10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

X	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
	For the quarterly period ended September 30, 2012
	OR
___	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: 001-35595

GEORGETOWN BANCORP, INC.

(Exact name of registrant as specified in its charter)

Maryland	80-0817763
(State or other jurisdiction of	(I.R.S. Employer
incorporation or organization)	Identification No.)
2 East Main Street, Georgetown, MA	01833
(Address of principal executive office)	(Zip Code)

(978) 352-8600

(Registrant’s telephone number, including area code)

None

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

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Sections 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No   

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes X No   

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 the definitions 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	Smaller reporting company     X

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes_ No  X  

Indicate the number of shares outstanding of the registrant’s common stock, as of the latest practicable date:  Common Stock, $0.01 par value, 1,940,302 shares outstanding as of November 8, 2012.

Form 10-Q

GEORGETOWN BANCORP, INC.

Table of Contents

			Page
Part I. Financial Information
Item 1:	Financial Statements
	Consolidated Statements of Financial Condition at September 30, 2012 (unaudited) and December 31, 2011		1
	Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended September 30, 2012 and 2011 (unaudited)		2
	Consolidated Statements of Changes in Stockholders’ Equity for the Nine Months Ended September 30, 2012 and 2011 (unaudited)		3
	Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2012 and 2011 (unaudited)		4
	Notes to Consolidated Financial Statements		6
Item 2:	Management’s Discussion and Analysis of Financial Condition and Results of Operations		23
Item 3:	Quantitative and Qualitative Disclosures About Market Risk		36
Item 4:	Controls and Procedures		36
Part II. Other Information
Item 1:		Legal Proceedings	36
Item 1A:		Risk Factors	36
Item 2:		Unregistered Sales of Equity Securities and Use of Proceeds	36
Item 3:		Defaults upon Senior Securities	36
Item 4:		Mine Safety Disclosures	36
Item 5:		Other Information	37
Item 6:		Exhibits	37
SIGNATURES			38

PART I—FINANCIAL INFORMATION

ITEM 1. Financial Statements

GEORGETOWN BANCORP, INC.

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

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

ASSETS

	At		At
	September 30,		December 31,
	2012		2011
	(Unaudited)
	(In thousands)
Cash and due from banks	$	2,066	$	9,598
Short-term investments	24,774		9,485
Total cash and cash equivalents	26,840		19,083
Securities available for sale, at fair value	6,744		4,174
Securities held to maturity, at amortized cost	1,765		2,322
Federal Home Loan Bank stock, at cost	2,861		3,111
Loans held for sale	969		769
Loans, net of allowance for loan losses of $1,751,000 at September 30, 2012 and $1,824,000 at December 31, 2011	163,592		161,120
Premises and equipment, net	3,810		3,882
Accrued interest receivable	601		627
Bank-owned life insurance	2,771		2,696
Other real estate owned	208		30
Prepaid FDIC insurance	254		362
Other assets	1,345		1,199
Total assets	$	211,760	$	199,375
LIABILITIES AND STOCKHOLDERS’ EQUITY
Deposits	$	152,890	$	151,085
Securities sold under agreements to repurchase	-		573
Long-term Federal Home Loan Bank advances	24,600		25,121
Mortgagors’ escrow accounts	898		730
Accrued expenses and other liabilities	3,267		1,537
Total liabilities	181,655		179,046
Commitments and contingencies
Stockholders’ equity:
Preferred stock, $0.01 par value per share: 50,000,000 shares authorized at September 30, 2012 and $0.10 par value per share: 1,000,000 shares authorized at December 31, 2011; none outstanding	-		-
Common Stock, $0.01 par value per share: 100,000,000 shares authorized, 1,940,302 shares issued at September 30, 2012 and $0.10 par value per share: 10,000,000 shares authorized, 2,777,250 shares issued at December 31, 2011	19		278
Additional paid-in capital	20,661		11,496
Retained earnings	10,542		10,010
Accumulated other comprehensive income	191		134
Unearned compensation - ESOP (103,177 shares unallocated at September 30, 2012 and 28,597 shares unallocated at December 31, 2011)	(1,104)		(286)
Unearned compensation - Restricted stock (30,281 shares non-vested at September 30, 2012 and 36,552 shares non-vested at December 31, 2011)	(204)		(167)
Treasury stock, at cost (133,347 shares at December 31, 2011)	-		(1,136)
Total stockholders’ equity	30,105		20,329
Total liabilities and stockholders’ equity	$	211,760	$	199,375

See accompanying notes to consolidated financial statements.

1

GEORGETOWN BANCORP, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

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

(unaudited)

	Three Months Ended September 30,				Nine Months Ended September 30,
	2012		2011		2012		2011
	(In thousands, except share and per share data)
Interest and dividend income:
Loans, including fees	$	2,092	$	2,486	$	6,504	$	7,869
Securities	72		87		218		278
Short-term investments	16		-		35		-
Total interest and dividend income	2,180		2,573		6,757		8,147
Interest expense:
Deposits	190		359		703		1,189
Short-term Federal Home Loan Bank advances	-		-		-		7
Long-term Federal Home Loan Bank advances	189		221		624		699
Securities sold under agreements to repurchase	-		1		1		2
Total interest expense	379		581		1,328		1,897
Net interest income	1,801		1,992		5,429		6,250
Provision for loan losses	67		80		162		825
Net interest income, after provision for loan losses	1,734		1,912		5,267		5,425
Non-interest income:
Customer service fees	144		129		411		394
Mortgage banking income, net	424		49		712		159
Income from bank-owned life insurance	26		25		75		74
Net gain on sale of other real estate owned	19		-		19		-
Other	3		-		11		-
Total non-interest income	616		203		1,228		627
Non-interest expenses:
Salaries and employee benefits	1,065		959		3,154		2,918
Occupancy and equipment expenses	228		191		659		576
Data processing expenses	161		115		406		332
Professional fees	96		94		310		303
Advertising expenses	91		35		266		193
FDIC insurance	41		26		118		127
Other general and administrative expenses	276		244		755		681
Total non-interest expenses	1,958		1,664		5,668		5,130
Income before income taxes	392		451		827		922
Income tax provision	148		167		295		326
Net income	$	244	$	284	$	532	$	596
Weighted-average number of common shares outstanding:
Basic	1,835,273		1,907,262		1,890,379		1,903,971
Diluted	1,840,867		1,908,637		1,892,986		1,904,394
Earnings per share:
Basic	$	0.13	$	0.15	$	0.28	$	0.31
Diluted	$	0.13	$	0.15	$	0.28	$	0.31
Comprehensive income:
Net income	$	244	$	284	$	532	$	596
Other comprehensive income, net of tax:
Unrealized gain on securities available for sale	39		40		57		23
Comprehensive income	$	283	$	324	$	589	$	619

See accompanying notes to consolidated financial statements.

2

GEORGETOWN BANCORP, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

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

(unaudited)

							Accumulated
			Additional				Other		Unearned		Unearned
	Common		Paid-in		Retained		Comprehensive		Compensation-		Compensation-		Treasury
	Stock		Capital		Earnings		Income		ESOP		Restricted Stock		Stock		Total
							(In thousands)
Balance at December 31, 2010	$	278	$	11,424	$	8,999	$	120	$	(368)	$	(100)	$	(1,184)	$	19,169
Net income	-		-		596		-		-		-		-		596
Net unrealized loss on securities available for sale, net of related tax effects of $11,000	-		-		-		23		-		-		-		23
Common stock held by ESOP allocated or committed to be allocated (6,144 shares)	-		(19)		-		-		62		-		-		43
Restricted stock granted in connection with equity incentive plan (25,998 shares)	-		169		-		-		-		(169)		-		-
Forfeiture of restricted stock (7,650 shares)	-		(46)		-		-		-		46		-		-
Reissuance of treasury stock (5,796 shares)	-		(50)		-		-		-		-		50		-
Purchase of treasury stock (280 shares)	-		-		-		-		-		-		(2)		(2)
Share based compensation - options	-		18		-		-		-		-		-		18
Share based compensation - restricted stock	-		-		-		-		-		40		-		40
Balance at September 30, 2011	$	278	$	11,496	$	9,595	$	143	$	(306)	$	(183)	$	(1,136)	$	19,887
Balance at December 31, 2011	$	278	$	11,496	$	10,010	$	134	$	(286)	$	(167)	$	(1,136)	$	20,329
Net income	-		-		532		-		-		-		-		532
Net unrealized gain on securities available for sale, net of related tax effects of $32,000	-		-		-		57		-		-		-		57
Reorganization and related stock offering:
Exchange of common stock: 2,777,750 shares at $0.10 par value per share for 1,940,302 shares at $0.01 par value per share	(259)		259		-		-		-		-		-		-
Net proceeds from the issuance of common stock (1,100,000 shares)	-		9,930		-		-		-		-		-		9,930
Common stock acquired by ESOP (88,000 shares)	-		-		-		-		(880)		-		-		(880)
Merger of Georgetown Bancorp, MHC	-		5		-		-		-		-		-		5
Common stock held by ESOP allocated or committed to be allocated (5,430 shares)	-		(7)		-		-		62		-		-		55
Restricted stock granted in connection with equity incentive plan (12,606 shares)	-		109		-		-		-		(109)		-		-
Forfeiture of restricted stock (1,620 shares)	-		(13)		-		-		-		13		-		-
Reissuance of treasury stock (7,027 shares)	-		(83)		-		-		-		-		83		-
Purchase of treasury stock (986 shares)	-		-		-		-		-		-		(8)		(8)
Retirement of treasury stock	-		(1,061)		-		-		-		-		1,061		-
Share based compensation - options	-		26		-		-		-		-		-		26
Share based compensation - restricted stock	-		-		-		-		-		59		-		59
Balance at September 30, 2012	$	19	$	20,661	$	10,542	$	191	$	(1,104)	$	(204)	$	-	$	30,105

See accompanying notes to consolidated financial statements.

3

GEORGETOWN BANCORP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

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

(unaudited)

	Nine Months Ended September 30,
	2012		2011
	(In thousands)
Cash flows from operating activities:
Net income	$	532	$	596
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses	162		825
Amortization (accretion) of securities, net	10		(5)
Net change in loan fees and costs	(261)		(25)
Depreciation and amortization expense	207		198
Decrease in accrued interest receivable	26		128
Income from bank-owned life insurance	(75)		(74)
Stock-based compensation expense	140		101
Gain on sale of loans	(843)		(214)
Loans originated for sale	(40,394)		(10,517)
Proceeds from sale of loans	41,037		10,665
Gain on sale of other real estate owned	(19)		-
Decrease in prepaid FDIC insurance	108		117
Net change in other assets and liabilities	1,552		(217)
Net cash provided by operating activities	2,182		1,578
Cash flows from investing activities:
Activity in securities available for sale:
Maturities, prepayments and calls	1,658		2,089
Purchases	(4,152)		(983)
Maturities, prepayments and calls of securities held to maturity	560		666
Redemption of Federal Home Loan Bank stock	250		-
Loan originations, net	6,942		10,062
Principal balance of loans purchased	(9,882)		-
Principal balance of portfolio loans sold	314		-
Purchase of premises and equipment	(135)		(132)
Proceeds from sale of other real estate owned	94		-
Net cash (used) provided by investing activities	(4,351)		11,702

(continued)

See accompanying notes to consolidated financial statements.

4

GEORGETOWN BANCORP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

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

(unaudited)

(concluded)

	Nine Months Ended September 30,
	2012		2011
	(In thousands)
Cash flows from financing activities:
Net change in deposits	1,805		(3,464)
Net change in securities sold under agreements to repurchase	(573)		56
Net change in Federal Home Loan Bank advances with maturities of three months or less	-		(3,500)
Proceeds of Federal Home Loan Bank advances with maturities greater than three months	8,500		-
Repayments of Federal Home Loan Bank advances with maturities greater than three months	(9,021)		(3,046)
Net change in mortgagors’ escrow accounts	168		63
Purchase of vested restricted shares to treasury stock	(8)		(2)
Cash received from Georgetown Bancorp, MHC due to reorganization	5		-
Net proceeds from issuance of common stock	9,050		-
Net cash provided (used) by financing activities	9,926		(9,893)
Net change in cash and cash equivalents	7,757		3,387
Cash and cash equivalents at beginning of period	19,083		3,298
Cash and cash equivalents at end of period	$	26,840	$	6,685
Supplementary information:
Interest paid on deposit accounts	$	706	$	1,187
Interest paid on borrowings	638		721
Income taxes paid	220		557
Loans transferred to other real estate owned	253		-

See accompanying notes to consolidated financial statements.

5

GEORGETOWN BANCORP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1)           Basis of Presentation

The accompanying unaudited financial statements of Georgetown Bancorp, Inc., a Maryland corporation, (the “Company”) were prepared in accordance with the instructions for Form 10-Q and with Regulation S-X and do not include information or footnotes necessary for a complete presentation of financial condition, results of operations, and cash flows in conformity with generally accepted accounting principles. However, in the opinion of management, all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the financial statements have been included. The results of operations for the three- and nine-month periods ended September 30, 2012 are not necessarily indicative of the results that may be expected for future periods, including the entire fiscal year. These financial statements should be read in conjunction with the financial statements and notes thereto included in the December 31, 2011 Consolidated Financial Statements presented in the Annual Report on Form 10-K of Georgetown Bancorp, Inc., a federal corporation (“Georgetown Federal”) filed with the Securities and Exchange Commission on March 30, 2012. The consolidated financial statements include the accounts of Georgetown Bank (the “Bank”) and its wholly owned subsidiary, Georgetown Securities Corporation, which engages in the buying, selling and holding of securities. All significant inter-company balances and transactions have been eliminated in consolidation. These consolidated financial statements consider events that occurred through the date the consolidated financial statements were issued.

(2)           Corporate Structure

In conjunction with its reorganization into the mutual holding company structure, on January 5, 2005, the Bank (i) converted to a stock savings bank as the successor to the Bank in its mutual form; (ii) organized Georgetown Federal as a federally-chartered corporation that owns 100% of the common stock of the Bank (in stock form); and (iii) organized Georgetown Bancorp, MHC as a federally-chartered mutual holding company that owned 56.7% of the Common Stock of Georgetown Federal as of June 30, 2012. On November 28, 2011, the Boards of Directors of Georgetown Federal, Georgetown Bancorp, MHC and the Bank each unanimously adopted a Plan of Conversion or Reorganization of the Mutual Holding Company pursuant to which Georgetown Bancorp, MHC undertook a “second-step” conversion and now ceases to exist. The Bank reorganized from a two-tier mutual holding company structure to a fully public stock holding company structure effective July 11, 2012, and, as a result, is now the wholly-owned subsidiary the Company.

As a result of the second-step conversion, all shares and per share amounts in the notes to consolidated financial statements have been restated giving retroactive recognition to the second-step exchange ratio of 0.72014. Options presented under the Company’s 2009 Equity Incentive Plan, common shares held by the Bank’s ESOP and shares of restricted stock before the second-step conversion were also exchanged using the exchange ratio of 0.72014.

6

(3)           Earnings Per Common Share

The Company has adopted the Earnings Per Share (“EPS”) guidance included in Accounting Standards Codification (“ASC”) 260-10. As presented below, basic earnings per share is computed by dividing net income available to common stockholders by the weighted average number of common shares outstanding for the period. Diluted earnings per share reflect the potential dilution that would occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the entity. For purposes of computing diluted EPS, the treasury stock method is used.

Treasury shares and unallocated ESOP shares are not deemed outstanding for earnings per share calculations.

Earnings per common share have been computed based on the following.

	Three Months Ended September 30,				Nine Months Ended September 30,
	2012		2011		2012		2011
Net income available to common stockholders	$	244,000	$	284,000	$	532,000	$	596,000
Basic common shares:
Weighted average shares outstanding	1,910,017		1,903,980		1,908,847		1,903,200
Less: Weighted average unallocated ESOP shares	(105,025)		(23,041)		(47,909)		(24,512)
Add: Weighted average unvested restricted shares with non-forfeitable dividend rights	30,281		26,323		29,441		25,283
Basic weighted average common shares outstanding	1,835,273		1,907,262		1,890,379		1,903,971
Dilutive potential common shares	5,594		1,375		2,607		423
Diluted weighted average common shares outstanding	1,840,867		1,908,637		1,892,986		1,904,394
Basic earnings per share	$	0.13	$	0.15	$	0.28	$	0.31
Diluted earnings per share	$	0.13	$	0.15	$	0.28	$	0.31

Options to purchase 40,681 shares, representing all outstanding options, were included in the computation of diluted earnings per share for the three and nine month periods ended September 30, 2012.  Options to purchase 30,496 shares, representing all outstanding options, were included in the computation of diluted earnings per share for the three and nine month periods ended September 30, 2011.

(4)           Recent Accounting Pronouncements

In April 2011, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) 2011-03, “Reconsideration of Effective Control for Repurchase Agreements.” The objective of this ASU is to improve the accounting for repurchase agreements and other agreements that both entitle and obligate a transferor to repurchase or redeem financial assets before their maturity. This ASU prescribes when an entity may or may not recognize a sale upon the transfer of financial assets subject to repurchase agreements. The guidance in this ASU is effective for the first interim or annual period beginning on or after December 15, 2011. Early adoption is not permitted. The Company’s adoption of this guidance did not have a material impact on its financial position or results of operation.

In May 2011, the FASB issued ASU 2011-04, “Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and International Financial Reporting Standards.” The amendments in this ASU explain how to measure fair value. They do not require additional fair value measurements and are not intended to establish valuation standards or affect valuation practices outside of financial reporting. The amendments in this ASU are to be applied prospectively. For public entities, the amendments are effective during interim and annual periods beginning after December 15, 2011. The Company’s adoption of this guidance did not have a material impact on its financial position or results of operation.

In June 2011, the FASB issued ASU 2011-05, “Presentation of Comprehensive Income.” The objective of this ASU is to improve the comparability, consistency, and transparency of financial reporting and to increase the prominence of items reported in other comprehensive income. Under this ASU, an entity has the option to present the total of comprehensive income, the components of net income, and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements. An entity is required to present each component of net income along with total net income, each component of other comprehensive income along with a total for other comprehensive income, and a total amount for comprehensive income. An entity is required to present on the face of the financial statements reclassification adjustments for items that are reclassified from other comprehensive income to net income in the

7

statement(s) where the components of net income and the components of other comprehensive income are presented. The amendments in this ASU should be applied retrospectively. For public entities, the amendments are effective for fiscal years, and interim periods within those years, beginning after December 15, 2011. The Company’s adoption of this guidance did not have a material impact on its financial position or results of operation.

In December 2011, the FASB issued ASU 2011-11, “Disclosures about Offsetting Assets and Liabilities.” This ASU is to enhance current disclosures. Entities are required to disclose both gross information and net information about both instruments and transactions eligible for offset in the statement of financial position and instruments and transactions subject to an agreement similar to a master netting arrangement. The amendments in this ASU are effective for annual periods beginning on or after January 1, 2013, and interim periods within those annual periods. An entity should provide the disclosures required by those amendments retrospectively for all comparative periods presented. The Company does not anticipate that the adoption of this guidance will have a material impact on its financial position or results of operation.

In December 2011, the FASB issued ASU 2011-12, “Comprehensive Income (Topic 220): Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in Accounting Standards Update No. 2011-05.” The amendments in this update defer those changes in ASU 2011-05 that relate to the presentation of reclassifications out of accumulated other comprehensive income on the components of net income and other comprehensive income for all periods presented. All other requirements in ASU 2011-05 are not affected by this update. The amendments are effective during interim and annual periods beginning after December 15, 2011. The Company’s adoption of this guidance did not have a material impact on its financial position or results of operation.

8

(5)           Securities

A summary of securities is as follows.

			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
	Cost		Gains		Losses		Value
	(In thousands)
At September 30, 2012
Securities available for sale
Residential mortgage-backed securities	$	6,447	$	297	$	-	$	6,744
Securities held to maturity
Residential mortgage-backed securities	$	1,765	$	163	$	-	$	1,928

			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
	Cost		Gains		Losses		Value
	(In thousands)
At December 31, 2011
Securities available for sale
Government-sponsored enterprise obligations	$	502	$	1	$	-	$	503
Residential mortgage-backed securities	3,464		207		-		3,671
Total securities available for sale	$	3,966	$	208	$	-	$	4,174
Securities held to maturity
Residential mortgage-backed securities	$	2,322	$	184	$	-	$	2,506

All residential mortgage-backed securities have been issued by government-sponsored enterprises.

9

The amortized cost and estimated fair value of debt securities by contractual maturity at September 30, 2012 are as follows. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

	Available for Sale				Held to Maturity
	Amortized		Fair		Amortized		Fair
	Cost		Value		Cost		Value
	(In thousands)
Residential mortgage-backed securities	$	6,447	$	6,744	$	1,765	$	1,928

There were no sales of securities for the three and nine months ended September 30, 2012 and 2011.

There were no securities with gross unrealized losses at September 30, 2012 and December 31, 2011.

10

(6)               Loans and Servicing

Loans

A summary of loans is as follows.

	At September 30, 2012			At December 31, 2011
	Amount		Percent	Amount		Percent
	(Dollars in thousands)
Residential loans:
One-to-four family	$	81,566	49.46%	$	62,613	38.46%
Home equity loans and lines of credit	15,876		9.63	17,118		10.51
Total residential mortgage loans	97,442		59.09	79,731		48.97
Commercial loans:
One-to-four family investment property	9,305		5.64	10,816		6.64
Multi-family real estate	9,486		5.75	13,037		8.01
Commercial real estate	26,889		16.30	25,399		15.60
Commercial business	6,686		4.05	10,137		6.23
Total commercial loans	52,366		31.74	59,389		36.48
Construction loans:
One-to-four family	7,104		4.31	11,941		7.33
Multi-family	7,138		4.33	10,656		6.55
Non-residential	451		0.27	629		0.39
Total construction loans	14,693		8.91	23,226		14.27
Consumer	435		0.26	451		0.28
Total loans	164,936		100.00%	162,797		100.00%
Other items:
Net deferred loan costs	407			147
Allowance for loan losses	(1,751)			(1,824)
Total loans, net	$	163,592		$	161,120

11

An analysis of the allowance for loan losses at September 30, 2012 and December 31, 2011 is below. For additional information please refer to Item 2, Management’s Discussion and Analysis of Financial Condition and Results of Operations.

