Chicopee Bancorp 10-Q 2006 Q2 Quarterly report

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 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 June 30, 2006

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: 000-51996

Chicopee Bancorp, Inc.

(Exact name of registrant as specified in its charter)

Massachusetts	20-4840562
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

70 Center Street, Chicopee, Massachusetts	01013
(Address of principal executive offices)	(Zip Code)

(413) 594-6692

(Registrant’s telephone number, including area code)

N/A

(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 Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  ¨    No  x

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer or a non-accelerated filer. (See definition of “accelerated filer and large accelerated filer” in rule 12b-2 of the Exchange Act).

Large accelerated filer  ¨    Accelerated filer  ¨    Non-accelerated filer  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

As of August 1, 2006, there were 7,439,368 shares of the registrant’s common stock outstanding

CHICOPEE BANCORP, INC.

Table of Contents

		Page No.
Part I.	Financial Information
Item 1.	Financial Statements (Unaudited)
	Consolidated Statements of Financial Condition at December 31, 2005 and June 30, 2006	2
	Consolidated Statements of Income for the Three and Six Month Ended June 30, 2006 and 2005	3
	Consolidated Statements of Changes in Surplus for the Six Months Ended June 30, 2006 and 2005	4
	Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2006 and 2005	5
	Notes to Unaudited Consolidated Financial Statements	6
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	8
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	18
Item 4.	Controls and Procedures	20
Part II.	Other Information
Item 1.	Legal Proceedings	21
Item 1A.	Risk Factors	21
Item 2.	Unregistered Sales of Equity and Use of Proceeds	21
Item 3.	Defaults Upon Senior Securities	21
Item 4.	Submission of Matters to a Vote of Security Holders	21
Item 5.	Other Information	21
Item 6.	Exhibits	21
	Signatures	22

1

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

Chicopee Bancorp, Inc., a Massachusetts corporation, was formed on March 14, 2006 by Chicopee Savings Bank to become the holding company for the Bank upon completion of the Bank’s conversion from a mutual savings bank to a stock savings bank. The conversion of the Bank was completed on July 19, 2006. At June 30, 2006, the Company had no assets and conducted no operations, and, therefore, the information presented in this report is for the Bank.

CHICOPEE SAVINGS BANK AND SUBSIDIARIES

Consolidated Statements of Financial Condition

(Unaudited)

	June 30, 2006		December 31, 2005
	(Dollars in thousands)
ASSETS
Cash and due from banks	$	11,876	$	10,003
Short-term investments		4,066		4,181
Federal funds sold		35,250		3,402
Total cash and cash equivalents		51,192		17,586
Securities available-for-sale, at fair value		4,670		4,934
Securities held-to-maturity, at cost (fair value $27,677 and $29,109 at June 30, 2006 and December 31, 2005, respectively)		28,295		29,472
Federal Home Loan Bank stock, at cost		2,589		2,447
Loans receivable, net of allowance for loan losses of $2,811 at June 30, 2006; and $2,605 at December 31, 2005		329,566		315,649
Cash surrender value of life insurance		11,002		10,801
Premises and equipment, net		7,190		7,079
Accrued interest and dividend receivable		1,524		1,341
Deferred income tax asset		649		987
Other assets		1,818		1,053
Total assets	$	438,495	$	391,349
LIABILITIES AND SURPLUS
Deposits
Non-interest-bearing	$	32,866	$	27,912
Interest-bearing		270,004		267,111
Total deposits		302,870		295,023
Securities sold under agreement to repurchase		14,459		20,163
Advances from Federal Home Loan Bank		17,029		29,417
Mortgagors’ escrow accounts		897		971
Accrued expenses and other liabilities		59,048		2,334
Total liabilities		394,303		347,908
Commitments and contingencies
Surplus
Undivided profits		44,078		43,351
Accumulated other comprehensive income
Net unrealized appreciation on securities available-for-sale, net of deferred income taxes		114		90
Total surplus		44,192		43,441
Total liabilities and surplus	$	438,495	$	391,349

The accompanying notes are an integral part of these unaudited consolidated financial statements.

