,231 |   |                | 6.26 |                     |  |   | 352,538    |  |   | 20,771 |   |  | 5.89 |  
|                                                                        |  |                        |         |                     |      |        |            |      |      |                |  |                     |         |  |            |        |   |                |      |                     |  |   |            |  |   |        |   |  |      |  
|Non-interest-earning assets                                             |  |                        | 22,628  |                     |      |        |            |      |      |                |  |                     | 19,555  |  |            |        |   |                |      |                     |  |   | 19,621     |  |   |        |   |  |      |  
|                                                                        |  |                        |         |                     |      |        |            |      |      |                |  |                     |         |  |            |        |   |                |      |                     |  |   |            |  |   |        |   |  |      |  
|Total assets                                                            |  | $                      | 414,718 |                     |      |        |            |      |      |                |  | $                   | 406,761 |  |            |        |   |                |      |                     |  | $ | 372,159    |  |   |        |   |  |      |  
|                                                                        |  |                        |         |                     |      |        |            |      |      |                |  |                     |         |  |            |        |   |                |      |                     |  |   |            |  |   |        |   |  |      |  
|Interest-bearing liabilities:                                           |  |                        |         |                     |      |        |            |      |      |                |  |                     |         |  |            |        |   |                |      |                     |  |   |            |  |   |        |   |  |      |  
|Savings deposits                                                        |  | $                      | 53,836  |                     |      | 828    |            |      | 1.54 |                |  | $                   | 54,825  |  |            | 1,040  |   |                | 1.90 |                     |  | $ | 47,105     |  |   | 601    |   |  | 1.28 |  
|Money market deposits                                                   |  |                        | 11,613  |                     |      | 199    |            |      | 1.71 |                |  |                     | 15,573  |  |            | 270    |   |                | 1.73 |                     |  |   | 27,725     |  |   | 449    |   |  | 1.62 |  
|NOW accounts                                                            |  |                        | 19,395  |                     |      | 29     |            |      | 0.15 |                |  |                     | 22,140  |  |            | 39     |   |                | 0.18 |                     |  |   | 28,294     |  |   | 48     |   |  | 0.17 |  
|Certificates of deposit                                                 |  |                        | 126,358 |                     |      | 5,568  |            |      | 4.41 |                |  |                     | 118,774 |  |            | 5,360  |   |                | 4.51 |                     |  |   | 105,926    |  |   | 3,584  |   |  | 3.38 |  
|Brokered certificates of deposit                                        |  |                        | 9,206   |                     |      | 480    |            |      | 5.21 |                |  |                     | 12,133  |  |            | 640    |   |                | 5.27 |                     |  |   | 2,496      |  |   | 124    |   |  | 4.97 |  
|                                                                        |  |                        |         |                     |      |        |            |      |      |                |  |                     |         |  |            |        |   |                |      |                     |  |   |            |  |   |        |   |  |      |  
|Total interest-bearing deposits                                         |  |                        | 220,408 |                     |      | 7,104  |            |      | 3.23 |                |  |                     | 223,445 |  |            | 7,349  |   |                | 3.29 |                     |  |   | 211,546    |  |   | 4,806  |   |  | 2.27 |  
|                                                                        |  |                        |         |                     |      |        |            |      |      |                |  |                     |         |  |            |        |   |                |      |                     |  |   |            |  |   |        |   |  |      |  
|Borrowings and subordinated debt                                        |  |                        | 126,161 |                     |      | 5,883  |            |      | 4.66 |                |  |                     | 116,072 |  |            | 5,894  |   |                | 5.01 |                     |  |   | 93,583     |  |   | 4,370  |   |  | 4.61 |  
|                                                                        |  |                        |         |                     |      |        |            |      |      |                |  |                     |         |  |            |        |   |                |      |                     |  |   |            |  |   |        |   |  |      |  
|Total interest-bearing liabilities                                      |  |                        | 346,569 |                     |      | 12,987 |            |      | 3.75 |                |  |                     | 339,517 |  |            | 13,243 |   |                | 3.88 |                     |  |   | 305,129    |  |   | 9,176  |   |  | 2.99 |  
|                                                                        |  |                        |         |                     |      |        |            |      |      |                |  |                     |         |  |            |        |   |                |      |                     |  |   |            |  |   |        |   |  |      |  
|Demand deposits                                                         |  |                        | 36,034  |                     |      |        |            |      |      |                |  |                     | 36,258  |  |            |        |   |                |      |                     |  |   | 38,044     |  |   |        |   |  |      |  
|Other non-interest bearing liabilities                                  |  |                        | 2,484   |                     |      |        |            |      |      |                |  |                     | 1,818   |  |            |        |   |                |      |                     |  |   | 1,710      |  |   |        |   |  |      |  
|Stockholders equity                                                    |  |                        | 29,631  |                     |      |        |            |      |      |                |  |                     | 29,168  |  |            |        |   |                |      |                     |  |   | 27,276     |  |   |        |   |  |      |  
|                                                                        |  |                        |         |                     |      |        |            |      |      |                |  |                     |         |  |            |        |   |                |      |                     |  |   |            |  |   |        |   |  |      |  
|Total liabilities and stockholders equity                              |  | $                      | 414,718 |                     |      |        |            |      |      |                |  | $                   | 406,761 |  |            |        |   |                |      |                     |  | $ | 372,159    |  |   |        |   |  |      |  
|                                                                        |  |                        |         |                     |      |        |            |      |      |                |  |                     |         |  |            |        |   |                |      |                     |  |   |            |  |   |        |   |  |      |  
|Net interest income                                                     |  |                        |         |                     | $    | 10,721 |            |      |      |                |  |                     |         |  | $          | 10,988 |   |                |      |                     |  |   |            |  | $ | 11,595 |   |  |      |  
|                                                                        |  |                        |         |                     |      |        |            |      |      |                |  |                     |         |  |            |        |   |                |      |                     |  |   |            |  |   |        |   |  |      |  
|Net interest rate spread                                                |  |                        |         |                     |      |        |            |      | 2.30 | %              |  |                     |         |  |            |        |   |                | 2.38 | %                   |  |   |            |  |   |        |   |  | 2.90 | %
|Net earning assets                                                      |  | $                      | 45,521  |                     |      |        |            |      |      |                |  | $                   | 47,689  |  |            |        |   |                |      |                     |  | $ | 47,409     |  |   |        |   |  |      |  
|                                                                        |  |                        |         |                     |      |        |            |      |      |                |  |                     |         |  |            |        |   |                |      |                     |  |   |            |  |   |        |   |  |      |  
|Net interest margin                                                     |  |                        |         |                     |      |        |            |      | 2.73 | %              |  |                     |         |  |            |        |   |                | 2.84 | %                   |  |   |            |  |   |        |   |  | 3.31 | %
|Average interest-earning assets to average interest-bearing liabilities |  |                        |         |                     |      | 113.13 | %          |      |      |                |  |                     |         |  |            | 114.05 | % |                |      |                     |  |   |            |  |   | 115.54 | % |  |      |  



|(1) | Calculated net of deferred loan costs and premium and allowance for loan losses.
|--- | --------------------------------------------------------------------------------

|(2) | Securities include securities available for sale and held to maturity and FHLB stock.
|--- | -------------------------------------------------------------------------------------



49



---

##### Table of Contents

Rate/Volume Analysis.    The following table presents the approximate dollar
amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. It distinguishes between the changes related to outstanding balances and those due to the changes in interest
rates. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to (i) changes in volume (i.e., changes in volume multiplied by old rate) and (ii) changes in rate (i.e.,
changes in rate multiplied by old volume). For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been allocated proportionately to the change due to volume and the change due to rate.



|                                 |  |                                   |      |   |                                   |   |      |                           |        |   |                         |      |  |   |       |   |  |   |       |   |  |   |       |  
|-------------------------------- |  | --------------------------------- | ---- | - | --------------------------------- | - | ---- | ------------------------- | ------ | - | ----------------------- | ---- |  | - | ----- | - |  | - | ----- | - |  | - | ----- | -
|                                 |  | Years Ended June 30,2008 vs. 2007 |      |   | Years Ended June 30,2007 vs. 2006 |  
|                                 |  | Increase (Decrease)Due to         |      |   | TotalIncrease(Decrease)           |   |      | Increase (Decrease)Due to |        |   | TotalIncrease(Decrease) |     
|                                 |  | Volume                            |      |   | Rate                              |   |      |                           | Volume |   |                         | Rate |  |  
|                                 |  | (Dollars in Thousands)            |     
|Interest and dividend income:    |  |                                   |      |   |                                   |   |      |                           |        |   |                         |      |  |   |       |   |  |   |       |   |  |   |       |  
|Loans                            |  | $                                 | 281  |   |                                   | $ | (944 | )                         |        | $ | (663                    | )    |  | $ | 1,980 |   |  | $ | 1,104 |   |  | $ | 3,084 |  
|Securities                       |  |                                   | (75  | ) |                                   |   | 167  |                           |        |   | 92                      |      |  |   | 134   |   |  |   | 212   |   |  |   | 346   |  
|Short-term investments           |  |                                   | 67   |   |                                   |   | (19  | )                         |        |   | 48                      |      |  |   | 29    |   |  |   | 1     |   |  |   | 30    |  
|                                 |  |                                   |      |   |                                   |   |      |                           |        |   |                         |      |  |   |       |   |  |   |       |   |  |   |       |  
|Total                            |  |                                   | 273  |   |                                   |   | (796 | )                         |        |   | (523                    | )    |  |   | 2,143 |   |  |   | 1,317 |   |  |   | 3,460 |  
|                                 |  |                                   |      |   |                                   |   |      |                           |        |   |                         |      |  |   |       |   |  |   |       |   |  |   |       |  
|Interest expense:                |  |                                   |      |   |                                   |   |      |                           |        |   |                         |      |  |   |       |   |  |   |       |   |  |   |       |  
|Savings deposits                 |  |                                   | (19  | ) |                                   |   | (193 | )                         |        |   | (212                    | )    |  |   | 111   |   |  |   | 328   |   |  |   | 439   |  
|Money market deposits            |  |                                   | (68  | ) |                                   |   | (3   | )                         |        |   | (71                     | )    |  |   | (208  | ) |  |   | 29    |   |  |   | (179  | )
|NOW accounts                     |  |                                   | (4   | ) |                                   |   | (6   | )                         |        |   | (10                     | )    |  |   | (12   | ) |  |   | 3     |   |  |   | (9    | )
|Certificates of deposit          |  |                                   | 331  |   |                                   |   | (123 | )                         |        |   | 208                     |      |  |   | 473   |   |  |   | 1,303 |   |  |   | 1,776 |  
|Brokered certificates of deposit |  |                                   | (153 | ) |                                   |   | (7   | )                         |        |   | (160                    | )    |  |   | 508   |   |  |   | 8     |   |  |   | 516   |  
|Borrowings and subordinated debt |  |                                   | 444  |   |                                   |   | (455 | )                         |        |   | (11                     | )    |  |   | 1,120 |   |  |   | 404   |   |  |   | 1,524 |  
|                                 |  |                                   |      |   |                                   |   |      |                           |        |   |                         |      |  |   |       |   |  |   |       |   |  |   |       |  
|Total                            |  |                                   | 531  |   |                                   |   | (787 | )                         |        |   | (256                    | )    |  |   | 1,992 |   |  |   | 2,075 |   |  |   | 4,067 |  
|                                 |  |                                   |      |   |                                   |   |      |                           |        |   |                         |      |  |   |       |   |  |   |       |   |  |   |       |  
|Net interest income              |  | $                                 | (258 | ) |                                   | $ | (9   | )                         |        | $ | (267                    | )    |  | $ | 151   |   |  | $ | (758  | ) |  | $ | (607  | )
|                                 |  |                                   |      |   |                                   |   |      |                           |        |   |                         |      |  |   |       |   |  |   |       |   |  |   |       |  

Interest and Dividend Income.    Total interest and dividend income for
the year ended June 30, 2008 was $23.7 million, which was $523,000, or 2.2%, lower than the year ended June 30, 2007. The lower interest and dividend income was the result of a decrease in yield on average interest-earning assets of 21
basis points to 6.05% offset by an increase in average interest-earning assets of $4.9 million to $392.1 million.

Interest and fees on
loans decreased $663,000, or 3.1%, for the year ended June 30, 2008 compared with the year ended June 30, 2007. Average net loans increased $4.3 million, or 1.3%, to $331.5 million and the yield on net loans decreased 28 basis points to
6.16%, respectively. The decrease in yield on loans reflects the decrease over the past year in index rates used to set interest rates for new loans and for loan re-pricing, particularly home equity and certain commercial loans which are tied to
prime and re-price daily or monthly. Interest and dividends on securities increased $92,000, or 3.0%, for the year ended June 30, 2008. The average securities portfolio balance decreased $1.4 million this year, while the yield on the securities
portfolio increased 28 basis points to 5.50%. The increase in the yield on securities reflects mortgage-backed securities and equities with higher yields and dividends that were purchased during the year.

As a result of the elimination of the dividends paid on the FNMA and FHLMC preferred stock, the Companys net interest income for periods ending
after June 30, 2008 will be adversely affected. The Companys results of the fiscal year ended June 30, 2008 reflected net interest income of $10.7 million and would have been $10.4 million if the payment of the dividends on the FNMA
and FHLMC preferred stock had stopped as of July 1, 2007. See Recent Developments, above.



50



---

##### Table of Contents

Interest Expense.    Total interest expense decreased $256,000, or 1.9%, for
the year ended June 30, 2008 to $13.0 million compared to the prior year. This decline was the result of a decrease in the cost of interest-bearing liabilities of 13 basis points to 3.75% offset by an increase in the average interest-bearing
liabilities of $7.1 million, or 2.1%, to $346.6 million.

Interest expense on deposits decreased $245,000, or 3.3%, to $7.1 million for the
year ended June 30, 2008 compared with the prior year due to lower average deposits of $3.0 million, or 1.4%, and a decrease in average cost of deposits by 7 basis points to 3.22%. The lower cost of deposits reflects the short-term interest
rate environment and the current pricing of deposit products in the marketplace that the Bank operates offset by the higher cost of the certificates of deposit used as supplement to core funding. Interest expense on borrowings and subordinated debt
decreased $11,000, or 0.2% for the year ended June 30, 2008 compared with the prior year. This decrease was primarily the result of the average cost of borrowings decreasing by 35 basis points to 4.66% offset by an increase of $10.1 million, or
8.7%, in average borrowings to fund loan growth and to offset the outflow of deposits.

The Bank intends to emphasize the growth in core
deposits if the need for additional funds arises. In addition, management intends to supplement core funding with borrowings from the FHLB and higher-cost certificates of deposits, subject to the limitations discussed in
Borrowings, above. In the near term, the Bank expects that the favorable interest rate environment will be offset by the continued competition in the pricing of deposits from other financial institutions and the continued lack of
demand for residential and commercial loans. These factors will cause the Banks net interest income and interest rate spread to remain relatively flat for at least the next several quarters.

Provision for Loan Losses

For the year ended
June 30, 2008, the provision for loan losses totaled $5.0 million, an increase of $4.4 million from $643,000 recorded during the same comparable period in 2008. The significant increase in the loan loss provision was the direct result of net
charge-offs totaling $4.9 million and consisted of a $3.5 million charge-off relating to commercial real estate and construction loans and a $1.4 million charge-off relating to other commercial and small business loans. The loan loss provision was
based primarily on managements assessment of several key factors, including internal loan review classifications reflecting commercial loan relationships deemed by the Company to be impaired, historical loss experience, changes in portfolio
size and composition, and current economic conditions. For additional information on the amount of the allowance and the process for evaluating its adequacy, see Financial Condition at June 30, 2008  Allowance for Loan Losses.

Non-Interest Income

Total
non-interest income for the year ended June 30, 2008 increased $32,000, or 1.5%, from last year to $2.1 million. Customer service fees from various deposit products and services increased $167,000, or 15.5%, primarily due to an increased fee
structure. Mortgage banking gains declined $122,000 as a direct result of the decline in residential real estate loans sold in the secondary market. During the year ended June 30, 2008, residential loans sold totaled $6.0 million as compared to
$20.7 million sold during the same period last year. Gains from investments totaled $313,000 for the year ended June 30, 2008, lower than the $378,000 in gains recognized during the year ended June 30, 2007.

Non-Interest Expense

Total non-interest expense
increased $1.4 million, or 13.1%, to $12.1 million for the year ended June 30, 2008 compared with last year. Salaries and benefits expense increased $257,000, or 4.5%, due to an increase in staffing levels and higher employee benefit costs.
Occupancy expense increased $178,000, or 13.1%, and equipment increased $81,000, or 20.9%, for the current fiscal year as a direct result of the consolidation of the



51



---

##### Table of Contents

executive and operations center to a central location within the Companys market area that occurred during the fourth quarter of the previous fiscal
year. Data processing expense increased $290,000, or 30.4%, compared with the same period last year, due to increased data processing and computer software costs to support the Companys growth in operations. Professional fees increased
$206,000, or 40.0%, primarily due to higher legal fees of $92,000 and SOXA Section 404 compliance costs of $76,000. Other general and administrative expenses increased $435,000, or 30.1%, for the year ended June 30, 2008 compared with
previous fiscal year primarily due to expenses associated with problem loans and foreclosed properties of $430,000.

The
operating efficiency ratio (total non-interest expense divided by the sum of net interest income plus total non-interest income) for the year ended June 30, 2008 was 94.31%, compared to the 81.88% for year ended June 30, 2007.

The Company expects that the decrease in its regulatory capital category as of September 30, 2008 discussed elsewhere in this Report will likely
result in a material increase in the Banks deposit insurance premiums and the Companys non-interest expense.

Income Taxes

For the year ended June 30, 2008, income tax benefit totaled $1.6 million as a result of this years pre-tax loss of $4.3
million as compared to an income tax expense of $483,000 on $1.7 million pre-tax income for the same period last year. The effective tax benefit and expense rates were 37.9% and 27.9% for the years ended June 30, 2008 and 2007, respectively.
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. Due to
this years pre-tax loss, tax preference items have resulted in the increase in effective tax benefit rate for the year ended June 30, 2008. On July 3, 2008, Massachusetts Governor Patrick signed into law a bill entitled An Act
Relative to Tax Fairness and Business Competitiveness. Among the provisions of this Act is a reduction of the financial institution tax rate from the current 10.5 percent to 10 percent for years beginning in 2010, 9.5 percent for years
beginning in 2011, and 9 percent for years beginning in 2012. As a result, the tax rate used to compute the deferred tax asset may be reduced for the year ending June 30, 2009. Management estimates the impact to be a reduction in the
net deferred tax asset of approximately $40,000.



|ITEM 7A. | Quantitative and Qualitative Disclosures About Market Risk.
|-------- | -----------------------------------------------------------

Information regarding quantitative and qualitative disclosure about market risk appears under Item 7, Managements Discussion and Analysis of Financial Condition and Results of Operations, under the caption
Asset/Liability Management.