	Residential				Commercial								Construction
	One-to-four family		Home equity loans and lines of credit		One-to-four family investment property		Multi-family real estate		Commercial real estate		Commercial business		One-to-four family		Multi-family		Non- residential		Consumer		Total
	(In thousands)
At September 30, 2012
Allowance for loan losses
Beginning Balance	$	346	$	341	$	59	$	98	$	400	$	234	$	228	$	98	$	11	$	9	$	1,824
Charge-offs	(144)		-		-		-		-		(11)		(191)		-		-		(31)		(377)
Recoveries	137		-		-		-		-		-		-		-		-		5		142
Provision	21		(82)		(8)		(27)		248		(99)		113		(32)		1		27		162
Ending Balance	$	360	$	259	$	51	$	71	$	648	$	124	$	150	$	66	$	12	$	10	$	1,751
Ending balance:
individually evaluated for impairment	$	109	$	13	$	-	$	-	$	264	$	-	$	-	$	-	$	-	$	-	$	386
Ending balance:
collectively evaluated for impairment	$	251	$	246	$	51	$	71	$	384	$	124	$	150	$	66	$	12	$	10	$	1,365
Loans
Ending Balance	$	81,566	$	15,876	$	9,305	$	9,486	$	26,889	$	6,686	$	7,104	$	7,138	$	451	$	435	$	164,936
Ending balance:
individually evaluated for impairment	$	837	$	77	$	-	$	-	$	2,425	$	-	$	767	$	-	$	-	$	-	$	4,106
Ending balance:
collectively evaluated for impairment	$	80,729	$	15,799	$	9,305	$	9,486	$	24,464	$	6,686	$	6,337	$	7,138	$	451	$	435	$	160,830
At December 31, 2011
Allowance for loan losses
Beginning Balance	$	233	$	320	$	60	$	106	$	431	$	304	$	93	$	83	$	6	$	15	$	1,651
Charge-offs	-		(741)		-		-		(10)		(3)		-		-		-		(34)		(788)
Recoveries	9		-		-		-		-		1		-		-		-		2		12
Provision	104		762		(1)		(8)		(21)		(68)		135		15		5		26		949
Ending Balance	$	346	$	341	$	59	$	98	$	400	$	234	$	228	$	98	$	11	$	9	$	1,824
Ending balance:
individually evaluated for impairment	$	185	$	13	$	-	$	-	$	-	$	-	$	121	$	-	$	-	$	-	$	319
Ending balance:
collectively evaluated for impairment	$	161	$	328	$	59	$	98	$	400	$	234	$	107	$	98	$	11	$	9	$	1,505
Loans
Ending Balance	$	62,613	$	17,118	$	10,816	$	13,037	$	25,399	$	10,137	$	11,941	$	10,656	$	629	$	451	$	162,797
Ending balance:
individually evaluated for impairment	$	898	$	13	$	-	$	-	$	314	$	-	$	1,168	$	1,269	$	-	$	-	$	3,662
Ending balance:
collectively evaluated for impairment	$	61,715	$	17,105	$	10,816	$	13,037	$	25,085	$	10,137	$	10,773	$	9,387	$	629	$	451	$	159,135

12

The following is a summary of past-due and non-accrual loans at September 30, 2012 and December 31, 2011. For additional information please refer to Item 2, Management’s Discussion and Analysis of Financial Condition and Results of Operations.

	Loans delinquent for:												90 days
					90 days		Total		Total		Total		or more		Non-accrual
	30 - 59 Days		60 - 89 Days		or more		Past Due		Current		Loans		and accruing		Loans
	(In thousands)
At September 30, 2012:
Residential loans:
One-to-four family	$	530	$	-	$	689	$	1,219	$	80,347	$	81,566	$	-	$	975
Home equity loans and lines of credit	-		-		31		31		15,845		15,876		-		44
Commercial loans:
One-to-four family investment property	-		-		-		-		9,305		9,305		-		-
Multi-family real estate	-		-		-		-		9,486		9,486		-		-
Commercial real estate	-		-		2,116		2,116		24,773		26,889		-		2,116
Commercial business	-		-		-		-		6,686		6,686		-		-
Construction loans:
One-to-four family	-		-		767		767		6,337		7,104		-		767
Multi-family	-		-		-		-		7,138		7,138		-		-
Non-residential	-		-		-		-		451		451		-		-
Consumer	8		-		-		8		427		435		-		-
Total	$	538	$	-	$	3,603	$	4,141	$	160,795	$	164,936	$	-	$	3,902
At December 31, 2011:
Residential loans:
One-to-four family	$	431	$	175	$	391	$	997	$	61,616	$	62,613	$	-	$	683
Home equity loans and lines of credit	-		-		-		-		17,118		17,118		-		13
Commercial loans:
One-to-four family investment property	-		-		-		-		10,816		10,816		-		-
Multi-family real estate	-		-		-		-		13,037		13,037		-		-
Commercial real estate	314		-		-		314		25,085		25,399		-		-
Commercial business	-		-		-		-		10,137		10,137		-		-
Construction loans:
One-to-four family	-		100		1,168		1,268		10,673		11,941		-		1,168
Multi-family	-		-		-		-		10,656		10,656		-		1,269
Non-residential	-		-		-		-		629		629		-		-
Consumer	4		-		-		4		447		451		-		-
Total	$	749	$	275	$	1,559	$	2,583	$	160,214	$	162,797	$	-	$	3,133

13

The following is an analysis of impaired loans at September 30, 2012 and December 31, 2011.

			Unpaid				Average		Interest
	Recorded		Principal		Related		Recorded		Income
	Investment		Balance		Allowance		Investment		Recognized
	(In thousands)
At September 30, 2012
Impaired loans without a valuation allowance
Residential loans:
One-to-four family	$	177	$	177	$	-	$	194	$	-
Home equity loans and lines of credit	64		64		-		23		-
Commercial loans:
One-to-four family investment property	-		-		-		-		-
Multi-family real estate	-		-		-		-		-
Commercial real estate	-		-		-		-		-
Commercial business	-		-		-		-		-
Construction loans:
One-to-four family	767		767		-		887		-
Multi-family	-		-		-		447		23
Non-residential	-		-		-		-		-
Consumer	-		-		-		-		-
Total impaired with no related allowance	$	1,008	$	1,008	$	-	$	1,551	$	23
Impaired loans with a valuation allowance
Residential loans:
One-to-four family	$	660	$	664	$	109	$	755	$	8
Home equity loans and lines of credit	13		13		13		13		1
Commercial loans:
One-to-four family investment property	-		-		-		-		-
Multi-family real estate	-		-		-		-		-
Commercial real estate	2,425		2,425		264		523		14
Commercial business	-		-		-		8		-
Construction loans:
One-to-four family	-		-		-		-		-
Multi-family	-		-		-		-		-
Non-residential	-		-		-		-		-
Consumer	-		-		-		-		-
Total with an allowance recorded	$	3,098	$	3,102	$	386	$	1,299	$	23
At December 31, 2011
Impaired loans without a valuation allowance
Residential loans:
One-to-four family	$	-	$	-	$	-	$	16	$	-
Home equity loans and lines of credit	-		-		-		-		-
Commercial loans:
One-to-four family investment property	-		-		-		-		-
Multi-family real estate	-		-		-		-		-
Commercial real estate	314		314		-		145		10
Commercial business	-		-		-		63		42
Construction loans:
One-to-four family	732		732		-		225		-
Multi-family	1,269		1,269		-		448		62
Non-residential	-		-		-		-		-
Consumer	-		-		-		-		-
Total impaired with no related allowance	$	2,315	$	2,315	$	-	$	897	$	114
Impaired loans with a valuation allowance
Residential loans:
One-to-four family	$	898	$	898	$	185	$	297	$	7
Home equity loans and lines of credit	13		13		13		182		1
Commercial loans:
One-to-four family investment property	-		-		-		-		-
Multi-family real estate	-		-		-		-		-
Commercial real estate	-		-		-		-		-
Commercial business	-		-		-		-		-
Construction loans:
One-to-four family	436		436		121		226		19
Multi-family	-		-		-		-		-
Non-residential	-		-		-		-		-
Consumer	-		-		-		-		-
Total with an allowance recorded	$	1,347	$	1,347	$	319	$	705	$	27

14

The following is a summary of loans modified and considered troubled debt restructurings during the nine months ended September 30, 2012.

		Pre-Modification		Post-Modification
	Number of	Outstanding Recorded		Outstanding Recorded
	Contracts	Investment		Investment
	(In thousands)
Residential loans:
One-to-four family	-	$	-	$	-
Home equity loans and lines of credit	1	-		34
Commercial loans:
One-to-four family investment property	-	-		-
Multi-family real estate	-	-		-
Commercial real estate	-	-		-
Commercial business	-	-		-
Construction loans:
One-to-four family	1	732		767
Multi-family	-	-		-
Non-residential	-	-		-
Consumer	-	-		-
Total troubled debt restructurings	2	$	732	$	801

The two loan modifications made during the nine months ended September 30, 2012 did not result in a material impact to the allowance for loan loss account.  The modified terms for the one-to-four family construction loan included an extension of the maturity date, as well as $35,000 in additional funds in order to complete the project and allow time for the sale of the property. The Company expects to make a full recovery of principal and interest on this construction loan. The home equity loan was issued to facilitate the borrower’s ability to refinance their first mortgage held by the Bank at another financial institution. The refinancing of the first mortgage resulting in the Company recording a loan loss recovery of $133,000. There are no commitments to lend additional funds to those borrowers whose loans were modified in a troubled debt restructuring as of September 30, 2012.

The following is a summary of troubled debt restructurings in default of the modified terms as of September 30, 2012.

	Number of	Recorded
	Contracts	Investment
	(In thousands)
Residential loans:
One-to-four family	-	$	-
Home equity loans and lines of credit	-	-
Commercial loans:
One-to-four family investment property	-	-
Multi-family real estate	-	-
Commercial real estate	-	-
Commercial business	-	-
Construction loans:
One-to-four family	1	767
Multi-family	-	-
Non-residential	-	-
Consumer	-	-
Total impaired with no related allowance	1	$	767

The Company expects to make a full recovery of principal and interest on the one-to-four family construction loan.

15

The following table represents the Company’s loans by risk rating at September 30, 2012 and December 31, 2011. For additional information please refer to Item 2, Management’s Discussion and Analysis of Financial Condition and Results of Operations.

	Residential				Commercial								Construction
	One-to-four family		Home equity loans and lines of credit		One-to-four family investment property		Multi-family real estate		Commercial real estate		Commercial business		One-to-four family		Multi-family		Non- residential		Consumer		Total
	(Inthousands)
At September 30, 2012:
Classification:
Not formally rated	$	80,592	$	15,798	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	435	$	96,825
Pass	-		-		9,008		9,486		23,185		6,519		6,337		7,138		451		-		62,124
Special mention	-		-		297		-		-		-		-		-		-		-		297
Substandard	974		78		-		-		3,704		167		767		-		-		-		5,690
Doubtful	-		-		-		-		-		-		-		-		-		-		-
Loss	-		-		-		-		-		-		-		-		-		-		-
Total loans	$	81,566	$	15,876	$	9,305	$	9,486	$	26,889	$	6,686	$	7,104	$	7,138	$	451	$	435	$	164,936
At December 31, 2011:
Classification:
Not formally rated	$	61,715	$	17,105	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	451	$	79,271
Pass	-		-		10,816		13,037		21,643		9,208		10,773		9,387		139		-		75,003
Special mention	-		-		-		-		458		289		-		-		-		-		747
Substandard	898		13		-		-		3,298		640		1,168		1,269		490		-		7,776
Doubtful	-		-		-		-		-		-		-		-		-		-		-
Loss	-		-		-		-		-		-		-		-		-		-		-
Total loans	$	62,613	$	17,118	$	10,816	$	13,037	$	25,399	$	10,137	$	11,941	$	10,656	$	629	$	451	$	162,797

16

Credit Quality Information

The Company utilizes a nine grade internal loan rating system for commercial real estate, construction and residential mortgages and commercial business loans as follows:

Loans rated 1 - 5:  Loans in these categories are considered “pass” rated loans with low to average risk and are not formally rated.

Loans rated 6:  Loans in this category are considered “special mention.” These loans have risk profiles that are starting to show signs of potential weakness and are being closely monitored by management.

Loans rated 7:  Loans in this category are considered “substandard.” These loans have a well defined weakness that jeopardizes the liquidation of the debt and is inadequately protected by the current sound worth and paying capacity of the borrower or pledged collateral. There is a distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.

Loans rated 8:  Loans in this category are considered “doubtful.” Loans classified as doubtful have all the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, highly questionable and improbable.

Loans rated 9:  Loans in this category are considered a “loss”. The loan has been determined to be uncollectible and the chance of loss is inevitable. Loans in this category will be charged-off.

On an annual basis, or more often if needed, the Company formally reviews the ratings on all commercial real estate, construction and commercial business loans.

Loans serviced for others and mortgage servicing rights

Mortgage loans serviced for others are not included in the accompanying consolidated balance sheets. The unpaid principal balances of mortgage loans serviced for others were $83.6 million and $57.9 million at September 30, 2012 and December 31, 2011, respectively.

The risks inherent in the mortgage servicing assets relate primarily to changes in prepayments that result from shifts in mortgage interest rates. The fair value of servicing rights was $639,000 at September 30, 2012 and was determined using the moving average 10-year, U.S. Treasury rate plus 5.0%, adjusted to reflect the current credit spreads and conditions in the market as a discount rate. Prepayment assumptions, which are impacted by loan rates and terms, are calculated using a moving average of prepayment data published by the Securities Industry and Financial Markets Association, an independent third party proprietary analysis of prepayment rates embedded in liquid mortgage securities markets and modeled against the serviced loan portfolio by the independent third party valuation specialist.

The following summarizes mortgage servicing rights capitalized and amortized, along with the aggregate activity-related valuation allowances.

	Nine Months Ended
	September 30,
	2012		2011
	(In thousands)
Mortgage servicing rights:
Balance at beginning of period	$	475	$	424
Additions	386		100
Disposals	-		-
Amortization	(173)		(83)
Balance at end of period	688		441
Valuation allowances:
Balance at beginning of period	17		4
Additions	60		55
Recoveries	-		-
Write-downs	-		-
Balance at end of period	77		59
Mortgage servicing assets, net	$	611	$	382
Fair value of mortgage servicing assets	$	639	$	403

17

(7)           Secured Borrowings and Collateral

Federal Home Loan Bank advances

At September 30, 2012, all Federal Home Loan Bank (“FHLB”) of Boston advances were secured by a blanket security agreement on qualified collateral, principally first mortgage loans on owner-occupied residential property in the amount of $70.9 million, and mortgage-backed securities with a fair value of $8.7 million.

(8)           Fair Value Measurements

The Company groups its financial assets and financial liabilities measured at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value as follows:

Level l - Valuation is based on quoted prices in active markets for identical assets or liabilities. Level l assets and liabilities generally include debt and equity securities that are traded in an active exchange market. At September 30, 2012, the Company had no assets or liabilities valued using Level 1 measurements.

Level 2 - Valuation is based on observable inputs other than Level l prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

Level 3 - Valuation is based on unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation.

All of the Company’s securities that are measured at fair value are included in Level 2 and are based on pricing models from independent, third party pricing services that consider standard input factors such as observable market data, benchmark yields, interest rate volatilities, broker/dealer quotes, credit spreads and new issue data. There are no liabilities measured at fair value. All of the Company’s impaired loans and other real estate owned that are measured at fair value are included in Level 3 and are based on the appraised value of the underlying collateral considering discounting factors, if deemed appropriate, and adjusted for selling costs. These appraised values may be discounted based on management’s historical knowledge, expertise or changes in market conditions from time of valuation. The Company did not have any significant transfers of assets or liabilities to or from Levels 1 and 2 of the fair value hierarchy during the nine-month period ended September 30, 2012.

18

Assets and liabilities measured at fair value on a recurring basis at September 30, 2012 and December 31, 2011 are summarized below.

							Assets
	Level 1		Level 2		Level 3		at Fair Value
	(In thousands)
At September 30, 2012
Assets
Securities available for sale
Residential mortgage-backed securities	$	-	$	6,744	$	-	$	6,744
At December 31, 2011
Assets
Securities available for sale
Government-sponsored enterprise obligations	$	-	$	503	$	-	$	503
Residential mortgage-backed securities	-		3,671		-		3,671
Total securities available for sale	$	-	$	4,174	$	-	$	4,174

The Company may also be required, from time to time, to measure certain other financial assets on a nonrecurring basis in accordance with generally accepted accounting principles. These adjustments to fair value usually result from application of lower-of-cost-or-market accounting or write-downs of individual assets. Assets measured at fair value on a non-recurring basis at September 30, 2012 and December 31, 2011 are summarized below. The fair value adjustments relate to the amount of write down recorded as of September 30, 2012 and December 31, 2011.

							Assets		Adjustments
	Level 1		Level 2		Level 3		at Fair Value		to Fair Value
			(In thousands)
At September 30, 2012
Impaired loans	$	-	$	-	$	2,711	$	2,711	$	(386)
Other real estate owned	-		-		208		208		(14)
	$	-	$	-	$	2,919	$	2,919	$	(400)
							Assets		Adjustments
	Level 1		Level 2		Level 3		at Fair Value		to Fair Value
			(In thousands)
At December 31, 2011
Impaired loans	$	-	$	-	$	1,028	$	1,028	$	(319)
Other real estate owned	-		-		30		30		(14)
	$	-	$	-	$	1,058	$	1,058	$	(333)

19

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 the Company’s debt securities are based on pricing models that consider standard input factors such as observable market data, benchmark yields, interest rate volatilities, broker/dealer quotes, credit spreads and new issue data.

Federal Home Loan Bank stock: Fair value is based on redemption provisions of the FHLB of Boston. The FHLB stock has no quoted market value.

Loans held for sale: Fair value is based on committed secondary market prices.

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 market interest rates currently being offered for loans with similar terms to borrowers of similar credit quality. Fair values for impaired loans are estimated using discounted cash flow analyses or underlying collateral values, where applicable.

Capitalized mortgage servicing rights: Fair value is based on a quarterly, independent third-party valuation model that calculates the present value of estimated future net servicing income. The model utilizes a variety of assumptions, the most significant of which are loan prepayment assumptions and the discount rate used to discount future cash flows. Prepayment assumptions, which are impacted by loan rates and terms, are calculated using a moving average of prepayment data published by the Securities Industry and Financial Markets Association, third party proprietary analysis of prepayment rates embedded in liquid mortgage securities markets and modeled against the serviced loan portfolio by the independent third party valuation specialist. The discount rate is the moving average 10-year, U.S. Treasury rate plus 5.0% and adjusted to reflect the current credit spreads and conditions in the market. Other assumptions include delinquency rates, foreclosure rates, servicing cost inflation, and annual unit loan cost. All assumptions are adjusted periodically to reflect current circumstances and all are obtained from independent market sources.

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

Short-term FHLB advances: The fair value of short-term FHLB advances approximate carrying value, as they generally mature within 90 days.

Long-term FHLB advances: The fair value for long-term FHLB advances is estimated using discounted cash flow analyses based on current market borrowing rates for similar types of borrowing arrangements.

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

Off-balance-sheet instruments:  Fair values for off-balance-sheet, credit-related financial instruments 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. At September 30, 2012 and December 31, 2011, the fair value of commitments outstanding is not significant since fees charged are not material.

20

The estimated fair values and related carrying amounts of the Company’s financial instruments at September 30, 2012 and December 31, 2011 are as follows.

	September 30, 2012
	Carrying
	Amount		Fair Value
			Level 1		Level 2		Level 3		Total
	(In thousands)
Financial assets:
Cash and cash equivalents	$	26,840	$	26,840	$	-	$	-	$	26,840
Securities available for sale	6,744		-		6,744		-		6,744
Securities held to maturity	1,765		-		1,928		-		1,928
FHLB stock	2,861		2,861		-		-		2,861
Loans held for sale	969		981		-		-		981
Loans, net	163,592		-		-		171,935		171,935
Accrued interest receivable	601		601		-		-		601
Capitalized mortgage servicing rights	611		-		639		-		639
Financial liabilities:
Deposits	$	152,890	$	-	$	153,301	$	-	$	153,301
Long-term FHLB advances	24,600		-		25,120		-		25,120
Mortgagers’ escrow accounts	898		898		-		-		898
Accrued interest payable	63		63		-		-		63
	December 31, 2011
	Carrying
	Amount		Fair Value
			Level 1		Level 2		Level 3		Total
	(In thousands)
Financial assets:
Cash and cash equivalents	$	19,083	$	19,083	$	-	$	-	$	19,083
Securities available for sale	4,174		-		4,174		-		4,174
Securities held to maturity	2,322		-		2,506		-		2,506
FHLB stock	3,111		3,111		-		-		3,111
Loans held for sale	769		780		-		-		780
Loans, net	161,120		-		-		165,806		165,806
Accrued interest receivable	627		627		-		-		627
Capitalized mortgage servicing rights	458		-		493		-		493
Financial liabilities:
Deposits	$	151,085	$	-	$	151,277	$	-	$	151,277
Securities sold under agreements to repurchase	573		573		-		-		573
Long-term FHLB advances	25,121		-		25,660		-		25,660
Mortgagers’ escrow accounts	730		730		-		-		730
Accrued interest payable	79		79		-		-		79

21

(9)           Equity Incentive Plan

At September 30, 2012, the Company had one equity incentive plan, which was described more fully in Note 13 of the consolidated financial statements and notes thereto for the year ended December 31, 2011.

The following table presents the activity for the plan for the nine months ended September 30, 2012.

	Stock Options
	Number of Shares		Weighted Average Exercise Price
Outstanding at beginning of year	29,884		$	9.45
Granted	12,597		$	9.58
Forfeited	(1,800)		$	9.44
Outstanding at end of period	40,681		$	9.49
Exercisable at end of period	10,406
Weighted average fair value of options granted during the period	$	3.98

Options Outstanding				Options Exercisable
Number	Weighted-Average	Weighted		Number	Weighted
Outstanding	Remaining	Average		Exercisable	Average
as of 09/30/2012	Contractual Life	Exercise Price		as of 09/30/2012	Exercise Price
13,323	7.40 Years	$	9.33	6,762	$	9.33
14,761	8.40 Years	$	9.55	3,644	$	9.55
12,597	9.40 Years	$	9.58	-	-
40,681	8.38 Years	$	9.49	10,406	$	9.41

	Non-vested
	Restricted Stock
	Number of Shares	Weighted Average Grant Date Value
Outstanding at beginning of year	26,322	$	8.29
Granted	12,606	$	8.68
Forfeited	(1,620)	$	8.22
Vested	(7,027)	$	8.16
Outstanding at end of period	30,281	$	8.49

As of September 30, 2012, unrecognized share-based compensation expense related to non-vested options amounted to $90,000 and the unrecognized share-based compensation expense related to non-vested restricted stock amounted to $204,000. Both amounts are expected to be recognized over a weighted average period of 3.2 years.

For the nine months ended September 30, 2012, the Company recognized compensation expense for stock options of $26,000 with a related tax benefit of $5,000. For the nine months ended September 30, 2012, the Company recognized compensation expense for restricted stock awards of $59,000, with a related tax benefit of $24,000.

22

Item 2.   Management’s Discussion and Analysis of Financial Condition and Results of Operations

This document may contain certain forward-looking statements, such as statements of the Company’s or the Bank’s plans, objectives, expectations, estimates and intentions. Forward-looking statements may be identified by the use of words such as “expects”, “subject”, and “believe”, “will”, “intends”, “will be” or “would”. These statements are subject to change based on various important factors (some of which are beyond Company’s or the Bank’s control) and actual results may differ materially. Accordingly, readers should not place undue reliance on any forward-looking statements, which reflect management’s analysis of factors only as of the date of which they are given. These factors include general economic conditions, trends in interest rates, the ability of our borrowers to repay their loans, the ability of the Company or the Bank to effectively manage its growth, and results of regulatory examinations, among other factors. The foregoing list of important factors is not exclusive. Readers should carefully review the risk factors described in other documents the  Company files from time to time with the Securities and Exchange Commission, including Current Reports on Form 8-K.

Except as required by applicable law and regulation, the Company does not undertake – and specifically disclaims any obligation – to publicly release the result of any revisions that may be made to any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events.

Overview

The Company’s results of operations depend primarily on net interest and dividend income, which is the difference between the interest and dividend income earned on its interest-earning assets, such as loans and securities, and the interest expense on its interest-bearing liabilities, such as deposits and borrowings. The Company also generates non-interest income, primarily from gains on sales of loans. Fees and service charges are additional sources of non-interest income. The Company’s non-interest expense primarily consists of employee compensation and benefits, occupancy and equipment expense, advertising, data processing, professional fees and other operating expenses.