2

CHICOPEE SAVINGS BANK AND SUBSIDIARIES

Consolidated Statements of Income

(Unaudited)

	Three Months Ended June 30,				Six Months Ended June 30,
	2006		2005		2006		2005
	(Dollars in thousands)
Interest Income
Loans	$	4,879	$	4,213	$	9,576	$	8,257
Investment securities		385		277		745		568
Other interest-earning assets		152		79		243		120
Total interest and dividend income		5,416		4,569		10,564		8,945
Interest Expense
Deposits		1,804		1,472		3,466		2,747
Securities sold under agreements to repurchase		48		36		110		74
Other borrowed funds		354		146		712		265
Total interest expense		2,206		1,654		4,288		3,086
Net interest income		3,210		2,915		6,276		5,859
Provision for loan losses		110		30		260		60
Net interest income after provision for loan losses		3,100		2,885		6,016		5,799
Noninterest income
Service charges, fees and commissions		391		322		781		657
Loan sales and servicing		44		17		117		27
Net gain on sales of securities available-for-sale		11		39		18		90
Total noninterest income		446		378		916		774
Noninterest expenses
Salaries and employee benefits		1,628		1,529		3,228		3,018
Occupancy expenses		262		229		541		488
Furniture and equipment		223		209		441		433
Data processing		163		137		343		273
Stationery, supplies and postage		85		89		161		180
Other noninterest expense		628		569		1,171		1,102
Total noninterest expenses		2,989		2,762		5,885		5,494
Income before income taxes		557		501		1,047		1,079
Income tax expense		168		154		320		338
Net income	$	389	$	347	$	727	$	741

The accompanying notes are an integral part of these unaudited consolidated financial statements.

3

CHICOPEE SAVINGS BANK AND SUBSIDIARIES

Consolidated Statement of Changes in Surplus (Unaudited)

Six Months Ended June 30, 2006

(Dollars in thousands)	Undivided Profits		Net Unrealized Appreciation on Securities Available-for-Sale		Total
Balance at December 31, 2005	$	43,351	$	90	$	43,441
Net Income		727				727
Change in net unrealized appreciation on securities available-for-sale, net of deferred income taxes				24		24
Total comprehensive income		727		24		751
Balance at June 30, 2006	$	44,078	$	114	$	44,192

Consolidated Statement of Changes in Surplus (Unaudited)

Six Months Ended June 30, 2005

(Dollars in thousands)	Undivided Profits		Net Unrealized (Depreciation) Appreciation on Securities Available-for-Sale			Total
Balance at December 31, 2004	$	41,935	$	222		$	42,157
Net Income		741					741
Change in net unrealized appreciation on securities available-for-sale, net of deferred income taxes				(169	)		(169	)
Total comprehensive income		741		(169	)		572
Balance at June 30, 2005	$	42,676	$	53		$	42,729

The accompanying notes are an integral part of these unaudited consolidated financial statements.

4

CHICOPEE SAVINGS BANK AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(Unaudited)

	Six Months Ended June 30,
	2006			2005
	(Dollars in thousands)
Cash flows from operating activities:
Net income	$	727		$	741
Adjustments to reconcile net income to net cash from operating activities:
Depreciation and amortization		359			355
Net (accretion) amortization of investment securities		25			(60	)
Provision for loan losses		260			60
Increase in cash surrender value of life insurance		(201	)		(192	)
Realized gains on investment securities, net		(18	)		(90	)
Net gains on sales of loans and other real estate owned		(14	)		(1	)
Deferred income taxes		1			(334	)
Decrease (increase) in other assets		(440	)		231
Increase in accrued interest receivable		(183	)		(97	)
Increase (decrease) in other liabilities		(695	)		160
Net cash from operating activities		(179	)		773
Cash flows from investing activities:
Additions to premises and equipment		(471	)		(1,022	)
Loan originations and principal collections, net		(14,163	)		(16,750	)
Purchase of securities available-for-sale		(1,034	)		(1,305	)
Proceeds from sales of securities available-for-sale		1,210			998
Purchase of securities held-to-maturity		(21,438	)		(8,920	)
Maturities of securities held-to-maturity		22,591			5,186
Net cash used by investing activities		(13,305	)		(21,813	)
Cash flows from financing activities:
Net increase in deposits		7,847			16,591
Net increase (decrease) in securities sold under agreements to repurchase		(5,704	)		5,983
Advances from long-term FHLB advances		0			10,000
Payments on long-term FHLB advances		(1,869	)		(6,483	)
Net increase (decrease) in other short-term borrowings		(10,520	)		6,000
Cash proceeds from the subscription phase of the initial public offering		57,410
Net decrease in escrow funds held		(74	)		(190	)
Net cash (used) provided by financing activities		47,090			31,901
Net increase in cash and cash equivalents		33,606			10,861
Cash and cash equivalents,Beginning of period		17,586			22,419
Cash and cash equivalents,End of period	$	51,192		$	33,280
Supplementary cash flow information:
Interest paid on deposits and borrowed funds	$	4,288		$	3,086
Income taxes paid	$	638		$	363

The accompanying notes are an integral part of these unaudited consolidated financial statements.