52



---

##### Table of Contents

|ITEM 8. | Financial Statements and Supplementary Data.
|------- | --------------------------------------------

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



|                                                           |  |     
|---------------------------------------------------------- |  | ----
|                                                           |  | Page
|                                                           | 
|Report of Independent Registered Public Accounting Firm    |  | 54  
|                                                           | 
|Consolidated Balance Sheets                                |  | 55  
|                                                           | 
|Consolidated Statements of Operations                      |  | 56  
|                                                           | 
|Consolidated Statements of Changes in Stockholders Equity |  | 57  
|                                                           | 
|Consolidated Statements of Cash Flows                      |  | 58  
|                                                           | 
|Notes to Consolidated Financial Statements                 |  | 59  



53



---

##### Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of

Service Bancorp, Inc.

We have audited the accompanying consolidated balance sheets of Service Bancorp, Inc. and subsidiary as of June 30, 2008 and 2007,
and the related consolidated statements of operations, changes in stockholders equity and cash flows for the years then ended. These consolidated financial statements are the responsibility of the Companys management. Our responsibility
is to express an opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with the
standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the
overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the
consolidated financial statements referred to above present fairly, in all material respects, the financial position of Service Bancorp, Inc. and subsidiary as of June 30, 2008 and 2007, and the results of their operations and their cash flows
for the years then ended, in conformity with accounting principles generally accepted in the United States of America.

As explained in
Note 17 to the consolidated financial statements, subsequent to June 30, 2008, the Company intends to take an other-than-temporary impairment charge which will reduce the Companys and the Banks capital ratios below certain
regulatory thresholds.

LOGO

Boston, Massachusetts

September 25, 2008



54



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS

(Dollars
in Thousands, Except per Share Amounts)



|                                                                                    |  |          |         |   |      |   |         |  
|----------------------------------------------------------------------------------- |  | -------- | ------- | - | ---- | - | ------- | -
|                                                                                    |  | June 30, |        
|                                                                                    |  | 2008     |         |   | 2007 |  
|ASSETS                                                                              |  |          |         |   |      |   |         |  
|Cash and due from banks                                                             |  | $        | 6,767   |   |      | $ | 8,434   |  
|Short-term investments                                                              |  |          | 1,991   |   |      |   | 951     |  
|                                                                                    |  |          |         |   |      |   |         |  
|Total cash and cash equivalents                                                     |  |          | 8,758   |   |      |   | 9,385   |  
|                                                                                    |  |          |         |   |      |   |         |  
|Securities available for sale, at fair value                                        |  |          | 50,301  |   |      |   | 52,346  |  
|Securities held to maturity, at amortized cost                                      |  |          | 1,176   |   |      |   | 1,480   |  
|Federal Home Loan Bank stock, at cost                                               |  |          | 6,530   |   |      |   | 5,871   |  
|Loans                                                                               |  |          | 330,780 |   |      |   | 333,164 |  
|Less allowance for loan losses                                                      |  |          | (3,307  | ) |      |   | (3,144  | )
|                                                                                    |  |          |         |   |      |   |         |  
|Loans, net                                                                          |  |          | 327,473 |   |      |   | 330,020 |  
|                                                                                    |  |          |         |   |      |   |         |  
|Banking premises and equipment, net                                                 |  |          | 4,962   |   |      |   | 5,365   |  
|Accrued interest receivable                                                         |  |          | 1,590   |   |      |   | 1,939   |  
|Net deferred tax asset                                                              |  |          | 2,370   |   |      |   | 1,782   |  
|Bank-owned life insurance                                                           |  |          | 5,223   |   |      |   | 5,026   |  
|Other real estate owned                                                             |  |          | 3,684   |   |      |   | 306     |  
|Other assets                                                                        |  |          | 3,009   |   |      |   | 1,539   |  
|                                                                                    |  |          |         |   |      |   |         |  
|Total assets                                                                        |  | $        | 415,076 |   |      | $ | 415,059 |  
|                                                                                    |  |          |         |   |      |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                |  |          |         |   |      |   |         |  
|Deposits                                                                            |  | $        | 260,768 |   |      | $ | 274,165 |  
|Borrowings                                                                          |  |          | 122,121 |   |      |   | 106,417 |  
|Subordinated debentures                                                             |  |          | 3,093   |   |      |   | 3,093   |  
|Other liabilities                                                                   |  |          | 3,285   |   |      |   | 2,076   |  
|                                                                                    |  |          |         |   |      |   |         |  
|Total liabilities                                                                   |  |          | 389,267 |   |      |   | 385,751 |  
|                                                                                    |  |          |         |   |      |   |         |  
|Commitments and contingencies (Note 13)                                             |  |          |         |   |      |   |         |  
|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 shares issued |  |          | 17      |   |      |   | 17      |  
|Additional paid-in capital                                                          |  |          | 8,351   |   |      |   | 8,475   |  
|Retained earnings                                                                   |  |          | 19,949  |   |      |   | 22,598  |  
|Accumulated other comprehensive loss                                                |  |          | (1,367  | ) |      |   | (427    | )
|Treasury stock, at cost (53,037 and 63,737 shares, respectively)                    |  |          | (1,025  | ) |      |   | (1,203  | )
|Unearned restricted shares (6,927 and 5,952 shares, respectively)                   |  |          | (116    | ) |      |   | (152    | )
|                                                                                    |  |          |         |   |      |   |         |  
|Total stockholders equity                                                          |  |          | 25,809  |   |      |   | 29,308  |  
|                                                                                    |  |          |         |   |      |   |         |  
|Total liabilities and stockholders equity                                          |  | $        | 415,076 |   |      | $ | 415,059 |  
|                                                                                    |  |          |         |   |      |   |         |  

See accompanying notes to consolidated financial statements.



55



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in Thousands, Except Per Share Amounts)



|                                                                      |  |                      |           |   |      |   |          
|--------------------------------------------------------------------- |  | -------------------- | --------- | - | ---- | - | ---------
|                                                                      |  | Years Ended June 30,
|                                                                      |  | 2008                 |           |   | 2007
|Interest and dividend income:                                         |  |                      |           |   |      |   |          
|Interest and fees on loans                                            |  | $                    | 20,438    |   |      | $ | 21,101   
|Interest and dividends on securities and Federal Home Loan Bank stock |  |                      | 3,187     |   |      |   | 3,095    
|Interest on short-term investments                                    |  |                      | 83        |   |      |   | 35       
|                                                                      |  |                      |           |   |      |   |          
|Total interest and dividend income                                    |  |                      | 23,708    |   |      |   | 24,231   
|                                                                      |  |                      |           |   |      |   |          
|Interest expense:                                                     |  |                      |           |   |      |   |          
|Interest on deposits                                                  |  |                      | 7,104     |   |      |   | 7,349    
|Interest on borrowings                                                |  |                      | 5,653     |   |      |   | 5,634    
|Interest on subordinated debentures                                   |  |                      | 230       |   |      |   | 260      
|                                                                      |  |                      |           |   |      |   |          
|Total interest expense                                                |  |                      | 12,987    |   |      |   | 13,243   
|                                                                      |  |                      |           |   |      |   |          
|Net interest income                                                   |  |                      | 10,721    |   |      |   | 10,988   
|Provision for loan losses                                             |  |                      | 5,000     |   |      |   | 643      
|                                                                      |  |                      |           |   |      |   |          
|Net interest income, after provision for loan losses                  |  |                      | 5,721     |   |      |   | 10,345   
|                                                                      |  |                      |           |   |      |   |          
|Non-interest income:                                                  |  |                      |           |   |      |   |          
|Customer service fees                                                 |  |                      | 1,242     |   |      |   | 1,075    
|Mortgage banking gains, net                                           |  |                      | 41        |   |      |   | 163      
|Securities gains, net                                                 |  |                      | 313       |   |      |   | 378      
|Other income                                                          |  |                      | 551       |   |      |   | 499      
|                                                                      |  |                      |           |   |      |   |          
|Total non-interest income                                             |  |                      | 2,147     |   |      |   | 2,115    
|                                                                      |  |                      |           |   |      |   |          
|Non-interest expense:                                                 |  |                      |           |   |      |   |          
|Salaries and employee benefits                                        |  |                      | 5,984     |   |      |   | 5,727    
|Occupancy                                                             |  |                      | 1,538     |   |      |   | 1,360    
|Data processing                                                       |  |                      | 1,244     |   |      |   | 954      
|Equipment                                                             |  |                      | 469       |   |      |   | 388      
|Professional fees                                                     |  |                      | 721       |   |      |   | 515      
|Advertising                                                           |  |                      | 299       |   |      |   | 339      
|Foreclosed real estate                                                |  |                      | 225       |   |      |   |         
|Other general and administrative                                      |  |                      | 1,656     |   |      |   | 1,446    
|                                                                      |  |                      |           |   |      |   |          
|Total non-interest expense                                            |  |                      | 12,136    |   |      |   | 10,729   
|                                                                      |  |                      |           |   |      |   |          
|(Loss) income before income taxes                                     |  |                      | (4,268    | ) |      |   | 1,731    
|Provision (benefit) for income taxes                                  |  |                      | (1,619    | ) |      |   | 483      
|                                                                      |  |                      |           |   |      |   |          
|Net (loss) income                                                     |  | $                    | (2,649    | ) |      | $ | 1,248    
|                                                                      |  |                      |           |   |      |   |          
|Weighted average shares outstanding (basic)                           |  |                      | 1,648,443 |   |      |   | 1,641,579
|                                                                      |  |                      |           |   |      |   |          
|Weighted average shares outstanding (diluted)                         |  |                      | 1,648,443 |   |      |   | 1,662,481
|                                                                      |  |                      |           |   |      |   |          
|(Loss) earnings per share (basic)                                     |  | $                    | (1.61     | ) |      | $ | 0.76     
|                                                                      |  |                      |           |   |      |   |          
|(Loss) earnings per share (diluted)                                   |  | $                    | (1.61     | ) |      | $ | 0.75     
|                                                                      |  |                      |           |   |      |   |          

See accompanying notes to consolidated financial statements.



56



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY

Years Ended June 30, 2008 and 2007

(Dollars in Thousands)



|                                                                                                   |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |        |   |                    |   |        |                          |  |   |       |   |  |   |      |   |  |   |        |  
|-------------------------------------------------------------------------------------------------- |  | ----------- | -- | ------------------------ | - | ----- | ---------------- |  | - | ------------------------------------------ | - |  | ------------- | ------ | - | ------------------ | - | ------ | ------------------------ |  | - | ----- | - |  | - | ---- | - |  | - | ------ | -
|                                                                                                   |  | CommonStock |    | AdditionalPaid-inCapital |   |       | RetainedEarnings |  |   | AccumulatedOtherComprehensiveIncome (Loss) |   |  | TreasuryStock |        |   | UnearnedESOPShares |   |        | UnearnedRestrictedShares |  |   | Total |  
|Balance at June 30, 2006                                                                           |  | $           | 17 |                          | $ | 8,319 |                  |  | $ | 21,350                                     |   |  | $             | (721   | ) |                    | $ | (1,023 | )                        |  | $ | (51   | ) |  | $ | (221 | ) |  | $ | 27,670 |  
|                                                                                                   |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |        |   |                    |   |        |                          |  |   |       |   |  |   |      |   |  |   |        |  
|Comprehensive income:                                                                              |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |        |   |                    |   |        |                          |  |   |       |   |  |   |      |   |  |   |        |  
|Net income                                                                                         |  |             |   |                          |   |      |                  |  |   | 1,248                                      |   |  |               |       |   |                    |   |       |                          |  |   |      |   |  |   |     |   |  |   | 1,248  |  
|Net unrealized gain on securities available for sale, net of taxes and reclassification adjustment |  |             |   |                          |   |      |                  |  |   |                                           |   |  |               | 294    |   |                    |   |       |                          |  |   |      |   |  |   |     |   |  |   | 294    |  
|                                                                                                   |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |        |   |                    |   |        |                          |  |   |       |   |  |   |      |   |  |   |        |  
|Total comprehensive income                                                                         |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |        |   |                    |   |        |                          |  |   |       |   |  |   |      |   |  |   | 1,542  |  
|                                                                                                   |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |        |   |                    |   |        |                          |  |   |       |   |  |   |      |   |  |   |        |  
|Common stock held by ESOP released and committed to be released (5,026 shares)                     |  |             |   |                          |   | 101   |                  |  |   |                                           |   |  |               |       |   |                    |   |       |                          |  |   | 51    |   |  |   |     |   |  |   | 152    |  
|Purchase of treasury stock (7,686 shares)                                                          |  |             |   |                          |   |      |                  |  |   |                                           |   |  |               |       |   |                    |   | (242   | )                        |  |   |      |   |  |   |     |   |  |   | (242   | )
|Stock option exercises (3,400 shares)                                                              |  |             |   |                          |   | (30   | )                |  |   |                                           |   |  |               |       |   |                    |   | 62     |                          |  |   |      |   |  |   |     |   |  |   | 32     |  
|Income tax benefit on options exercised                                                            |  |             |   |                          |   | 27    |                  |  |   |                                           |   |  |               |       |   |                    |   |       |                          |  |   |      |   |  |   |     |   |  |   | 27     |  
|Income tax benefit on restricted stock                                                             |  |             |   |                          |   | 24    |                  |  |   |                                           |   |  |               |       |   |                    |   |       |                          |  |   |      |   |  |   |     |   |  |   | 24     |  
|Stock option compensation expense                                                                  |  |             |   |                          |   | 21    |                  |  |   |                                           |   |  |               |       |   |                    |   |       |                          |  |   |      |   |  |   |     |   |  |   | 21     |  
|Amortization of restricted stock (3,593 shares)                                                    |  |             |   |                          |   | 13    |                  |  |   |                                           |   |  |               |       |   |                    |   |       |                          |  |   |      |   |  |   | 69   |   |  |   | 82     |  
|                                                                                                   |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |        |   |                    |   |        |                          |  |   |       |   |  |   |      |   |  |   |        |  
|Balance at June 30, 2007                                                                           |  |             | 17 |                          |   | 8,475 |                  |  |   | 22,598                                     |   |  |               | (427   | ) |                    |   | (1,203 | )                        |  |   |      |   |  |   | (152 | ) |  |   | 29,308 |  
|                                                                                                   |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |        |   |                    |   |        |                          |  |   |       |   |  |   |      |   |  |   |        |  
|Comprehensive loss:                                                                                |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |        |   |                    |   |        |                          |  |   |       |   |  |   |      |   |  |   |        |  
|Net loss                                                                                           |  |             |   |                          |   |      |                  |  |   | (2,649                                     | ) |  |               |       |   |                    |   |       |                          |  |   |      |   |  |   |     |   |  |   | (2,649 | )
|Net unrealized loss on securities available for sale, net of taxes and reclassification adjustment |  |             |   |                          |   |      |                  |  |   |                                           |   |  |               | (940   | ) |                    |   |       |                          |  |   |      |   |  |   |     |   |  |   | (940   | )
|                                                                                                   |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |        |   |                    |   |        |                          |  |   |       |   |  |   |      |   |  |   |        |  
|Total comprehensive loss                                                                           |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |        |   |                    |   |        |                          |  |   |       |   |  |   |      |   |  |   | (3,589 | )
|                                                                                                   |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |        |   |                    |   |        |                          |  |   |       |   |  |   |      |   |  |   |        |  
|Restricted stock granted (5,000 shares)                                                            |  |             |   |                          |   | (35   | )                |  |   |                                           |   |  |               |       |   |                    |   | 102    |                          |  |   |      |   |  |   | (67  | ) |  |   |       |  
|Purchase of treasury stock (4,800 shares)                                                          |  |             |   |                          |   |      |                  |  |   |                                           |   |  |               |       |   |                    |   | (103   | )                        |  |   |      |   |  |   |     |   |  |   | (103   | )
|Forfeiture of restricted stock (3,000 shares)                                                      |  |             |   |                          |   |      |                  |  |   |                                           |   |  |               |       |   |                    |   | (81    | )                        |  |   |      |   |  |   | 61   |   |  |   | (20    | )
|Stock option exercises (13,500 shares)                                                             |  |             |   |                          |   | (106  | )                |  |   |                                           |   |  |               |       |   |                    |   | 260    |                          |  |   |      |   |  |   |     |   |  |   | 154    |  
|Income tax benefit on restricted stock                                                             |  |             |   |                          |   | 13    |                  |  |   |                                           |   |  |               |       |   |                    |   |       |                          |  |   |      |   |  |   |     |   |  |   | 13     |  
|Amortization of restricted stock (1,772 shares)                                                    |  |             |   |                          |   | 4     |                  |  |   |                                           |   |  |               |       |   |                    |   |       |                          |  |   |      |   |  |   | 42   |   |  |   | 46     |  
|                                                                                                   |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |        |   |                    |   |        |                          |  |   |       |   |  |   |      |   |  |   |        |  
|Balance at June 30, 2008                                                                           |  | $           | 17 |                          | $ | 8,351 |                  |  | $ | 19,949                                     |   |  | $             | (1,367 | ) |                    | $ | (1,025 | )                        |  | $ |      |   |  | $ | (116 | ) |  | $ | 25,809 |  
|                                                                                                   |  |             |    |                          |   |       |                  |  |   |                                            |   |  |               |        |   |                    |   |        |                          |  |   |       |   |  |   |      |   |  |   |        |  

See accompanying notes to consolidated financial statements.