Net income for the nine months ended September 30, 2012 reflected a decline of $64,000, or 10.7% compared to the same period in 2011. Net interest income declined year over year primarily due to a change in the mix of average net interest-earning assets, reflecting cash from loan payoffs flowing into short-term investments. The average balance of short-term investments for the nine months ended September 30, 2012 was $23.4 million, compared to $830,000 for the same period in 2011. The provision for loan losses declined $663,000 for the nine months ended September 30, 2012 compared to the same period in 2011, primarily due to the charge-off of one, residential home equity loan in June 2011. Mortgage banking income increased $553,000, or 347.8% primarily due to the volume of residential loan sales, reflecting the low interest rate environment and significant refinancing volume. Non-interest expenses increased $538,000, or 10.5%, as the Company increased lending staff and made improvements in information technology infrastructure. The Company continues to focus on generating commercial loans, core deposit growth, the development of our mortgage banking operation and operating efficiencies, which we believe will build long-term shareholder value.

Critical Accounting Policies

Critical accounting policies are those that involve significant judgments and assumptions by management and that have, or could have, a material impact on our income or the carrying value of our assets. Our critical accounting policies are those related to our allowance for loan losses and the valuation of our deferred tax assets.

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 uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.

The allowance for loan losses is evaluated on a monthly basis by management and is based upon management’s monthly review of the collectability 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. Additionally, as part of the evaluation of the level of the allowance for loan losses, on a quarterly basis management analyzes several qualitative loan portfolio risk factors including, but not limited to, charge-off history, changes in management or underwriting policies, current economic conditions, delinquency statistics, geographic and industry concentrations, the adequacy of the underlying collateral, the financial strength of the borrower and results of internal and external loan reviews. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.

The allowance for loan losses consists of specific, general and unallocated components. The specific component relates to loans that are classified as impaired. For such loans that are classified as impaired, an allowance for loan losses is established when the discounted cash flows or the fair value of the existing collateral (less costs to sell) of the impaired loan is lower than the carrying value of that loan. The general component covers non-impaired loans and is based on historical loss experience adjusted for qualitative factors. An unallocated component may be maintained to cover uncertainties that could affect management’s estimate of probable losses.

23

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. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired.

We periodically may agree to modify the contractual terms of loans. When a loan is modified and a concession is made to a borrower experiencing financial difficulty, the modification is considered a troubled debt restructuring. All troubled debt restructurings are initially classified as impaired.

Adjustable-rate mortgage loans decrease the risk associated with changes in market interest rates by periodically repricing, but involve other risks because, as interest rates increase, the underlying payments by the borrower increase, thus increasing the potential for default by the borrower. At the same time, the marketability of the underlying collateral may be adversely affected by higher interest rates. Upward adjustment of the contractual interest rate is also limited by the maximum periodic and lifetime interest rate adjustments permitted by our loan documents and, therefore, the effectiveness of adjustable-rate mortgage loans may be limited during periods of rapidly rising interest rates.

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

Unlike residential mortgage loans, which generally are made on the basis of the borrower’s ability to make repayment from his or her employment or other income, and which are secured by real property whose value tends to be more easily ascertainable, commercial business loans generally are made on the basis of the borrower’s ability to repay the loan from the cash flow of the borrower’s business. As a result, the availability of funds for the repayment of commercial business loans may depend substantially on the success of the business itself. Further, any collateral securing the loans may depreciate over time, may be difficult to appraise and may fluctuate in value.

Construction and development financing is generally considered to involve a higher degree of credit risk than long-term financing on improved, owner-occupied real estate. Risk of loss on a construction loan depends largely upon the accuracy of the initial estimate of the value of the property at completion of construction compared to the estimated cost (including interest) of construction and other assumptions. If the estimate of construction cost proves to be inaccurate, we may be required to advance funds beyond the amount originally committed in order to protect the value of the property. Additionally, if the estimate of value proves to be inaccurate, we may be confronted with a project, when completed, having a value that is insufficient to assure full repayment.

Income Taxes. Deferred income tax assets and liabilities are determined using the liability (or balance sheet) method. Under this method, the net deferred tax asset or liability is determined based on the tax effects of the temporary differences between the book and tax bases of the various balance sheet assets and liabilities and gives current recognition to changes in tax rates and laws. A valuation allowance is established against deferred tax assets when, based upon the available evidence including historical and projected taxable income, it is more likely than not that some or all of the deferred tax assets will not be realized.

Comparison of Financial Condition at September 30, 2012 and December 31, 2011

Total assets increased $12.4 million, or 6.2%, to $211.8 million at September 30, 2012 from $199.4 million at December 31, 2011. The increase resulted from increases in cash and cash equivalents, securities and loans.

Cash and cash equivalents increased $7.7 million, or 40.6%, to $26.8 million at September 30, 2012 from $19.1 million at December 31, 2011. The increase in cash and cash equivalents resulted primarily from net proceeds of $9.1 million from the Company’s stock offering.

Loans (excluding loans held for sale) increased $2.5 million, or 1.5%, to $163.6 million at September 30, 2012 from $161.1 million at December 31, 2011, due primarily to the purchase and origination of residential jumbo loans and increases in commercial real estate loans, partially offset by decreases in construction, and commercial loans. In July 2012 the Bank purchased, as an extension of our residential loan origination activities, 13 single-family and one condominium, first-lien, primary residence, jumbo residential loans totaling $9.9 million with a weighted average yield of 4.16% and a weighted average maturity of 28.2 years. All of the loans are located in Massachusetts and were underwritten to the Bank’s normal underwriting standards prior to purchase. The purchase was executed as a means of deploying excess cash that has built up over the past several quarters, primarily due to commercial and construction loan payoffs. We have committed to make $7.0 million in additional loan purchases by December 31, 2012 similar in nature to the purchase completed in July. Our primary emphasis continues to be the origination of commercial loans. Despite the current competitive market, we have decided to maintain our historically high underwriting standards instead of relaxing these standards and we have not reduced loan rates below levels at which we could not operate profitably. Commercial real estate loans increased $1.5 million, or 5.9%, to $26.9 million at September 30, 2012 from $25.4 million at December 31, 2011. Construction loans decreased $8.5 million, or 36.7%, to $14.7 million at September 30, 2012 from $23.2 million at December 31, 2011, as residential housing units continued to be sold. The significant majority of our construction loans remain collateralized by residential real estate (97.0% at September 30, 2012 and 97.3% at December 31, 2011). Commercial loans collateralized by residential properties decreased $5.1 million, or 21.2%, to $18.8 million at September 30, 2012 from $23.9 million at December 31, 2011. Commercial business loans decreased $3.5 million, or 34.0%, to $6.7 million at September 30, 2012 from $10.1 million at December 31, 2011.

24

Our total securities portfolio increased $2.0 million, or 31.0%, to $8.5 million at September 30, 2012 from $6.5 million at December 31, 2011. We used excess cash for securities purchases during the nine months ended September 30, 2012.

Deposits increased $1.8 million, or 1.2%, to $152.9 million at September 30, 2012 from $151.1 million at December 31, 2011. Our continued focus on generating lower-cost “core” deposits (which we define as non-certificate of deposit accounts) resulted in such core deposits increasing $1.4 million, or 1.3%, to $107.1 million at September 30, 2012 from $105.6 million at December 31, 2011, with such deposits representing 70.0% of our deposit portfolio at September 30, 2012 and 69.9% of our deposit portfolio at December 31, 2011.

Total borrowings were $24.6 million at September 30, 2012 compared to $25.7 million at December 31, 2011.

Stockholders’ equity increased $9.8 million to $30.1 million at September 30, 2012 from $20.3 million at December 31, 2011. The increase resulted primarily from net proceeds of $9.1 million from the Company’s stock offering and net income of $532,000 for the nine months ended September 30, 2012.

Loan Portfolio Composition. The following table sets forth the composition of our loan portfolio by type of loan as of the dates indicated.

	At				At
	September 30,				December 31,
	2012				2011
	Amount		Percent		Amount		Percent
	(Dollars in thousands)
Residential loans:
One-to-four family	$	81,566	49.46	%	$	62,613	38.46	%
Home equity loans and lines of credit	15,876		9.63		17,118		10.51
Total residential mortgage loans	97,442		59.09		79,731		48.97
Commercial loans:
One-to-four family investment property	9,305		5.64		10,816		6.64
Multi-family real estate	9,486		5.75		13,037		8.01
Commercial real estate	26,889		16.30		25,399		15.60
Commercial business	6,686		4.05		10,137		6.23
Total commercial loans	52,366		31.74		59,389		36.48
Construction loans:
One-to-four family	7,104		4.31		11,941		7.33
Multi-family	7,138		4.33		10,656		6.55
Non-residential	451		0.27		629		0.39
Total construction loans	14,693		8.91		23,226		14.27
Consumer	435		0.26		451		0.28
Total loans	164,936		100.00	%	162,797		100.00	%
Other items:
Net deferred loan costs	407				147
Allowance for loan losses	(1,751)				(1,824)
Total loans, net	$	163,592			$	161,120

25

Asset Quality. The table below sets forth the amounts and categories of our non-performing assets at the dates indicated. Delinquent loans that are 90 days or more past due are generally considered non-performing assets.

	At September 30,		At December 31,
	2012		2011
	(Dollars in thousands)
Non-accrual loans:
Residential mortgage loans	$	1,019	$	696
Commercial loans	2,116		-
Construction loans	-		2,437
Consumer	-		-
Total non-accrual loans	3,135		3,133
Non-performing restructured loans	767		-
Total non-performing loans	3,902		3,133
Real estate owned	208		30
Total non-performing assets	$	4,110	$	3,163
Ratios:
Non-performing loans to total loans	2.36%		1.92%
Non-performing assets to total assets	1.94%		1.59%
Allowance for loan losses to non-performing loans	44.87%		58.22%

Total delinquent loans increased $1.6 million, from $2.6 million at December 31, 2011 to $4.1 million at September 30, 2012, primarily due to one commercial real estate loan totaling $2.1 million. This loan was first classified as substandard on June 30, 2010. The Bank is actively working with the borrower to restructure the loan.

Non-performing assets increased $947,000 to $4.1 million at September 30, 2012 compared to $3.2 million at December 31, 2011. The increase in non-performing assets was primarily due to one commercial real estate loan totaling $2.1 million. The Bank is actively working with the borrower to restructure the loan. The non-performing restructured loan balance of $767,000 represents one loan, which the Bank expects to make a full recovery of principal and interest. Total non-performing assets represented 1.94% of total assets at September 30, 2012 and 1.59% of total assets at December 31, 2011.

Loans classified as substandard decreased $2.1 million to $5.7 million at September 30, 2012 from $7.8 at December 31, 2011. The decrease was primarily in construction loans reflecting the sale of units and the payoff of loans refinanced with another financial institution. The remaining substandard construction loan balance of $767,000 represents one loan, which the Bank expects to make a full recovery of principal and interest. All of these credits continue to be managed aggressively.

The allowance for loan losses decreased $73,000 to $1.8 million at September 30, 2012. The decrease was primarily due to the change in the mix of the loan portfolio, as residential loans increased, while commercial and construction loans decreased. Loan charge-offs were $377,000 and loan recoveries were $142,000 for the nine months ended September 30, 2012, as compared to loan charge-offs of $744,000 and loan recoveries of $10,000 for the same period in 2011. The allowance represented 1.06% of total loans at September 30, 2012 and 1.12% of total loans at December 31, 2011. At these levels, the allowance for loan losses as a percentage of non-performing loans was 44.87% at September 30, 2012 and 58.22% at December 31, 2011.

Comparison of Operating Results for the Three Months Ended September 30, 2012 and 2011

General. Net income decreased $40,000, or 14.1%, to $244,000 for the three months ended September 30, 2012, compared to net income of $284,000 for the three months ended September 30, 2011. The decrease was due primarily to a decrease in net interest income and an increase in non-interest expense, partially offset by an increase in non-interest income.

Interest and Dividend Income. Interest and dividend income decreased $393,000, or 15.3%, to $2.2 million for the three months ended September 30, 2012 from $2.6 million for the three months ended September 30, 2011. We experienced decreases in interest and dividend income from both loans and securities. Interest income on loans decreased $394,000, or 15.8%, to $2.1 million for the three months ended September 30, 2012 from $2.5 million for the three months ended September 30, 2011, due to a $8.1 million, or 4.7%, decrease in the average balance of loans as well as a 67 basis point decrease in yield to 5.13% for the three months ended September 30, 2012 from 5.80% for the three months ended September 30, 2011. We continued to experienced decreases in commercial and construction loans through September 30, 2012, and as a result have added residential loans, which have been originated or purchased at lower interest rates due to continued low market interest rates. In July 2012 the Bank purchased, as an extension of our residential loan origination activities, 13 single-family and one condominium,

26

first-lien, primary residence, jumbo residential loans totaling $9.9 million with a weighted average yield of 4.16% and a weighted average maturity of 28.2 years. All of the loans are located in Massachusetts and were underwritten to the Bank’s normal underwriting standards prior to purchase. We have committed to make $7.0 million in additional loan purchases similar in nature to the purchase completed in July.

Interest and dividend income on investment securities decreased $15,000, or 17.2%, to $72,000 for the three months ended September 30, 2012 from $87,000 for the three months ended September 30, 2011, due to a 46 basis point decrease in yield to 2.45% for the three months ended September 30, 2012 and by a $319,000, or 2.6% decrease in the average balance of investment securities for the three months ended September 30, 2012.

Interest income on short-term investments increased $16,000 for the three months ended September 30, 2012, as there was no interest income on short-term investments for the three months ended September 30, 2011. The income increase reflected an increase in overnight funds.

Interest Expense. Interest expense decreased $202,000, or 34.8%, to $379,000 for the three months ended September 30, 2012 from $581,000 for the three months ended September 30, 2011. We experienced decreases in interest expense on both deposits and borrowings (primarily long-term FHLB advances). Interest expense on deposits decreased $169,000, or 47.1%, to $190,000 for the three months ended September 30, 2012 from $359,000 for the three months ended September 30, 2011, due to a decrease in rates we paid on interest-bearing deposits, partially offset by an increase in the average balance of deposits. The average rate we paid on interest-bearing deposits decreased to 0.55% for the three months ended September 30, 2012 compared to 1.10% for the three months ended September 30, 2011. We have been able to increase our lower cost “core” deposits, as described above, while also reducing rates in the current low interest rate environment. The average balance of interest-bearing deposits increased $6.4 million, or 4.9%, to $137.4 million for the three months ended September 30, 2012 from $131.0 million for the three months ended September 30, 2011.

Interest expense on FHLB advances decreased $32,000, or 14.5%, to $189,000 for the three months ended September 30, 2012 from $221,000 for the three months ended September 30, 2011. The decrease was primarily due to a decrease in the average balance, which decreased $595,000, or 2.3%, to $25.1 million for the three months ended September 30, 2012 from $25.7 million for the three months ended September 30, 2011 and by a 43 basis point decrease in the average rate we paid on FHLB advances to 3.02% for the three months ended September 30, 2012 compared to 3.45% for the three months ended September 30, 2011. We have been able to reduce our reliance on borrowings, as we have had excess cash to fund our operations.

Net Interest Income. Net interest income decreased $191,000, or 9.6%, to $1.8 million for the three months ended September 30, 2012 compared to $2.0 million for the three months ended September 30, 2011. Our net interest margin decreased 73 basis points, to 3.59% for the three months ended September 30, 2012 compared to 4.32% for the three months ended September 30, 2011, as the yield we earned on interest-earning assets decreased 122 basis points to 4.35% for the three months ended September 30, 2012 compared to 5.57% for the three months ended September 30, 2011, while the rate we paid on interest-bearing liabilities decreased 55 basis points to 0.93% for the three months ended September 30, 2012 compared to 1.48% for the three months ended September 30, 2011.  Our net interest margin may continue to compress in the future due to competitive pricing in our market area.

Provision for Loan Losses. We establish provisions for loan losses, which are charged to operations, at a level necessary to absorb known and inherent losses that are both probable and reasonably estimable at the date of the financial statements. In evaluating the level of the allowance for loan losses quarterly, management analyzes several qualitative loan portfolio risk factors including but not limited to, charge-off history over a relevant period, changes in management or underwriting policies, current economic conditions, delinquency statistics, geographic and industry concentrations, the adequacy of the underlying collateral, the financial strength of the borrower and results of internal and external loan reviews. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available. After an evaluation of these factors, we recorded a $67,000 provision for loan losses for the three months ended September 30, 2012 compared to $80,000 for the three months ended September 30, 2011. We recorded $137,000 of loan recoveries during the quarter ended September 30, 2012. The provisions recorded resulted in an allowance for loan losses of $1.8 million, or 1.06% of total loans and 44.87% of non-performing loans at September 30, 2012 compared to an allowance for loan losses of $1.8 million, or 1.12% of total loans and 58.22% of non-performing loans at December 31, 2011.

Non-interest Income. Non-interest income increased $413,000, or 203.4%, to $616,000 for the three months ended September 30, 2012 from $203,000 for the three months ended September 30, 2011, primarily due to an increase in mortgage banking income. Mortgage banking income increased $375,000, or 765.3%, to $424,000 for the three months ended September 30, 2012 from $49,000 for the three months ended September 30, 2011. We sold $22.6 million of loans during the three months ended September 30, 2012 compared to $5.3 million of such sales for the three months ended September 30, 2011. The increase in the volume of sold loans was primarily driven by loan refinancing and to a lesser extent the development of our loan origination staff.

Non-interest Expense. Non-interest expense increased $294,000, or 17.7%, to $2.0 million for the three months ended September 30, 2012 from $1.7 million for the three months ended September 30, 2011. Salaries and benefits expense increased $106,000, or 11.1%, primarily due to the costs associated with additional staff and the replacement of existing staff at higher salaries and their related benefits. Occupancy expense increased $37,000, or 19.4% primarily due to repairs made to banking facilities, as well as the replacement of on-staff facilities personnel with a more efficient out-sourced solution. Data processing expense increased $46,000, or 40.0% primarily due to implementation costs associated with the upgrading of software systems. Advertising expense increased $56,000, or 160.0% primarily due to an increase in media advertisements. Other general and administrative expenses increased $32,000, or 13.1%, for the three months ended September 30, 2012

27

primarily due to the costs associated with implementing the detailed tagging phase of the Extensible Business Reporting Language (‘XBRL”) requirement of the Securities and Exchange Commission.

Income Tax Expense. The income before income taxes of $392,000 resulted in income tax expense of $148,000 for the three months ended September 30, 2012, compared to income before income taxes of $451,000 resulting in an income tax expense of $167,000 for the three months ended September 30, 2011. The effective income tax rate was 37.7% for the three months ended September 30, 2012 compared to 37.0% for the three months ended September 30, 2011.

28

Average Balance Sheet. The following table sets forth certain information regarding the Company’s average balance sheet at and for the periods indicated, including the average yields on its interest-earning assets and the average costs of its interest-bearing liabilities. Average yields are calculated by dividing the interest income produced by the average balance of interest-bearing assets. Average costs are calculated by dividing the interest expense produced by the average balance of interest-bearing liabilities. The average balances for the period are derived from average balances that are calculated daily. The average yields and costs include fees that are considered adjustments to such average yields and costs.

	At September 30,			Three Months Ended September 30,
	2012			2012					2011
			Weighted	Average					Average
	Outstanding		Average	Outstanding				Yield/	Outstanding				Yield/
	Balance		Rate	Balance		Interest		Rate (5)	Balance		Interest		Rate (5)
				(Dollars in thousands)
Interest-earning assets:
Loans	$	166,312	5.12%	$	163,195	$	2,092	5.13%	$	171,324	$	2,486	5.80%
Investment securities (1)	11,370		2.83%	11,768		72		2.45%	12,087		87		2.91%
Short-term investments	24,774		0.23%	25,467		16		0.25%	1,233		-		0.05%
Total interest-earning assets	202,456		4.39%	200,430		2,180		4.35%	184,644		2,573		5.57%
Non-interest-earning assets	9,304			9,087		-			10,545		-
Total assets	$	211,760		$	209,517	2,180			$	195,189	2,573
Interest-bearing liabilities:
Savings deposits	$	12,146	0.03%	$	13,448	1		0.03%	$	11,458	6		0.21%
NOW accounts	23,962		0.22%	22,790		13		0.23%	14,824		16		0.43%
Money market accounts	52,178		0.12%	54,318		18		0.13%	56,054		111		0.79%
Certificates of deposit	45,820		1.33%	46,850		158		1.35%	48,648		226		1.86%
Total interest-bearing deposits	134,106		0.54%	137,406		190		0.55%	130,984		359		1.10%
FHLB advances	24,600		2.97%	25,062		189		3.02%	25,657		221		3.45%
Repurchase agreements	-		0.00%	-		-		0.00%	546		1		0.73%
Total interest-bearing liabilities	158,706		0.92%	162,468		379		0.93%	157,187		581		1.48%
Non-interest-bearing liabilities:
Demand deposits	18,784			17,317					16,884
Other non-interest-bearing liabilities	4,165			950					1,386
Total liabilities	181,655			180,735					175,457
Stockholders’ equity	30,105			28,782					19,732
Total liabilities and equity	$	211,760		$	209,517				$	195,189
Net interest income						$	1,801				$	1,992
Net interest rate spread (2)			3.47%					3.42%					4.09%
Net interest-earning assets (3)	$	43,750		$	37,962				$	27,457
Net interest margin (4)								3.59%					4.32%
Average of interest-earning assets to interest-bearing liabilities								123.37%					117.47%

(1)  Consists entirely of taxable investment securities.

(2)  Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.

(3)  Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.

(4)  Net interest margin represents net interest income divided by average total interest-earning assets.

(5)  Annualized.

29

Rate/Volume Analysis. The following table presents the effects of changing rates and volumes on our net interest income for the periods indicated. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The net column represents the sum of the prior columns. For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been allocated proportionately, based on the changes due to rate and the changes due to volume.

	For the Three Months Ended September 30, 2012
	Compared to the Three Months Ended
	September 30, 2011
	Increase (Decrease) Due to
	Volume			Rate			Net
	(In thousands)
Interest-earning assets:
Loans	$	(118	)	$	(276	)	$	(394	)
Investment securities	(2		)	(13		)	(15		)
Short-term investments	3			13			16
Total interest-earning assets	(117		)	(276		)	(393		)
Interest-bearing liabilities:
Savings deposits	1			(6		)	(5		)
NOW accounts	9			(12		)	(3		)
Money market accounts	(3		)	(90		)	(93		)
Certificates of deposit	(8		)	(60		)	(68		)
Total interest-bearing deposits	(1		)	(168		)	(169		)
FHLB advances	(5		)	(27		)	(32		)
Repurchase agreements	(1		)	-			(1		)
Total interest-bearing liabilities	(7		)	(195		)	(202		)
Change in net interest income	$	(110	)	$	(81	)	$	(191	)

30

Comparison of Operating Results for the Nine Months Ended September 30, 2012 and 2011

General. Net income decreased $60,000, or 10.7%, to $532,000 for the nine months ended September 30, 2012, compared to net income of $596,000 for the nine months ended September 30, 2011. The decrease was due primarily to a decrease in net interest income and an increase in non-interest expense, partially offset by a decrease in the provision for loan losses and an increase in non-interest income.

Interest and Dividend Income. Interest and dividend income decreased $1.4 million, or 17.1%, to $6.8 million for the nine months ended September 30, 2012 from $8.1 million for the nine months ended September 30, 2011. We experienced decreases in interest and dividend income from both loans and securities. Interest income on loans decreased $1.3 million, or 17.3%, to $6.5 million for the nine months ended September 30, 2012 from $7.9 million for the nine months ended September 30, 2011, due to a $16.8 million, or 9.4%, decrease in the average balance of loans as well as a 52 basis point decrease in yield to 5.40% for the nine months ended September 30, 2012 from 5.92% for the nine months ended September 30, 2011. We continued to experienced decreases in commercial and construction loans through September 30, 2012, and as a result have added residential loans, which have been originated or purchased at lower interest rates due to continued low market interest rates. In July 2012 the Bank purchased, as an extension of our residential loan origination activities, 13 single-family and one condominium, first-lien, primary residence, jumbo residential loans totaling $9.9 million with a weighted average yield of 4.16% and a weighted average maturity of 28.2 years. All of the loans are located in Massachusetts and were underwritten to the Bank’s normal underwriting standards prior to purchase. We have committed to make $7.0 million in additional loan purchases similar in nature to the purchase completed in July.