5

CHICOPEE SAVINGS BANK AND SUBSIDIARIES

Notes to the Unaudited Financial Statements

June 30, 2006

(1) Basis of Presentation

The accompanying unaudited interim consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting only of normal recurring accruals) considered necessary for a fair presentation have been included. The results of operations for the six-month period ended June 30, 2006 are not necessarily indicative of the results that may be expected for the entire year or any other interim period. For additional information, refer to the financial statements and footnotes thereto of Chicopee Savings Bank (the “Bank” or “Chicopee Savings Bank”) included in Chicopee Bancorp, Inc.’s (the “Company” or “Chicopee Bancorp”) prospectus, dated May 15, 2006.

The consolidated financial statements at June 30, 2006 and December 31, 2005 and for the three and six months ended June 30, 2006 and June 30, 2005 include the accounts of the Bank and its subsidiaries. All intercompany balances and transactions have been eliminated in consolidation.

(2) Plan of Conversion

Chicopee Bancorp was organized as a Massachusetts corporation at the direction of the Bank in connection with the conversion of the Bank. The conversion of the Bank was completed on July 19, 2006. In the conversion, Chicopee Bancorp sold 6,888,304 shares of common stock to the public and contributed 551,061 shares to the Chicopee Savings Bank Charitable Foundation.

After the conversion, holders of withdrawable deposits in the Bank are not entitled to share in any residual assets upon liquidation of the Bank. However, under applicable regulations, the Bank, at the time of the conversion, established a liquidation account in an amount equal to its total equity as of the date of the latest statement of financial condition contained in the final prospectus relating to the conversion.

Costs incurred in connection with the offering will be recorded as a reduction of the proceeds from the offering. As of June 30, 2006, approximately $1.7 million of conversion costs had been incurred and deferred. Net proceeds from the common stock offering amounted to approximately $67.1 million.

(3) Earnings per Share

When presented, basic earnings per share are computed by dividing income available to common stockholders by the weighted average number of common stock outstanding for the period. Diluted earnings per share reflects the potential dilution that could 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. Because the Company had not issued any shares of common stock as of June 30, 2006, per share earnings data is not meaningful for this quarter or prior comparative periods and is therefore not presented.

(4) Recent Accounting Pronouncements

In March 2006, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standards (“SFAS”) No. 156,Accounting for Servicing of Financial Assets. This Statement amends SFAS No. 140,Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities, with respect to the accounting for separately recognized servicing assets and servicing liabilities. SFAS 156 requires companies to recognize a servicing asset or servicing liability each time it undertakes an obligation to service a financial asset by entering into a servicing contract. The Statement requires all separately recognized servicing assets to be initially measured at fair value and it permits an entity to choose either the amortized cost method or fair value measurement method for subsequent measurement for each class of separately recognized servicing assets. This Statement is effective as of the beginning of an entity’s first fiscal year after September 15, 2006 (January 1, 2007 for Chicopee Savings Bank). The Company does not anticipate that the adoption of SFAS 156 will have a material impact on its financial condition or results of operations.

6

In July 2006, FASB issued Financial Accounting Standards Interpretation No. 48 (“FIN 48”),Accounting for Uncertainty in Income Taxes. FIN 48 clarifies the accounting for uncertainty in income taxes recognized in a company’s financial statements in accordance with FASB Statement No. 109,Accounting for Income Taxes. FIN 48 prescribes a recognition threshold and measurement attributable for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosures and transitions. FIN 48 is effective for fiscal years beginning after December 15, 2006. The Company does not expect FIN 48 to have a material effect on its financial condition and results of operations.