57



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in Thousands)



|                                                                                         |  |                      |         |   |      |   |         |  
|---------------------------------------------------------------------------------------- |  | -------------------- | ------- | - | ---- | - | ------- | -
|                                                                                         |  | Years Ended June 30, |        
|                                                                                         |  | 2008                 |         |   | 2007 |  
|Cash flows from operating activities:                                                    |  |                      |         |   |      |   |         |  
|Net (loss) income                                                                        |  | $                    | (2,649  | ) |      | $ | 1,248   |  
|Adjustments to reconcile net (loss) income to net cash provided by operating activities: |  |                      |         |   |      |   |         |  
|Provision for loan losses                                                                |  |                      | 5,000   |   |      |   | 643     |  
|Net gain on securities                                                                   |  |                      | (313    | ) |      |   | (378    | )
|Net gain on portfolio loan sales                                                         |  |                      |        |   |      |   | (5      | )
|Loans originated for sale                                                                |  |                      | (6,085  | ) |      |   | (19,619 | )
|Sales of loans originated for sale                                                       |  |                      | 6,502   |   |      |   | 19,867  |  
|Net (accretion) amortization of securities                                               |  |                      | (47     | ) |      |   | 18      |  
|Depreciation and amortization expense                                                    |  |                      | 459     |   |      |   | 362     |  
|Stock-based compensation                                                                 |  |                      | 46      |   |      |   | 103     |  
|Decrease (increase) in accrued interest receivable                                       |  |                      | 349     |   |      |   | (193    | )
|Net amortization of deferred loan costs and premiums                                     |  |                      | 203     |   |      |   | 146     |  
|Increase in bank-owned life insurance                                                    |  |                      | (197    | ) |      |   | (181    | )
|Deferred tax benefit                                                                     |  |                      | (100    | ) |      |   | (341    | )
|Other, net                                                                               |  |                      | (1,590  | ) |      |   | (119    | )
|                                                                                         |  |                      |         |   |      |   |         |  
|Net cash provided by operating activities                                                |  |                      | 1,578   |   |      |   | 1,551   |  
|                                                                                         |  |                      |         |   |      |   |         |  
|Cash flows from investing activities:                                                    |  |                      |         |   |      |   |         |  
|Activity in securities available for sale:                                               |  |                      |         |   |      |   |         |  
|Sales                                                                                    |  |                      | 19,419  |   |      |   | 6,554   |  
|Maturities, prepayments and calls                                                        |  |                      | 9,142   |   |      |   | 8,099   |  
|Purchases                                                                                |  |                      | (26,325 | ) |      |   | (15,514 | )
|Activity in securities held to maturity:                                                 |  |                      |         |   |      |   |         |  
|Maturities, prepayments and calls                                                        |  |                      | 299     |   |      |   | 909     |  
|Net increase in loans, excluding loan purchases and sales                                |  |                      | (7,078  | ) |      |   | (10,007 | )
|Sales of portfolio loans                                                                 |  |                      |        |   |      |   | 807     |  
|Sales of other real estate owned                                                         |  |                      | 728     |   |      |   |        |  
|Purchase of banking premises and equipment                                               |  |                      | (89     | ) |      |   | (2,102  | )
|Purchase of Federal Home Loan Bank stock                                                 |  |                      | (659    | ) |      |   | (563    | )
|                                                                                         |  |                      |         |   |      |   |         |  
|Net cash used by investing activities                                                    |  |                      | (4,563  | ) |      |   | (11,817 | )
|                                                                                         |  |                      |         |   |      |   |         |  
|Cash flows from financing activities:                                                    |  |                      |         |   |      |   |         |  
|Net (decrease) increase in deposits                                                      |  |                      | (13,397 | ) |      |   | 5,446   |  
|Proceeds from long-term borrowings                                                       |  |                      | 60,500  |   |      |   | 25,000  |  
|Repayment of long-term borrowings                                                        |  |                      | (38,101 | ) |      |   | (9,098  | )
|Net decrease in short-term borrowings                                                    |  |                      | (6,695  | ) |      |   | (10,250 | )
|Purchase of treasury stock                                                               |  |                      | (103    | ) |      |   | (242    | )
|Stock option exercises                                                                   |  |                      | 154     |   |      |   | 32      |  
|                                                                                         |  |                      |         |   |      |   |         |  
|Net cash provided by financing activities                                                |  |                      | 2,358   |   |      |   | 10,888  |  
|                                                                                         |  |                      |         |   |      |   |         |  
|Net change in cash and cash equivalents                                                  |  |                      | (627    | ) |      |   | 622     |  
|Cash and cash equivalents at beginning of year                                           |  |                      | 9,385   |   |      |   | 8,763   |  
|                                                                                         |  |                      |         |   |      |   |         |  
|Cash and cash equivalents at end of year                                                 |  | $                    | 8,758   |   |      | $ | 9,385   |  
|                                                                                         |  |                      |         |   |      |   |         |  
|Supplementary information:                                                               |  |                      |         |   |      |   |         |  
|Interest paid on deposits                                                                |  | $                    | 7,257   |   |      | $ | 7,279   |  
|Interest paid on borrowings and subordinated debt                                        |  |                      | 5,809   |   |      |   | 5,875   |  
|Income taxes paid, net of refunds                                                        |  |                      | 39      |   |      |   | 855     |  
|Loans transferred to other real estate owned                                             |  |                      | 4,005   |   |      |   | 306     |  
|Increase in net amounts due to broker on security transactions                           |  |                      | (1,245  | ) |      |   |        |  

See accompanying notes to consolidated financial statements.



58



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years Ended June 30, 2008 and 2007



|1. | CORPORATE STRUCTURE
|-- | -------------------

Service Bancorp, Inc. (the
Company) is a Massachusetts corporation organized in August 1998 for the purpose of owning all of the outstanding capital stock of Strata Bank (the Bank). The Company was organized as a wholly-owned subsidiary of Service
Bancorp, MHC (the Mutual Company), which is a Massachusetts-chartered mutual holding company.

On October 7, 1998, the
Company completed a public offering of 47% of the shares of its outstanding common stock in a public offering to eligible depositors, employees, and members of the general public (the Offering). The remaining 53% of the Companys
shares of common stock were issued to the Mutual Company. Prior to that date, the Company had no assets or liabilities. As of June 30, 2008, the Mutual Company owned 54.7% of the Companys outstanding common stock.



|2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|-- | ------------------------------------------

Basis of presentation and consolidation

The consolidated financial statements include the accounts of the Company
and its wholly-owned subsidiary, the Bank, which includes the Banks wholly-owned subsidiaries, Medway Securities Corp. and Franklin Village Security Corp., which engage in the purchase and sale of securities. All significant intercompany
balances and transactions have been eliminated in consolidation. During 2004, the Company formed a wholly-owned subsidiary, Service Capital Trust I (Trust I), which is presented on the equity method. (Refer to Note 8 for a further
discussion.)

Effective July 1, 2004, Massachusetts corporate law eliminated the distinction between treasury shares and authorized
but unissued shares, by providing that common shares of Service Bancorp, Inc. that the Company acquires automatically are restored to the status of authorized but unissued shares. The Company has continued to reflect treasury shares on the balance
sheet and in the notes to the consolidated financial statements in part because the concept of treasury shares continues to be relevant under the New York Stock Exchange Rules. Also effective July 1, 2004, Massachusetts corporate law eliminated
the concept of par value. The effect of that change was to supersede the historic prohibition against issuing par value stock for less than par. There is no minimum price at which the Company may issue shares. The Company has continued to show on
the balance sheet the most recent par value per share of the common stock ($0.01), as well as the aggregate amount of par value for which the shares of the Companys common stock now outstanding were issued, because the Company believes that
presentation facilitates a better understanding of the stockholders equity section of the consolidated balance sheet.

Business
and operating segments

The Company provides a variety of financial services to individuals and small businesses through its offices
in the Massachusetts counties of Norfolk, Middlesex and Worcester. Its primary deposit products are savings, checking and term certificate accounts and its primary lending products are mortgage, consumer and commercial loans.

Management evaluates the Companys performance and allocates resources based on a single segment concept. Accordingly, there are no separately
identified operating segments for which discrete financial information is available. The Company does not derive revenues from, or have assets located in, foreign countries, nor does it derive revenues from any single customer that represents 10% or
more of the Companys total revenues.



59



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Use of estimates

In preparing financial statements in conformity with accounting principles generally accepted in the United States of America, management is required to
make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the consolidated balance sheet and reported amounts of revenues and expenses during the reporting period. Actual results could differ from
those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, other-than-temporary impairment of securities and other real estate owned
valuations.

Cash equivalents

Cash equivalents include amounts due from banks and short-term investments. Short-term investments consist primarily of federal funds sold, money market funds and other interest-bearing deposits which mature on a
daily basis.

Restrictions on cash and amounts due from banks

The Company is required to maintain average cash balances on hand or with the Federal Reserve Bank. At June 30, 2008 and 2007, these reserve balances
amounted to $2,038,000 and $1,826,000, respectively.

Securities

Debt securities that management has the positive intent and ability to hold to maturity are classified as held to maturity and recorded at
amortized cost. All other securities are classified as available for sale and are carried at fair value, with unrealized gains and losses excluded from earnings and reported in other comprehensive income/loss.

Amortization of premiums and accretion of discounts on debt securities are computed using the interest method. Declines in the fair value of securities
below their cost that are deemed to be other than temporary are reflected in earnings as realized losses.

In estimating
other-than-temporary impairment losses, management considers: (i) the length of time and extent to which fair value has been less than cost, (ii) the financial condition and near-term prospects of the issuer, (iii) industry
developments of the issuer and general economic conditions, (iv) the likelihood of a recovery of the fair value of the securities in the near term, and (v) the intent and ability of the Company to retain its investment in the issuer for a
period of time sufficient to allow for any anticipated recovery in fair value.

Gains and losses on sales are recorded on the trade date
and are computed using the specific identification method.

Loans

The Company grants mortgage, consumer and commercial loans to its customers. A substantial portion of the loan portfolio consists of mortgage loans in
Norfolk County, Middlesex County and Worcester County. The ability of the Companys debtors to honor their contracts is dependent, among other factors, upon the local economy and the local real estate market.

Loans, as reported, have been adjusted by the allowance for loan losses and net deferred loan costs and premiums.



60



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Income on loans, including impaired loans, is recognized on the simple interest basis and is not
accrued when, in the judgment of management, the collectibility of the loan principal or interest becomes doubtful. Loans delinquent 90 days or more are reviewed for placement on non-accrual status. Loans will generally be placed on non-accrual
status if there is a significant deterioration in the financial condition of the borrower and repayment in full is not expected. Delinquent status is based on contractual terms of the loan.

Net deferred loan costs and premiums are amortized over the contractual lives of the related loans using the interest method.

A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled
payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled
principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a
case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrowers prior payment record, and the amount of the shortfall in
relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis using the fair value of existing collateral.

Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Company does not separately identify individual consumer loans for impairment disclosures.

Residential real estate loans that are held for sale in the secondary market are carried at the lower of cost or estimated fair value in the aggregate.
Net unrealized losses, if any, are recognized through a valuation allowance by charges to income.

Allowance for loan losses

The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to
earnings. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.

The allowance for loan losses is evaluated on a regular basis by management and is based upon managements periodic review of the collectibility of
the loans in light of known and inherent risks in the nature and volume of the loan portfolio, adverse situations that may affect the borrowers ability to repay, estimated value of any underlying collateral and prevailing economic conditions.
This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.

The allowance consists of allocated, general and unallocated components. The allocated component relates to loans that are classified as impaired. The general component covers non-impaired loans and is based on
historical loss experience adjusted for qualitative factors. An unallocated component is maintained to cover uncertainties that could affect managements estimate of probable losses. The unallocated component, which generally represents an
insignificant portion of the total allowance, reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating losses in the portfolio.



61



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Derivative financial instruments

Residential real estate loan commitments are referred to as derivative loan commitments if the loan that will result from exercise of the commitment will
be held for sale upon funding. Loan commitments that are derivatives are recognized at fair value on the consolidated balance sheet in other assets and other liabilities with changes in their fair value recorded in other non-interest income.

To protect against the price risk inherent in derivative loan commitments, the Company utilizes best efforts forward sale
commitments to mitigate the risk of potential decreases in the values of loans that would result from the exercise of the derivative loan commitments. Forward sale commitments are recognized at fair value on the consolidated balance sheet in other
assets and other liabilities with changes in their fair value recorded in other non-interest income.

Banking premises and equipment

Land is carried at cost. Buildings, leasehold improvements and equipment are stated at cost less accumulated depreciation and
amortization computed on the straight-line method over the estimated useful lives of the assets or the expected terms of the leases, if shorter. Expected terms include lease option periods to the extent that the exercise of such options is
reasonably assured.

Other real estate owned

Other real estate owned (OREO) acquired through, or in lieu of, loan foreclosure is held for sale and is initially recorded at fair value at the date of foreclosure, establishing a new cost basis.
Subsequent to foreclosure, valuations are periodically performed by management and the OREO is carried at the lower of carrying amount or fair value less cost to sell. Revenue and expenses from operations and reductions in carrying value of OREO are
included in foreclosed real estate expense.

Income taxes

Deferred tax assets and liabilities are reflected at currently enacted income tax rates applicable to the period in which the deferred tax assets or
liabilities are expected to be realized or settled. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted accordingly through the provision for income taxes. The Banks base amount of its federal income
tax reserve for loan losses is a permanent difference for which there is no recognition of a deferred tax liability. However, the loan loss allowance maintained for financial reporting purposes is a temporary difference with allowable recognition of
a related deferred tax asset, if it is deemed realizable.

A valuation allowance related to deferred tax assets is established when, in the
judgment of management, it is more likely than not that all or a portion of such deferred tax assets will not be realized. (See Note 9.)

Stock compensation plans

Unearned compensation cost, reflected as a reduction of stockholders equity, for
restricted stock granted under its 1999 Recognition and Retention Plan (RRP) and for restricted stock granted under its Amended and Restated 1999 Stock Option Plan is based on the fair value of the stock at the purchase date.
Compensation cost is recognized over the vesting period based on the fair value of the stock at the grant date.



62



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The Companys share based compensation plans are described in Note 12 of this report for the
year ended June 30, 2008. No changes have been made to the plans during the year ended June 30, 2008. Compensation costs related to common stock options are recognized over the period the employee or director is required to provide service
to obtain the awards. During the year ended June 30, 2008, there was no compensation cost related to outstanding stock options as all options outstanding were fully vested prior to 2008. During the year ended June 30, 2007, the Company
recognized $21,000 in compensation costs related to non-vested stock options.

Employee Stock Ownership Plan

As of June 29, 2007 all remaining shares under the ESOP had been fully allocated to the employee participants and the ESOP was effectively terminated
with a merger of the ESOP into the Companys 401(k) Plan. All shares of the Companys common stock held in the ESOP were transferred to the individual employees 401(k) account.

Advertising costs

Advertising
costs are expensed as incurred in each fiscal year.

Transfers of financial assets

Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to
be surrendered when (1) the assets have been isolated from the Company, (2) the transferee obtains the right to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred
assets through an agreement to repurchase them before their maturity.

Earnings per share

Basic earnings per share represents income available to common stockholders divided by the weighted-average number of common shares outstanding during the
period. Diluted earnings per share reflects additional common shares (common stock equivalents) that would have been outstanding if dilutive potential common 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:



|                                                               |  |                      |  |          
|-------------------------------------------------------------- |  | -------------------- |  | ---------
|                                                               |  | Years Ended June 30,
|                                                               |  | 2008                 |  | 2007     
|Weighted average shares outstanding                            |  | 1,648,443            |  | 1,641,579
|Effect of dilutive stock options and unvested restricted stock |  |                     |  | 20,902   
|                                                               |  |                      |  |          
|Weighted average diluted shares outstanding                    |  | 1,648,443            |  | 1,662,481
|                                                               |  |                      |  |          

For the year ended June 30, 2008, as a result of the Company reporting a net loss, all
outstanding stock options and unvested shares of restricted stock were anti-dilutive and therefore excluded from the earnings per share calculations. For the year ended June 30, 2007, 5,952 unvested shares of restricted stock were anti-dilutive
and therefore excluded from the earnings per share calculations.



63



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Comprehensive income/loss

Accounting principles generally require that recognized revenue, expenses, gains and losses be included in net income. Although certain changes in assets
and liabilities, such as unrealized gains and losses on securities available for sale, are reported as a separate component of the equity section of the consolidated balance sheet, such items, along with net income, are components of comprehensive
income/loss.

The components of other comprehensive (loss) income and related tax effects are as follows:



|                                                                |  |                        |        |   |      |   |      |  
|--------------------------------------------------------------- |  | ---------------------- | ------ | - | ---- | - | ---- | -
|                                                                |  | Years Ended June 30,   |       
|                                                                |  | 2008                   |        |   | 2007 |  
|                                                                |  | (Dollars in Thousands) |       
|Unrealized holding (loss) gain on securities available for sale |  | $                      | (1,115 | ) |      | $ | 830  |  
|Reclassification adjustment for net gain realized in income     |  |                        | (313   | ) |      |   | (378 | )
|                                                                |  |                        |        |   |      |   |      |  
|Change in unrealized (loss) gain                                |  |                        | (1,428 | ) |      |   | 452  |  
|Tax effect                                                      |  |                        | 488    |   |      |   | (158 | )
|                                                                |  |                        |        |   |      |   |      |  
|Net-of-tax amount                                               |  | $                      | (940   | ) |      | $ | 294  |  
|                                                                |  |                        |        |   |      |   |      |  

Recent accounting pronouncements

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 derecognition, 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.

In September 2006, the 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, 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 on July 1, 2008, and is not expected to have a material impact on the Companys consolidated financial statements.

In December 2007, the FASB issued Statement No. 141 (revised), Business Combinations. This Statement replaces FASB Statement No. 141, and applies to all business entities, including mutual
entities that previously used the pooling-of-interests method of accounting for certain business combinations. Under Statement No. 141 (revised) an acquirer is required to recognize at fair value the assets acquired, liabilities assumed, and
any non-controlling interest in the acquired at the acquisition date. This replaces the cost-allocation process under Statement No. 141, which resulted in the non-recognition of some assets and liabilities at the acquisition date and



64



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



in measuring some assets and liabilities at amounts other than their fair values at the acquisition date. This Statement requires that acquisition costs and
expected restructuring costs be recognized separately from the acquisition, and that the acquirer in a business combination achieved in stages recognize the identifiable assets and liabilities, as well as the non-controlling interest in the
acquired, at the full amounts of their fair values. This Statement also requires an acquirer to recognize assets acquired and liabilities assumed arising from contractual contingencies as of the acquisition date, while Statement 141 allowed for the
deferred recognition of pre-acquisition contingencies until certain recognition criteria were met, and an acquirer is only required to recognize assets or liabilities arising from all other contingencies if it is more likely than not that they meet
the definition of an asset or a liability. Under this Statement, an acquirer is required to recognize contingent consideration at the acquisition date, whereas contingent consideration obligations usually were not recognized at the acquisition date
under Statement 141. Further, this Statement eliminates the concept of negative goodwill and requires gain recognition in instances in which the total acquisition-date fair value of the identifiable net assets acquired exceeds the fair value of the
consideration transferred plus any non-controlling interest in the acquired. This Statement makes significant amendments to other Statements and other authoritative guidance, and applies prospectively to business combinations for which the
acquisition date is on or after the beginning of the first annual reporting period beginning on or after December 15, 2008. An entity may not apply it before that date.