Interest and dividend income on investment securities decreased $60,000, or 21.6%, to $218,000 for the nine months ended September 30, 2012 from $278,000 for the nine months ended September 30, 2011, due to a 45 basis point decrease in yield to 2.55% for the nine months ended September 30, 2012 and by a $954,000, or 7.7% decrease in the average balance of investment securities for the nine months ended September 30, 2012.

Interest income on short-term investments increased $35,000 for the nine months ended September 30, 2012, as there was no interest income on short-term investments for the nine months ended September 30, 2011. The income increase reflected an increase in overnight funds.

Interest Expense. Interest expense decreased $569,000, or 30.0%, to $1.3 million for the nine months ended September 30, 2012 from $1.9 million for the nine months ended September 30, 2011. We experienced decreases in interest expense on both deposits and borrowings (primarily long-term FHLB advances). Interest expense on deposits decreased $486,000, or 40.9%, to $703,000 for the nine months ended September 30, 2012 from $1.2 million for the nine months ended September 30, 2011, due to a decrease in rates we paid on interest-bearing deposits, partially offset by an increase in the average balance of deposits. The average rate we paid on interest-bearing deposits decreased to 0.68% for the nine months ended September 30, 2012 compared to 1.19% for the nine months ended September 30, 2011. We have been able to increase our lower cost “core” deposits, as described above, while also reducing rates in the current low interest rate environment. The average balance of interest-bearing deposits increased $5.0 million, or 3.8%, to $137.8 million for the nine months ended September 30, 2012 from $132.8 million for the nine months ended September 30, 2011.

Interest expense on FHLB advances decreased $82,000, or 11.8%, to $624,000 for the nine months ended September 30, 2012 from $706,000 for the nine months ended September 30, 2011. The decrease was primarily due to a decrease in the average balance, which decreased $5.1 million, or 16.9%, to $25.1 million for the nine months ended September 30, 2012 from $30.2 million for the nine months ended September 30, 2011, partially offset by a 20 basis point increase in the average rate we paid on FHLB advances to 3.32% for the nine months ended September 30, 2012 compared to 3.12% for the nine months ended September 30, 2011. The increase in the average rate paid reflected the maturing of lower rate advances. We have been able to reduce our reliance on borrowings, as we have had excess cash to fund our operations.

Net Interest Income. Net interest income decreased $821,000, or 13.1%, to $5.4 million for the nine months ended September 30, 2012 compared to $6.2 million for the nine months ended September 30, 2011. Our net interest margin decreased 66 basis points, to 3.71% for the nine months ended September 30, 2012 compared to 4.37% for the nine months ended September 30, 2011, as the yield we earned on interest-earning assets decreased 109 basis points to 4.61% for the nine months ended September 30, 2012 compared to 5.70% for the nine months ended September 30, 2011, while the rate we paid on interest-bearing liabilities decreased 46 basis points to 1.09% for the nine months ended September 30, 2012 compared to 1.55% for the nine months ended September 30, 2011.  Our net interest margin may continue to compress in the future due to competitive pricing in our market area.

Provision for Loan Losses. We establish provisions for loan losses, which are charged to operations, at a level necessary to absorb known and inherent losses that are both probable and reasonably estimable at the date of the financial statements. In evaluating the level of the allowance for loan losses quarterly, management analyzes several qualitative loan portfolio risk factors including but not limited to, charge-off history over a relevant period, changes in management or underwriting policies, current economic conditions, delinquency statistics, geographic and industry concentrations, the adequacy of the underlying collateral, the financial strength of the borrower and results of internal and external loan reviews. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available. After an evaluation of these factors, we recorded a $162,000 provision for loan losses for the nine months ended September 30, 2012 compared to $825,000 for the nine months ended September 30, 2011. The provision from the nine months ended September 30, 2011 was primarily due to one residential home equity loan that was charged off. We recorded $142,000 of loan recoveries during the nine months ended September 30, 2012. The provisions recorded resulted in an allowance for loan losses of $1.8 million, or 1.02% of total loans and 44.87% of non-performing loans at September 30, 2012 compared to an allowance for loan losses of $1.8 million, or 1.12% of total loans and 58.22% of non-performing loans at December 31, 2011.

31

Non-interest Income. Non-interest income increased $601,000, or 95.9%, to $1.2 million for the nine months ended September 30, 2012 from $627,000 for the nine months ended September 30, 2011, primarily due to an increase in mortgage banking income. Mortgage banking income increased $553,000, or 347.8%, to $712,000 for the nine months ended September 30, 2012 from $159,000 for the nine months ended September 30, 2011. We sold $40.5 million of loans during the nine months ended September 30, 2012 compared to $10.5 million of such sales for the nine months ended September 30, 2011. The increase in the volume of sold loans was primarily driven by loan refinancing and to a lesser extent the development of our loan origination staff.

Non-interest Expense. Non-interest expense increased $538,000, or 10.5%, to $5.7 million for the nine months ended September 30, 2012 and from $5.1 million for the nine months ended September 30, 2011. Salaries and benefits expense increased $236,000, or 8.1%, primarily due to the costs associated with additional staff and the replacement of existing staff at higher salaries. Occupancy expense increased $83,000, or 14.4% primarily due to the replacement of on-staff facilities personnel with a more efficient out-sourced solution, as well as repairs made to banking facilities. Data processing expense increased $74,000, or 22.3% primarily due to implementation costs associated with the upgrading of software systems and costs associated with information technology infrastructure upgrades. Advertising expense increased $73,000, or 37.8% primarily due to an increase in media advertisements. Other general and administrative expenses increased $74,000, or 10.9%, for the nine months ended September 30, 2012 primarily due to the costs associated with implementing the detailed tagging phase of the Extensible Business Reporting Language (‘XBRL”) requirement of the Securities and Exchange Commission and included expenses associated with using the trade name Georgetown Bank as part of a marketing campaign.

Income Tax Expense. The income before income taxes of $827,000 resulted in income tax expense of $295,000 for the nine months ended September 30, 2012, compared to income before income taxes of $922,000 resulting in an income tax expense of $326,000 for the nine months ended September 30, 2011. The effective income tax rate was 35.6% for the nine months ended September 30, 2012 compared to 35.3% for the nine months ended September 30, 2011.

32

Average Balance Sheet. The following table sets forth certain information regarding the Company’s average balance sheet at and for the periods indicated, including the average yields on its interest-earning assets and the average costs of its interest-bearing liabilities. Average yields are calculated by dividing the interest income produced by the average balance of interest-bearing assets. Average costs are calculated by dividing the interest expense produced by the average balance of interest-bearing liabilities. The average balances for the period are derived from average balances that are calculated daily. The average yields and costs include fees that are considered adjustments to such average yields and costs.

	At September 30,			Nine Months Ended September 30,
	2012			2012					2011
			Weighted	Average					Average
	Outstanding		Average	Outstanding				Yield/	Outstanding				Yield/
	Balance		Rate	Balance		Interest		Rate (5)	Balance		Interest		Rate (5)
				(Dollars in thousands)
Interest-earning assets:
Loans	$	166,312	5.12%	$	160,593	$	6,504	5.40%	$	177,348	$	7,869	5.92%
Investment securities (1)	11,370		2.83%	11,404		218		2.55%	12,358		278		3.00%
Short-term investments	24,774		0.23%	23,353		35		0.20%	830		-		0.05%
Total interest-earning assets	202,456		4.39%	195,350		6,757		4.61%	190,536		8,147		5.70%
Non-interest-earning assets	9,304			9,130		-			10,423		-
Total assets	$	211,760		$	204,480	6,757			$	200,959	8,147
Interest-bearing liabilities:
Savings deposits	$	12,146	0.03%	$	12,777	10		0.10%	$	11,745	19		0.22%
NOW accounts	23,962		0.22%	20,519		45		0.29%	14,614		48		0.44%
Money market accounts	52,178		0.12%	58,159		169		0.39%	56,443		369		0.87%
Certificates of deposit	45,820		1.33%	46,359		479		1.38%	49,991		753		2.01%
Total interest-bearing deposits	134,106		0.54%	137,814		703		0.68%	132,793		1,189		1.19%
FHLB advances	24,600		2.97%	25,090		624		3.32%	30,204		706		3.12%
Repurchase agreements	-		0.00%	250		1		0.53%	425		2		0.63%
Total interest-bearing liabilities	158,706		0.92%	163,154		1,328		1.09%	163,422		1,897		1.55%
Non-interest-bearing liabilities:
Demand deposits	18,784			16,225					16,321
Other non-interest-bearing liabilities	4,165			1,881					1,639
Total liabilities	181,655			181,260					181,382
Stockholders’ equity	30,105			23,220					19,577
Total liabilities and equity	$	211,760		$	204,480				$	200,959
Net interest income						$	5,429				$	6,250
Net interest rate spread (2)			3.47%					3.52%					4.15%
Net interest-earning assets (3)	$	43,750		$	32,196				$	27,114
Net interest margin (4)								3.71%					4.37%
Average of interest-earning assets to interest-bearing liabilities								119.73%					116.59%

(1)  Consists entirely of taxable investment securities.

(2)  Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.

(3)  Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.

(4)  Net interest margin represents net interest income divided by average total interest-earning assets.

(5)  Annualized.

33

Rate/Volume Analysis. The following table presents the effects of changing rates and volumes on our net interest income for the periods indicated. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The net column represents the sum of the prior columns. For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been allocated proportionately, based on the changes due to rate and the changes due to volume.

	For the Nine Months Ended September 30, 2012
	Compared to the Nine Months Ended
	September 30, 2011
	Increase (Decrease) Due to
	Volume			Rate			Net
	(In thousands)
Interest-earning assets:
Loans	$	(743	)	$	(622	)	$	(1,365	)
Investment securities	(21		)	(39		)	(60		)
Short-term investments	8			27			35
Total interest-earning assets	(756		)	(634		)	(1,390		)
Interest-bearing liabilities:
Savings deposits	2			(11		)	(9		)
NOW accounts	19			(22		)	(3		)
Money market accounts	11			(211		)	(200		)
Certificates of deposit	(55		)	(219		)	(274		)
Total interest-bearing deposits	(23		)	(463		)	(486		)
FHLB advances	(120		)	38			(82		)
Repurchase agreements	(1		)	-			(1		)
Total interest-bearing liabilities	(144		)	(425		)	(569		)
Change in net interest income	$	(612	)	$	(209	)	$	(821	)

Liquidity Management. Liquidity is the ability to meet current and future financial obligations of a short-term nature. Our primary sources of funds consist of deposit inflows, loan repayments and maturities and sales of residential loans and investment securities. While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and mortgage prepayments are greatly influenced by general interest rates, economic conditions and competition.

We regularly adjust our investments in liquid assets based upon our assessment of (i) expected loan demand, (ii) expected deposit flows, (iii) yields available on interest-earning deposits and securities, and (iv) the objectives of our asset/liability management program. Excess liquid assets are invested generally in interest-earning deposits and short- and intermediate-term securities. The excess cash and cash equivalent balances are expected to be used to fund increases in loans and securities.

Our most liquid assets are cash and cash equivalents. The levels of these assets are dependent on our operating, financing, lending and investing activities during any given period. At September 30, 2012, cash and cash equivalents totaled $26.8 million. The level of cash and cash equivalents reflects a significant amount of commercial and construction loan payoffs over the past several quarters. Securities classified as available-for-sale, which provide additional sources of liquidity, totaled $6.7 million at September 30, 2012. Our policies also allow for access to the wholesale funds market for up to 50.0% of total assets, or $105.9 million. At September 30, 2012, we had $24.6 million in FHLB advances outstanding and $696,000 in brokered certificates of deposit, allowing the Company access to an additional $80.5 million in wholesale funds based on policy guidelines.

34

At September 30, 2012, we had $16.4 million in loan commitments outstanding. In addition to commitments to originate loans, we had $20.8 million in unadvanced funds to borrowers.

Related to our secondary market activities, we had $9.1 million of forward loan sale commitments at September 30, 2012. These forward loan sale commitments were used to offset the interest rate risk associated with mortgage loans, which have had their interest rate locked by our customers.

Certificates of deposit due within one year of September 30, 2012 totaled $26.0 million, or 17.0% of total deposits. If these deposits do not remain with us, we will be required to seek other sources of funds, including other certificates of deposit or other wholesale funding options. Depending on market conditions, we may be required to pay higher rates on such deposits or other borrowings than we currently pay on the certificates of deposit due on or before September 30, 2013. We believe, however, based on past experience that a significant portion of our certificates of deposit will remain with us. We have the ability to attract and retain deposits by adjusting the interest rates offered.

We have no material commitments or demands that are likely to affect our liquidity other than set forth below. In the event loan demand were to increase at a pace greater than expected, or any unforeseen demand or commitment were to occur, we would access our borrowing capacity with the FHLB and other wholesale market sources.

Our primary investing activities are the origination and purchase of loans and the purchase of securities. During the nine months ended September 30, 2012, we originated $88.8 million and purchased $9.9 million of residential jumbo loans in July 2012. We have committed to make $7.0 million in additional loan purchases similar in nature to the purchase completed in July. We also sold $40.5 million in conforming residential mortgage loans for the nine months ended September 30, 2012.

Financing activities consist primarily of activity in deposit accounts, FHLB borrowings and advances and the sale of residential mortgages. We experienced a net increase in total deposits of $1.8 million for the nine months ended September 30, 2012. Deposit flows are affected by the overall level of interest rates, the interest rates and products offered by us and our local competitors and other factors. We generally manage the pricing of our deposits to be competitive.

FHLB borrowings and advances reflected a net decrease of $521,000 during the nine months ended September 30, 2012. FHLB borrowings and advances have primarily been used to fund loan demand.

Capital Management. The Bank is subject to various regulatory capital requirements including a risk-based capital measure. The risk-based capital guidelines include both a definition of capital and a framework for calculating risk-weighted assets by assigning balance sheet assets and off-balance sheet items to broad risk categories. At September 30, 2012, the Bank exceeded all of its regulatory capital requirements and is considered “well capitalized” under regulatory guidelines.

Net proceeds of $9.1 million from our stock offering completed on July 11, 2012 have increased our liquidity and capital resources. Over time, the initial level of liquidity will be reduced as net proceeds from the stock offering are used for general corporate purposes, including the funding of loans. Our financial condition and results of operations have been enhanced by the net proceeds from the stock offering, resulting in increased net interest-earning assets and net interest income. However, due to the increase in equity resulting from the net proceeds raised in the stock offering, our return on equity has been adversely affected following the stock offering.

On June 6, 2012, the Office of the Comptroller of the Currency (the “OCC”) and the other federal bank regulatory agencies issued a series of proposed rules to revise their risk-based and leverage capital requirements and their method for calculating risk-weighted assets to make them consistent with the agreements that were reached by the Basel Committee on Banking Supervision in “Basel III: A Global Regulatory Framework for More Resilient Banks and Banking Systems” (“Basel III”). The proposed rules would apply to all depository institutions, top-tier bank holding companies with total consolidated assets of $500 million or more, and top-tier savings and loan holding companies (“banking organizations”). Among other things, the proposed rules establish a new common equity tier 1 minimum capital requirement and a higher minimum tier 1 capital requirement, and assign higher risk weightings (150%) to exposures that are more than 90 days past due or are on nonaccrual status and certain commercial real estate facilities that finance the acquisition, development or construction of real property. The proposed rules also limit a banking organization’s capital distributions and certain discretionary bonus payments if the banking organization does not hold a “capital conservation buffer” consisting of a specified amount of common equity tier 1 capital in addition to the amount necessary to meet its minimum risk-based capital requirements. The final rules will become effective on January 1, 2013, and the changes set forth in the final rules will be phased in from January 1, 2013 through January 1, 2019.

Off-Balance Sheet Arrangements.   For the nine months ended September 30, 2012, we engaged in no off-balance sheet transactions reasonably likely to have a material effect on our financial condition, results of operations or cash flows.

35

Item 3. Quantitative and Qualitative Disclosure About Market Risk

Not applicable to smaller reporting companies.

Item 4.   Controls and Procedures

Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934) as of the end of the period covered by this report. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of the end of the period covered by this report, our disclosure controls and procedures were effective to ensure (1) that information required to be disclosed in the reports that the Company files or submits under the Securities Exchange Act of 1934, is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms; and (2)  that information required to be disclosed by the Company in the reports that it files or submits under the Act is accumulated and communicated to the Company’s management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. There has been no change in the Company’s internal control over financial reporting during the Company’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1.   Legal Proceedings

Neither the Company nor the Bank is engaged in pending legal proceedings material to the Company’s consolidated financial condition or results of operations.

Item 1A. Risk Factors

Other than as set forth in prior filings with the Securities and Exchange Commission or this Quarterly Report on Form 10-Q, there have been no material changes to the Risk Factors set forth in the Company’s prospectus dated May 14, 2012, as filed with the Securities and Exchange Commission on May 31, 2012.

Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds

a) Not applicable

b) On July 11, 2012, the Company completed the sale of 1,100,000 shares of its common stock par value $0.01 per share, in connection with the mutual-to-stock conversion of Georgetown Bancorp, MHC. As of September 30, 2012, the Company had invested $5.0 million of the net proceeds it received from the sale into the Bank’s operations and has retained the remaining amount for general corporate purposes.

The effective date of the Company’s registration statement (Commission No. 001-35595) was May 14, 2012. The Company registered for offer and sale shares of common stock, par value $0.01, at a sales price of $10.00 per share.

The selling agent who assisted the Company in the sale of its common stock was Keefe, Bruyette & Woods. For their services, Keefe, Bruyette & Woods received an administrative services fee of $25,000 and a sales fee equal to 1.0% of the dollar amount of the shares of common stock sold in the subscription and community offerings and a sales fee equal to 6.0% of the dollar amount of the shares of common stock sold in the syndicated offering, except that no fee was payable to Keefe, Bruyette & Woods with respect to shares purchased by officers, directors and employees or their immediate families, or shares purchased by the Company’s tax-qualified and non-qualified employee benefit plans. In addition, Keefe, Bruyette & Woods was reimbursed for expenses, including attorney fees.

From the effective date of the registration statement until September 30, 2012 the Company utilized $880,000 to fund the new ESOP loan and incurred expenses in connection with the offer and sale of the common stock totaling $1.1 million, resulting in net proceeds to the Company of $9.1 million.

c) The Company did not repurchase any shares during the quarter ended September 30, 2012.

Item 3.   Defaults Upon Senior Securities

None

Item 4.   Mine Safety Disclosures

Not applicable

36

Item 5.   Other Information

a)  Not applicable

b) There were no material changes to the procedures by which security holders may recommend nominees to the Company’s board of directors during the period covered by this Form 10-Q.

Item 6.   Exhibits

31.1Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act

31.2Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act

32.0Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act

101 The following financial statements from Georgetown Bancorp Inc.’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2012, filed on November 14, 2012, formatted in XBRL: (i) Condensed Consolidated Statements of Financial Condition, (ii) Consolidated Statements of Comprehensive Income, (iii) Consolidated Statements of Changes in Stockholders’Equity, (iv) Condensed Consolidated Statements of Cash Flows, (v) the Notes to Condensed Consolidated Financial Statements.

Table Of Contents

101.INS	Interactive datafile	XBRL Instance Document
101.SCH	Interactive datafile	XBRL Taxonomy Extension Schema Document
101.CAL	Interactive datafile	XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF	Interactive datafile	XBRL Taxonomy Extension Definition Linkbase Document
101.LAB	Interactive datafile	XBRL Taxonomy Extension Label Linkbase
101.PRE	Interactive datafile	XBRL Taxonomy Extension Presentation Linkbase Document

37

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	GEORGETOWN BANCORP, INC.
	(Registrant)
Date: November 14, 2012	/s/ Robert E. Balletto
	Robert E. Balletto
	President and Chief Executive Officer
	(Principal Executive Officer)
Date: November 14, 2012	/s/ Joseph W. Kennedy
	Joseph W. Kennedy
	Senior Vice President, Chief Financial Officer and Treasurer
	(Principal Accounting and Financial Officer)

38

EX-31.1

Exhibit 31.1

Certification of Chief Executive Officer

Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Robert E. Balletto, certify that:

1.I have reviewed this Quarterly Report on Form 10-Q of Georgetown Bancorp, Inc.;

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

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

4.The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a)designed such disclosure controls and procedures or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b)designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c)evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d)disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting;

5.The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a)all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b)any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 14, 2012	/s/ Robert E. Balletto
	Robert E. Balletto
	President and Chief Executive Officer
	(Chief Executive Officer)

39

EX-31.2

Exhibit 31.2

Certification of Chief Financial Officer

Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Joseph W. Kennedy, certify that:

1.I have reviewed this Quarterly Report on Form 10-Q of Georgetown Bancorp, Inc.;

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

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

4.The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a)designed such disclosure controls and procedures or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b)designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c)evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d)disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting;

5.The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a)all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b)any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 14, 2012	/s/ Joseph W. Kennedy
	Joseph W. Kennedy
	Senior Vice President, Chief Financial Officer and Treasurer
	(Principal Accounting and Financial Officer)

40

EX-32.0

Exhibit 32.0

Certification pursuant to

18 U.S.C. Section 1350,

as adopted pursuant to

Section 906 of the Sarbanes-Oxley Act of 2002

Robert E. Balletto, President and Chief Executive Officer and Joseph W. Kennedy, Senior Vice President and Chief Financial Officer of Georgetown Bancorp, Inc. (the “Company”) each certify in their capacity as officers of the Company that they have reviewed the quarterly report of the Company on Form 10-Q for the quarter ended September 30, 2012 and that to the best of their knowledge:

1.	the report fully complies with the requirements of Sections 13(a) of the Securities Exchange Act of 1934; and
2.	the information contained in the report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: November 14, 2012	/s/ Robert E. Balletto
	Robert E. Balletto
	President and Chief Executive Officer
Date: November 14, 2012	/s/ Joseph W. Kennedy
	Joseph W. Kennedy
	Senior Vice President, Chief Financial Officer and Treasurer

The purpose of this statement is solely to comply with Title 18, Chapter 63, Section 1350 of the United States Code, as amended by Section 906 of the Sarbanes-Oxley Act of 2002.

A signed original of this written statement required by Section 906 has been provided to Georgetown Bancorp, Inc. and will be retained by Georgetown Bancorp, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.