(5) Defined Benefit Pension Plan

The Company sponsors a noncontributory defined benefit plan through its membership in the Savings Bank Employees Retirement Association (SBERA). Employees are eligible to join the Pension Plan after attaining age 21 and having been credited with one year of service. Eligible employees become vested in the Pension Plan after three years of service. The Pension Plan provides monthly benefits upon retirement based on compensation during the highest paid consecutive three years of employment during the last ten years of credited service. The components of the net periodic benefit cost are:

	Three Months Ended June 30,
	2006			2005
	(Dollars in thousands)
Service cost	$	89		$	73
Interest cost		90			74
Amortization of transition obiligation		1			1
Expected return on assets		(93	)		(82	)
Recognized net actuarial loss		8			3
Net periodic benefit cost		95			69
Weighted-average discount rate assumption used to determine benefit obligation		5.75	%		5.75	%
Weighted-average discount rate assumption used to determine net benefit cost		5.75	%		5.75	%
	Six Months Ended June 30,
	2006			2005
	(Dollars in thousands)
Service cost	$	179		$	147
Interest cost		180			148
Amortization of transition obiligation		1			1
Expected return on assets		(186	)		(164	)
Recognized net actuarial loss		17			6
Net periodic benefit cost		191			138
Weighted-average discount rate assumption used to determine benefit obligation		5.75	%		5.75	%
Weighted-average discount rate assumption used to determine net benefit cost		5.75	%		5.75	%

The Company’s expected benefit payments for the third quarter of 2006 are $2,500 and the expected benefit payments for all of 2006 are $7,600. The expected contribution for 2006 is estimated to be $359,000.

7

Item 2. Management’s Discussion and Analysis or Plan of Operation

Management’s discussion and analysis of the financial condition and results of operations at and for the six months ended June 30, 2006 and 2005 is intended to assist in understanding the financial condition and results of operations of the Company. The information contained in this section should be read in conjunction with the unaudited financial statements and the notes and tables thereto, appearing in Part I, Item 1 of this document.

Forward-Looking Statements

This quarterly report contains forward-looking statements that are based on assumptions and may describe future plans, strategies and expectations of Chicopee Bancorp and Chicopee Savings Bank. These forward-looking statements are generally identified by use of the words “believe,” “expect,” “intend,” “anticipate,” “estimate,” “project” or similar expressions.

Chicopee Bancorp and Chicopee Savings Bank’s ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors which could have a material adverse effect on the operations of Chicopee Bancorp and its subsidiary include, but are not limited to, changes in interest rates, national and regional economic conditions, legislative and regulatory changes, monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Federal Reserve Board, the quality and composition of the loan or investment portfolios, demand for loan products, deposit flows, competition, demand for financial services in Chicopee Bancorp and Chicopee Savings Bank’s market area, changes in real estate market values in Chicopee Bancorp and Chicopee Savings Bank’s market area, changes in relevant accounting principles and guidelines and inability of third party service providers to perform.

These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. Except as required by applicable law or regulation, Chicopee Bancorp does not undertake, and specifically disclaims any obligation, to release publicly the result of any revisions that may be made to any forward-looking statements to reflect events or circumstances after the date of the statements or to reflect the occurrence of anticipated or unanticipated events.

General

Chicopee Bancorp, a Massachusetts corporation, was formed on March 14, 2006 by Chicopee Savings Bank to become the holding company for the Bank upon completion of the Bank’s conversion from a mutual savings bank to a stock savings bank. The conversion was completed on July 19, 2006. At June 30, 2006, the Company had no assets and conducted no operations, and, therefore, the information presented in this report if for the Bank.

Chicopee Savings Bank is a community-oriented financial institution dedicated to serving the financial services needs of consumers and businesses within its market area. We attract deposits from the general public and use such funds to originate primarily one- to four-family residential real estate loans, commercial real estate loans and commercial loans. To a lesser extent, we originate multi-family loans, construction loans and consumer loans. At June 30, 2006, we operated out of our main office and six offices in Chicopee, West Springfield and Ludlow, Massachusetts.

8

Comparison of Financial Condition at June 30, 2006 and December 31, 2005

Overview.Total assets increased by $47.1 million during the period from December 31, 2005 to June 30, 2006, primarily due to receipt of subscription funds, held in escrow, for the Company’s public offering. Loans receivable increased $13.9 million, or 4.4%, during the six month period ending June 30, 2006. Commercial real estate, commercial loans, construction loans and consumer loans all increased during the period. Securities decreased $1.4 million, or 4.1%, from December 31, 2005 to June 30, 2006 due to maturities.

Deposits increased $7.8 million, or 2.7% during the six month period ended June 30, 2006 due to a certificate of deposit promotion and new commercial checking accounts. Advances from the Federal Home Loan Bank decreased $12.4 million, or 42.1%, due to maturities.