In December 2007, the FASB issued Statement No. 160, Non-controlling Interests in Consolidated Financial Statements, an amendment of ARB
No. 51. This Statement establishes accounting and reporting standards for the non-controlling interest in a subsidiary and for the deconsolidation of a subsidiary. It clarifies that a non-controlling interest in a subsidiary is an
ownership interest in the consolidated entity that should be reported as equity in the consolidated financial statements. This Statement is effective for fiscal years beginning on or after December 15, 2008 and is not expected to have a
material impact on the consolidated financial statements.

In March 2008, the FASB issued Statement No. 161, Disclosures about
Derivative Instruments and Hedging Activities, an amendment of FASB Statement No. 133. This Statement changes disclosure requirements for derivative instruments and hedging activities accounted for under Statement No. 133 and its
related interpretations, including enhanced disclosures regarding use, methodology and financial impacts. This Statement is effective for fiscal years and interim periods beginning after November 15, 2008 and is not expected to have a material
impact on the consolidated financial statements.



65



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|3. | SECURITIES
|-- | ----------

A summary of securities follows:



|                                                           |  |                        |        |                      |   |                       |  |   |           |   |  |   |       
|---------------------------------------------------------- |  | ---------------------- | ------ | -------------------- | - | --------------------- |  | - | --------- | - |  | - | ------
|                                                           |  | June 30, 2008         
|                                                           |  | AmortizedCost          |        | GrossUnrealizedGains |   | GrossUnrealizedLosses |  |   | FairValue
|                                                           |  | (Dollars in Thousands)
|Securities Available for Sale                              |  |                        |        |                      |   |                       |  |   |           |   |  |   |       
|Government sponsored enterprise obligations                |  | $                      | 6,578  |                      | $ | 93                    |  | $ | (7        | ) |  | $ | 6,664 
|Government sponsored enterprise mortgage-backed securities |  |                        | 21,966 |                      |   | 60                    |  |   | (148      | ) |  |   | 21,878
|Other debt securities                                      |  |                        | 12,487 |                      |   | 8                     |  |   | (1,029    | ) |  |   | 11,466
|Municipal securities                                       |  |                        | 1,798  |                      |   |                      |  |   | (54       | ) |  |   | 1,744 
|                                                           |  |                        |        |                      |   |                       |  |   |           |   |  |   |       
|Total debt securities available for sale                   |  |                        | 42,829 |                      |   | 161                   |  |   | (1,238    | ) |  |   | 41,752
|Marketable equity securities                               |  |                        | 9,552  |                      |   | 3                     |  |   | (1,006    | ) |  |   | 8,549 
|                                                           |  |                        |        |                      |   |                       |  |   |           |   |  |   |       
|Total securities available for sale                        |  | $                      | 52,381 |                      | $ | 164                   |  | $ | (2,244    | ) |  | $ | 50,301
|                                                           |  |                        |        |                      |   |                       |  |   |           |   |  |   |       
|Securities Held to Maturity                                |  |                        |        |                      |   |                       |  |   |           |   |  |   |       
|Government sponsored enterprise mortgage-backed securities |  | $                      | 1,176  |                      | $ | 36                    |  | $ | (2        | ) |  | $ | 1,210 
|                                                           |  |                        |        |                      |   |                       |  |   |           |   |  |   |       



|                                                           |  |                        |        |                      |   |                       |  |   |           |   |  |   |       
|---------------------------------------------------------- |  | ---------------------- | ------ | -------------------- | - | --------------------- |  | - | --------- | - |  | - | ------
|                                                           |  | June 30, 2007         
|                                                           |  | AmortizedCost          |        | GrossUnrealizedGains |   | GrossUnrealizedLosses |  |   | FairValue
|                                                           |  | (Dollars in Thousands)
|Securities Available for Sale                              |  |                        |        |                      |   |                       |  |   |           |   |  |   |       
|Government sponsored enterprise obligations                |  | $                      | 16,280 |                      | $ | 10                    |  | $ | (180      | ) |  | $ | 16,110
|Government sponsored enterprise mortgage-backed securities |  |                        | 22,182 |                      |   | 4                     |  |   | (480      | ) |  |   | 21,706
|Other debt securities                                      |  |                        | 10,156 |                      |   | 28                    |  |   | (84       | ) |  |   | 10,100
|Municipal securities                                       |  |                        | 1,797  |                      |   |                      |  |   | (44       | ) |  |   | 1,753 
|                                                           |  |                        |        |                      |   |                       |  |   |           |   |  |   |       
|Total debt securities available for sale                   |  |                        | 50,415 |                      |   | 42                    |  |   | (788      | ) |  |   | 49,669
|Marketable equity securities                               |  |                        | 2,583  |                      |   | 141                   |  |   | (47       | ) |  |   | 2,677 
|                                                           |  |                        |        |                      |   |                       |  |   |           |   |  |   |       
|Total securities available for sale                        |  | $                      | 52,998 |                      | $ | 183                   |  | $ | (835      | ) |  | $ | 52,346
|                                                           |  |                        |        |                      |   |                       |  |   |           |   |  |   |       
|Securities Held to Maturity                                |  |                        |        |                      |   |                       |  |   |           |   |  |   |       
|Government sponsored enterprise mortgage-backed securities |  | $                      | 1,480  |                      | $ | 23                    |  | $ | (5        | ) |  | $ | 1,498 
|                                                           |  |                        |        |                      |   |                       |  |   |           |   |  |   |       



66



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The amortized cost and estimated fair value of debt securities by contractual maturity at
June 30, 2008 follows. Expected maturities will differ from contractual maturities because the issuer may have the right to call or prepay obligations with or without call or prepayment penalties.



|                                                           |  |                              |        |                            |   |               |  |           |       |  |   |      
|---------------------------------------------------------- |  | ---------------------------- | ------ | -------------------------- | - | ------------- |  | --------- | ----- |  | - | -----
|                                                           |  | SecuritiesAvailable for Sale |        | Securities Heldto Maturity
|                                                           |  | AmortizedCost                |        | FairValue                  |   | AmortizedCost |  | FairValue
|                                                           |  | (Dollars in Thousands)      
|Within 1 year                                              |  | $                            | 6,992  |                            | $ | 6,930         |  | $         |      |  | $ |     
|Over 1 year to 5 years                                     |  |                              | 6,040  |                            |   | 5,508         |  |           |      |  |   |     
|Over 5 years to 10 years                                   |  |                              | 6,033  |                            |   | 5,692         |  |           |      |  |   |     
|Over 10 years                                              |  |                              | 1,798  |                            |   | 1,744         |  |           |      |  |   |     
|                                                           |  |                              |        |                            |   |               |  |           |       |  |   |      
|                                                           |  |                              | 20,863 |                            |   | 19,874        |  |           |      |  |   |     
|Government sponsored enterprise mortgage-backed securities |  |                              | 21,966 |                            |   | 21,878        |  |           | 1,176 |  |   | 1,210
|                                                           |  |                              |        |                            |   |               |  |           |       |  |   |      
|Total debt securities                                      |  | $                            | 42,829 |                            | $ | 41,752        |  | $         | 1,176 |  | $ | 1,210
|                                                           |  |                              |        |                            |   |               |  |           |       |  |   |      

At June 30, 2008, government sponsored enterprise (GSE) obligations with an
amortized cost and fair value of $6.5 million and $6.6 million, respectively, and GSE mortgage-backed securities with an amortized cost and fair value of $21.9 million and $23.1 million, respectively, were pledged to the Federal Home Loan Bank of
Boston (FHLB) in connection with the Companys borrowings from the FHLB.

Proceeds from the sale of securities available
for sale, during fiscal years 2008 and 2007 were $19.4 million and $6.6 million, respectively. Gross gains were $447,000 and $379,000 for 2008 and 2007, respectively. Gross losses were $244,000 and $1,000 for 2008 and 2007, respectively. There were
no impairment losses for the fiscal years ending June 30, 2008 and 2007.

A net unrealized loss of $2,700 and $3,000 related to
securities transferred from available for sale to held to maturity in prior years is included in accumulated other comprehensive loss, net of tax, at June 30, 2008 and 2007, respectively.



67



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Information pertaining to securities with gross unrealized losses aggregated by investment category
and length of time that the individual securities have been in a continuous unrealized loss position, follows:



|                                                           |  |                        |       |                   |   |                       |  |           |     |  |   |      
|---------------------------------------------------------- |  | ---------------------- | ----- | ----------------- | - | --------------------- |  | --------- | --- |  | - | -----
|                                                           |  | June 30, 2008         
|                                                           |  | Less ThanTwelve Months |       | OverTwelve Months
|                                                           |  | GrossUnrealizedLosses  |       | FairValue         |   | GrossUnrealizedLosses |  | FairValue
|                                                           |  | (Dollars in Thousands)
|Temporarily Impaired Securities Available for Sale         |  |                        |       |                   |   |                       |  |           |     |  |   |      
|Government sponsored enterprise obligations                |  | $                      | 7     |                   | $ | 1,585                 |  | $         |    |  | $ |     
|Government sponsored enterprise mortgage-backed securities |  |                        | 147   |                   |   | 12,698                |  |           | 1   |  |   | 54   
|Other debt securities                                      |  |                        | 774   |                   |   | 6,700                 |  |           | 255 |  |   | 3,759
|Municipal securities                                       |  |                        | 1     |                   |   | 183                   |  |           | 53  |  |   | 1,561
|                                                           |  |                        |       |                   |   |                       |  |           |     |  |   |      
|Total debt securities available for sale                   |  |                        | 929   |                   |   | 21,166                |  |           | 309 |  |   | 5,374
|Marketable equity securities                               |  |                        | 1,006 |                   |   | 8,389                 |  |           |    |  |   |     
|                                                           |  |                        |       |                   |   |                       |  |           |     |  |   |      
|Total temporarily impaired securities available for sale   |  | $                      | 1,935 |                   | $ | 29,555                |  | $         | 309 |  | $ | 5,374
|                                                           |  |                        |       |                   |   |                       |  |           |     |  |   |      
|Temporarily Impaired Securities Held to Maturity           |  |                        |       |                   |   |                       |  |           |     |  |   |      
|Government sponsored enterprise mortgage-backed securities |  | $                      |      |                   | $ |                      |  | $         | 2   |  | $ | 94   
|                                                           |  |                        |       |                   |   |                       |  |           |     |  |   |      



|                                                           |  |                        |     |                   |   |                       |  |           |     |  |   |       
|---------------------------------------------------------- |  | ---------------------- | --- | ----------------- | - | --------------------- |  | --------- | --- |  | - | ------
|                                                           |  | June 30, 2007         
|                                                           |  | Less ThanTwelve Months |     | OverTwelve Months
|                                                           |  | GrossUnrealizedLosses  |     | FairValue         |   | GrossUnrealizedLosses |  | FairValue
|                                                           |  | (Dollars in Thousands)
|Temporarily Impaired Securities Available for Sale         |  |                        |     |                   |   |                       |  |           |     |  |   |       
|Government sponsored enterprise obligations                |  | $                      | 14  |                   | $ | 2,363                 |  | $         | 166 |  | $ | 11,802
|Government sponsored enterprise mortgage-backed securities |  |                        | 291 |                   |   | 16,129                |  |           | 189 |  |   | 4,649 
|Other debt securities                                      |  |                        | 3   |                   |   | 1,012                 |  |           | 81  |  |   | 3,940 
|Municipal securities                                       |  |                        | 44  |                   |   | 1,753                 |  |           |    |  |   |      
|                                                           |  |                        |     |                   |   |                       |  |           |     |  |   |       
|Total debt securities available for sale                   |  |                        | 352 |                   |   | 21,257                |  |           | 436 |  |   | 20,391
|Marketable equity securities                               |  |                        | 47  |                   |   | 1,136                 |  |           |    |  |   |      
|                                                           |  |                        |     |                   |   |                       |  |           |     |  |   |       
|Total temporarily impaired securities available for sale   |  | $                      | 399 |                   | $ | 22,393                |  | $         | 436 |  | $ | 20,391
|                                                           |  |                        |     |                   |   |                       |  |           |     |  |   |       
|Temporarily Impaired Securities Held to Maturity           |  |                        |     |                   |   |                       |  |           |     |  |   |       
|Government sponsored enterprise mortgage-backed securities |  | $                      | 1   |                   | $ | 197                   |  | $         | 4   |  | $ | 191   
|                                                           |  |                        |     |                   |   |                       |  |           |     |  |   |       

The Company evaluates securities for other-than-temporary impairment on a quarterly basis, and
more frequently when economic or market conditions warrant such evaluation. Consideration is given to: (i) the length of time and extent to which fair value has been less than cost, (ii) the financial condition and near-term prospects of
the issuer, (iii) industry developments of the issuer and general economic conditions, (iv) the likelihood of a recovery of the fair value of the securities in the near term, and (v) the intent and ability of the Company to retain its
investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value. In analyzing the financial condition of a debt security issuer, the Company considers whether the securities are issued by the federal
government or GSEs, whether downgrades by bond rating agencies have occurred, and industry analysts reports. In analyzing the financial condition of an equity security issuer, the Company



68



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



considers industry analysts reports, financial performance and projected target prices of investment analysts within a one-year time frame. Generally,
unrealized losses on marketable equity securities that are in excess of 50% of cost that have been sustained for more than twelve months, are recognized by the Company as being other than temporary and charged to earnings, unless evidence exists to
support a realizable value equal to or greater than the Companys carrying value of the investment.

At June 30, 2008, debt
securities available for sale held by the Company with unrealized losses for a period greater than twelve months included one GSE mortgage-backed security totaling $54,000, four corporate bonds totaling $3.8 million, and two municipal securities
totaling $1.6 million. The aggregate depreciation totaled 5% from the Companys cost basis, with the largest unrealized depreciation for a single debt security amounting to 15% from the Companys cost basis. The Company has determined that
these unrealized losses relate principally to changes in market interest rates and the effect on the market prices for debt securities. In addition, unrealized losses on corporate bonds includes $255,000 relating to the finance corporations of two
U.S. automotive companies with an amortized cost of $4.0 million that have been affected by weaker operating results in the automotive industry. These bonds have maturity dates ranging from October 2008 to January 2010. The Company has reviewed the
financial condition of these issuers and has determined that none of the declines in the corporate bonds are other than temporary.

Debt
securities available for sale held by the Company with unrealized losses for a period less than twelve months included one GSE obligation totaling $1.6 million, eight GSE mortgage-backed securities totaling $12.7 million, eight corporate bonds
totaling $6.7 million, and one municipal security totaling $183,000. The aggregate depreciation totaled 4% from the Companys cost basis, with the largest unrealized depreciation for a single debt security amounting to 19% from the
Companys cost basis. The Company has determined that these unrealized losses relate principally to changes in market interest rates and the effect on the market prices for debt securities. The Company has the intent and ability to hold all of
its debt securities until maturity, or for the foreseeable future if classified as available for sale, and no declines are deemed to be other than temporary.

At June 30, 2008, twenty equity securities totaling $8.4 million had unrealized depreciation less than twelve months. The aggregate depreciation from the Companys cost basis for these equity securities
totaled $1.0 million, or 10%, with the largest unrealized depreciation for a single equity security amounting to 68% from the Companys cost basis. These equity securities investments are primarily in large U.S. corporations that are in
industries that can experience fluctuations in market prices for their stocks. The Company has reviewed the financial condition of these corporations and has determined that none of the declines were deemed to be other than temporary.

The Companys marketable equity securities portfolio includes shares of two series of preferred stock issued by the Federal National Mortgage
Association (FNMA) and The Federal Home Loan Mortgage Corporation (FHLMC) with an amortized cost of $7.2 million and a fair value of $6.6 million at June 30, 2008. The Company expects to record an other-than-temporary
impairment of these two series of preferred securities issued by the FNMA and the FHLMC. The Companys portfolio also includes senior and subordinated debt securities issued by Lehman Brothers Holdings, Inc. and debt securities issued by
American General Financial Services and International Lease Finance Corporation, subsidiaries of American International Group Inc. (AIG). As of June 30, 2008, the Companys Lehman securities had a cost of $2.0 million and a
fair value of $1.8 million and the Companys AIG securities had a cost of $3.0 million and a fair value of $2.5 million. As of September 30, 2008, the Company will likely recognize an other-than-temporary impairment charge with respect to the
Lehman Securities and may also recognize such a charge with respect to its AIG securities. See Note 17  Subsequent Events for additional information.