41

XML

Fair Value Measurements (Details) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011
Assets measured at fair value on a recurring basis
Securities available for sale		$ 4,174
Government-sponsored enterprise obligations
Assets measured at fair value on a recurring basis
Securities available for sale		503
Residential mortgage-backed securities
Assets measured at fair value on a recurring basis
Securities available for sale	6,744	3,671
Level 2
Assets measured at fair value on a recurring basis
Securities available for sale	6,744	4,174
Total Assets at Fair Value
Assets measured at fair value on a recurring basis
Securities available for sale	6,744	4,174
Recurring basis | Level 2
Assets measured at fair value on a recurring basis
Securities available for sale		4,174
Recurring basis | Level 2 | Government-sponsored enterprise obligations
Assets measured at fair value on a recurring basis
Securities available for sale		503
Recurring basis | Level 2 | Residential mortgage-backed securities
Assets measured at fair value on a recurring basis
Securities available for sale	6,744	3,671
Recurring basis | Total Assets at Fair Value
Assets measured at fair value on a recurring basis
Securities available for sale	6,744	4,174
Recurring basis | Total Assets at Fair Value | Government-sponsored enterprise obligations
Assets measured at fair value on a recurring basis
Securities available for sale		503
Recurring basis | Total Assets at Fair Value | Residential mortgage-backed securities
Assets measured at fair value on a recurring basis
Securities available for sale	$ 6,744	$ 3,671

XML

Securities (Details 2) (Residential mortgage-backed securities, USD $) In Thousands, unless otherwise specified	Sep. 30, 2012
Residential mortgage-backed securities
Available for sale, Amortized cost
Securities without single maturity date	$ 6,447
Available for sale, Fair Value
Securities without single maturity date	6,744
Held to maturity, Amortized Cost
Securities without single maturity date	1,765
Held to maturity, Fair value
Securities without single maturity date	$ 1,928

XML

Equity Incentive Plan (Details 2) (USD $)	9 Months Ended
	Sep. 30, 2012
Options Outstanding
Number Outstanding at the end of the period (in shares)	40,681
Weighted-Average Remaining Contractual Life	8 years 4 months 17 days
Weighted Average Exercise Price (in dollars per share)	$ 9.49
Options Exercisable
Number Exercisable at the end of the period (in shares)	10,406
Weighted Average Exercise Price (in dollars per share)	$ 9.41
Exercise Price one
Options Outstanding
Number Outstanding at the end of the period (in shares)	13,323
Weighted-Average Remaining Contractual Life	7 years 4 months 24 days
Weighted Average Exercise Price (in dollars per share)	$ 9.33
Options Exercisable
Number Exercisable at the end of the period (in shares)	6,762
Weighted Average Exercise Price (in dollars per share)	$ 9.33
Exercise Price two
Options Outstanding
Number Outstanding at the end of the period (in shares)	14,761
Weighted-Average Remaining Contractual Life	8 years 4 months 24 days
Weighted Average Exercise Price (in dollars per share)	$ 9.55
Options Exercisable
Number Exercisable at the end of the period (in shares)	3,644
Weighted Average Exercise Price (in dollars per share)	$ 9.55
Exercise Price three
Options Outstanding
Number Outstanding at the end of the period (in shares)	12,597
Weighted-Average Remaining Contractual Life	9 years 4 months 24 days
Weighted Average Exercise Price (in dollars per share)	$ 9.58

XML

Corporate Structure

9 Months Ended

Sep. 30, 2012

Corporate Structure

Corporate Structure

(2)           Corporate Structure

In conjunction with its reorganization into the mutual holding company structure, on January 5, 2005, the Bank (i) converted to a stock savings bank as the successor to the Bank in its mutual form; (ii) organized Georgetown Federal as a federally-chartered corporation that owns 100% of the common stock of the Bank (in stock form); and (iii) organized Georgetown Bancorp, MHC as a federally-chartered mutual holding company that owned 56.7% of the Common Stock of Georgetown Federal as of June 30, 2012. On November 28, 2011, the Boards of Directors of Georgetown Federal, Georgetown Bancorp, MHC and the Bank each unanimously adopted a Plan of Conversion or Reorganization of the Mutual Holding Company pursuant to which Georgetown Bancorp, MHC undertook a “second-step” conversion and now ceases to exist. The Bank reorganized from a two-tier mutual holding company structure to a fully public stock holding company structure effective July 11, 2012, and, as a result, is now the wholly-owned subsidiary the Company.

As a result of the second-step conversion, all shares and per share amounts in the notes to consolidated financial statements have been restated giving retroactive recognition to the second-step exchange ratio of 0.72014. Options presented under the Company’s 2009 Equity Incentive Plan, common shares held by the Bank’s ESOP and shares of restricted stock before the second-step conversion were also exchanged using the exchange ratio of 0.72014.

XML

Loans and Servicing (Details 4) (USD $) In Thousands, unless otherwise specified	9 Months Ended	12 Months Ended
	Sep. 30, 2012	Dec. 31, 2011
Recorded Investment
Impaired loans without a valuation allowance	$ 1,008	$ 2,315
Impaired loans with a valuation allowance	3,098	1,347
Unpaid Principal Balance
Impaired loans without a valuation allowance	1,008	2,315
Impaired loans with a valuation allowance	3,102	1,347
Related Allowance
Impaired loans with a valuation allowance	386	319
Average Recorded Investment
Impaired loans without a valuation allowance	1,551	897
Impaired loans with a valuation allowance	1,299	705
Interest Income Recognized
Impaired loans without a valuation allowance	23	114
Impaired loans with a valuation allowance	23	27
One-to-four family, residential loans
Recorded Investment
Impaired loans without a valuation allowance	177
Impaired loans with a valuation allowance	660	898
Unpaid Principal Balance
Impaired loans without a valuation allowance	177
Impaired loans with a valuation allowance	664	898
Related Allowance
Impaired loans with a valuation allowance	109	185
Average Recorded Investment
Impaired loans without a valuation allowance	194	16
Impaired loans with a valuation allowance	755	297
Interest Income Recognized
Impaired loans with a valuation allowance	8	7
Home equity loans and lines of credit
Recorded Investment
Impaired loans without a valuation allowance	64
Impaired loans with a valuation allowance	13	13
Unpaid Principal Balance
Impaired loans without a valuation allowance	64
Impaired loans with a valuation allowance	13	13
Related Allowance
Impaired loans with a valuation allowance	13	13
Average Recorded Investment
Impaired loans without a valuation allowance	23
Impaired loans with a valuation allowance	13	182
Interest Income Recognized
Impaired loans with a valuation allowance	1	1
Commercial real estate
Recorded Investment
Impaired loans without a valuation allowance		314
Impaired loans with a valuation allowance	2,425
Unpaid Principal Balance
Impaired loans without a valuation allowance		314
Impaired loans with a valuation allowance	2,425
Related Allowance
Impaired loans with a valuation allowance	264
Average Recorded Investment
Impaired loans without a valuation allowance		145
Impaired loans with a valuation allowance	523
Interest Income Recognized
Impaired loans without a valuation allowance		10
Impaired loans with a valuation allowance	14
Commercial business
Average Recorded Investment
Impaired loans without a valuation allowance		63
Impaired loans with a valuation allowance	8
Interest Income Recognized
Impaired loans without a valuation allowance		42
One-to-four family, construction loans
Recorded Investment
Impaired loans without a valuation allowance	767	732
Impaired loans with a valuation allowance		436
Unpaid Principal Balance
Impaired loans without a valuation allowance	767	732
Impaired loans with a valuation allowance		436
Related Allowance
Impaired loans with a valuation allowance		121
Average Recorded Investment
Impaired loans without a valuation allowance	887	225
Impaired loans with a valuation allowance		226
Interest Income Recognized
Impaired loans with a valuation allowance		19
Multi-family
Recorded Investment
Impaired loans without a valuation allowance		1,269
Unpaid Principal Balance
Impaired loans without a valuation allowance		1,269
Average Recorded Investment
Impaired loans without a valuation allowance	447	448
Interest Income Recognized
Impaired loans without a valuation allowance	$ 23	$ 62

XML

Loans and Servicing (Details 3) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011
Past-due and non-accrual loans
Loans delinquent for: 30 - 59 Days	$ 538	$ 749
Loans delinquent for: 60 - 89 Days		275
Loans delinquent for: 90 days or more	3,603	1,559
Total Past Due	4,141	2,583
Total Current	160,795	160,214
Total Loans	164,936	162,797
Non-accrual Loans	3,902	3,133
Residential loans:
Past-due and non-accrual loans
Total Loans	97,442	79,731
One-to-four family, residential loans
Past-due and non-accrual loans
Loans delinquent for: 30 - 59 Days	530	431
Loans delinquent for: 60 - 89 Days		175
Loans delinquent for: 90 days or more	689	391
Total Past Due	1,219	997
Total Current	80,347	61,616
Total Loans	81,566	62,613
Non-accrual Loans	975	683
Home equity loans and lines of credit
Past-due and non-accrual loans
Loans delinquent for: 90 days or more	31
Total Past Due	31
Total Current	15,845	17,118
Total Loans	15,876	17,118
Non-accrual Loans	44	13
Commercial loans:
Past-due and non-accrual loans
Total Loans	52,366	59,389
One-to-four family investment property
Past-due and non-accrual loans
Total Current	9,305	10,816
Total Loans	9,305	10,816
Multi-family real estate
Past-due and non-accrual loans
Total Current	9,486	13,037
Total Loans	9,486	13,037
Commercial real estate
Past-due and non-accrual loans
Loans delinquent for: 30 - 59 Days		314
Loans delinquent for: 90 days or more	2,116
Total Past Due	2,116	314
Total Current	24,773	25,085
Total Loans	26,889	25,399
Non-accrual Loans	2,116
Commercial business
Past-due and non-accrual loans
Total Current	6,686	10,137
Total Loans	6,686	10,137
Construction loans:
Past-due and non-accrual loans
Total Loans	14,693	23,226
One-to-four family, construction loans
Past-due and non-accrual loans
Loans delinquent for: 60 - 89 Days		100
Loans delinquent for: 90 days or more	767	1,168
Total Past Due	767	1,268
Total Current	6,337	10,673
Total Loans	7,104	11,941
Non-accrual Loans	767	1,168
Multi-family
Past-due and non-accrual loans
Total Current	7,138	10,656
Total Loans	7,138	10,656
Non-accrual Loans		1,269
Non-residential
Past-due and non-accrual loans
Total Current	451	629
Total Loans	451	629
Consumer
Past-due and non-accrual loans
Loans delinquent for: 30 - 59 Days	8	4
Total Past Due	8	4
Total Current	427	447
Total Loans	$ 435	$ 451

XML

Loans and Servicing (Details 5) (USD $)	9 Months Ended
	Sep. 30, 2012 grade loan	Dec. 31, 2011
Loans by risk rating
Total Loans	$ 164,936,000	$ 162,797,000
Internal Loan Rating System
Number of grades in internal loan rating system	9
Troubled debt restructuring
Number of Contracts	2
Pre-modification outstanding recorded investment	732,000
Post-modification outstanding in recorded investment	801,000
Recorded investment	767,000
Additional funds to complete the project and allow time for the sale of the property	35,000
Loan loss recovery attributable to refinancing of the first mortgage	133,000
Not formally rated
Loans by risk rating
Total Loans	96,825,000	79,271,000
Pass
Loans by risk rating
Total Loans	62,124,000	75,003,000
Pass | Minimum of range
Internal Loan Rating System
Grade assigned in internal loan rating system	1
Pass | Maximum of range
Internal Loan Rating System
Grade assigned in internal loan rating system	5
Special mention
Loans by risk rating
Total Loans	297,000	747,000
Internal Loan Rating System
Grade assigned in internal loan rating system	6
Substandard
Loans by risk rating
Total Loans	5,690,000	7,776,000
Internal Loan Rating System
Grade assigned in internal loan rating system	7
Doubtful
Internal Loan Rating System
Grade assigned in internal loan rating system	8
Loss
Internal Loan Rating System
Grade assigned in internal loan rating system	9
Residential loans:
Loans by risk rating
Total Loans	97,442,000	79,731,000
One-to-four family, residential loans
Loans by risk rating
Total Loans	81,566,000	62,613,000
One-to-four family, residential loans | Not formally rated
Loans by risk rating
Total Loans	80,592,000	61,715,000
One-to-four family, residential loans | Substandard
Loans by risk rating
Total Loans	974,000	898,000
Home equity loans and lines of credit
Loans by risk rating
Total Loans	15,876,000	17,118,000
Troubled debt restructuring
Number of Contracts	1
Post-modification outstanding in recorded investment	34,000
Home equity loans and lines of credit | Not formally rated
Loans by risk rating
Total Loans	15,798,000	17,105,000
Home equity loans and lines of credit | Substandard
Loans by risk rating
Total Loans	78,000	13,000
Commercial loans:
Loans by risk rating
Total Loans	52,366,000	59,389,000
One-to-four family investment property
Loans by risk rating
Total Loans	9,305,000	10,816,000
One-to-four family investment property | Pass
Loans by risk rating
Total Loans	9,008,000	10,816,000
One-to-four family investment property | Special mention
Loans by risk rating
Total Loans	297,000
Multi-family real estate
Loans by risk rating
Total Loans	9,486,000	13,037,000
Multi-family real estate | Pass
Loans by risk rating
Total Loans	9,486,000	13,037,000
Commercial real estate
Loans by risk rating
Total Loans	26,889,000	25,399,000
Commercial real estate | Pass
Loans by risk rating
Total Loans	23,185,000	21,643,000
Commercial real estate | Special mention
Loans by risk rating
Total Loans		458,000
Commercial real estate | Substandard
Loans by risk rating
Total Loans	3,704,000	3,298,000
Commercial business
Loans by risk rating
Total Loans	6,686,000	10,137,000
Commercial business | Pass
Loans by risk rating
Total Loans	6,519,000	9,208,000
Commercial business | Special mention
Loans by risk rating
Total Loans		289,000
Commercial business | Substandard
Loans by risk rating
Total Loans	167,000	640,000
Construction loans:
Loans by risk rating
Total Loans	14,693,000	23,226,000
One-to-four family, construction loans
Loans by risk rating
Total Loans	7,104,000	11,941,000
Troubled debt restructuring
Number of Contracts	1
Pre-modification outstanding recorded investment	732,000
Post-modification outstanding in recorded investment	767,000
Recorded investment	767,000
One-to-four family, construction loans | Pass
Loans by risk rating
Total Loans	6,337,000	10,773,000
One-to-four family, construction loans | Substandard
Loans by risk rating
Total Loans	767,000	1,168,000
Multi-family
Loans by risk rating
Total Loans	7,138,000	10,656,000
Multi-family | Pass
Loans by risk rating
Total Loans	7,138,000	9,387,000
Multi-family | Substandard
Loans by risk rating
Total Loans		1,269,000
Non-residential
Loans by risk rating
Total Loans	451,000	629,000
Non-residential | Pass
Loans by risk rating
Total Loans	451,000	139,000
Non-residential | Substandard
Loans by risk rating
Total Loans		490,000
Consumer
Loans by risk rating
Total Loans	435,000	451,000
Consumer | Not formally rated
Loans by risk rating
Total Loans	$ 435,000	$ 451,000

XML

Loans and Servicing (Details 6) (USD $)	9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Dec. 31, 2011
Loans serviced for others
Unpaid principal balances of mortgage loans serviced for others not included in the accompanying consolidated balance sheets	$ 83,600,000		$ 57,900,000
Moving average term of U.S. Treasury rate used to estimate the discount rate in order to determine the fair value of servicing rights (in years)	10 years
Percentage added to the moving average 10-year U.S. Treasury rate to estimate the discount rate used to determine the fair value of servicing rights	5.00%
Mortgage servicing rights capitalized and amortized
Balance at beginning of period	475,000	424,000
Additions	386,000	100,000
Amortization	(173,000)	(83,000)
Balance at end of period	688,000	441,000
Valuation allowances:
Balance at beginning of period	17,000	4,000
Additions	60,000	55,000
Balance at end of period	77,000	59,000
Mortgage servicing assets, net	611,000	382,000
Fair value of mortgage servicing assets	$ 639,000	$ 403,000

XML

Basis of Presentation

9 Months Ended

Sep. 30, 2012

Basis of Presentation

Basis of Presentation

(1)           Basis of Presentation

The accompanying unaudited financial statements of Georgetown Bancorp, Inc., a Maryland corporation, (the “Company”) were prepared in accordance with the instructions for Form 10-Q and with Regulation S-X and do not include information or footnotes necessary for a complete presentation of financial condition, results of operations, and cash flows in conformity with generally accepted accounting principles. However, in the opinion of management, all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the financial statements have been included. The results of operations for the three- and nine-month periods ended September 30, 2012 are not necessarily indicative of the results that may be expected for future periods, including the entire fiscal year. These financial statements should be read in conjunction with the financial statements and notes thereto included in the December 31, 2011 Consolidated Financial Statements presented in the Annual Report on Form 10-K of Georgetown Bancorp, Inc., a federal corporation (“Georgetown Federal”) filed with the Securities and Exchange Commission on March 30, 2012. The consolidated financial statements include the accounts of Georgetown Bank (the “Bank”) and its wholly owned subsidiary, Georgetown Securities Corporation, which engages in the buying, selling and holding of securities. All significant inter-company balances and transactions have been eliminated in consolidation. These consolidated financial statements consider events that occurred through the date the consolidated financial statements were issued.

XML

Secured Borrowings and Collateral (Details) (USD $) In Millions, unless otherwise specified	Sep. 30, 2012
First mortgage loans on owner-occupied residential property
Secured borrowings and collateral
Fair value of qualified collateral to secure Federal Home Loan Bank (FHLB) of Boston advances	$ 70.9
Mortgage-backed securities
Secured borrowings and collateral
Fair value of qualified collateral to secure Federal Home Loan Bank (FHLB) of Boston advances	$ 8.7

XML

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011
ASSETS
Cash and due from banks	$ 2,066	$ 9,598
Short-term investments	24,774	9,485
Total cash and cash equivalents	26,840	19,083
Securities available for sale, at fair value	6,744	4,174
Securities held to maturity, at amortized cost	1,765	2,322
Federal Home Loan Bank stock, at cost	2,861	3,111
Loans held for sale	969	769
Loans, net of allowance for loan losses of $1,751,000 at September 30, 2012 and $1,824,000 at December 31, 2011	163,592	161,120
Premises and equipment, net	3,810	3,882
Accrued interest receivable	601	627
Bank-owned life insurance	2,771	2,696
Other real estate owned	208	30
Prepaid FDIC insurance	254	362
Other assets	1,345	1,199
Total assets	211,760	199,375
LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits	152,890	151,085
Securities sold under agreements to repurchase		573
Long-term Federal Home Loan Bank advances	24,600	25,121
Mortgagors' escrow accounts	898	730
Accrued expenses and other liabilities	3,267	1,537
Total liabilities	181,655	179,046
Commitments and contingencies
Stockholders' equity:
Preferred stock, $0.01 par value per share: 50,000,000 shares authorized at September 30, 2012 and $0.10 par value per share: 1,000,000 shares authorized at December 31, 2011; none outstanding
Common stock, $0.01 par value per share: 100,000,000 shares authorized, 1,940,302 shares issued at September 30, 2012 and $ 0.10 par value per share: 10,000,000 shares authorized, 2,777,250 shares issued at December 31, 2011	19	278
Additional paid-in capital	20,661	11,496
Retained earnings	10,542	10,010
Accumulated other comprehensive income	191	134
Unearned compensation - ESOP (103,177 shares unallocated at September 30, 2012 and 28,597 shares unallocated at December 31, 2011)	(1,104)	(286)
Unearned compensation - Restricted stock (30,281 shares non-vested at September 30, 2012 and 36,552 shares non-vested at December 31, 2011)	(204)	(167)
Treasury stock, at cost (133,347 shares at December 31, 2011)		(1,136)
Total stockholders' equity	30,105	20,329
Total liabilities and stockholders' equity	$ 211,760	$ 199,375

XML

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (Parenthetical) (USD $) In Thousands, except Share data, unless otherwise specified	9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
Net unrealized gain (loss) on securities available for sale, related tax effects (in dollars)	$ 32,000	$ (11,000)
Exchange of common stock, par value (in dollars per share)	$ 0.01
Exchange of common stock, shares	1,940,302
Proceeds from issuance of common stock (in shares)	1,100,000
Common stock acquired by ESOP (in shares)	88,000
Common stock held by ESOP allocated or committed to be allocated (in shares)	5,430	6,144
Restricted stock granted in connection with equity incentive plan (in shares)	12,606	25,998
Forfeiture of restricted stock (in shares)	1,620	7,650
Reissuance of treasury stock (in shares)	7,027	5,796
Purchase of treasury stock (in shares)	986	280

XML

Fair Value Measurements (Details 3) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011
Financial assets:
Securities available for sale		$ 4,174
Financial liabilities:
Mortgagers' escrow accounts	898	730
Level 1
Financial assets:
Cash and cash equivalents	26,840	19,083
FHLB stock	2,861	3,111
Loans held for sale	981	780
Accrued interest receivable	601	627
Financial liabilities:
Securities sold under agreements to repurchase		573
Mortgagers' escrow accounts	898	730
Accrued interest payable	63	79
Level 2
Financial assets:
Securities available for sale	6,744	4,174
Securities held to maturity	1,928	2,506
Capitalized mortgage servicing rights	639	493
Financial liabilities:
Deposits	153,301	151,277
Long-term FHLB advances	25,120	25,660
Level 3
Financial assets:
Loans, net	171,935	165,806
Total
Financial assets:
Cash and cash equivalents	26,840	19,083
Securities available for sale	6,744	4,174
Securities held to maturity	1,928	2,506
FHLB stock	2,861	3,111
Loans held for sale	981	780
Loans, net	171,935	165,806
Accrued interest receivable	601	627
Capitalized mortgage servicing rights	639	493
Financial liabilities:
Deposits	153,301	151,277
Securities sold under agreements to repurchase		573
Long-term FHLB advances	25,120	25,660
Mortgagers' escrow accounts	898	730
Accrued interest payable	63	79
Carrying Amount
Financial assets:
Cash and cash equivalents	26,840	19,083
Securities available for sale	6,744	4,174
Securities held to maturity	1,765	2,322
FHLB stock	2,861	3,111
Loans held for sale	969	769
Loans, net	163,592	161,120
Accrued interest receivable	601	627
Capitalized mortgage servicing rights	611	458
Financial liabilities:
Deposits	152,890	151,085
Securities sold under agreements to repurchase		573
Long-term FHLB advances	24,600	25,121
Mortgagers' escrow accounts	898	730
Accrued interest payable	$ 63	$ 79

XML

Corporate Structure (Details)	1 Months Ended	9 Months Ended
	Jan. 31, 2005	Sep. 30, 2012
Georgetown Bancorp, MHC
Corporate structure
Percentage of common stock owned	56.70%
Second-step exchange ratio		0.72014
The Bank
Corporate structure
Percentage of common stock owned	100.00%

XML

Equity Incentive Plan (Details) (USD $)	9 Months Ended
	Sep. 30, 2012 plan
Equity Incentive Plan
Number of equity incentive plans	1
Stock Options
Number of Shares
Outstanding at beginning of year (in shares)	29,884
Granted (in shares)	12,597
Forfeited (in shares)	(1,800)
Outstanding at end of period (in shares)	40,681
Exercisable at end of period (in shares)	10,406
Weighted Average Exercise Price
Outstanding at beginning of year (in dollars per share)	9.45
Granted (in dollars per share)	9.58
Forfeited (in dollars per share)	9.44
Outstanding at end of period (in dollars per share)	9.49
Weighted average fair value of options granted during the period (in dollars per share)	3.98

XML

Securities (Details) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011
Securities available for sale
Amortized Cost		$ 3,966
Gross Unrealized Gains		208
Fair Value		4,174
Government-sponsored enterprise obligations
Securities available for sale
Amortized Cost		502
Gross Unrealized Gains		1
Fair Value		503
Residential mortgage-backed securities
Securities available for sale
Amortized Cost	6,447	3,464
Gross Unrealized Gains	297	207
Fair Value	6,744	3,671
Securities held to maturity
Amortized Cost	1,765	2,322
Gross Unrealized Gains	163	184
Fair Value	$ 1,928	$ 2,506