Accrued expenses and other liabilities increased $56.7 million from December 31, 2005 to June 30, 2006 primarily due to the funds collected during the subscription phase of the public offering.

Total equity increased $751,000 or 1.7% at June 30, 2006 primarily as a result of earnings.

Loans. Our primary lending activity is the origination of loans secured by real estate. We originate one- to four-family residential loans, commercial real estate loans and commercial business loans. To a lesser extent, we originate multi-family, construction and consumer loans.

The following table sets forth the composition of our loan portfolio at the dates indicated.

	June 30, 2006				December 31, 2005
	Amount		Percent		Amount		Percent
	(Dollars in thousands)
Residential real estate:
One- to four-family	$	117,285	35.4	%	$	121,682	38.3	%
Multi-family		11,726	3.5			11,142	3.5
Commercial real estate		114,485	34.6			110,164	34.7
Total real estate mortgage loans		243,496	73.5			242,988	76.5
Construction		26,330	7.9			17,753	5.6
Commercial		39,672	12.0			38,596	12.2
Consumer:
Home equity lines of credit		8,636	2.6			7,918	2.5
Second mortgages		9,881	3.0			7,188	2.3
Other		3,250	1.0			3,000	.9
Total consumer loans		21,767	6.6			18,106	5.7
Total loans		331,265	100.0	%		317,443	100.0	%
Less:
Deferred loan fees		802				811
Undisbursed portion of loans in process		310				—
Allowance for losses		2,811				2,605
Loans, net	$	329,566			$	315,649

Loans, net, increased $13.9 million, or 4.4%, to $329.6 million at June 30, 2006, compared to $315.6 million at December 31, 2005. The increase was primarily the result of consumer and construction loan originations.

9

Nonperforming Assets. The following table provides information with respect to our nonperforming assets at the dates indicated. We did not have any troubled debt restructurings or any accruing loans past due 90 days or more at the dates presented.

	June 30, 2006			December 31, 2005
	(Dollars in thousands)
Nonaccrual loans:
Real-estate mortgage	$	264		$	545
Construction		0			0
Commercial		51			183
Consumer		4			8
Total non performing loans		319			736
Total nonperforming assets	$	319		$	736
Total nonperforming loans to total loans		0.10	%		0.23	%
Total nonperforming loans to total assets		0.07	%		0.19	%
Total nonperforming assets to total assets		0.07	%		0.19	%

Nonaccrual loans decreased $417,000 to $319,000 at June 30, 2006, compared to $736,000 at December 31, 2005. This decrease primarily resulted from a decrease in 90 day account delinquencies.

Securities.Our securities portfolio consists primarily of U.S. Government and federal agency securities and collateralized mortgage obligations.

The following table sets forth the amortized cost and fair value of our securities portfolio at the dates indicated.

	June 30, 2006				December 31, 2005
	Amortized Cost		Fair Value		Amortized Cost		Fair Value
	(Dollars in thousands)
Securities available-for-sale:
Marketable equity securities	$	4,495	$	4,670	$	4,796	$	4,934
Total securities available-for-sale		4,495		4,670		4,796		4,934
Securities held-to-maturity:
U.S. Government and federal agency		18,900		18,760		19,497		19,376
Corporate and industrial revenue bonds		2,285		2,284		2,311		2,311
Collateralized mortgage obligations		7,110		6,633		7,664		7,422
Total securities held-to-maturity		28,295		27,677		29,472		29,109
Total	$	32,790	$	32,347	$	34,268	$	34,043

The amortized cost of the securities available-for-sale decreased $301,000 or 6.3% between December 31, 2005 and June 30, 2006. The amortized cost of the securities held-to-maturity decreased $1.2 million or 4.0%, between December 31, 2005 and June 30, 2006. The downward trend in the fair value of the securities both for available-for-sale and held-to-maturity reflects the market trend overall, and the decrease in available-for-sale securities is due primarily to sales during the period.

10

Deposits. Our primary source of funds is our deposit accounts, which are comprised of demand deposits, NOW accounts, passbook accounts, money market deposit accounts and certificates of deposits.

The following table sets forth the balances of our deposit products at the dates indicated.