69



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|4. | LOANS
|-- | -----

A summary of the balances of loans follows:



|                                     |  |                        |         |   |      |   |         |  
|------------------------------------ |  | ---------------------- | ------- | - | ---- | - | ------- | -
|                                     |  | June 30,               |        
|                                     |  | 2008                   |         |   | 2007 |  
|                                     |  | (Dollars in Thousands) |        
|Real estate loans:                   |  |                        |         |   |      |   |         |  
|One- to four-family residential      |  | $                      | 171,519 |   |      | $ | 149,147 |  
|Commercial and multi-family          |  |                        | 86,879  |   |      |   | 96,728  |  
|Commercial construction              |  |                        | 18,408  |   |      |   | 24,462  |  
|Residential construction             |  |                        | 1,942   |   |      |   | 4,542   |  
|Residential loans held for sale      |  |                        |        |   |      |   | 417     |  
|                                     |  |                        |         |   |      |   |         |  
|Total real estate loans              |  |                        | 278,748 |   |      |   | 275,296 |  
|                                     |  |                        |         |   |      |   |         |  
|Commercial loans                     |  |                        | 27,373  |   |      |   | 32,360  |  
|                                     |  |                        |         |   |      |   |         |  
|Consumer loans:                      |  |                        |         |   |      |   |         |  
|Home equity                          |  |                        | 16,723  |   |      |   | 17,808  |  
|Second mortgages                     |  |                        | 6,206   |   |      |   | 5,814   |  
|Passbook secured                     |  |                        | 256     |   |      |   | 216     |  
|Other                                |  |                        | 555     |   |      |   | 778     |  
|                                     |  |                        |         |   |      |   |         |  
|Total consumer loans                 |  |                        | 23,740  |   |      |   | 24,616  |  
|                                     |  |                        |         |   |      |   |         |  
|Total gross loans                    |  |                        | 329,861 |   |      |   | 332,272 |  
|Net deferred loan costs and premiums |  |                        | 919     |   |      |   | 892     |  
|Allowance for loan losses            |  |                        | (3,307  | ) |      |   | (3,144  | )
|                                     |  |                        |         |   |      |   |         |  
|Total loans, net                     |  | $                      | 327,473 |   |      | $ | 330,020 |  
|                                     |  |                        |         |   |      |   |         |  

An analysis of the allowance for loan losses follows:



|                             |  |                        |        |   |      |   |       |  
|---------------------------- |  | ---------------------- | ------ | - | ---- | - | ----- | -
|                             |  | Years Ended June 30,   |       
|                             |  | 2008                   |        |   | 2007 |  
|                             |  | (Dollars in Thousands) |       
|Balance at beginning of year |  | $                      | 3,144  |   |      | $ | 2,870 |  
|Provision for loan losses    |  |                        | 5,000  |   |      |   | 643   |  
|Recoveries                   |  |                        | 92     |   |      |   | 45    |  
|Charge-offs                  |  |                        | (4,929 | ) |      |   | (414  | )
|                             |  |                        |        |   |      |   |       |  
|Balance at end of year       |  | $                      | 3,307  |   |      | $ | 3,144 |  
|                             |  |                        |        |   |      |   |       |  



70



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



A summary of information pertaining to impaired loans and non-accrual loans follows:



|                                                             |  |                        |        |      |   |      
|------------------------------------------------------------ |  | ---------------------- | ------ | ---- | - | -----
|                                                             |  | June 30,              
|                                                             |  | 2008                   |        | 2007
|                                                             |  | (Dollars in Thousands)
|Impaired loans without a valuation allowance                 |  | $                      | 6,865  |      | $ | 8,741
|Impaired loans with a valuation allowance                    |  |                        | 1,130  |      |   | 747  
|                                                             |  |                        |        |      |   |      
|Total impaired loans                                         |  | $                      | 7,995  |      | $ | 9,488
|                                                             |  |                        |        |      |   |      
|Valuation allowance related to impaired loans                |  | $                      | 158    |      | $ | 320  
|                                                             |  |                        |        |      |   |      
|Total non-accrual loans                                      |  | $                      | 5,802  |      | $ | 3,232
|                                                             |  |                        |        |      |   |      
|Total loans past-due ninety days or more and still accruing  |  | $                      |       |      | $ | 1,548
|                                                             |  |                        |        |      |   |      
|                                                             | 
|                                                             |  | Years Ended June 30,  
|                                                             |  | 2008                   |        | 2007
|                                                             |  | (Dollars in Thousands)
|Average investment in impaired loans                         |  | $                      | 10,479 |      | $ | 3,640
|                                                             |  |                        |        |      |   |      
|Interest income recognized on impaired loans                 |  | $                      | 280    |      | $ | 44   
|                                                             |  |                        |        |      |   |      
|Interest income recognized on a cash basis on impaired loans |  | $                      | 280    |      | $ | 44   
|                                                             |  |                        |        |      |   |      

No additional funds are committed to be advanced in connection with impaired loans.

Loans serviced for others are not included in the accompanying consolidated balance sheets. The unpaid principal balance of residential loans serviced
for others was $11.9 million and $13.2 million at June 30, 2008 and 2007, respectively.



|5. | BANKING PREMISES AND EQUIPMENT
|-- | ------------------------------

A summary of the
cost and accumulated depreciation and amortization of banking premises and equipment follows:



|                                               |  |                        |        |   |                       |   |        |   |  |           
|---------------------------------------------- |  | ---------------------- | ------ | - | --------------------- | - | ------ | - |  | ----------
|                                               |  | June 30,               |        |   | EstimatedUseful Lives
|                                               |  | 2008                   |        |   | 2007                  |   |       
|                                               |  | (Dollars in Thousands) |        |   |                      
|Banking premises:                              |  |                        |        |   |                       |   |        |   |  |           
|Land                                           |  | $                      | 1,582  |   |                       | $ | 1,582  |   |  |           
|Building and leasehold improvements            |  |                        | 4,417  |   |                       |   | 4,708  |   |  | 2-40 years
|Equipment and furniture                        |  |                        | 2,762  |   |                       |   | 2,924  |   |  | 3-12 years
|                                               |  |                        |        |   |                       |   |        |   |  |           
|                                               |  |                        | 8,761  |   |                       |   | 9,214  |   |  |           
|Less accumulated depreciation and amortization |  |                        | (3,799 | ) |                       |   | (3,849 | ) |  |           
|                                               |  |                        |        |   |                       |   |        |   |  |           
|                                               |  | $                      | 4,962  |   |                       | $ | 5,365  |   |  |           
|                                               |  |                        |        |   |                       |   |        |   |  |           

Depreciation and amortization expense for the years ended June 30, 2008 and 2007 amounted to
$459,000 and $362,000, respectively.



71



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|6. | DEPOSITS
|-- | --------

A summary of deposit balances by type
follows:



|                                         |  |                        |         |      |   |        
|---------------------------------------- |  | ---------------------- | ------- | ---- | - | -------
|                                         |  | June 30,              
|                                         |  | 2008                   |         | 2007
|                                         |  | (Dollars in Thousands)
|Demand                                   |  | $                      | 39,120  |      | $ | 39,181 
|NOW                                      |  |                        | 18,987  |      |   | 29,319 
|Money market deposits                    |  |                        | 12,255  |      |   | 13,893 
|Regular and other savings                |  |                        | 56,348  |      |   | 56,068 
|                                         |  |                        |         |      |   |        
|Total non-certificate accounts           |  |                        | 126,710 |      |   | 138,461
|                                         |  |                        |         |      |   |        
|Term certificates of $100,000 or greater |  |                        | 58,995  |      |   | 43,802 
|Term certificates less than $100,000     |  |                        | 75,063  |      |   | 77,902 
|Brokered term certificates               |  |                        |        |      |   | 14,000 
|                                         |  |                        |         |      |   |        
|Total certificate accounts               |  |                        | 134,058 |      |   | 135,704
|                                         |  |                        |         |      |   |        
|Total deposits                           |  | $                      | 260,768 |      | $ | 274,165
|                                         |  |                        |         |      |   |        

A summary of certificate accounts by maturity follows:



|                        |  |                        |         |                     |               |   |        |   |                     |  |      |  
|----------------------- |  | ---------------------- | ------- | ------------------- | ------------- | - | ------ | - | ------------------- |  | ---- | -
|                        |  | June 30, 2008          |         |                     | June 30, 2007 |  
|                        |  | Amount                 |         | WeightedAverageRate |               |   | Amount |   | WeightedAverageRate | 
|                        |  | (Dollars in Thousands) |        
|Within 1 year           |  | $                      | 106,987 |                     | 3.56          | % |        | $ | 125,355             |  | 4.78 | %
|Over 1 year to 2 years  |  |                        | 22,568  |                     | 3.56          |   |        |   | 5,327               |  | 4.08 |  
|Over 2 years to 3 years |  |                        | 2,841   |                     | 4.03          |   |        |   | 3,490               |  | 3.86 |  
|Over 3 years to 4 years |  |                        | 324     |                     | 4.45          |   |        |   | 1,390               |  | 4.40 |  
|Over 4 years to 5 years |  |                        | 1,338   |                     | 4.36          |   |        |   | 142                 |  | 4.58 |  
|                        |  |                        |         |                     |               |   |        |   |                     |  |      |  
|                        |  | $                      | 134,058 |                     | 3.58          | % |        | $ | 135,704             |  | 4.72 | %
|                        |  |                        |         |                     |               |   |        |   |                     |  |      |  



72



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|7. | BORROWINGS
|-- | ----------

Borrowings included overnight
borrowings with the FHLB of $2.4 million at a rate of 2.50% as of June 30, 2008 and overnight federal funds purchased of $1.1 million at a rate of 5.55% as of June 30, 2007. In addition, borrowings included the following FHLB advances
listed by maturity:



|           |  |                        |         |                     |               |   |        |   |                     |  |      |  
|---------- |  | ---------------------- | ------- | ------------------- | ------------- | - | ------ | - | ------------------- |  | ---- | -
|           |  | June 30, 2008          |         |                     | June 30, 2007 |  
|           |  | Amount                 |         | WeightedAverageRate |               |   | Amount |   | WeightedAverageRate | 
|           |  | (Dollars in Thousands) |        
|2008       |  | $                      |        |                     |              | % |        | $ | 26,000              |  | 5.00 | %
|2009       |  |                        | 15,000  |                     | 4.40          |   |        |   | 25,000              |  | 4.74 |  
|2010       |  |                        | 38,539  |                     | 4.45          |   |        |   | 26,621              |  | 4.98 |  
|2011       |  |                        | 34,000  |                     | 4.24          |   |        |   | 11,000              |  | 5.24 |  
|2012       |  |                        |        |                     |              |   |        |   |                    |  |     |  
|2013       |  |                        | 11,000  |                     | 3.84          |   |        |   | 6,000               |  | 4.18 |  
|Thereafter |  |                        | 21,227  |                     | 4.37          |   |        |   | 10,746              |  | 4.58 |  
|           |  |                        |         |                     |               |   |        |   |                     |  |      |  
|           |  | $                      | 119,766 |                     | 4.31          | % |        | $ | 105,367             |  | 4.87 | %
|           |  |                        |         |                     |               |   |        |   |                     |  |      |  

A summary of FHLB advances by the earlier of the maturity date or the date callable by the FHLB
follows:



|           |  |                        |         |                     |               |   |        |   |                     |  |      |  
|---------- |  | ---------------------- | ------- | ------------------- | ------------- | - | ------ | - | ------------------- |  | ---- | -
|           |  | June 30, 2008          |         |                     | June 30, 2007 |  
|           |  | Amount                 |         | WeightedAverageRate |               |   | Amount |   | WeightedAverageRate | 
|           |  | (Dollars in Thousands) |        
|2008       |  | $                      |        |                     |              | % |        | $ | 42,500              |  | 5.15 | %
|2009       |  |                        | 44,000  |                     | 4.73          |   |        |   | 30,000              |  | 4.67 |  
|2010       |  |                        | 41,039  |                     | 4.17          |   |        |   | 26,121              |  | 4.70 |  
|2011       |  |                        | 25,000  |                     | 3.81          |   |        |   | 2,000               |  | 4.42 |  
|2012       |  |                        | 3,000   |                     | 3.99          |   |        |   |                    |  |     |  
|2013       |  |                        | 6,000   |                     | 4.19          |   |        |   | 4,000               |  | 4.36 |  
|Thereafter |  |                        | 727     |                     | 6.49          |   |        |   | 746                 |  | 6.48 |  
|           |  |                        |         |                     |               |   |        |   |                     |  |      |  
|           |  | $                      | 119,766 |                     | 4.31          | % |        | $ | 105,367             |  | 4.87 | %
|           |  |                        |         |                     |               |   |        |   |                     |  |      |  

At June 30, 2008, the Bank had the borrowing capacity with the FHLB to increase the amount of
outstanding advances by $23.5 million to $146.1 million. At June 30, 2007, the Bank had borrowing capacity with the FHLB to increase the amount of outstanding advances by $35.0 million to $140.4 million. The Bank also has an available line of
credit with the FHLB at an interest rate that adjusts daily. Borrowings under the line were limited to $500,000 at June 30, 2008 and 2007. All borrowings from the FHLB are secured by a blanket lien primarily on real estate loans in accordance
with the FHLB agreement. In addition, securities with a fair value of $28.5 million have been pledged to the FHLB at June 30, 2008.



|8. | SUBORDINATED DEBT
|-- | -----------------

On March 16, 2004, Service
Capital Trust I (Trust I), a special purpose trust sponsored by the Company, participated in a pooled offering of trust preferred securities. In connection with this offering, Trust I issued $3.1



73



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



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, distributions 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
debentures; (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. The Companys regulatory capital as of June 30, 2008 and 2007 includes $3.0 million in trust preferred securities. Trust I, consistent with the FASB 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.



|9. | INCOME TAXES
|-- | ------------

Allocation of federal and state
income taxes between current and deferred portions is follows:



|                                 |  |                        |        |   |      |   |      |  
|-------------------------------- |  | ---------------------- | ------ | - | ---- | - | ---- | -
|                                 |  | Years Ended June 30,   |       
|                                 |  | 2008                   |        |   | 2007 |  
|                                 |  | (Dollars in Thousands) |       
|Current tax (benefit) provision: |  |                        |        |   |      |   |      |  
|Federal                          |  | $                      | (1,554 | ) |      | $ | 783  |  
|State                            |  |                        | 35     |   |      |   | 41   |  
|                                 |  |                        |        |   |      |   |      |  
|Total current                    |  |                        | (1,519 | ) |      |   | 824  |  
|                                 |  |                        |        |   |      |   |      |  
|Deferred tax benefit:            |  |                        |        |   |      |   |      |  
|Federal                          |  |                        | (74    | ) |      |   | (255 | )
|State                            |  |                        | (26    | ) |      |   | (86  | )
|                                 |  |                        |        |   |      |   |      |  
|Total deferred                   |  |                        | (100   | ) |      |   | (341 | )
|                                 |  |                        |        |   |      |   |      |  
|Total tax (benefit) provision    |  | $                      | (1,619 | ) |      | $ | 483  |  
|                                 |  |                        |        |   |      |   |      |  

The reasons for the differences between the effective tax rate and the statutory federal income
tax rate are summarized as follows:



|                                        |  |                      |    |  |      |  
|--------------------------------------- |  | -------------------- | -- |  | ---- | -
|                                        |  | Years Ended June 30, |   
|                                        |  | 2008                 |    |  | 2007 |  
|Statutory rate                          |  | (34.0                | )% |  | 34.0 | %
|Increase (decrease) resulting from:     |  |                      |    |  |      |  
|State taxes, net of federal tax benefit |  | 0.1                  |    |  | (1.7 | )
|Bank-owned life insurance               |  | (1.4                 | )  |  | (3.1 | )
|Dividends received deduction            |  | (2.0                 | )  |  | (0.7 | )
|Other                                   |  | (0.6                 | )  |  | (0.6 | )
|                                        |  |                      |    |  |      |  
|Effective tax rate                      |  | (37.9                | )% |  | 27.9 | %
|                                        |  |                      |    |  |      |  



74



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The components of the net deferred tax asset are as follows:



|                          |  |                        |       |   |      |   |       |  
|------------------------- |  | ---------------------- | ----- | - | ---- | - | ----- | -
|                          |  | June 30,               |      
|                          |  | 2008                   |       |   | 2007 |  
|                          |  | (Dollars in Thousands) |      
|Deferred tax assets:      |  |                        |       |   |      |   |       |  
|Federal                   |  | $                      | 2,243 |   |      | $ | 1,685 |  
|State                     |  |                        | 544   |   |      |   | 514   |  
|                          |  |                        |       |   |      |   |       |  
|                          |  |                        | 2,787 |   |      |   | 2,199 |  
|                          |  |                        |       |   |      |   |       |  
|Deferred tax liabilities: |  |                        |       |   |      |   |       |  
|Federal                   |  |                        | (310  | ) |      |   | (310  | )
|State                     |  |                        | (107  | ) |      |   | (107  | )
|                          |  |                        |       |   |      |   |       |  
|                          |  |                        | (417  | ) |      |   | (417  | )
|                          |  |                        |       |   |      |   |       |  
|Net deferred tax asset    |  | $                      | 2,370 |   |      | $ | 1,782 |  
|                          |  |                        |       |   |      |   |       |  

The tax effects of each item that give rise to deferred taxes are as follows:



|                                  |  |                        |       |   |      |   |       |  
|--------------------------------- |  | ---------------------- | ----- | - | ---- | - | ----- | -
|                                  |  | June 30,               |      
|                                  |  | 2008                   |       |   | 2007 |  
|                                  |  | (Dollars in Thousands) |      
|Allowance for loan losses         |  | $                      | 1,353 |   |      | $ | 1,286 |  
|Net unrealized loss on securities |  |                        | 716   |   |      |   | 228   |  
|Employee benefit plans            |  |                        | 434   |   |      |   | 360   |  
|Net deferred loan costs           |  |                        | (376  | ) |      |   | (365  | )
|Depreciation and amortization     |  |                        | 108   |   |      |   | 172   |  
|Other                             |  |                        | 135   |   |      |   | 101   |  
|                                  |  |                        |       |   |      |   |       |  
|Net deferred tax asset            |  | $                      | 2,370 |   |      | $ | 1,782 |  
|                                  |  |                        |       |   |      |   |       |  

A summary of the change in the net deferred tax asset is as follows:



|                                                                        |  |                        |       |      |   |       |  
|----------------------------------------------------------------------- |  | ---------------------- | ----- | ---- | - | ----- | -
|                                                                        |  | Years Ended June 30,   |      
|                                                                        |  | 2008                   |       | 2007 |  
|                                                                        |  | (Dollars in Thousands) |      
|Net deferred tax asset at beginning of year                             |  | $                      | 1,782 |      | $ | 1,599 |  
|Deferred tax benefit on current operations                              |  |                        | 100   |      |   | 341   |  
|Change in deferred tax effect of net unrealized gain/loss on securities |  |                        | 488   |      |   | (158  | )
|                                                                        |  |                        |       |      |   |       |  
|Net deferred tax asset at end of year                                   |  | $                      | 2,370 |      | $ | 1,782 |  
|                                                                        |  |                        |       |      |   |       |  

There was no valuation reserve required on deferred tax assets for the years ended June 30,
2008 and 2007.

The federal income tax reserve for loan losses at the Banks base year is $1,142,000. If any portion of the reserve is
used for purposes other than to absorb loan losses, approximately 150% of the amount actually used, limited to the amount of the reserve, would be subject to taxation in the fiscal year in which used. As the Bank intends to use the reserve solely to
absorb loan losses, a deferred tax liability of $468,000 has not been provided.



75



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|10. | STOCKHOLDERS EQUITY
|--- | --------------------

Minimum regulatory
capital requirements

The Company (on a consolidated basis) and the Bank are subject to various regulatory capital requirements
administered by the federal banking agencies. Failure to meet minimum capital requirements can result in certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material adverse effect
on the Companys and the Banks financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative
measures of their assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting practices. The Banks capital amounts and classification are also subject to qualitative judgments by the regulators about
components, risk weightings, and other factors. Prompt corrective action provisions are applicable only to the Bank and not to the Company.

Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios of total and Tier I capital (as defined) to risk-weighted assets (as defined) and of Tier I capital (as
defined) to average assets (as defined). Management believes that the Company and the Bank meet all capital adequacy requirements to which they are subject.