XML

CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $) In Thousands, unless otherwise specified	9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011
Cash flows from operating activities:
Net income	$ 532	$ 596
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses	162	825
Amortization (accretion) of securities, net	10	(5)
Net change in loan fees and costs	(261)	(25)
Depreciation and amortization expense	207	198
Decrease in accrued interest receivable	26	128
Income from bank-owned life insurance	(75)	(74)
Stock-based compensation expense	140	101
Gain on sale of loans	(843)	(214)
Loans originated for sale	(40,394)	(10,517)
Proceeds from sale of loans	41,037	10,665
Gain on sale of other real estate owned	(19)
Decrease in Prepaid FDIC insurance	108	117
Net change in other assets and liabilities	1,552	(217)
Net cash provided by operating activities	2,182	1,578
Activity in securities available for sale:
Maturities, prepayments and calls	1,658	2,089
Purchases	(4,152)	(983)
Maturities, prepayments and calls of securities held to maturity	560	666
Redemption of Federal Home Loan Bank stock	250
Loan originations, net	6,942	10,062
Principal balance of loans purchased	(9,882)
Principal balance of portfolio loans sold	314
Purchase of premises and equipment	(135)	(132)
Proceeds from sale of other real estate owned	94
Net cash (used) provided by investing activities	(4,351)	11,702
Cash flows from financing activities:
Net change in deposits	1,805	(3,464)
Net change in securities sold under agreements to repurchase	(573)	56
Net change in Federal Home Loan Bank advances with maturities of three months or less		(3,500)
Proceeds of Federal Home Loan Bank advances with maturities greater than three months	8,500
Repayments of Federal Home Loan Bank advances with maturities greater than three months	(9,021)	(3,046)
Net change in mortgagors' escrow accounts	168	63
Purchase of vested restricted shares to treasury stock	(8)	(2)
Cash received from Georgetown Bancorp, MHC due to reorganization	5
Net proceeds from issuance of common stock	9,050
Net cash provided (used) by financing activities	9,926	(9,893)
Net change in cash and cash equivalents	7,757	3,387
Cash and cash equivalents at beginning of period	19,083	3,298
Cash and cash equivalents at end of period	26,840	6,685
Supplementary information:
Interest paid on deposit accounts	706	1,187
Interest paid on borrowings	638	721
Income taxes paid	220	557
Loans transferred to other real estate owned	$ 253

XML

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (Parenthetical) (USD $) In Thousands, except Share data, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
Loans, allowance for loan losses (in dollars)	$ 1,751	$ 1,824
Preferred stock, par value (in dollars per share)	$ 0.01	$ 0.10
Preferred stock, shares authorized	50,000,000	1,000,000
Preferred stock, shares outstanding	0	0
Common stock, par value (in dollars per share)	$ 0.01	$ 0.10
Common stock, shares authorized	100,000,000	10,000,000
Common stock, shares issued	1,940,302	2,777,250
Unearned compensation - ESOP shares unallocated	103,177	28,597
Unearned compensation - Restricted stock shares non-vested	30,281	36,552
Treasury stock, shares		133,347

XML

Earnings Per Common Share (Tables)

9 Months Ended

Sep. 30, 2012

Earnings Per Common Share

Schedule of computation of earnings per common share

	Three Months Ended September 30,				Nine Months Ended September 30,
	2012		2011		2012		2011
Net income available to common stockholders	$	244,000	$	284,000	$	532,000	$	596,000
Basic common shares:
Weighted average shares outstanding	1,910,017		1,903,980		1,908,847		1,903,200
Less: Weighted average unallocated ESOP shares	(105,025)		(23,041)		(47,909)		(24,512)
Add: Weighted average unvested restricted shares with non-forfeitable dividend rights	30,281		26,323		29,441		25,283
Basic weighted average common shares outstanding	1,835,273		1,907,262		1,890,379		1,903,971
Dilutive potential common shares	5,594		1,375		2,607		423
Diluted weighted average common shares outstanding	1,840,867		1,908,637		1,892,986		1,904,394
Basic earnings per share	$	0.13	$	0.15	$	0.28	$	0.31
Diluted earnings per share	$	0.13	$	0.15	$	0.28	$	0.31

XML

Document and Entity Information	9 Months Ended
	Sep. 30, 2012	Nov. 08, 2012
Document and Entity Information
Entity Registrant Name	Georgetown Bancorp, Inc.
Entity Central Index Key	0001542299
Document Type	10-Q
Document Period End Date	Sep. 30, 2012
Amendment Flag	false
Current Fiscal Year End Date	--12-31
Entity Current Reporting Status	Yes
Entity Filer Category	Smaller Reporting Company
Entity Common Stock, Shares Outstanding		1,940,302
Document Fiscal Year Focus	2012
Document Fiscal Period Focus	Q3

XML

Securities (Tables)

9 Months Ended

Sep. 30, 2012

Securities

Summary of securities

			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
	Cost		Gains		Losses		Value
	(In thousands)
At September 30, 2012
Securities available for sale
Residential mortgage-backed securities	$	6,447	$	297	$	-	$	6,744
Securities held to maturity
Residential mortgage-backed securities	$	1,765	$	163	$	-	$	1,928

			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
	Cost		Gains		Losses		Value
	(In thousands)
At December 31, 2011
Securities available for sale
Government-sponsored enterprise obligations	$	502	$	1	$	-	$	503
Residential mortgage-backed securities	3,464		207		-		3,671
Total securities available for sale	$	3,966	$	208	$	-	$	4,174
Securities held to maturity
Residential mortgage-backed securities	$	2,322	$	184	$	-	$	2,506

Schedule of amortized cost and estimated fair value of debt securities by contractual maturity

	Available for Sale				Held to Maturity
	Amortized		Fair		Amortized		Fair
	Cost		Value		Cost		Value
	(In thousands)
Residential mortgage-backed securities	$	6,447	$	6,744	$	1,765	$	1,928

XML

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (USD $) In Thousands, except Share data, unless otherwise specified	3 Months Ended		9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011
Interest and dividend income:
Loans, including fees	$ 2,092	$ 2,486	$ 6,504	$ 7,869
Securities	72	87	218	278
Short-term investments	16		35
Total interest and dividend income	2,180	2,573	6,757	8,147
Interest expense:
Deposits	190	359	703	1,189
Short-term Federal Home Loan Bank advances				7
Long-term Federal Home Loan Bank advances	189	221	624	699
Securities sold under agreements to repurchase		1	1	2
Total interest expense	379	581	1,328	1,897
Net interest income	1,801	1,992	5,429	6,250
Provision for loan losses	67	80	162	825
Net interest income, after provision for loan losses	1,734	1,912	5,267	5,425
Non-interest income:
Customer service fees	144	129	411	394
Mortgage banking income, net	424	49	712	159
Income from bank-owned life insurance	26	25	75	74
Net gain on sale of other real estate owned	19		19
Other	3		11
Total non-interest income	616	203	1,228	627
Non-interest expenses:
Salaries and employee benefits	1,065	959	3,154	2,918
Occupancy and equipment expenses	228	191	659	576
Data processing expenses	161	115	406	332
Professional fees	96	94	310	303
Advertising expenses	91	35	266	193
FDIC insurance	41	26	118	127
Other general and administrative expenses	276	244	755	681
Total non-interest expenses	1,958	1,664	5,668	5,130
Income before income taxes	392	451	827	922
Income tax provision	148	167	295	326
Net income	244	284	532	596
Weighted-average number of common shares outstanding:
Basic (in shares)	1,835,273	1,907,262	1,890,379	1,903,971
Diluted (in shares)	1,840,867	1,908,637	1,892,986	1,904,394
Earnings per share:
Basic (in dollars per share)	$ 0.13	$ 0.15	$ 0.28	$ 0.31
Diluted (in dollars per share)	$ 0.13	$ 0.15	$ 0.28	$ 0.31
Comprehensive income:
Net income	244	284	532	596
Other comprehensive income, net of tax:
Unrealized gain on securities available for sale	39	40	57	23
Comprehensive income	$ 283	$ 324	$ 589	$ 619

XML

Securities

9 Months Ended

Sep. 30, 2012

Securities

Securities

(5)           Securities

A summary of securities is as follows.

			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
	Cost		Gains		Losses		Value
	(In thousands)
At September 30, 2012
Securities available for sale
Residential mortgage-backed securities	$	6,447	$	297	$	-	$	6,744
Securities held to maturity
Residential mortgage-backed securities	$	1,765	$	163	$	-	$	1,928

			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
	Cost		Gains		Losses		Value
	(In thousands)
At December 31, 2011
Securities available for sale
Government-sponsored enterprise obligations	$	502	$	1	$	-	$	503
Residential mortgage-backed securities	3,464		207		-		3,671
Total securities available for sale	$	3,966	$	208	$	-	$	4,174
Securities held to maturity
Residential mortgage-backed securities	$	2,322	$	184	$	-	$	2,506

All residential mortgage-backed securities have been issued by government-sponsored enterprises.

The amortized cost and estimated fair value of debt securities by contractual maturity at September 30, 2012 are as follows. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

	Available for Sale				Held to Maturity
	Amortized		Fair		Amortized		Fair
	Cost		Value		Cost		Value
	(In thousands)
Residential mortgage-backed securities	$	6,447	$	6,744	$	1,765	$	1,928

There were no sales of securities for the three and nine months ended September 30, 2012 and 2011.

There were no securities with gross unrealized losses at September 30, 2012 and December 31, 2011.

XML

Recent Accounting Pronouncements

9 Months Ended

Sep. 30, 2012

Recent Accounting Pronouncements

Recent Accounting Pronouncements

(4)           Recent Accounting Pronouncements

In April 2011, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) 2011-03, “Reconsideration of Effective Control for Repurchase Agreements.” The objective of this ASU is to improve the accounting for repurchase agreements and other agreements that both entitle and obligate a transferor to repurchase or redeem financial assets before their maturity. This ASU prescribes when an entity may or may not recognize a sale upon the transfer of financial assets subject to repurchase agreements. The guidance in this ASU is effective for the first interim or annual period beginning on or after December 15, 2011. Early adoption is not permitted. The Company’s adoption of this guidance did not have a material impact on its financial position or results of operation.

In May 2011, the FASB issued ASU 2011-04, “Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and International Financial Reporting Standards.” The amendments in this ASU explain how to measure fair value. They do not require additional fair value measurements and are not intended to establish valuation standards or affect valuation practices outside of financial reporting. The amendments in this ASU are to be applied prospectively. For public entities, the amendments are effective during interim and annual periods beginning after December 15, 2011. The Company’s adoption of this guidance did not have a material impact on its financial position or results of operation.

In June 2011, the FASB issued ASU 2011-05, “Presentation of Comprehensive Income.” The objective of this ASU is to improve the comparability, consistency, and transparency of financial reporting and to increase the prominence of items reported in other comprehensive income. Under this ASU, an entity has the option to present the total of comprehensive income, the components of net income, and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements. An entity is required to present each component of net income along with total net income, each component of other comprehensive income along with a total for other comprehensive income, and a total amount for comprehensive income. An entity is required to present on the face of the financial statements reclassification adjustments for items that are reclassified from other comprehensive income to net income in the statement(s) where the components of net income and the components of other comprehensive income are presented. The amendments in this ASU should be applied retrospectively. For public entities, the amendments are effective for fiscal years, and interim periods within those years, beginning after December 15, 2011. The Company’s adoption of this guidance did not have a material impact on its financial position or results of operation.

In December 2011, the FASB issued ASU 2011-11, “Disclosures about Offsetting Assets and Liabilities.” This ASU is to enhance current disclosures. Entities are required to disclose both gross information and net information about both instruments and transactions eligible for offset in the statement of financial position and instruments and transactions subject to an agreement similar to a master netting arrangement. The amendments in this ASU are effective for annual periods beginning on or after January 1, 2013, and interim periods within those annual periods. An entity should provide the disclosures required by those amendments retrospectively for all comparative periods presented. The Company does not anticipate that the adoption of this guidance will have a material impact on its financial position or results of operation.

In December 2011, the FASB issued ASU 2011-12, “Comprehensive Income (Topic 220): Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in Accounting Standards Update No. 2011-05.” The amendments in this update defer those changes in ASU 2011-05 that relate to the presentation of reclassifications out of accumulated other comprehensive income on the components of net income and other comprehensive income for all periods presented. All other requirements in ASU 2011-05 are not affected by this update. The amendments are effective during interim and annual periods beginning after December 15, 2011. The Company’s adoption of this guidance did not have a material impact on its financial position or results of operation.

XML

Earnings Per Common Share (Details) (USD $) In Thousands, except Share data, unless otherwise specified	3 Months Ended		9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011
Earnings Per Common Share
Net income available to common stockholders (in dollars)	$ 244	$ 284	$ 532	$ 596
Basic common shares:
Weighted average shares outstanding	1,910,017	1,903,980	1,908,847	1,903,200
Less: Weighted average unallocated ESOP shares	(105,025)	(23,041)	(47,909)	(24,512)
Add: Weighted average unvested restricted shares with non-forfeitable dividend rights	30,281	26,323	29,441	25,283
Basic weighted average common shares outstanding	1,835,273	1,907,262	1,890,379	1,903,971
Dilutive potential common shares	5,594	1,375	2,607	423
Diluted weighted average common shares outstanding	1,840,867	1,908,637	1,892,986	1,904,394
Basic earnings per share (in dollars per share)	$ 0.13	$ 0.15	$ 0.28	$ 0.31
Diluted earnings per share (in dollars per share)	$ 0.13	$ 0.15	$ 0.28	$ 0.31
Options included in the computation of diluted earnings per share (in shares)	40,681	30,496	40,681	30,496

XML

Loans and Servicing (Tables)

9 Months Ended

Sep. 30, 2012

Loans and Servicing

Summary of loans

	At September 30, 2012			At December 31, 2011
	Amount		Percent	Amount		Percent
	(Dollars in thousands)
Residential loans:
One-to-four family	$	81,566	49.46%	$	62,613	38.46%
Home equity loans and lines of credit	15,876		9.63	17,118		10.51
Total residential mortgage loans	97,442		59.09	79,731		48.97
Commercial loans:
One-to-four family investment property	9,305		5.64	10,816		6.64
Multi-family real estate	9,486		5.75	13,037		8.01
Commercial real estate	26,889		16.30	25,399		15.60
Commercial business	6,686		4.05	10,137		6.23
Total commercial loans	52,366		31.74	59,389		36.48
Construction loans:
One-to-four family	7,104		4.31	11,941		7.33
Multi-family	7,138		4.33	10,656		6.55
Non-residential	451		0.27	629		0.39
Total construction loans	14,693		8.91	23,226		14.27
Consumer	435		0.26	451		0.28
Total loans	164,936		100.00%	162,797		100.00%
Other items:
Net deferred loan costs	407			147
Allowance for loan losses	(1,751)			(1,824)
Total loans, net	$	163,592		$	161,120

Schedule of information pertaining to the allowance for loan losses

	Residential				Commercial								Construction
	One-to-four family		Home equity loans and lines of credit		One-to-four family investment property		Multi-family real estate		Commercial real estate		Commercial business		One-to-four family		Multi-family		Non- residential		Consumer		Total
	(In thousands)
At September 30, 2012
Allowance for loan losses
Beginning Balance	$	346	$	341	$	59	$	98	$	400	$	234	$	228	$	98	$	11	$	9	$	1,824
Charge-offs	(144)		-		-		-		-		(11)		(191)		-		-		(31)		(377)
Recoveries	137		-		-		-		-		-		-		-		-		5		142
Provision	21		(82)		(8)		(27)		248		(99)		113		(32)		1		27		162
Ending Balance	$	360	$	259	$	51	$	71	$	648	$	124	$	150	$	66	$	12	$	10	$	1,751
Ending balance:
individually evaluated for impairment	$	109	$	13	$	-	$	-	$	264	$	-	$	-	$	-	$	-	$	-	$	386
Ending balance:
collectively evaluated for impairment	$	251	$	246	$	51	$	71	$	384	$	124	$	150	$	66	$	12	$	10	$	1,365
Loans
Ending Balance	$	81,566	$	15,876	$	9,305	$	9,486	$	26,889	$	6,686	$	7,104	$	7,138	$	451	$	435	$	164,936
Ending balance:
individually evaluated for impairment	$	837	$	77	$	-	$	-	$	2,425	$	-	$	767	$	-	$	-	$	-	$	4,106
Ending balance:
collectively evaluated for impairment	$	80,729	$	15,799	$	9,305	$	9,486	$	24,464	$	6,686	$	6,337	$	7,138	$	451	$	435	$	160,830
At December 31, 2011
Allowance for loan losses
Beginning Balance	$	233	$	320	$	60	$	106	$	431	$	304	$	93	$	83	$	6	$	15	$	1,651
Charge-offs	-		(741)		-		-		(10)		(3)		-		-		-		(34)		(788)
Recoveries	9		-		-		-		-		1		-		-		-		2		12
Provision	104		762		(1)		(8)		(21)		(68)		135		15		5		26		949
Ending Balance	$	346	$	341	$	59	$	98	$	400	$	234	$	228	$	98	$	11	$	9	$	1,824
Ending balance:
individually evaluated for impairment	$	185	$	13	$	-	$	-	$	-	$	-	$	121	$	-	$	-	$	-	$	319
Ending balance:
collectively evaluated for impairment	$	161	$	328	$	59	$	98	$	400	$	234	$	107	$	98	$	11	$	9	$	1,505
Loans
Ending Balance	$	62,613	$	17,118	$	10,816	$	13,037	$	25,399	$	10,137	$	11,941	$	10,656	$	629	$	451	$	162,797
Ending balance:
individually evaluated for impairment	$	898	$	13	$	-	$	-	$	314	$	-	$	1,168	$	1,269	$	-	$	-	$	3,662
Ending balance:
collectively evaluated for impairment	$	61,715	$	17,105	$	10,816	$	13,037	$	25,085	$	10,137	$	10,773	$	9,387	$	629	$	451	$	159,135

Summary of past-due and non-accrual loans

	Loans delinquent for:												90 days
					90 days		Total		Total		Total		or more		Non-accrual
	30 - 59 Days		60 - 89 Days		or more		Past Due		Current		Loans		and accruing		Loans
	(In thousands)
At September 30, 2012:
Residential loans:
One-to-four family	$	530	$	-	$	689	$	1,219	$	80,347	$	81,566	$	-	$	975
Home equity loans and lines of credit	-		-		31		31		15,845		15,876		-		44
Commercial loans:
One-to-four family investment property	-		-		-		-		9,305		9,305		-		-
Multi-family real estate	-		-		-		-		9,486		9,486		-		-
Commercial real estate	-		-		2,116		2,116		24,773		26,889		-		2,116
Commercial business	-		-		-		-		6,686		6,686		-		-
Construction loans:
One-to-four family	-		-		767		767		6,337		7,104		-		767
Multi-family	-		-		-		-		7,138		7,138		-		-
Non-residential	-		-		-		-		451		451		-		-
Consumer	8		-		-		8		427		435		-		-
Total	$	538	$	-	$	3,603	$	4,141	$	160,795	$	164,936	$	-	$	3,902
At December 31, 2011:
Residential loans:
One-to-four family	$	431	$	175	$	391	$	997	$	61,616	$	62,613	$	-	$	683
Home equity loans and lines of credit	-		-		-		-		17,118		17,118		-		13
Commercial loans:
One-to-four family investment property	-		-		-		-		10,816		10,816		-		-
Multi-family real estate	-		-		-		-		13,037		13,037		-		-
Commercial real estate	314		-		-		314		25,085		25,399		-		-
Commercial business	-		-		-		-		10,137		10,137		-		-
Construction loans:
One-to-four family	-		100		1,168		1,268		10,673		11,941		-		1,168
Multi-family	-		-		-		-		10,656		10,656		-		1,269
Non-residential	-		-		-		-		629		629		-		-
Consumer	4		-		-		4		447		451		-		-
Total	$	749	$	275	$	1,559	$	2,583	$	160,214	$	162,797	$	-	$	3,133

Schedule of analysis of impaired loans

			Unpaid				Average		Interest
	Recorded		Principal		Related		Recorded		Income
	Investment		Balance		Allowance		Investment		Recognized
	(In thousands)
At September 30, 2012
Impaired loans without a valuation allowance
Residential loans:
One-to-four family	$	177	$	177	$	-	$	194	$	-
Home equity loans and lines of credit	64		64		-		23		-
Commercial loans:
One-to-four family investment property	-		-		-		-		-
Multi-family real estate	-		-		-		-		-
Commercial real estate	-		-		-		-		-
Commercial business	-		-		-		-		-
Construction loans:
One-to-four family	767		767		-		887		-
Multi-family	-		-		-		447		23
Non-residential	-		-		-		-		-
Consumer	-		-		-		-		-
Total impaired with no related allowance	$	1,008	$	1,008	$	-	$	1,551	$	23
Impaired loans with a valuation allowance
Residential loans:
One-to-four family	$	660	$	664	$	109	$	755	$	8
Home equity loans and lines of credit	13		13		13		13		1
Commercial loans:
One-to-four family investment property	-		-		-		-		-
Multi-family real estate	-		-		-		-		-
Commercial real estate	2,425		2,425		264		523		14
Commercial business	-		-		-		8		-
Construction loans:
One-to-four family	-		-		-		-		-
Multi-family	-		-		-		-		-
Non-residential	-		-		-		-		-
Consumer	-		-		-		-		-
Total with an allowance recorded	$	3,098	$	3,102	$	386	$	1,299	$	23
At December 31, 2011
Impaired loans without a valuation allowance
Residential loans:
One-to-four family	$	-	$	-	$	-	$	16	$	-
Home equity loans and lines of credit	-		-		-		-		-
Commercial loans:
One-to-four family investment property	-		-		-		-		-
Multi-family real estate	-		-		-		-		-
Commercial real estate	314		314		-		145		10
Commercial business	-		-		-		63		42
Construction loans:
One-to-four family	732		732		-		225		-
Multi-family	1,269		1,269		-		448		62
Non-residential	-		-		-		-		-
Consumer	-		-		-		-		-
Total impaired with no related allowance	$	2,315	$	2,315	$	-	$	897	$	114
Impaired loans with a valuation allowance
Residential loans:
One-to-four family	$	898	$	898	$	185	$	297	$	7
Home equity loans and lines of credit	13		13		13		182		1
Commercial loans:
One-to-four family investment property	-		-		-		-		-
Multi-family real estate	-		-		-		-		-
Commercial real estate	-		-		-		-		-
Commercial business	-		-		-		-		-
Construction loans:
One-to-four family	436		436		121		226		19
Multi-family	-		-		-		-		-
Non-residential	-		-		-		-		-
Consumer	-		-		-		-		-
Total with an allowance recorded	$	1,347	$	1,347	$	319	$	705	$	27

Summary of loans modified and considered as troubled debt restructurings

		Pre-Modification		Post-Modification
	Number of	Outstanding Recorded		Outstanding Recorded
	Contracts	Investment		Investment
	(In thousands)
Residential loans:
One-to-four family	-	$	-	$	-
Home equity loans and lines of credit	1	-		34
Commercial loans:
One-to-four family investment property	-	-		-
Multi-family real estate	-	-		-
Commercial real estate	-	-		-
Commercial business	-	-		-
Construction loans:
One-to-four family	1	732		767
Multi-family	-	-		-
Non-residential	-	-		-
Consumer	-	-		-
Total troubled debt restructurings	2	$	732	$	801

Summary of troubled debt restructurings in default of the modified terms

	Number of	Recorded
	Contracts	Investment
	(In thousands)
Residential loans:
One-to-four family	-	$	-
Home equity loans and lines of credit	-	-
Commercial loans:
One-to-four family investment property	-	-
Multi-family real estate	-	-
Commercial real estate	-	-
Commercial business	-	-
Construction loans:
One-to-four family	1	767
Multi-family	-	-
Non-residential	-	-
Consumer	-	-
Total impaired with no related allowance	1	$	767

Schedule of loans by risk rating

	Residential				Commercial								Construction
	One-to-four family		Home equity loans and lines of credit		One-to-four family investment property		Multi-family real estate		Commercial real estate		Commercial business		One-to-four family		Multi-family		Non- residential		Consumer		Total
	(Inthousands)
At September 30, 2012:
Classification:
Not formally rated	$	80,592	$	15,798	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	435	$	96,825
Pass	-		-		9,008		9,486		23,185		6,519		6,337		7,138		451		-		62,124
Special mention	-		-		297		-		-		-		-		-		-		-		297
Substandard	974		78		-		-		3,704		167		767		-		-		-		5,690
Doubtful	-		-		-		-		-		-		-		-		-		-		-
Loss	-		-		-		-		-		-		-		-		-		-		-
Total loans	$	81,566	$	15,876	$	9,305	$	9,486	$	26,889	$	6,686	$	7,104	$	7,138	$	451	$	435	$	164,936
At December 31, 2011:
Classification:
Not formally rated	$	61,715	$	17,105	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	451	$	79,271
Pass	-		-		10,816		13,037		21,643		9,208		10,773		9,387		139		-		75,003
Special mention	-		-		-		-		458		289		-		-		-		-		747
Substandard	898		13		-		-		3,298		640		1,168		1,269		490		-		7,776
Doubtful	-		-		-		-		-		-		-		-		-		-		-
Loss	-		-		-		-		-		-		-		-		-		-		-
Total loans	$	62,613	$	17,118	$	10,816	$	13,037	$	25,399	$	10,137	$	11,941	$	10,656	$	629	$	451	$	162,797

Schedule of mortgage servicing rights capitalized and amortized with aggregate activity-related valuation allowances

	Nine Months Ended
	September 30,
	2012		2011
	(In thousands)
Mortgage servicing rights:
Balance at beginning of period	$	475	$	424
Additions	386		100
Disposals	-		-
Amortization	(173)		(83)
Balance at end of period	688		441
Valuation allowances:
Balance at beginning of period	17		4
Additions	60		55
Recoveries	-		-
Write-downs	-		-
Balance at end of period	77		59
Mortgage servicing assets, net	$	611	$	382
Fair value of mortgage servicing assets	$	639	$	403

XML

Fair Value Measurements

9 Months Ended

Sep. 30, 2012

Fair Value Measurements

Fair Value Measurements

(8)           Fair Value Measurements

The Company groups its financial assets and financial liabilities measured at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value as follows:

Level l - Valuation is based on quoted prices in active markets for identical assets or liabilities. Level l assets and liabilities generally include debt and equity securities that are traded in an active exchange market. At September 30, 2012, the Company had no assets or liabilities valued using Level 1 measurements.