As of June 30, 2008, the most recent notification from the Federal Deposit Insurance Corporation categorized the Bank as well capitalized under the regulatory framework for prompt corrective action.
To be categorized as well capitalized, the Bank must maintain minimum total risk-based, Tier I risk-based and Tier I leverage ratios as set forth in the following table. The Companys and the Banks actual capital amounts and ratios are
also presented in the table.



|                                        |  |                        |        |       |                           |   |        |                                                                      |        |  |      |        |  |       |        |  |       |  
|--------------------------------------- |  | ---------------------- | ------ | ----- | ------------------------- | - | ------ | -------------------------------------------------------------------- | ------ |  | ---- | ------ |  | ----- | ------ |  | ----- | -
|                                        |  | Actual                 |        |       | MinimumCapitalRequirement |   |        | MinimumTo Be
WellCapitalized UnderPrompt CorrectiveAction Provisions |       
|                                        |  | Amount                 |        | Ratio |                           |   | Amount |                                                                      | Ratio  |  |      | Amount |  | Ratio |       
|                                        |  | (Dollars in Thousands) |       
|June 30, 2008:                          |  |                        |        |       |                           |   |        |                                                                      |        |  |      |        |  |       |        |  |       |  
|Total capital to risk weighted assets:  |  |                        |        |       |                           |   |        |                                                                      |        |  |      |        |  |       |        |  |       |  
|Consolidated                            |  | $                      | 32,813 |       | 10.59                     | % |        | $                                                                    | 24,787 |  | 8.00 | %      |  |       |       |  |      |  
|Bank                                    |  |                        | 31,136 |       | 10.08                     |   |        |                                                                      | 24,709 |  | 8.00 |        |  | $     | 30,886 |  | 10.00 | %
|Tier I capital to risk weighted assets: |  |                        |        |       |                           |   |        |                                                                      |        |  |      |        |  |       |        |  |       |  
|Consolidated                            |  |                        | 29,505 |       | 9.52                      |   |        |                                                                      | 12,394 |  | 4.00 |        |  |       |       |  |      |  
|Bank                                    |  |                        | 27,829 |       | 9.01                      |   |        |                                                                      | 12,355 |  | 4.00 |        |  |       | 18,532 |  | 6.00  |  
|Tier I capital to average assets:       |  |                        |        |       |                           |   |        |                                                                      |        |  |      |        |  |       |        |  |       |  
|Consolidated                            |  |                        | 29,505 |       | 7.05                      |   |        |                                                                      | 16,751 |  | 4.00 |        |  |       |       |  |      |  
|Bank                                    |  |                        | 27,829 |       | 6.65                      |   |        |                                                                      | 16,741 |  | 4.00 |        |  |       | 20,927 |  | 5.00  |  
|June 30, 2007:                          |  |                        |        |       |                           |   |        |                                                                      |        |  |      |        |  |       |        |  |       |  
|Total capital to risk weighted assets:  |  |                        |        |       |                           |   |        |                                                                      |        |  |      |        |  |       |        |  |       |  
|Consolidated                            |  | $                      | 35,877 |       | 11.35                     | % |        | $                                                                    | 25,289 |  | 8.00 | %      |  |       |       |  |      |  
|Bank                                    |  |                        | 33,603 |       | 10.65                     |   |        |                                                                      | 25,237 |  | 8.00 |        |  | $     | 31,546 |  | 10.00 | %
|Tier I capital to risk weighted assets: |  |                        |        |       |                           |   |        |                                                                      |        |  |      |        |  |       |        |  |       |  
|Consolidated                            |  |                        | 32,733 |       | 10.35                     |   |        |                                                                      | 12,644 |  | 4.00 |        |  |       |       |  |      |  
|Bank                                    |  |                        | 30,459 |       | 9.66                      |   |        |                                                                      | 12,618 |  | 4.00 |        |  |       | 18,928 |  | 6.00  |  
|Tier I capital to average assets:       |  |                        |        |       |                           |   |        |                                                                      |        |  |      |        |  |       |        |  |       |  
|Consolidated                            |  |                        | 32,733 |       | 7.97                      |   |        |                                                                      | 16,425 |  | 4.00 |        |  |       |       |  |      |  
|Bank                                    |  |                        | 30,459 |       | 7.42                      |   |        |                                                                      | 16,409 |  | 4.00 |        |  |       | 20,512 |  | 5.00  |  



76



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The Company expects to recognize during the quarter ending September 30, 2008 a material write
down of various investment securities. The Company expects that the aggregate amount of such charges will cause the Banks capital levels to fall below those thresholds necessary to qualify as well capitalized and, depending on the
amount of such charge, may cause the Bank to be classified as undercapitalized under applicable FDIC regulations. See Note 17Subsequent Events for additional information.

Liquidation account

At the
time of the Offering, the Company established a liquidation account in the amount of $4.6 million. In accordance with Massachusetts statute, the liquidation account will be maintained for the benefit of eligible account holders who continue to
maintain their accounts in the Bank after the Offering. The liquidation account will be reduced annually to the extent that eligible account holders have reduced their qualifying deposits. Subsequent increases will not restore an eligible account
holders interest in the liquidation account. In the event of a complete liquidation, each eligible account holder will be entitled to receive a distribution in an amount equal to their current adjusted liquidation account balance, to the
extent that funds are available.

Other capital restrictions

Federal and state banking regulations place certain restrictions on dividends paid and loans or advances made by the Bank to the Company. The total amount
of dividends that may be paid at any date is generally limited to the retained earnings of the Bank, and loans or advances are limited to 10% of the Banks capital stock and surplus on a secured basis. In addition, dividends paid by the Bank to
the Company would be prohibited if the effect thereof would cause the Banks capital to be reduced below applicable minimum capital requirements. Accordingly, at June 30, 2008, $24.7 million of the Companys equity in the Bank was
restricted and funds available for loans or advances amounted to $3.1 million.

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, and subject to regulatory considerations. As of June 30, 2008, 59,428 shares had been repurchased under the plan at an average price of $25.18. In September 2008, the Board of Directors terminated
the Stock Purchase Plan.



|11. | RETIREMENT BENEFIT AND INCENTIVE PLANS
|--- | --------------------------------------

401(k) Plan

The Bank provides a savings plan which qualifies under Section 401(k) of the Internal Revenue Code
and provides for voluntary contributions by participating employees equal to the maximum amount allowed by federal regulations. The Bank makes matching contributions equal to 100% of each employees voluntary contribution, up to 5% of the
employees compensation. Total expense under the plan was $177,000 and $140,000 for the years ended June 30, 2008 and 2007, respectively.

Supplemental Retirement Agreements

The Bank has supplemental retirement agreements with directors of the Bank under
the Directors Supplemental Retirement Plan, which provide for compensation payments upon retirement, subject to certain limitations as set forth in the agreements. Retirement benefits are based on the performance of related life



77



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



insurance policies purchased by the Bank. The present value of the estimated retirement benefits is being accrued over the anticipated service periods.
Compensation expense applicable to these agreements amounted to $61,000 and $53,000 for the years ended June 30, 2008 and 2007, respectively.

The Bank has a supplemental retirement agreement with its President, which provides supplemental compensation payments upon retirement, subject to certain limitations as set forth in the agreement. The present value of future benefits is
being accrued over the term of employment, which is the vesting period. Compensation expense applicable to the agreement amounted to $127,000 and $97,000 for the years ended June 30, 2008 and 2007, respectively. The Bank has accrued $1.1
million and $880,000 at June 30, 2008 and 2007, respectively, related to the supplemental retirement agreements.

Employee
Incentive Plan

The Bank has an Employee Incentive Plan (EIP Plan) whereby employees who meet certain eligibility
requirements receive a bonus proportionate to their respective salary. The total available bonus pool is based on the Banks fiscal performance and the structure of the EIP Plan is reviewed annually by the Board of Directors. There was no EIP
Plan compensation expense for the years ended June 30, 2008 and 2007, respectively.



|12. | STOCK COMPENSATION PLANS AND ESOP
|--- | ---------------------------------

Recognition and Retention Plan

On September 1, 1999, the Board of Directors approved the 1999 Recognition and
Retention Plan (the RRP) for key employees and directors of the Company and the Bank and reserved 40,247 shares of common stock of the Company for issuance. At June 30, 2008, all 40,247 shares of common stock of the Company,
originally reserved for issuance under the RRP, had been granted and no shares remain available for issuance under the RRP.

Stock
Plans

On September 1, 1999, the Board of Directors approved the 1999 Stock Option Plan (the 1999 Plan), which was
approved by stockholders in 1999. During the fiscal year ended June 30, 2004, the Companys Board of Directors adopted the Amended and Restated 1999 Stock Option Plan (the Amended Plan), which was approved by the Companys
stockholders at the 2003 annual meeting of stockholders and approved by the Massachusetts Commissioner of Banks. The Amended Plan authorizes the issuance of up to 140,000 shares of common stock of the Company. The Amended Plan permits the Company to
grant awards in the form of incentive stock options, non-qualified stock options, deferred stock, restricted stock, unrestricted stock, performance share awards and stock appreciation rights. At June 30, 2008, 40,106 shares remain available
under the Amended Plan. There were 5,000 shares of restricted stock granted under the Amended Plan during the year ended June 30, 2008, while none were granted during the year ended June 30, 2007. There were 3,000 restricted shares
forfeited during the year ended June 30, 2008, while none were forfeited during the year ended June 30, 2007. Vesting is determined at issuance by the Board of Directors.

The Amended Plan also permits the inclusion of limited rights, reload options and dividend equivalent rights.

Limited rights would permit the optionee to surrender an option, or portion thereof, for cancellation and to receive cash or common stock equal to the
excess, if any, of the then fair market value of the common stock subject to such option or portion thereof over the option exercise price. Limited rights can only be exercised upon



78



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



a change in control (as defined in the Amended Plan) and, if the related options are exercised or terminated, the related rights are terminated. There were
no options granted or forfeited during the fiscal years ended June 30, 2008 or 2007 with limited rights. Limited rights with respect to 12,500 and 100 options were terminated upon exercise of the related options during fiscal years 2008 and
2007, respectively. Limited rights with respect to 9,797 and 22,297 options were outstanding at June 30, 2008 and 2007, respectively.

Reload options would permit the exchange of shares of stock in satisfaction of all or a portion of the exercise price of the original option grant. The exercise price of the stock subject to the reload option will be determined at the time
the original option is exercised. Dividend equivalent rights would permit the optionee to receive a cash benefit per share underlying the related vested stock options outstanding in the amount of any extraordinary dividend (as defined in the Amended
Plan) declared by the Company. There were no reload options and dividend equivalent rights granted or outstanding during the years ended June 30, 2008 and 2007.

The fair value of each new option grant is estimated on the date of grant using the Black-Scholes option-pricing model. For the years ended June 30, 2008 and 2007 there were no new options granted.

Stock option activity under the Companys share based compensation plan for the year ended June 30, 2008 follows:



|                             |  |                                              |   |  |                               |       |                                         |           |                         |   |   
|---------------------------- |  | -------------------------------------------- | - |  | ----------------------------- | ----- | --------------------------------------- | --------- | ----------------------- | - | --
|                             |  | StockOptions                                 |   |  | WeightedAverageExercise Price |       | WeightedAverageRemainingContractualTerm |           | AggregateIntrinsicValue
|                             |  | (Dollars in Thousands, Except Share Amounts)
|Outstanding at July 1, 2007  |  | 38,497                                       |   |  | $                             | 12.18 |                                         |           |                         |   |   
|Granted                      |  |                                             |   |  |                               |      |                                         |           |                         |   |   
|Forfeited                    |  |                                             |   |  |                               |      |                                         |           |                         |   |   
|Exercised                    |  | (13,500                                      | ) |  | $                             | 11.46 |                                         |           |                         |   |   
|                             |  |                                              |   |  |                               |       |                                         |           |                         |   |   
|Outstanding at June 30, 2008 |  | 24,997                                       |   |  | $                             | 12.57 |                                         | 3.2 years |                         | $ | 57
|                             |  |                                              |   |  |                               |       |                                         |           |                         |   |   
|Exercisable at June 30, 2008 |  | 24,997                                       |   |  | $                             | 12.57 |                                         | 3.2 years |                         | $ | 57
|                             |  |                                              |   |  |                               |       |                                         |           |                         |   |   

There were 13,500 shares of stock issued from treasury stock related to the exercise of stock
options during the year ended June 30, 2008. The aggregate intrinsic value of the stock options exercised was $139,000.

A summary of
the status of the Companys nonvested restricted stock as of June 30, 2008 and changes during the year ended June 30, 2008 is as follows:



|                           |  |                 |   |  |                                       |      
|-------------------------- |  | --------------- | - |  | ------------------------------------- | -----
|                           |  | RestrictedStock |   |  | Weighted AverageGrant-Date Fair Value
|Nonvested at July 1, 2007  |  | 7,140           |   |  | $                                     | 27.00
|Granted                    |  | 5,000           |   |  | $                                     | 13.55
|Vested                     |  | (1,380          | ) |  | $                                     | 27.00
|Forfeited                  |  | (3,000          | ) |  | $                                     | 27.00
|                           |  |                 |   |  |                                       |      
|Nonvested at June 30, 2008 |  | 7,760           |   |  | $                                     | 18.33
|                           |  |                 |   |  |                                       |      



79



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



There were 5,000 new shares of restricted stock granted during the year ended June 30, 2008.
Compensation expense relating to restricted stock amounted to $46,000 and $82,000 for the years ended June 30, 2008 and 2007, respectively. As of June 30, 2008, there was $116,000 of total unrecognized compensation cost related to
nonvested restricted stock granted under the plan which is expected to be recognized over a weighted-average period of 3.9 years.

Employee Stock Ownership Plan

Effective November 1, 1998, in connection with the Offering, the Bank established
an Employee Stock Ownership Plan (the ESOP) for the benefit of each employee who has reached the age of 21 and has completed at least 1,000 hours of service in the previous twelve-month period. The ESOP was funded by the Banks
contributions of cash. Benefits were paid in shares of common stock or in cash, subject to the employees right to demand shares.

The
ESOP had a loan agreement with the Company whereby $644,000 was borrowed for the purpose of purchasing shares of the Companys common stock. The loan provided for ten annual principal payments of $64,000 commencing on the last business day of
September 1999. The Bank had committed to make contributions to the ESOP sufficient to support the debt service of the loan. The loan was secured by the shares purchased, which were held in a suspense account for allocation among the members as the
loan was paid. The Bank made a $100,000 principal pre-payment on October 31, 1998 and the Bank made the final loan payment on April 18, 2007.

As of June 29, 2007, all remaining shares under the ESOP had been fully allocated to the employee participants and the ESOP was effectively terminated with a merger of the ESOP into the Companys 401(k)
Plan. All shares of the Companys common stock held in the ESOP were transferred to the individual employees 401(k) account.

Total compensation expense applicable to the ESOP amounted to $152,000 for the year ended June 30, 2007.



|13. | COMMITMENTS AND CONTINGENCIES
|--- | -----------------------------

General

In the ordinary course of business, various legal claims arise from time to time. In the opinion of management, none of these
claims pending as of June 30, 2008 will have a material effect on the Companys consolidated financial statements.

Employment agreement

The Company entered into an Amended and Restated Employment Agreement with its President on
October 23, 2007 (the Amended Agreement). The Amended Agreement supercedes the prior employment agreement dated September 19, 2001, which was amended and restated to comply with final regulations governing Section 409A of
the Internal Revenue Code of 1986, as amended. The initial term of the Amended Agreement is three years from October 23, 2007, with automatic one-year renewals commencing on the second anniversary and on each anniversary thereafter, unless the
Company or the President, subject to certain conditions, provides notice of the election to not extend the term. The agreement provides for a specific salary and benefits continuation in the event the executive is terminated without cause. However,
such employment may be terminated for cause, as defined, without incurring any continuing obligations. The agreement also provides for a lump sum severance payment, subject to certain conditions, following a change in control as defined
in the agreement.



80



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Loan commitments

The Bank is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers.
These financial instruments include commitments to extend credit, which involve elements of credit and interest rate risk in excess of the amount recognized in the accompanying consolidated balance sheets. The Banks exposure to credit loss is
represented by the contractual amount of the instruments. The Bank uses the same credit policies in making commitments as it does for on-balance-sheet instruments.

Financial instruments whose contract amount represents credit risk consist of:



|                                                |  |                        |        |      |   |       
|----------------------------------------------- |  | ---------------------- | ------ | ---- | - | ------
|                                                |  | June 30,              
|                                                |  | 2008                   |        | 2007
|                                                |  | (Dollars in Thousands)
|Commitments to grant loans                      |  | $                      | 4,784  |      | $ | 7,891 
|Unadvanced funds on home equity lines-of-credit |  |                        | 34,987 |      |   | 33,006
|Unadvanced funds on commercial lines-of-credit  |  |                        | 17,527 |      |   | 16,397
|Unadvanced funds on personal lines-of-credit    |  |                        | 1,068  |      |   | 1,047 
|Unadvanced funds on construction loans          |  |                        | 3,009  |      |   | 11,763

Commitments to extend credit are agreements to lend to a customer as long as there is no violation
of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The commitments for lines-of-credit may expire without being drawn upon, therefore, the
total commitment amounts do not necessarily represent future cash requirements. The Bank evaluates each customers credit worthiness on a case-by-case basis. Commitments to grant loans and lines-of-credit are secured by real estate or other
collateral, if deemed necessary.

Derivative financial instruments

Residential real estate loan commitments are referred to as derivative loan commitments if the loan that will result from exercise of the commitment will
be held for sale upon funding. The Company enters into commitments to fund residential real estate loans at specified times in the future, with the intention that these loans will subsequently be sold in the secondary market. A residential loan
commitment requires the Company to originate a loan at a specific interest rate upon the completion of various underwriting requirements. Outstanding derivative loan commitments expose the Company to the risk that the price of the loans arising from
the exercise of the loan commitment might decline from the inception of the rate lock to funding of the loan due to increases in loan interest rates. If interest rates increase, the value of these commitments decreases. Conversely, if interest rates
decrease, the value of these loan commitments increase. Derivative loan commitments with a notional amount of $259,000 and a positive fair value totaling $5,000 were outstanding at June 30, 2008. At June 30, 2007 derivative loan
commitments with a notional amount of $1.2 million and a negative fair value totaling $10,000 were outstanding.

To protect against the
price risk inherent in derivative loan commitments, the Company utilizes best efforts forward loan sale commitments to mitigate the risk of potential decreases in the values of loans that would result from the exercise of the derivative
loan commitments. Under a best efforts contract, the Company commits to deliver an individual mortgage loan of a specified principal amount and quality to an investor and the investor commits to a price that it will purchase the loan
from the Company if the loan to the underlying borrower closes. The Company generally enters into forward sale contracts on the same day it commits to lend funds to a potential borrower. The Company expects that these forward loan sale commitments
will experience



81



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



changes in fair value opposite to the change in fair value of derivative loan commitments. Forward loan sale commitments with a notional amount of $259,000
and a negative fair value totaling $5,000 were outstanding at June 30, 2008. At June 30, 2007 there were forward loan sale commitments with a notional amount of $1.2 million and a positive fair value totaling $10,000.

Operating lease commitments

Pursuant to the terms of noncancelable lease agreements in effect at June 30, 2008 pertaining to banking premises and equipment, future minimum rent commitments are as follows:



|                      |  |                        |      
|--------------------- |  | ---------------------- | -----
|                      |  | Amount                
|                      |  | (Dollars in Thousands)
|Years Ending June 30, |  |                        |      
|2009                  |  | $                      | 928  
|2010                  |  |                        | 848  
|2011                  |  |                        | 807  
|2012                  |  |                        | 779  
|2013                  |  |                        | 729  
|Thereafter            |  |                        | 1,560
|                      |  |                        |      
|                      |  | $                      | 5,651
|                      |  |                        |      

These leases contain options to extend for periods from five to twenty years. The cost of such
rentals is not included above. Total rent expense for the years ended June 30, 2008 and 2007 amounted to $960,000 and $820,000, respectively.



|14. | FAIR VALUE OF FINANCIAL INSTRUMENTS
|--- | -----------------------------------

Statement of
Financial Accounting Standards No. 107, Disclosures about Fair Value of Financial Instruments requires disclosure of estimated fair values of all financial instruments where it is practicable to estimate such values. In cases where
quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future
cash flows. Accordingly, the derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, could not be realized in immediate settlement of the instrument. Statement No. 107 excludes certain
financial instruments and all nonfinancial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company.

The following methods and assumptions were used by the Company in estimating fair value disclosures for financial instruments:

Cash and cash equivalents:    The carrying amounts of cash and short-term investments approximate fair values.

Securities:    Fair values for securities are based on quoted market prices received from third
parties or pricing services.

FHLB stock:The carrying value of FHLB stock is deemed to
approximate fair value, based on the redemption provisions of the FHLB.



82



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Loans:For variable-rate loans that reprice frequently
and with no significant change in credit risk, fair values are based on carrying values. Fair values for other loans are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms and
adjusted for credit risk. Fair values for non-performing loans are estimated using discounted cash flow analyses or underlying collateral values, where applicable. The fair value of residential real estate loans that are held for sale are based on
market prices for such loans in the secondary market.

Deposits:The fair values disclosed for
non-certificate accounts are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that
applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits.

Borrowings:The fair values for FHLB advances are estimated using discounted cash flow analyses based on rates currently in effect for similar types of borrowing arrangements.

Subordinated debt:The subordinated debt is a variable rate debenture that reprices quarterly.
Accordingly, carrying value approximates fair value.

Accrued interest:    The carrying amounts
of accrued interest approximate fair value.

Derivative financial instruments:Fair values for
derivative financial instruments are based on prices currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties credit standing and are not material.

Off-balance-sheet instruments:Fair values for off-balance-sheet lending commitments are based on fees
currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties credit standing and are not material.

The estimated fair values and related carrying amounts of the Companys financial instruments are as follows:



|                              |  |                        |         |            |   |                |  |            |         |  |   |        
|----------------------------- |  | ---------------------- | ------- | ---------- | - | -------------- |  | ---------- | ------- |  | - | -------
|                              |  | June 30,              
|                              |  | 2008                   |         | 2007      
|                              |  | CarryingAmount         |         | Fair Value |   | CarryingAmount |  | Fair Value
|                              |  | (Dollars in Thousands)
|Financial assets:             |  |                        |         |            |   |                |  |            |         |  |   |        
|Cash and cash equivalents     |  | $                      | 8,758   |            | $ | 8,758          |  | $          | 9,385   |  | $ | 9,385  
|Securities available for sale |  |                        | 50,301  |            |   | 50,301         |  |            | 52,346  |  |   | 52,346 
|Securities held to maturity   |  |                        | 1,176   |            |   | 1,210          |  |            | 1,480   |  |   | 1,498  
|FHLB stock                    |  |                        | 6,530   |            |   | 6,530          |  |            | 5,871   |  |   | 5,871  
|Loans, net                    |  |                        | 327,473 |            |   | 318,848        |  |            | 330,020 |  |   | 323,513
|Accrued interest receivable   |  |                        | 1,590   |            |   | 1,590          |  |            | 1,939   |  |   | 1,939  
|Financial liabilities:        |  |                        |         |            |   |                |  |            |         |  |   |        
|Deposits                      |  |                        | 260,768 |            |   | 261,301        |  |            | 274,165 |  |   | 274,321
|Borrowings                    |  |                        | 122,121 |            |   | 122,292        |  |            | 106,417 |  |   | 104,715
|Subordinated debt             |  |                        | 3,093   |            |   | 3,093          |  |            | 3,093   |  |   | 3,093  
|Accrued interest payable      |  |                        | 528     |            |   | 528            |  |            | 582     |  |   | 582    



83



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|15. | CONDENSED FINANCIAL STATEMENTS OF PARENT COMPANY
|--- | ------------------------------------------------

Condensed financial information pertaining only to the Company is as follows:

BALANCE SHEETS



|                                                      |  |                        |        |      |   |       
|----------------------------------------------------- |  | ---------------------- | ------ | ---- | - | ------
|                                                      |  | June 30,              
|                                                      |  | 2008                   |        | 2007
|                                                      |  | (Dollars in Thousands)
|Interest-bearing deposit in Strata Bank               |  | $                      | 743    |      | $ | 1,526 
|Investment in common stock of Strata Bank             |  |                        | 27,133 |      |   | 30,034
|Investment in common stock of Service Capital Trust I |  |                        | 93     |      |   | 93    
|Other assets                                          |  |                        | 997    |      |   | 824   
|                                                      |  |                        |        |      |   |       
|Total assets                                          |  | $                      | 28,966 |      | $ | 32,477
|                                                      |  |                        |        |      |   |       
|Subordinated debt                                     |  | $                      | 3,093  |      | $ | 3,093 
|Other liabilities                                     |  |                        | 64     |      |   | 76    
|                                                      |  |                        |        |      |   |       
|Total liabilities                                     |  |                        | 3,157  |      |   | 3,169 
|                                                      |  |                        |        |      |   |       
|Stockholders equity                                  |  |                        | 25,809 |      |   | 29,308
|                                                      |  |                        |        |      |   |       
|Total liabilities and stockholders equity            |  | $                      | 28,966 |      | $ | 32,477
|                                                      |  |                        |        |      |   |       

STATEMENTS OF OPERATIONS



|                                                         |  |                        |        |   |      |   |       |  
|-------------------------------------------------------- |  | ---------------------- | ------ | - | ---- | - | ----- | -
|                                                         |  | Years Ended June 30,   |       
|                                                         |  | 2008                   |        |   | 2007 |  
|                                                         |  | (Dollars in Thousands) |       
|Interest income from Strata Bank                         |  | $                      | 23     |   |      | $ | 37    |  
|Operating expenses                                       |  |                        | (73    | ) |      |   | (103  | )
|Interest on subordinated debt                            |  |                        | (230   | ) |      |   | (260  | )
|                                                         |  |                        |        |   |      |   |       |  
|Loss before income taxes                                 |  |                        | (280   | ) |      |   | (326  | )
|Income tax benefit                                       |  |                        | (93    | ) |      |   | (108  | )
|                                                         |  |                        |        |   |      |   |       |  
|                                                         |  |                        | (187   | ) |      |   | (218  | )
|Equity in undistributed net (loss) income of Strata Bank |  |                        | (2,462 | ) |      |   | 1,466 |  
|                                                         |  |                        |        |   |      |   |       |  
|Net (loss) income                                        |  | $                      | (2,649 | ) |      | $ | 1,248 |  
|                                                         |  |                        |        |   |      |   |       |  



84



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



STATEMENTS OF CASH FLOWS



|                                                                                     |  |                        |        |   |      |   |        |  
|------------------------------------------------------------------------------------ |  | ---------------------- | ------ | - | ---- | - | ------ | -
|                                                                                     |  | Years Ended June 30,   |       
|                                                                                     |  | 2008                   |        |   | 2007 |  
|                                                                                     |  | (Dollars in Thousands) |       
|Cash flows from operating activities:                                                |  |                        |        |   |      |   |        |  
|Net (loss) income                                                                    |  | $                      | (2,649 | ) |      | $ | 1,248  |  
|Adjustments to reconcile net income (loss) to net cash used by operating activities: |  |                        |        |   |      |   |        |  
|Equity in undistributed net (loss) income of Strata Bank                             |  |                        | 2,642  |   |      |   | (1,466 | )
|Amortization of restricted stock                                                     |  |                        | 46     |   |      |   | 82     |  
|Other, net                                                                           |  |                        | (353   | ) |      |   | (114   | )
|                                                                                     |  |                        |        |   |      |   |        |  
|Net cash used by operating activities                                                |  |                        | (314   | ) |      |   | (250   | )
|                                                                                     |  |                        |        |   |      |   |        |  
|Cash flows from investing activities:                                                |  |                        |        |   |      |   |        |  
|Capital contribution to Strata Bank                                                  |  |                        | (500   | ) |      |   |       |  
|Payment received on ESOP loan                                                        |  |                        |       |   |      |   | 94     |  
|                                                                                     |  |                        |        |   |      |   |        |  
|Net cash (used) provided by investing activities                                     |  |                        | (500   | ) |      |   | 94     |  
|                                                                                     |  |                        |        |   |      |   |        |  
|Cash flows from financing activities:                                                |  |                        |        |   |      |   |        |  
|Stock option forfeitures                                                             |  |                        | (20    | ) |      |   |       |  
|Stock option exercises                                                               |  |                        | 154    |   |      |   | 32     |  
|Purchase of treasury stock                                                           |  |                        | (103   | ) |      |   | (242   | )
|                                                                                     |  |                        |        |   |      |   |        |  
|Net cash provided (used) by financing activities                                     |  |                        | 31     |   |      |   | (210   | )
|                                                                                     |  |                        |        |   |      |   |        |  
|Net change in cash and cash equivalents                                              |  |                        | (783   | ) |      |   | (366   | )
|Cash and cash equivalents at beginning of year                                       |  |                        | 1,526  |   |      |   | 1,892  |  
|                                                                                     |  |                        |        |   |      |   |        |  
|Cash and cash equivalents at end of year                                             |  | $                      | 743    |   |      | $ | 1,526  |  
|                                                                                     |  |                        |        |   |      |   |        |  



85



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|16. | QUARTERLY DATA(UNAUDITED)
|--- | -------------------------



|                                                            |  |                                                  |        |   |              |   |       |               |  |   |              |   |  |               |       |              |  |               |       |              |   |       |  |   |       |  |   |      
|----------------------------------------------------------- |  | ------------------------------------------------ | ------ | - | ------------ | - | ----- | ------------- |  | - | ------------ | - |  | ------------- | ----- | ------------ |  | ------------- | ----- | ------------ | - | ----- |  | - | ----- |  | - | -----
|                                                            |  | Years Ended June 30,                            
|                                                            |  | 2008                                             |        |   | 2007        
|                                                            |  | FourthQuarter                                    |        |   | ThirdQuarter |   |       | SecondQuarter |  |   | FirstQuarter |   |  | FourthQuarter |       | ThirdQuarter |  | SecondQuarter |       | FirstQuarter
|                                                            |  | (Dollars in Thousands, Except Per Share Amounts)
|Interest and dividend income                                |  | $                                                | 5,784  |   |              | $ | 5,965 |               |  | $ | 5,990        |   |  | $             | 5,969 |              |  | $             | 6,102 |              | $ | 6,057 |  | $ | 6,073 |  | $ | 5,999
|Interest expense                                            |  |                                                  | 2,950  |   |              |   | 3,236 |               |  |   | 3,351        |   |  |               | 3,450 |              |  |               | 3,409 |              |   | 3,382 |  |   | 3,311 |  |   | 3,141
|                                                            |  |                                                  |        |   |              |   |       |               |  |   |              |   |  |               |       |              |  |               |       |              |   |       |  |   |       |  |   |      
|Net interest income                                         |  |                                                  | 2,834  |   |              |   | 2,729 |               |  |   | 2,639        |   |  |               | 2,519 |              |  |               | 2,693 |              |   | 2,675 |  |   | 2,762 |  |   | 2,858
|Provision for loan losses                                   |  |                                                  | 3,875  |   |              |   | 265   |               |  |   | 340          |   |  |               | 520   |              |  |               | 105   |              |   | 10    |  |   | 228   |  |   | 300  
|                                                            |  |                                                  |        |   |              |   |       |               |  |   |              |   |  |               |       |              |  |               |       |              |   |       |  |   |       |  |   |      
|Net interest income (loss), after provision for loan losses |  |                                                  | (1,041 | ) |              |   | 2,464 |               |  |   | 2,299        |   |  |               | 1,999 |              |  |               | 2,588 |              |   | 2,665 |  |   | 2,534 |  |   | 2,558
|Net (loss) gain on securities                               |  |                                                  | (39    | ) |              |   | 152   |               |  |   | 109          |   |  |               | 91    |              |  |               | 106   |              |   | 41    |  |   | 196   |  |   | 35   
|Net gain on loan sales                                      |  |                                                  | 11     |   |              |   | 20    |               |  |   | 6            |   |  |               | 4     |              |  |               | 55    |              |   | 29    |  |   | 24    |  |   | 55   
|Other non-interest income                                   |  |                                                  | 467    |   |              |   | 404   |               |  |   | 448          |   |  |               | 474   |              |  |               | 424   |              |   | 375   |  |   | 394   |  |   | 381  
|Non-interest expense                                        |  |                                                  | 3,248  |   |              |   | 3,002 |               |  |   | 2,928        |   |  |               | 2,958 |              |  |               | 2,874 |              |   | 2,650 |  |   | 2,551 |  |   | 2,654
|                                                            |  |                                                  |        |   |              |   |       |               |  |   |              |   |  |               |       |              |  |               |       |              |   |       |  |   |       |  |   |      
|Income (loss) before income taxes                           |  |                                                  | (3,850 | ) |              |   | 38    |               |  |   | (66          | ) |  |               | (390  | )            |  |               | 299   |              |   | 460   |  |   | 597   |  |   | 375  
|(Benefit) provision for income taxes                        |  |                                                  | (1,342 | ) |              |   | (65   | )             |  |   | (46          | ) |  |               | (166  | )            |  |               | 39    |              |   | 127   |  |   | 191   |  |   | 126  
|                                                            |  |                                                  |        |   |              |   |       |               |  |   |              |   |  |               |       |              |  |               |       |              |   |       |  |   |       |  |   |      
|Net (loss) income                                           |  | $                                                | (2,508 | ) |              | $ | 103   |               |  | $ | (20          | ) |  | $             | (224  | )            |  | $             | 260   |              | $ | 333   |  | $ | 406   |  | $ | 249  
|                                                            |  |                                                  |        |   |              |   |       |               |  |   |              |   |  |               |       |              |  |               |       |              |   |       |  |   |       |  |   |      
|Earnings (loss) per share (basic)                           |  | $                                                | (1.52  | ) |              | $ | 0.06  |               |  | $ | (0.01        | ) |  | $             | (0.14 | )            |  | $             | 0.16  |              | $ | 0.20  |  | $ | 0.25  |  | $ | 0.15 
|                                                            |  |                                                  |        |   |              |   |       |               |  |   |              |   |  |               |       |              |  |               |       |              |   |       |  |   |       |  |   |      
|Earnings (loss) per share (diluted)                         |  | $                                                | (1.52  | ) |              | $ | 0.06  |               |  | $ | (0.01        | ) |  | $             | (0.14 | )            |  | $             | 0.16  |              | $ | 0.20  |  | $ | 0.24  |  | $ | 0.15 
|                                                            |  |                                                  |        |   |              |   |       |               |  |   |              |   |  |               |       |              |  |               |       |              |   |       |  |   |       |  |   |      

The net loss for the fourth quarter of fiscal year 2008 primarily resulted from losses incurred on
commercial loans on residential construction projects, including two loans with total charge-offs of $3.4 million.



|17. | SUBSEQUENT EVENTS
|--- | -----------------

Expected Impairment of
Various Investment Securities.    On September 7, 2008, the Federal Housing Finance Agency (FHFA) was appointed as conservator of both FNMA and FHLMC. Simultaneously with the announcement of the FHFAs
appointment as conservator, the U.S. Treasury Department disclosed that it had entered into a Senior Preferred Stock Purchase Agreement with each of FNMA and FHLMC, contemplating an investment of up to $100 billion in each entity. The senior
preferred stock has a liquidation preference senior to all FNMA and FHLMC stock, including the series of preferred stock that the Company owns. In addition, the terms of the senior preferred stock prohibit each of FNMA and FHLMC from declaring or
paying any dividend or making any other distribution with respect to any stock other than the senior preferred stock without the consent of the U.S. Treasury Department, and therefore in connection with the appointment of the FHFA as conservator,
the FHFA announced that it was eliminating the payment of all future dividends on all FNMA and FHLMC stock, including the series of preferred stock that the Company owns.

After assessing these events, the Company concluded on September 11, 2008 that applicable accounting principles would likely require it to recognize an other-than-temporary impairment of its FNMA and FHLMC
preferred stock with a cost of $7.2 million. In determining the amount of the other-than-temporary impairment charge, the Company will value its FNMA and FHLMC preferred stock at the fair value of such securities as of



86



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



the close of business on September 30, 2008. As of the close of business on September 24, 2008, the fair value of these securities was $689,000.
The Company believes the decline in the fair value of such securities reflects the subordination of the FNMA and FHLMC preferred stock to the U.S. Treasury Departments senior preferred stock and investor expectations that dividend payments on
FNMA and FHLMC preferred stock are unlikely to resume in the near term. There can be no assurance that the value of FNMA and FHLMC preferred stock will not decline further, or that the Company will not have to recognize another other-than-temporary
impairment charge related to such preferred stock.