Level 2 - Valuation is based on observable inputs other than Level l prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

Level 3 - Valuation is based on unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation.

All of the Company’s securities that are measured at fair value are included in Level 2 and are based on pricing models from independent, third party pricing services that consider standard input factors such as observable market data, benchmark yields, interest rate volatilities, broker/dealer quotes, credit spreads and new issue data. There are no liabilities measured at fair value. All of the Company’s impaired loans and other real estate owned that are measured at fair value are included in Level 3 and are based on the appraised value of the underlying collateral considering discounting factors, if deemed appropriate, and adjusted for selling costs. These appraised values may be discounted based on management’s historical knowledge, expertise or changes in market conditions from time of valuation. The Company did not have any significant transfers of assets or liabilities to or from Levels 1 and 2 of the fair value hierarchy during the nine-month period ended September 30, 2012.

Assets and liabilities measured at fair value on a recurring basis at September 30, 2012 and December 31, 2011 are summarized below.

							Assets
	Level 1		Level 2		Level 3		at Fair Value
	(In thousands)
At September 30, 2012
Assets
Securities available for sale
Residential mortgage-backed securities	$	-	$	6,744	$	-	$	6,744
At December 31, 2011
Assets
Securities available for sale
Government-sponsored enterprise obligations	$	-	$	503	$	-	$	503
Residential mortgage-backed securities	-		3,671		-		3,671
Total securities available for sale	$	-	$	4,174	$	-	$	4,174

The Company may also be required, from time to time, to measure certain other financial assets on a nonrecurring basis in accordance with generally accepted accounting principles. These adjustments to fair value usually result from application of lower-of-cost-or-market accounting or write-downs of individual assets. Assets measured at fair value on a non-recurring basis at September 30, 2012 and December 31, 2011 are summarized below. The fair value adjustments relate to the amount of write down recorded as of September 30, 2012 and December 31, 2011.

							Assets		Adjustments
	Level 1		Level 2		Level 3		at Fair Value		to Fair Value
			(In thousands)
At September 30, 2012
Impaired loans	$	-	$	-	$	2,711	$	2,711	$	(386)
Other real estate owned	-		-		208		208		(14)
	$	-	$	-	$	2,919	$	2,919	$	(400)
							Assets		Adjustments
	Level 1		Level 2		Level 3		at Fair Value		to Fair Value
			(In thousands)
At December 31, 2011
Impaired loans	$	-	$	-	$	1,028	$	1,028	$	(319)
Other real estate owned	-		-		30		30		(14)
	$	-	$	-	$	1,058	$	1,058	$	(333)

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 the Company’s debt securities are based on pricing models that consider standard input factors such as observable market data, benchmark yields, interest rate volatilities, broker/dealer quotes, credit spreads and new issue data.

Federal Home Loan Bank stock: Fair value is based on redemption provisions of the FHLB of Boston. The FHLB stock has no quoted market value.

Loans held for sale: Fair value is based on committed secondary market prices.

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 market interest rates currently being offered for loans with similar terms to borrowers of similar credit quality. Fair values for impaired loans are estimated using discounted cash flow analyses or underlying collateral values, where applicable.

Capitalized mortgage servicing rights: Fair value is based on a quarterly, independent third-party valuation model that calculates the present value of estimated future net servicing income. The model utilizes a variety of assumptions, the most significant of which are loan prepayment assumptions and the discount rate used to discount future cash flows. Prepayment assumptions, which are impacted by loan rates and terms, are calculated using a moving average of prepayment data published by the Securities Industry and Financial Markets Association, third party proprietary analysis of prepayment rates embedded in liquid mortgage securities markets and modeled against the serviced loan portfolio by the independent third party valuation specialist. The discount rate is the moving average 10-year, U.S. Treasury rate plus 5.0% and adjusted to reflect the current credit spreads and conditions in the market. Other assumptions include delinquency rates, foreclosure rates, servicing cost inflation, and annual unit loan cost. All assumptions are adjusted periodically to reflect current circumstances and all are obtained from independent market sources.

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

Short-term FHLB advances: The fair value of short-term FHLB advances approximate carrying value, as they generally mature within 90 days.

Long-term FHLB advances: The fair value for long-term FHLB advances is estimated using discounted cash flow analyses based on current market borrowing rates for similar types of borrowing arrangements.

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

Off-balance-sheet instruments:  Fair values for off-balance-sheet, credit-related financial instruments 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. At September 30, 2012 and December 31, 2011, the fair value of commitments outstanding is not significant since fees charged are not material.

The estimated fair values and related carrying amounts of the Company’s financial instruments at September 30, 2012 and December 31, 2011 are as follows.

	September 30, 2012
	Carrying
	Amount		Fair Value
			Level 1		Level 2		Level 3		Total
	(In thousands)
Financial assets:
Cash and cash equivalents	$	26,840	$	26,840	$	-	$	-	$	26,840
Securities available for sale	6,744		-		6,744		-		6,744
Securities held to maturity	1,765		-		1,928		-		1,928
FHLB stock	2,861		2,861		-		-		2,861
Loans held for sale	969		981		-		-		981
Loans, net	163,592		-		-		171,935		171,935
Accrued interest receivable	601		601		-		-		601
Capitalized mortgage servicing rights	611		-		639		-		639
Financial liabilities:
Deposits	$	152,890	$	-	$	153,301	$	-	$	153,301
Long-term FHLB advances	24,600		-		25,120		-		25,120
Mortgagers’ escrow accounts	898		898		-		-		898
Accrued interest payable	63		63		-		-		63
	December 31, 2011
	Carrying
	Amount		Fair Value
			Level 1		Level 2		Level 3		Total
	(In thousands)
Financial assets:
Cash and cash equivalents	$	19,083	$	19,083	$	-	$	-	$	19,083
Securities available for sale	4,174		-		4,174		-		4,174
Securities held to maturity	2,322		-		2,506		-		2,506
FHLB stock	3,111		3,111		-		-		3,111
Loans held for sale	769		780		-		-		780
Loans, net	161,120		-		-		165,806		165,806
Accrued interest receivable	627		627		-		-		627
Capitalized mortgage servicing rights	458		-		493		-		493
Financial liabilities:
Deposits	$	151,085	$	-	$	151,277	$	-	$	151,277
Securities sold under agreements to repurchase	573		573		-		-		573
Long-term FHLB advances	25,121		-		25,660		-		25,660
Mortgagers’ escrow accounts	730		730		-		-		730
Accrued interest payable	79		79		-		-		79

XML

Loans and Servicing

9 Months Ended

Sep. 30, 2012

Loans and Servicing

Loans and Servicing

(6)               Loans and Servicing

Loans

A summary of loans is as follows.

	At September 30, 2012			At December 31, 2011
	Amount		Percent	Amount		Percent
	(Dollars in thousands)
Residential loans:
One-to-four family	$	81,566	49.46%	$	62,613	38.46%
Home equity loans and lines of credit	15,876		9.63	17,118		10.51
Total residential mortgage loans	97,442		59.09	79,731		48.97
Commercial loans:
One-to-four family investment property	9,305		5.64	10,816		6.64
Multi-family real estate	9,486		5.75	13,037		8.01
Commercial real estate	26,889		16.30	25,399		15.60
Commercial business	6,686		4.05	10,137		6.23
Total commercial loans	52,366		31.74	59,389		36.48
Construction loans:
One-to-four family	7,104		4.31	11,941		7.33
Multi-family	7,138		4.33	10,656		6.55
Non-residential	451		0.27	629		0.39
Total construction loans	14,693		8.91	23,226		14.27
Consumer	435		0.26	451		0.28
Total loans	164,936		100.00%	162,797		100.00%
Other items:
Net deferred loan costs	407			147
Allowance for loan losses	(1,751)			(1,824)
Total loans, net	$	163,592		$	161,120

An analysis of the allowance for loan losses at September 30, 2012 and December 31, 2011 is below. For additional information please refer to Item 2, Management’s Discussion and Analysis of Financial Condition and Results of Operations.

	Residential				Commercial								Construction
	One-to-four family		Home equity loans and lines of credit		One-to-four family investment property		Multi-family real estate		Commercial real estate		Commercial business		One-to-four family		Multi-family		Non- residential		Consumer		Total
	(In thousands)
At September 30, 2012
Allowance for loan losses
Beginning Balance	$	346	$	341	$	59	$	98	$	400	$	234	$	228	$	98	$	11	$	9	$	1,824
Charge-offs	(144)		-		-		-		-		(11)		(191)		-		-		(31)		(377)
Recoveries	137		-		-		-		-		-		-		-		-		5		142
Provision	21		(82)		(8)		(27)		248		(99)		113		(32)		1		27		162
Ending Balance	$	360	$	259	$	51	$	71	$	648	$	124	$	150	$	66	$	12	$	10	$	1,751
Ending balance:
individually evaluated for impairment	$	109	$	13	$	-	$	-	$	264	$	-	$	-	$	-	$	-	$	-	$	386
Ending balance:
collectively evaluated for impairment	$	251	$	246	$	51	$	71	$	384	$	124	$	150	$	66	$	12	$	10	$	1,365
Loans
Ending Balance	$	81,566	$	15,876	$	9,305	$	9,486	$	26,889	$	6,686	$	7,104	$	7,138	$	451	$	435	$	164,936
Ending balance:
individually evaluated for impairment	$	837	$	77	$	-	$	-	$	2,425	$	-	$	767	$	-	$	-	$	-	$	4,106
Ending balance:
collectively evaluated for impairment	$	80,729	$	15,799	$	9,305	$	9,486	$	24,464	$	6,686	$	6,337	$	7,138	$	451	$	435	$	160,830
At December 31, 2011
Allowance for loan losses
Beginning Balance	$	233	$	320	$	60	$	106	$	431	$	304	$	93	$	83	$	6	$	15	$	1,651
Charge-offs	-		(741)		-		-		(10)		(3)		-		-		-		(34)		(788)
Recoveries	9		-		-		-		-		1		-		-		-		2		12
Provision	104		762		(1)		(8)		(21)		(68)		135		15		5		26		949
Ending Balance	$	346	$	341	$	59	$	98	$	400	$	234	$	228	$	98	$	11	$	9	$	1,824
Ending balance:
individually evaluated for impairment	$	185	$	13	$	-	$	-	$	-	$	-	$	121	$	-	$	-	$	-	$	319
Ending balance:
collectively evaluated for impairment	$	161	$	328	$	59	$	98	$	400	$	234	$	107	$	98	$	11	$	9	$	1,505
Loans
Ending Balance	$	62,613	$	17,118	$	10,816	$	13,037	$	25,399	$	10,137	$	11,941	$	10,656	$	629	$	451	$	162,797
Ending balance:
individually evaluated for impairment	$	898	$	13	$	-	$	-	$	314	$	-	$	1,168	$	1,269	$	-	$	-	$	3,662
Ending balance:
collectively evaluated for impairment	$	61,715	$	17,105	$	10,816	$	13,037	$	25,085	$	10,137	$	10,773	$	9,387	$	629	$	451	$	159,135

The following is a summary of past-due and non-accrual loans at September 30, 2012 and December 31, 2011. For additional information please refer to Item 2, Management’s Discussion and Analysis of Financial Condition and Results of Operations.

	Loans delinquent for:												90 days
					90 days		Total		Total		Total		or more		Non-accrual
	30 - 59 Days		60 - 89 Days		or more		Past Due		Current		Loans		and accruing		Loans
	(In thousands)
At September 30, 2012:
Residential loans:
One-to-four family	$	530	$	-	$	689	$	1,219	$	80,347	$	81,566	$	-	$	975
Home equity loans and lines of credit	-		-		31		31		15,845		15,876		-		44
Commercial loans:
One-to-four family investment property	-		-		-		-		9,305		9,305		-		-
Multi-family real estate	-		-		-		-		9,486		9,486		-		-
Commercial real estate	-		-		2,116		2,116		24,773		26,889		-		2,116
Commercial business	-		-		-		-		6,686		6,686		-		-
Construction loans:
One-to-four family	-		-		767		767		6,337		7,104		-		767
Multi-family	-		-		-		-		7,138		7,138		-		-
Non-residential	-		-		-		-		451		451		-		-
Consumer	8		-		-		8		427		435		-		-
Total	$	538	$	-	$	3,603	$	4,141	$	160,795	$	164,936	$	-	$	3,902
At December 31, 2011:
Residential loans:
One-to-four family	$	431	$	175	$	391	$	997	$	61,616	$	62,613	$	-	$	683
Home equity loans and lines of credit	-		-		-		-		17,118		17,118		-		13
Commercial loans:
One-to-four family investment property	-		-		-		-		10,816		10,816		-		-
Multi-family real estate	-		-		-		-		13,037		13,037		-		-
Commercial real estate	314		-		-		314		25,085		25,399		-		-
Commercial business	-		-		-		-		10,137		10,137		-		-
Construction loans:
One-to-four family	-		100		1,168		1,268		10,673		11,941		-		1,168
Multi-family	-		-		-		-		10,656		10,656		-		1,269
Non-residential	-		-		-		-		629		629		-		-
Consumer	4		-		-		4		447		451		-		-
Total	$	749	$	275	$	1,559	$	2,583	$	160,214	$	162,797	$	-	$	3,133

The following is an analysis of impaired loans at September 30, 2012 and December 31, 2011.

			Unpaid				Average		Interest
	Recorded		Principal		Related		Recorded		Income
	Investment		Balance		Allowance		Investment		Recognized
	(In thousands)
At September 30, 2012
Impaired loans without a valuation allowance
Residential loans:
One-to-four family	$	177	$	177	$	-	$	194	$	-
Home equity loans and lines of credit	64		64		-		23		-
Commercial loans:
One-to-four family investment property	-		-		-		-		-
Multi-family real estate	-		-		-		-		-
Commercial real estate	-		-		-		-		-
Commercial business	-		-		-		-		-
Construction loans:
One-to-four family	767		767		-		887		-
Multi-family	-		-		-		447		23
Non-residential	-		-		-		-		-
Consumer	-		-		-		-		-
Total impaired with no related allowance	$	1,008	$	1,008	$	-	$	1,551	$	23
Impaired loans with a valuation allowance
Residential loans:
One-to-four family	$	660	$	664	$	109	$	755	$	8
Home equity loans and lines of credit	13		13		13		13		1
Commercial loans:
One-to-four family investment property	-		-		-		-		-
Multi-family real estate	-		-		-		-		-
Commercial real estate	2,425		2,425		264		523		14
Commercial business	-		-		-		8		-
Construction loans:
One-to-four family	-		-		-		-		-
Multi-family	-		-		-		-		-
Non-residential	-		-		-		-		-
Consumer	-		-		-		-		-
Total with an allowance recorded	$	3,098	$	3,102	$	386	$	1,299	$	23
At December 31, 2011
Impaired loans without a valuation allowance
Residential loans:
One-to-four family	$	-	$	-	$	-	$	16	$	-
Home equity loans and lines of credit	-		-		-		-		-
Commercial loans:
One-to-four family investment property	-		-		-		-		-
Multi-family real estate	-		-		-		-		-
Commercial real estate	314		314		-		145		10
Commercial business	-		-		-		63		42
Construction loans:
One-to-four family	732		732		-		225		-
Multi-family	1,269		1,269		-		448		62
Non-residential	-		-		-		-		-
Consumer	-		-		-		-		-
Total impaired with no related allowance	$	2,315	$	2,315	$	-	$	897	$	114
Impaired loans with a valuation allowance
Residential loans:
One-to-four family	$	898	$	898	$	185	$	297	$	7
Home equity loans and lines of credit	13		13		13		182		1
Commercial loans:
One-to-four family investment property	-		-		-		-		-
Multi-family real estate	-		-		-		-		-
Commercial real estate	-		-		-		-		-
Commercial business	-		-		-		-		-
Construction loans:
One-to-four family	436		436		121		226		19
Multi-family	-		-		-		-		-
Non-residential	-		-		-		-		-
Consumer	-		-		-		-		-
Total with an allowance recorded	$	1,347	$	1,347	$	319	$	705	$	27

The following is a summary of loans modified and considered troubled debt restructurings during the nine months ended September 30, 2012.

		Pre-Modification		Post-Modification
	Number of	Outstanding Recorded		Outstanding Recorded
	Contracts	Investment		Investment
	(In thousands)
Residential loans:
One-to-four family	-	$	-	$	-
Home equity loans and lines of credit	1	-		34
Commercial loans:
One-to-four family investment property	-	-		-
Multi-family real estate	-	-		-
Commercial real estate	-	-		-
Commercial business	-	-		-
Construction loans:
One-to-four family	1	732		767
Multi-family	-	-		-
Non-residential	-	-		-
Consumer	-	-		-
Total troubled debt restructurings	2	$	732	$	801

The two loan modifications made during the nine months ended September 30, 2012 did not result in a material impact to the allowance for loan loss account.  The modified terms for the one-to-four family construction loan included an extension of the maturity date, as well as $35,000 in additional funds in order to complete the project and allow time for the sale of the property. The Company expects to make a full recovery of principal and interest on this construction loan. The home equity loan was issued to facilitate the borrower’s ability to refinance their first mortgage held by the Bank at another financial institution. The refinancing of the first mortgage resulting in the Company recording a loan loss recovery of $133,000. There are no commitments to lend additional funds to those borrowers whose loans were modified in a troubled debt restructuring as of September 30, 2012.

The following is a summary of troubled debt restructurings in default of the modified terms as of September 30, 2012.

	Number of	Recorded
	Contracts	Investment
	(In thousands)
Residential loans:
One-to-four family	-	$	-
Home equity loans and lines of credit	-	-
Commercial loans:
One-to-four family investment property	-	-
Multi-family real estate	-	-
Commercial real estate	-	-
Commercial business	-	-
Construction loans:
One-to-four family	1	767
Multi-family	-	-
Non-residential	-	-
Consumer	-	-
Total impaired with no related allowance	1	$	767

The Company expects to make a full recovery of principal and interest on the one-to-four family construction loan.

The following table represents the Company’s loans by risk rating at September 30, 2012 and December 31, 2011. For additional information please refer to Item 2, Management’s Discussion and Analysis of Financial Condition and Results of Operations.

	Residential				Commercial								Construction
	One-to-four family		Home equity loans and lines of credit		One-to-four family investment property		Multi-family real estate		Commercial real estate		Commercial business		One-to-four family		Multi-family		Non- residential		Consumer		Total
	(Inthousands)
At September 30, 2012:
Classification:
Not formally rated	$	80,592	$	15,798	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	435	$	96,825
Pass	-		-		9,008		9,486		23,185		6,519		6,337		7,138		451		-		62,124
Special mention	-		-		297		-		-		-		-		-		-		-		297
Substandard	974		78		-		-		3,704		167		767		-		-		-		5,690
Doubtful	-		-		-		-		-		-		-		-		-		-		-
Loss	-		-		-		-		-		-		-		-		-		-		-
Total loans	$	81,566	$	15,876	$	9,305	$	9,486	$	26,889	$	6,686	$	7,104	$	7,138	$	451	$	435	$	164,936
At December 31, 2011:
Classification:
Not formally rated	$	61,715	$	17,105	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	451	$	79,271
Pass	-		-		10,816		13,037		21,643		9,208		10,773		9,387		139		-		75,003
Special mention	-		-		-		-		458		289		-		-		-		-		747
Substandard	898		13		-		-		3,298		640		1,168		1,269		490		-		7,776
Doubtful	-		-		-		-		-		-		-		-		-		-		-
Loss	-		-		-		-		-		-		-		-		-		-		-
Total loans	$	62,613	$	17,118	$	10,816	$	13,037	$	25,399	$	10,137	$	11,941	$	10,656	$	629	$	451	$	162,797

Credit Quality Information

The Company utilizes a nine grade internal loan rating system for commercial real estate, construction and residential mortgages and commercial business loans as follows:

Loans rated 1 - 5:  Loans in these categories are considered “pass” rated loans with low to average risk and are not formally rated.

Loans rated 6:  Loans in this category are considered “special mention.” These loans have risk profiles that are starting to show signs of potential weakness and are being closely monitored by management.

Loans rated 7:  Loans in this category are considered “substandard.” These loans have a well defined weakness that jeopardizes the liquidation of the debt and is inadequately protected by the current sound worth and paying capacity of the borrower or pledged collateral. There is a distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.

Loans rated 8:  Loans in this category are considered “doubtful.” Loans classified as doubtful have all the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, highly questionable and improbable.

Loans rated 9:  Loans in this category are considered a “loss”. The loan has been determined to be uncollectible and the chance of loss is inevitable. Loans in this category will be charged-off.

On an annual basis, or more often if needed, the Company formally reviews the ratings on all commercial real estate, construction and commercial business loans.

Loans serviced for others and mortgage servicing rights

Mortgage loans serviced for others are not included in the accompanying consolidated balance sheets. The unpaid principal balances of mortgage loans serviced for others were $83.6 million and $57.9 million at September 30, 2012 and December 31, 2011, respectively.

The risks inherent in the mortgage servicing assets relate primarily to changes in prepayments that result from shifts in mortgage interest rates. The fair value of servicing rights was $639,000 at September 30, 2012 and was determined using the moving average 10-year, U.S. Treasury rate plus 5.0%, adjusted to reflect the current credit spreads and conditions in the market as a discount rate. Prepayment assumptions, which are impacted by loan rates and terms, are calculated using a moving average of prepayment data published by the Securities Industry and Financial Markets Association, an independent third party proprietary analysis of prepayment rates embedded in liquid mortgage securities markets and modeled against the serviced loan portfolio by the independent third party valuation specialist.