The Company does not expect to realize any material tax benefit in connection with the
impairment of its FNMA and FHLMC preferred stock. Although the Company would realize a capital loss if it sells the FNMA and FHLMC preferred stock, such capital loss would result in a tax benefit to the Company only to the extent the capital loss
can be used to reduce capital gains available during the applicable carryback and carryforward periods. The Company does not expect those capital gains to be material in relation to the amount of the other-than-temporary impairment charge. As a
result of the elimination of the dividends paid on the FNMA and FHLMC preferred stock, the Companys net interest income for periods ending after June 30, 2008 will be adversely affected. The Companys results of the year ended
June 30, 2008 reflected net interest income of $10.7 million and would have been $10.4 million if the payment of the dividends on the FNMA and FHLMC preferred stock had stopped as of July 1, 2007.

In addition, the Company may recognize other-than-temporary impairment charge with respect to senior and subordinated debt securities issued by Lehman
Brothers Holdings, Inc. and debt securities issued by American General Financial Services and International Lease Finance Corporation, subsidiaries of American International Group Inc. (AIG). As of June 30, 2008, the Companys
Lehman securities had a cost of $2.0 million and a fair value of $1.8 million and the Companys AIG securities had a cost of $3.0 million and a fair value of $2.5 million. On September 14, 2008 Lehman filed for bankruptcy protection; and
on September 16, 2008, AIG announced that it entered into a revolving credit facility with the Federal Reserve Bank of New York under which AIG may borrow up to $85 billion at a rate per annum equal to three-month Libor plus 8.50% secured by a
pledge of all of the assets of AIG and its material subsidiaries including American General Financial Services and International Lease Finance Corporation. Since these events, the trading market for Lehman and AIG debt securities has
been irregular, making it difficult for the Company to ascertain the value of those holdings. The Company estimates that as of the close of business on September 24, 2008, the fair value of the Companys Lehman and AIG securities were
$183,000 and $1.8 million, respectively. There can be no assurance, however, that the Companys estimate of those fair values in fact reflects the amount that the Company would realize if it sold those securities at the present time, and there
can be no assurance that the fair value of such securities will not decline further.

Expected Reduction in Regulatory Capital Category;
Possible Liquidity Restrictions.    The other-than-temporary impairment of the FNMA and FHLMC preferred stock and any other-than-temporary impairment charge with securities issued by Lehman Brothers Holdings, Inc. and AIG
subsidiaries will also have the effect of reducing the Company and the Banks regulatory capital levels. The Company expects that the other-than-temporary impairment charge will cause the Bank to no longer qualify as well
capitalized, and, depending on the amount of such charge, may cause the Bank to be classified as undercapitalized under applicable FDIC regulations.

If the Bank were classified as undercapitalized, it would be subject to various regulatory restrictions and requirements. Among other things, an undercapitalized bank must submit to the FDIC and abide by a capital
restoration plan acceptable to the FDIC. The Bank has briefed the Federal Deposit Insurance Corporation (FDIC) and the Massachusetts Division of Banks, (the Division) regarding developments relating to its investment
securities. In consultation with the FDIC and the Division, the Bank is developing a plan to restore



87



---

##### Table of Contents

SERVICE BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



the Bank to a well capitalized status generally and to increase its leverage capital ratio to at least 7.0%. In addition, an undercapitalized
bank may not accept, renew or roll over any brokered deposit or offer deposits rates with an effective yield that exceeds by more than 75 basis points the prevailing effective yields on insured deposits of comparable maturity in the relevant market
area.

There can be no assurance that the Bank will be able to submit an acceptable capital restoration plan or implement such a plan in
all material respects. A bank that is undercapitalized and that fails to submit an acceptable capital restoration plan or that fails in any material respect to implement such a plan, would be subject to all of the provisions applicable to a
significantly undercapitalized bank. Significantly undercapitalized banks are subject to one or more of a number of additional restrictions, including an order by the FDIC to sell sufficient voting stock to become adequately
capitalized, requirements to reduce total assets and cease receipt of deposits from correspondent banks or to dismiss directors or officers, and restrictions on interest rates paid on deposits, compensation of executive officers and capital
distributions by a parent holding company.

The following table presents the Banks capital position relative to its respective
regulatory capital requirements at June 30, 2008, on a historical and a pro forma basis, after giving effect to the other-than-temporary impairment of the FNMA and FHLMC preferred stock discussed above in the amount of $6.5 million, exclusive
of any tax benefit related to the impairment, and assuming an other-than-temporary impairment of senior and subordinated debt securities issued by Lehman Brothers Holdings, Inc. in the amount of $1.8 million and debt securities issued by American
General Financial Services and International Lease Finance Corporation, subsidiaries of AIG, in the amount of $1.2 million, if such losses were to be incurred, based on the fair value of these securities as of the close of business on
September 24, 2008:



|                                    |  |                         |                      |  |      |                       |  |                          |                  |  |       |  
|----------------------------------- |  | ----------------------- | -------------------- |  | ---- | --------------------- |  | ------------------------ | ---------------- |  | ----- | -
|                                    |  | As ReportedJune 30,2008 |                      |  |      |                       |  | Regulatory Threshold for |                 
|                                    |  |                         | Pro-forma(unaudited) |  |      | AdequatelyCapitalized |  |                          | Well Capitalized | 
|Strata Bank Tier 1 leverage ratio   |  | 6.65                    | %                    |  | 4.48 | %                     |  | 4.00                     | %                |  | 5.00  | %
|Strata Bank Tier 1 risk-based ratio |  | 9.01                    | %                    |  | 6.25 | %                     |  | 4.00                     | %                |  | 6.00  | %
|Strata Bank Total risk-based ratio  |  | 10.08                   | %                    |  | 7.35 | %                     |  | 8.00                     | %                |  | 10.00 | %



88



---

##### Table of Contents

|ITEM 9. | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.
|------- | -------------------------------------------------------------------------------------

None.

ITEM 9A(T).
Controls and Procedures.



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

As required by Rule 13a-15 under the Securities Exchange Act of 1934, as amended (the Exchange Act), the Companys management conducted an evaluation with the participation of the Companys Chief
Executive Officer and Chief Financial Officer, regarding the effectiveness of the Companys disclosure controls and procedures, as of the end of the last fiscal year. Based upon that evaluation, the Chief Executive Officer and Chief Financial
Officer concluded that they believe the Companys disclosure controls and procedures were effective as of June 30, 2008 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) | Change in internal controls.
|--- | ----------------------------

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
has materially affected, or is reasonably likely to materially affect the Companys internal control over financial reporting.

Managements Report on Internal Control Over Financial Reporting

Management is responsible for
establishing and maintaining effective internal controls over financial reporting, as defined in Rule 13a-15(f) under the Exchange Act. As of June 30, 2008, an evaluation was performed under the supervision and with the participation of
management, including the principal executive officer and principal financial officer, of the effectiveness of the design and operation of the Companys internal controls over financial reporting. Management assessed the Companys
system of internal control over financial reporting as of June 30, 2008, in relation to criteria for effective internal control over financial reporting as described in Internal Control  Integrated Framework, issued by the
Committee of Sponsoring Organizations of the Treadway Commission. Based on this assessment, management believes that, as of June 30, 2008, its system of internal control over financial reporting met those criteria and is effective.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements.
Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

This Annual Report does not include an attestation report of the Companys independent registered public accounting
firm regarding internal control over financial reporting. Managements report was not subject to attestation by the Companys independent registered public accounting firm pursuant to temporary rules of the Commission that permit the
Company to provide only managements report in this Annual Report.



89



---

##### Table of Contents

|ITEM 9B. | Other Information.
|-------- | ------------------

None.

PART III

ITEM 10.    Directors, Executive Officers and Corporate Governance.

The information called for by this
Item 10 will be contained in our Proxy Statement for our 2008 Annual Meeting of Stockholders (the 2008 Proxy Statement), which we intend to file within 120 days following our fiscal year end, and such information is incorporated
herein by reference.



|ITEM 11. | Executive Compensation.
|-------- | -----------------------

The information called for
by this Item 11 will be contained in our 2008 Proxy Statement, which we intend to file within 120 days following our fiscal year end, and such information is incorporated herein by reference.

ITEM 12.    Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.

The information called for by this Item 12 will be contained in our 2008 Proxy Statement, which we intend to file within 120 days
following our fiscal year end, and such information is incorporated herein by reference.



|ITEM 13. | Certain Relationships and Related Transactions, and Director Independence.
|-------- | --------------------------------------------------------------------------

The information called for by this Item 13 will be contained in our 2008 Proxy Statement, which we intend to file within 120 days following our fiscal year end, and such information is incorporated herein by
reference.



|ITEM 14. | Principal Accounting Fees and Services.
|-------- | ---------------------------------------

The
information called for by this Item 14 will be contained in our 2008 Proxy Statement, which we intend to file within 120 days following our fiscal year end, and such information is incorporated herein by reference.



90



---

##### Table of Contents

PART IV



|ITEM 15. | Exhibits, Financial Statement Schedules.
|-------- | ----------------------------------------



|(a) | The following documents are filed as part of this report:
|--- | ---------------------------------------------------------



| | (1) | Financial Statements: The consolidated financial statements, including notes thereto, and financial schedules required in response to this Item are set forth in Part
II, Item 8 of this Annual Report on Form 10-K, and can be found on the following pages:
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                                                                      |  |     
|----------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                      |  | Page
|Report of Independent Registered Public Accounting Firm                                               |  | 54  
|                                                                                                      | 
|Consolidated Balance Sheets as of June 30, 2008 and 2007                                              |  | 55  
|                                                                                                      | 
|Consolidated Statements of Operations for the years ended June 30, 2008 and 2007                      |  | 56  
|                                                                                                      | 
|Consolidated Statements of Changes in Stockholders Equity for the years ended June 30, 2008 and
2007 |  | 57  
|                                                                                                      | 
|Consolidated Statements of Cash Flows for the years ended June 30, 2008 and 2007                      |  | 58  
|                                                                                                      | 
|Notes to Consolidated Financial Statements                                                            |  | 59  



| | (2) | Financial Statement Schedules: Schedules to the consolidated financial statements required by Regulation S-X and all other schedules to the consolidated financial
statements have been omitted because they are either not required, are not applicable or are included in the consolidated financial statements or notes thereto, which can be found in this Annual Report on Form 10-K in Part II, Item 8.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (3) | Exhibits:
| | --- | ---------



|     |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|---- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1  |  | Articles of Organization of Service Bancorp, Inc. (incorporated by reference to Exhibit 3.1 to the Companys Registration Statement on
Form SB-2 (SEC File No. 333-156851))                                                                                                                                                                                                                                                                                                                                                                                                                                                                        
|     | 
|3.2  |  | Articles of Amendment to Articles of Organization of Service Bancorp, Inc. (incorporated by reference to Exhibit 3.1(A) to the Companys
Quarterly Report on Form 10-QSB for the quarter ended March 31, 2004)                                                                                                                                                                                                                                                                                                                                                                                                                                     
|     | 
|3.3  |  | Bylaws of Service Bancorp, Inc. (incorporated by reference to Exhibit 3.2 to the Companys Quarterly Report on Form 10-QSB for the
quarter ended March 31, 2004)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|     | 
|4.1  |  | Form of Certificate representing the Company Common Stock (incorporated by reference to Exhibit 4 to the Companys Registration Statement
on Form SB-2 (SEC File No. 333-156851))                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|     | 
|10.1 |  | Strata Bank f/k/a Summit Bank Employee Stock Ownership Plan (incorporated by reference to Exhibit 10.3 to the Companys Registration
Statement on Form SB-2 (SEC File No. 333-156851))                                                                                                                                                                                                                                                                                                                                                                                                                                                             
|     | 
|10.2 |  | Service Bancorp, Inc. 1999 Stock Option Plan (incorporated by reference to Appendix C to the Companys 2003 Proxy Statement on Schedule
14A)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|     | 
|10.3 |  | Service Bancorp, Inc. 1999 Recognition and Retention Plan (incorporated by reference to Appendix B to the Companys 1999 Proxy Statement
on Schedule 14A)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          
|     | 
|10.4 |  | Form of Director Supplemental Retirement Agreement and accompanying Information Schedule by and among Strata Bank f/k/a Summit Bank, Service
Bancorp, Inc. and Service Bancorp, MHC and their subsidiaries or affiliates and each of current Directors Richard Giusti, Dr. John Hasenjaeger, Thomas R. Howie, Kenneth C. A. Issacs, Paul V. Kenney, Eugene R. Liscombe, James W. Murphy, Lawrence E.
Novick, Kelly A. Verdolino, and former Directors William J. Casey, John G. Dugan, Robert J. Heavy and Robert Matson (incorporated by reference to Exhibit 10.6 to the Companys Annual Report on Form 10-KSB for the year ended June 30,
2003)



91



---

##### Table of Contents

|     |  |                                                                                                                                                                                                                                                                                                                          
|---- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.5 |  | Form of Restricted Stock Award for Officers dated December 1, 2005 (incorporated by reference to Exhibit 10.3 to the Companys
Quarterly Report on Form 10-QSB for the quarter ended December 31, 2005)                                                                                                                  
|     | 
|10.6 |  | Form of Restricted Stock Award for Non-Employee Directors dated December 1, 2005 (incorporated by reference to Exhibit 10.4 to the
Companys Quarterly Report on Form 10-QSB for the quarter ended December 31, 2005)                                                                                                    
|     | 
|10.7 |  | Amendment to the Strata Bank Employee Stock Ownership Plan dated May 15, 2007 (incorporated by reference to Exhibit 10.10 to the
Companys Annual Report on Form 10-KSB for the year ended June 30, 2007)                                                                                                                
|     | 
|10.8 |  | Amended and Restated Employment Agreement dated as of October 23, 2007 by and between Pamela J. Montpelier, Strata Bank, Service Bancorp, Inc.
and Service Bancorp, MHC (incorporated by reference to Exhibit 10.1 to the Companys Quarterly Report on Form 10-QSB for the quarter ended December 31, 2007)             
|     | 
|10.9 |  | Amended and Restated Supplemental Retirement Agreement dated as of October 23, 2007 by and between Pamela J. Montpelier, Strata Bank, Service
Bancorp, Inc. and Service Bancorp, MHC (incorporated by reference to Exhibit 10.2 to the Companys Quarterly Report on Form 10-QSB for the quarter ended December 31, 2007)
|     | 
|14.1 |  | Service Bancorp, Inc./Service Bancorp, MHC/Strata Bank Code of Ethics (incorporated by reference to Exhibit 14.1 to the Companys Annual
Report on Form 10-KSB for the year ended June 30, 2003)                                                                                                                         
|     | 
|21.1 |  | Subsidiaries of the Company                                                                                                                                                                                                                                                                                              
|     | 
|23.1 |  | Consent of Wolf & Company, P.C.                                                                                                                                                                                                                                                                                          
|     | 
|31.1 |  | Certification of Acting Principal Executive Officer and Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of
1934                                                                                                                                                                        
|     | 
|32.1 |  | Certification of Acting Principal Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                



92



---

##### Table of Contents

SIGNATURES

In accordance with the requirements of Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.



|                         |  |  |  |                       |  |                    |  |                                                                              
|------------------------ |  |  |  | --------------------- |  | ------------------ |  | -----------------------------------------------------------------------------
|Date: September 29, 2008 |  |  |  | SERVICE BANCORP, INC.
|                         |  |  | 
|                         |  |  |  | By:                   |  | /s/ MARK L. ABBATE
|                         |  |  |  |                       |  |                    |  | Mark L. Abbate Executive Vice Presidentand Acting Principal Executive Officer

In accordance with the Exchange Act, this report has been signed below by the following persons on
behalf of the registrant and in the capacities and on the dates indicated.



|                         |  |                                                                                                    |  |                          |  |     |  |                                                                                                                 
|------------------------ |  | -------------------------------------------------------------------------------------------------- |  | ------------------------ |  | --- |  | ----------------------------------------------------------------------------------------------------------------
|By:                      |  |                                                                                                    |  |                          |  | By: |  | /s/ MARK L. ABBATE                                                                                              
|                         |  | Pamela J. Montpelier President, Chief Executive Officer and Director (Principal Executive Officer) |  |                          |  |     |  | Mark L. Abbate Executive Vice President and Chief Financial Officer (Principal Financial and Accounting
Officer)
|                         |  |                                                                                                   
|Date: September 29, 2008 |  |                                                                                                    |  | Date: September 29, 2008
|                         |  |                                                                                                    |  |                         
|By:                      |  | /s/ EUGENE R. LISCOMBE                                                                             |  |                          |  | By: |  | /s/ RICHARD GIUSTI                                                                                              
|                         |  | Eugene R. Liscombe, Director (Chairman of the Board)                                               |  |                          |  |     |  | Richard Giusti, Director                                                                                        
|                         |  |                                                                                                   
|Date: September 29, 2008 |  |                                                                                                    |  | Date: September 29, 2008
|                         |  |                                                                                                    |  |                         
|By:                      |  | /s/ JOHN E. BRABAZON                                                                               |  |                          |  | By: |  | /s/ JOHN J. BURNS                                                                                               
|                         |  | John E. Brabazon, Director                                                                         |  |                          |  |     |  | John J. Burns, Director                                                                                         
|                         |  |                                                                                                   
|Date: September 29, 2008 |  |                                                                                                    |  | Date: September 29, 2008
|                         |  |                                                                                                    |  |                         
|By:                      |  | /s/ KENNETH C.A. ISAACS                                                                            |  |                          |  | By: |  | /s/ PAUL V. KENNEY                                                                                              
|                         |  | Kenneth C.A. Isaacs, Director                                                                      |  |                          |  |     |  | Paul V. Kenney, Director                                                                                        
|                         |  |                                                                                                   
|Date: September 29, 2008 |  |                                                                                                    |  | Date: September 29, 2008
|                         |  |                                                                                                    |  |                         
|By:                      |  | /s/ STEPHEN B. LINCOLN, JR.                                                                        |  |                          |  | By: |  | /s/ KELLY A. VERDOLINO                                                                                          
|                         |  | Stephen B. Lincoln Jr., Director                                                                   |  |                          |  |     |  | Kelly A. Verdolino, Director                                                                                    
|                         |  |                                                                                                   
|Date: September 29, 2008 |  |                                                                                                    |  | Date: September 29, 2008
|                         |  |                                                                                                    |  |                         
|By:                      |  | /s/ DAVID L. PORTER                                                                                |  |                          |  | By: |  | /s/ LAWRENCE E. NOVICK                                                                                          
|                         |  | David L. Porter, Director                                                                          |  |                          |  |     |  | Lawrence E. Novick, Director                                                                                    
|                         |  |                                                                                                   
|Date: September 29, 2008 |  |                                                                                                    |  | Date: September 29, 2008



93