The following summarizes mortgage servicing rights capitalized and amortized, along with the aggregate activity-related valuation allowances.

	Nine Months Ended
	September 30,
	2012		2011
	(In thousands)
Mortgage servicing rights:
Balance at beginning of period	$	475	$	424
Additions	386		100
Disposals	-		-
Amortization	(173)		(83)
Balance at end of period	688		441
Valuation allowances:
Balance at beginning of period	17		4
Additions	60		55
Recoveries	-		-
Write-downs	-		-
Balance at end of period	77		59
Mortgage servicing assets, net	$	611	$	382
Fair value of mortgage servicing assets	$	639	$	403

XML

Secured Borrowings and Collateral

9 Months Ended

Sep. 30, 2012

Secured Borrowings and Collateral

Secured Borrowings and Collateral

(7)           Secured Borrowings and Collateral

Federal Home Loan Bank advances

At September 30, 2012, all Federal Home Loan Bank (“FHLB”) of Boston advances were secured by a blanket security agreement on qualified collateral, principally first mortgage loans on owner-occupied residential property in the amount of $70.9 million, and mortgage-backed securities with a fair value of $8.7 million.

XML

Equity Incentive Plan

9 Months Ended

Sep. 30, 2012

Equity Incentive Plan

Equity Incentive Plan

(9)           Equity Incentive Plan

At September 30, 2012, the Company had one equity incentive plan, which was described more fully in Note 13 of the consolidated financial statements and notes thereto for the year ended December 31, 2011.

The following table presents the activity for the plan for the nine months ended September 30, 2012.

	Stock Options
	Number of Shares		Weighted Average Exercise Price
Outstanding at beginning of year	29,884		$	9.45
Granted	12,597		$	9.58
Forfeited	(1,800)		$	9.44
Outstanding at end of period	40,681		$	9.49
Exercisable at end of period	10,406
Weighted average fair value of options granted during the period	$	3.98

Options Outstanding				Options Exercisable
Number	Weighted-Average	Weighted		Number	Weighted
Outstanding	Remaining	Average		Exercisable	Average
as of 09/30/2012	Contractual Life	Exercise Price		as of 09/30/2012	Exercise Price
13,323	7.40 Years	$	9.33	6,762	$	9.33
14,761	8.40 Years	$	9.55	3,644	$	9.55
12,597	9.40 Years	$	9.58	-	-
40,681	8.38 Years	$	9.49	10,406	$	9.41

	Non-vested
	Restricted Stock
	Number of Shares	Weighted Average Grant Date Value
Outstanding at beginning of year	26,322	$	8.29
Granted	12,606	$	8.68
Forfeited	(1,620)	$	8.22
Vested	(7,027)	$	8.16
Outstanding at end of period	30,281	$	8.49

As of September 30, 2012, unrecognized share-based compensation expense related to non-vested options amounted to $90,000 and the unrecognized share-based compensation expense related to non-vested restricted stock amounted to $204,000. Both amounts are expected to be recognized over a weighted average period of 3.2 years.

For the nine months ended September 30, 2012, the Company recognized compensation expense for stock options of $26,000 with a related tax benefit of $5,000. For the nine months ended September 30, 2012, the Company recognized compensation expense for restricted stock awards of $59,000, with a related tax benefit of $24,000.

XML

Fair Value Measurements (Details 2) (USD $) In Thousands, unless otherwise specified	9 Months Ended	12 Months Ended
	Sep. 30, 2012	Dec. 31, 2011
Capitalized mortgage servicing rights
Moving average term of U.S. Treasury rate used to estimate the discount rate in order to determine the fair value of servicing rights	10 years
Percentage added to the moving average 10-year U.S. Treasury rate to estimate the discount rate used to determine the fair value of servicing rights	5.00%
Short-term FHLB advances
Maturity period of short-term FHLB advances (in days)	90 days
Non-recurring basis
Fair value measurements
Adjustments to Fair Value	$ (400)	$ (333)
Non-recurring basis | Impaired Loans
Fair value measurements
Adjustments to Fair Value	(386)	(319)
Non-recurring basis | Other Real Estate Owned
Fair value measurements
Adjustments to Fair Value	(14)	(14)
Non-recurring basis | Level 3
Fair value measurements
Assets at Fair Value	2,919	1,058
Non-recurring basis | Level 3 | Impaired Loans
Fair value measurements
Assets at Fair Value	2,711	1,028
Non-recurring basis | Level 3 | Other Real Estate Owned
Fair value measurements
Assets at Fair Value	208	30
Non-recurring basis | Assets at Fair Value
Fair value measurements
Assets at Fair Value	2,919	1,058
Non-recurring basis | Assets at Fair Value | Impaired Loans
Fair value measurements
Assets at Fair Value	2,711	1,028
Non-recurring basis | Assets at Fair Value | Other Real Estate Owned
Fair value measurements
Assets at Fair Value	$ 208	$ 30

XML

Equity Incentive Plan (Tables)

9 Months Ended

Sep. 30, 2012

Equity Incentive Plan

Schedule of activity for stock options

	Stock Options
	Number of Shares		Weighted Average Exercise Price
Outstanding at beginning of year	29,884		$	9.45
Granted	12,597		$	9.58
Forfeited	(1,800)		$	9.44
Outstanding at end of period	40,681		$	9.49
Exercisable at end of period	10,406
Weighted average fair value of options granted during the period	$	3.98

Schedule of options outstanding and exercisable

Options Outstanding				Options Exercisable
Number	Weighted-Average	Weighted		Number	Weighted
Outstanding	Remaining	Average		Exercisable	Average
as of 09/30/2012	Contractual Life	Exercise Price		as of 09/30/2012	Exercise Price
13,323	7.40 Years	$	9.33	6,762	$	9.33
14,761	8.40 Years	$	9.55	3,644	$	9.55
12,597	9.40 Years	$	9.58	-	-
40,681	8.38 Years	$	9.49	10,406	$	9.41

Schedule of activity for non-vested restricted stock

	Non-vested
	Restricted Stock
	Number of Shares	Weighted Average Grant Date Value
Outstanding at beginning of year	26,322	$	8.29
Granted	12,606	$	8.68
Forfeited	(1,620)	$	8.22
Vested	(7,027)	$	8.16
Outstanding at end of period	30,281	$	8.49

XML

Loans and Servicing (Details) (USD $) In Thousands, unless otherwise specified	9 Months Ended	12 Months Ended
	Sep. 30, 2012	Dec. 31, 2011	Dec. 31, 2010
Loans
Total loans	$ 164,936	$ 162,797
Total loans (as a percent)	100.00%	100.00%
Other items:
Net deferred loan costs	407	147
Allowance for loan losses	(1,751)	(1,824)	(1,651)
Total loans, net	163,592	161,120
Residential loans:
Loans
Total loans	97,442	79,731
Total loans (as a percent)	59.09%	48.97%
One-to-four family, residential loans
Loans
Total loans	81,566	62,613
Total loans (as a percent)	49.46%	38.46%
Other items:
Allowance for loan losses	(360)	(346)	(233)
Home equity loans and lines of credit
Loans
Total loans	15,876	17,118
Total loans (as a percent)	9.63%	10.51%
Other items:
Allowance for loan losses	(259)	(341)	(320)
Commercial loans:
Loans
Total loans	52,366	59,389
Total loans (as a percent)	31.74%	36.48%
One-to-four family investment property
Loans
Total loans	9,305	10,816
Total loans (as a percent)	5.64%	6.64%
Other items:
Allowance for loan losses	(51)	(59)	(60)
Multi-family real estate
Loans
Total loans	9,486	13,037
Total loans (as a percent)	5.75%	8.01%
Other items:
Allowance for loan losses	(71)	(98)	(106)
Commercial real estate
Loans
Total loans	26,889	25,399
Total loans (as a percent)	16.30%	15.60%
Other items:
Allowance for loan losses	(648)	(400)	(431)
Commercial business
Loans
Total loans	6,686	10,137
Total loans (as a percent)	4.05%	6.23%
Other items:
Allowance for loan losses	(124)	(234)	(304)
Construction loans:
Loans
Total loans	14,693	23,226
Total loans (as a percent)	8.91%	14.27%
One-to-four family, construction loans
Loans
Total loans	7,104	11,941
Total loans (as a percent)	4.31%	7.33%
Other items:
Allowance for loan losses	(150)	(228)	(93)
Multi-family
Loans
Total loans	7,138	10,656
Total loans (as a percent)	4.33%	6.55%
Other items:
Allowance for loan losses	(66)	(98)	(83)
Non-residential
Loans
Total loans	451	629
Total loans (as a percent)	0.27%	0.39%
Other items:
Allowance for loan losses	(12)	(11)	(6)
Consumer
Loans
Total loans	435	451
Total loans (as a percent)	0.26%	0.28%
Other items:
Allowance for loan losses	$ (10)	$ (9)	$ (15)

XML

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (USD $) In Thousands, unless otherwise specified	Total	Common Stock	Additional Paid-in Capital	Retained Earnings	Accumulated Other Comprehensive Income	Unearned Compensation-ESOP	Unearned Compensation-Restricted Stock	Treasury Stock
Balance at Dec. 31, 2010	$ 19,169	$ 278	$ 11,424	$ 8,999	$ 120	$ (368)	$ (100)	$ (1,184)
Increase (Decrease) in Stockholders' Equity
Net income	596			596
Net unrealized gain (loss) on securities available for sale, net of related tax effects of $32,000 and $11,000 for the period ended September 30, 2012 and September 30, 2011, respectively	23				23
Common stock held by ESOP allocated or committed to be allocated (5,430 and 6,144 shares for the period ended September 30, 2012 and September 30, 2011, respectively)	43		(19)			62
Restricted stock granted in connection with equity incentive plan (12,606 and 25,998 shares for the period ended September 30, 2012 and September 30, 2011, respectively)			169				(169)
Forfeiture of restricted stock (1,620 and 7,650 shares for the period ended September 30, 2012 and September 30, 2011, respectively)			(46)				46
Reissuance of treasury stock (7,027 and 5,796 shares for the period ended September 30, 2012 and September 30, 2011, respectively)			(50)					50
Purchase of treasury stock (986 and 280 shares for the period ended September 30, 2012 and September 30, 2011, respectively)	(2)							(2)
Share based compensation - options	18		18
Share based compensation - restricted stock	40						40
Balance at Sep. 30, 2011	19,887	278	11,496	9,595	143	(306)	(183)	(1,136)
Balance at Dec. 31, 2011	20,329	278	11,496	10,010	134	(286)	(167)	(1,136)
Increase (Decrease) in Stockholders' Equity
Net income	532			532
Net unrealized gain (loss) on securities available for sale, net of related tax effects of $32,000 and $11,000 for the period ended September 30, 2012 and September 30, 2011, respectively	57				57
Reorganization and related stock offering Exchange of common stock: 2,777,750 shares at $0.10 par value per share for 1,940,302 shares at $0.01 par value per share		(259)	259
Net proceeds from the issuance of common stock (1,100,000 shares)	9,930		9,930
Common stock acquired by ESOP (88,000 shares)	(880)					(880)
Merger of Georgetown Bancorp, MHC	5		5
Common stock held by ESOP allocated or committed to be allocated (5,430 and 6,144 shares for the period ended September 30, 2012 and September 30, 2011, respectively)	55		(7)			62
Restricted stock granted in connection with equity incentive plan (12,606 and 25,998 shares for the period ended September 30, 2012 and September 30, 2011, respectively)			109				(109)
Forfeiture of restricted stock (1,620 and 7,650 shares for the period ended September 30, 2012 and September 30, 2011, respectively)			(13)				13
Reissuance of treasury stock (7,027 and 5,796 shares for the period ended September 30, 2012 and September 30, 2011, respectively)			(83)					83
Purchase of treasury stock (986 and 280 shares for the period ended September 30, 2012 and September 30, 2011, respectively)	(8)							(8)
Retirement of treasury stock			(1,061)					1,061
Share based compensation - options	26		26
Share based compensation - restricted stock	59						59
Balance at Sep. 30, 2012	$ 30,105	$ 19	$ 20,661	$ 10,542	$ 191	$ (1,104)	$ (204)

XML

Earnings Per Common Share

9 Months Ended

Sep. 30, 2012

Earnings Per Common Share

Earnings Per Common Share

(3)           Earnings Per Common Share

The Company has adopted the Earnings Per Share (“EPS”) guidance included in Accounting Standards Codification (“ASC”) 260-10. As presented below, basic earnings per share is computed by dividing net income available to common stockholders by the weighted average number of common shares outstanding for the period. Diluted earnings per share reflect the potential dilution that would occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the entity. For purposes of computing diluted EPS, the treasury stock method is used.

Treasury shares and unallocated ESOP shares are not deemed outstanding for earnings per share calculations.

Earnings per common share have been computed based on the following.

	Three Months Ended September 30,				Nine Months Ended September 30,
	2012		2011		2012		2011
Net income available to common stockholders	$	244,000	$	284,000	$	532,000	$	596,000
Basic common shares:
Weighted average shares outstanding	1,910,017		1,903,980		1,908,847		1,903,200
Less: Weighted average unallocated ESOP shares	(105,025)		(23,041)		(47,909)		(24,512)
Add: Weighted average unvested restricted shares with non-forfeitable dividend rights	30,281		26,323		29,441		25,283
Basic weighted average common shares outstanding	1,835,273		1,907,262		1,890,379		1,903,971
Dilutive potential common shares	5,594		1,375		2,607		423
Diluted weighted average common shares outstanding	1,840,867		1,908,637		1,892,986		1,904,394
Basic earnings per share	$	0.13	$	0.15	$	0.28	$	0.31
Diluted earnings per share	$	0.13	$	0.15	$	0.28	$	0.31

Options to purchase 40,681 shares, representing all outstanding options, were included in the computation of diluted earnings per share for the three and nine month periods ended September 30, 2012.  Options to purchase 30,496 shares, representing all outstanding options, were included in the computation of diluted earnings per share for the three and nine month periods ended September 30, 2011.

XML

Loans and Servicing (Details 2) (USD $) In Thousands, unless otherwise specified	3 Months Ended		9 Months Ended		12 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011	Dec. 31, 2011
Allowance for loan losses
Beginning Balance			$ 1,824	$ 1,651	$ 1,651
Charge-offs			(377)		(788)
Recoveries			142		12
Provision	67	80	162	825	949
Ending Balance	1,751		1,751		1,824
Ending balance: individually evaluated for impairment	386		386		319
Ending balance: collectively evaluated for impairment	1,365		1,365		1,505
Loans
Ending balance	164,936		164,936		162,797
Ending balance: individually evaluated for impairment	4,106		4,106		3,662
Ending balance: collectively evaluated for impairment	160,830		160,830		159,135
Residential loans:
Loans
Ending balance	97,442		97,442		79,731
One-to-four family, residential loans
Allowance for loan losses
Beginning Balance			346	233	233
Charge-offs			(144)
Recoveries			137		9
Provision			21		104
Ending Balance	360		360		346
Ending balance: individually evaluated for impairment	109		109		185
Ending balance: collectively evaluated for impairment	251		251		161
Loans
Ending balance	81,566		81,566		62,613
Ending balance: individually evaluated for impairment	837		837		898
Ending balance: collectively evaluated for impairment	80,729		80,729		61,715
Home equity loans and lines of credit
Allowance for loan losses
Beginning Balance			341	320	320
Charge-offs					(741)
Provision			(82)		762
Ending Balance	259		259		341
Ending balance: individually evaluated for impairment	13		13		13
Ending balance: collectively evaluated for impairment	246		246		328
Loans
Ending balance	15,876		15,876		17,118
Ending balance: individually evaluated for impairment	77		77		13
Ending balance: collectively evaluated for impairment	15,799		15,799		17,105
Commercial loans:
Loans
Ending balance	52,366		52,366		59,389
One-to-four family investment property
Allowance for loan losses
Beginning Balance			59	60	60
Provision			(8)		(1)
Ending Balance	51		51		59
Ending balance: collectively evaluated for impairment	51		51		59
Loans
Ending balance	9,305		9,305		10,816
Ending balance: collectively evaluated for impairment	9,305		9,305		10,816
Multi-family real estate
Allowance for loan losses
Beginning Balance			98	106	106
Provision			(27)		(8)
Ending Balance	71		71		98
Ending balance: collectively evaluated for impairment	71		71		98
Loans
Ending balance	9,486		9,486		13,037
Ending balance: collectively evaluated for impairment	9,486		9,486		13,037
Commercial real estate
Allowance for loan losses
Beginning Balance			400	431	431
Charge-offs					(10)
Provision			248		(21)
Ending Balance	648		648		400
Ending balance: individually evaluated for impairment	264		264
Ending balance: collectively evaluated for impairment	384		384		400
Loans
Ending balance	26,889		26,889		25,399
Ending balance: individually evaluated for impairment	2,425		2,425		314
Ending balance: collectively evaluated for impairment	24,464		24,464		25,085
Commercial business
Allowance for loan losses
Beginning Balance			234	304	304
Charge-offs			(11)		(3)
Recoveries					1
Provision			(99)		(68)
Ending Balance	124		124		234
Ending balance: collectively evaluated for impairment	124		124		234
Loans
Ending balance	6,686		6,686		10,137
Ending balance: collectively evaluated for impairment	6,686		6,686		10,137
Construction loans:
Loans
Ending balance	14,693		14,693		23,226
One-to-four family, construction loans
Allowance for loan losses
Beginning Balance			228	93	93
Charge-offs			(191)
Provision			113		135
Ending Balance	150		150		228
Ending balance: individually evaluated for impairment					121
Ending balance: collectively evaluated for impairment	150		150		107
Loans
Ending balance	7,104		7,104		11,941
Ending balance: individually evaluated for impairment	767		767		1,168
Ending balance: collectively evaluated for impairment	6,337		6,337		10,773
Multi-family
Allowance for loan losses
Beginning Balance			98	83	83
Provision			(32)		15
Ending Balance	66		66		98
Ending balance: collectively evaluated for impairment	66		66		98
Loans
Ending balance	7,138		7,138		10,656
Ending balance: individually evaluated for impairment					1,269
Ending balance: collectively evaluated for impairment	7,138		7,138		9,387
Non-residential
Allowance for loan losses
Beginning Balance			11	6	6
Provision			1		5
Ending Balance	12		12		11
Ending balance: collectively evaluated for impairment	12		12		11
Loans
Ending balance	451		451		629
Ending balance: collectively evaluated for impairment	451		451		629
Consumer
Allowance for loan losses
Beginning Balance			9	15	15
Charge-offs			(31)		(34)
Recoveries			5		2
Provision			27		26
Ending Balance	10		10		9
Ending balance: collectively evaluated for impairment	10		10		9
Loans
Ending balance	435		435		451
Ending balance: collectively evaluated for impairment	$ 435		$ 435		$ 451

XML

Equity Incentive Plan (Details 3) (USD $)	9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011
Number of Shares
Outstanding at beginning of year (in shares)	36,552
Granted (in shares)	12,606	25,998
Forfeited (in shares)	(1,620)	(7,650)
Outstanding at end of period (in shares)	30,281
Additional Disclosures
Weighted average period for recognition of share-based compensation	3 years 2 months 12 days
Stock Options
Additional Disclosures
Unrecognized share-based compensation expense related to non-vested options (in dollars)	90,000
Share-based compensation expense recognized (in dollars)	26,000
Tax benefit from recognized compensation expense (in dollars)	5,000
Non-vested Restricted Stock
Number of Shares
Outstanding at beginning of year (in shares)	26,322
Granted (in shares)	12,606
Forfeited (in shares)	(1,620)
Vested (in shares)	(7,027)
Outstanding at end of period (in shares)	30,281
Weighted Average Grant Date Value
Outstanding at beginning of year (in dollars per share)	8.29
Granted (in dollars per share)	8.68
Forfeited (in dollars per share)	8.22
Vested (in dollars per share)	8.16
Outstanding at end of period (in dollars per share)	8.49
Additional Disclosures
Unrecognized share-based compensation expense related to non-vested restricted stock (in dollars)	204,000
Share-based compensation expense recognized (in dollars)	59,000
Tax benefit from recognized compensation expense (in dollars)	24,000

XML

Fair Value Measurements (Tables)

9 Months Ended

Sep. 30, 2012

Fair Value Measurements

Schedule of assets and liabilities measured at fair value on a recurring basis

							Assets
	Level 1		Level 2		Level 3		at Fair Value
	(In thousands)
At September 30, 2012
Assets
Securities available for sale
Residential mortgage-backed securities	$	-	$	6,744	$	-	$	6,744
At December 31, 2011
Assets
Securities available for sale
Government-sponsored enterprise obligations	$	-	$	503	$	-	$	503
Residential mortgage-backed securities	-		3,671		-		3,671
Total securities available for sale	$	-	$	4,174	$	-	$	4,174

Schedule of assets measured at fair value on a non-recurring basis

							Assets		Adjustments
	Level 1		Level 2		Level 3		at Fair Value		to Fair Value
			(In thousands)
At September 30, 2012
Impaired loans	$	-	$	-	$	2,711	$	2,711	$	(386)
Other real estate owned	-		-		208		208		(14)
	$	-	$	-	$	2,919	$	2,919	$	(400)
							Assets		Adjustments
	Level 1		Level 2		Level 3		at Fair Value		to Fair Value
			(In thousands)
At December 31, 2011
Impaired loans	$	-	$	-	$	1,028	$	1,028	$	(319)
Other real estate owned	-		-		30		30		(14)
	$	-	$	-	$	1,058	$	1,058	$	(333)

Schedule of estimated fair values and related carrying amounts of the Company's financial instruments

	September 30, 2012
	Carrying
	Amount		Fair Value
			Level 1		Level 2		Level 3		Total
	(In thousands)
Financial assets:
Cash and cash equivalents	$	26,840	$	26,840	$	-	$	-	$	26,840
Securities available for sale	6,744		-		6,744		-		6,744
Securities held to maturity	1,765		-		1,928		-		1,928
FHLB stock	2,861		2,861		-		-		2,861
Loans held for sale	969		981		-		-		981
Loans, net	163,592		-		-		171,935		171,935
Accrued interest receivable	601		601		-		-		601
Capitalized mortgage servicing rights	611		-		639		-		639
Financial liabilities:
Deposits	$	152,890	$	-	$	153,301	$	-	$	153,301
Long-term FHLB advances	24,600		-		25,120		-		25,120
Mortgagers’ escrow accounts	898		898		-		-		898
Accrued interest payable	63		63		-		-		63
	December 31, 2011
	Carrying
	Amount		Fair Value
			Level 1		Level 2		Level 3		Total
	(In thousands)
Financial assets:
Cash and cash equivalents	$	19,083	$	19,083	$	-	$	-	$	19,083
Securities available for sale	4,174		-		4,174		-		4,174
Securities held to maturity	2,322		-		2,506		-		2,506
FHLB stock	3,111		3,111		-		-		3,111
Loans held for sale	769		780		-		-		780
Loans, net	161,120		-		-		165,806		165,806
Accrued interest receivable	627		627		-		-		627
Capitalized mortgage servicing rights	458		-		493		-		493
Financial liabilities:
Deposits	$	151,085	$	-	$	151,277	$	-	$	151,277
Securities sold under agreements to repurchase	573		573		-		-		573
Long-term FHLB advances	25,121		-		25,660		-		25,660
Mortgagers’ escrow accounts	730		730		-		-		730
Accrued interest payable	79		79		-		-		79