	June 30, 2006				December 31, 2005
	Amount		%		Amount		%
	(Dollars in thousands)
Demand deposits	$	32,866	10.9	%	$	27,912	9.5	%
NOW accounts		16,563	5.5			18,142	6.1
Passbook accounts		45,134	14.9			46,418	15.7
Money market deposit accounts		38,931	12.9			39,625	13.4
Certificates of deposit		169,376	55.8			162,926	55.3
Total	$	302,870	100.0	%	$	295,023	100.0	%

Total deposits increased to $302.9 million during the six months ended June 30, 2006, an increase of $7.9 million, or 2.7%.During the period demand deposits increased $5.0 million or 17.8% due to increase in business checking balances and certificates of deposit increased by $6.5 million, or 4.0% primarily from a special deposit promotion. The increase in deposits was used to fund loan demand.

Borrowings. We utilize borrowings from a variety of sources to supplement our supply of funds for loans and investments. FHLB advances decreased from $29,417 at December 31, 2005 to $17,029 at June 30, 2006 due to the cash generated by the public offering. The following sets forth information concerning our borrowings for the period indicated.

	Six Months Ended June 30, 2006			Twelve Months Ended December 31, 2005
	(Dollars in thousands)
Maximum amount of advances outstanding at any month-end during the period:
FHLB Advances	$	41,425		$	29,417
Securities sold under agreements to repurchase		21,294			23,571
Other borrowings		147			191
Average advances outstanding during the period:
FHLB Advances	$	33,681		$	20,844
Securities sold under agreements to repurchase		14,215			14,847
Other borrowings		138			171
Weighted average interest rate during the period:
FHLB Advances		4.22	%		3.27	%
Securities sold under agreements to repurchase		1.50			1.50
Other borrowings		7.00			7.00
Balance outstanding at end of period:
FHLB Advances	$	17,029		$	29,417
Securities sold under agreements to repurchase		14,459			20,163
Other borrowings		128			151
Weighted average interest rate at end of period:
FHLB Advances		3.76	%		3.90	%
Securities sold under agreements to repurchase		1.50			1.50
Other borrowings		7.00			7.00

Results of Operations for the Three Months Ended June 30, 2006 and 2005

Overview. Net income increased $42,000 for the three months ended June 30, 2006 compared to the three months ended June 30, 2005, primarily due to an increase in net interest income and noninterest income, partially offset by an increase in the provision for loan losses and non- interest expense.

11

Net Interest Income.The following table summarizes changes in interest income and expense for the three months ended June 30, 2006 and 2005.

	Three Months Ended June 30,
	2006		2005		% Change
	(Dollars in thousands)
Interest and dividend income:
Loans	$	4,879	$	4,213	15.8	%
Investment securities		385		277	39.0
Other interest-earning assets		152		79	92.4
Total interest and dividend income	$	5,416	$	4,569	18.5
Interest Expense:
Deposits	$	1,804	$	1,472	22.6
Securities sold under agreements to repurchase		48		36	33.3
Other borrowed funds		354		146	142.5
Total interest expense	$	2,206	$	1,654	33.4
Net interest income	$	3,210	$	2,915	10.1

The following table summarizes average balances and average yield and costs for the three months ended June 30, 2006 and 2005.

	Three Months Ended June 30,
	2006							2005
	Average Balance		Interest and Dividends			Yield/ Cost		Average Balance		Interest and Dividends			Yield/ Cost
	(Dollars in thousands)
Interest-earning assets:
Loans	$	323,023	$	4,879		6.06	%	$	288,699	$	4,213		5.85	%
Investment securities		36,669		385		4.21			32,650		277		3.40
Other interest-earnings assets		11,463		152		5.32			8,097		79		3.91
Total interest-earning assets	$	371,155	$	5,416		5.85		$	329,446	$	4,569		5.56
Interest-bearing liabilities:
NOW accounts	$	16,942	$	13		.31		$	17,751	$	14		.32
Passbook accounts		46,782		75		.64			48,781		79		.65
Money market deposit accounts		40,889		182		1.79			38,645		153		1.59
Certificates of deposit		163,487		1,534		3.76			161,712		1,226		3.04
Total interest-bearing deposits		268,100		1,804		2.70			266,889		1,472		2.21
FHLB advances		32,892		352		4.29			18,414		142		3.09
Securities sold under agreement to repurchase		12,631		48		1.52			10,365		36		1.39
Other borrowings		132		2		6.08			182		3		6.61
Total interest-bearing borrowings		45,655		402		3.53			28,961		181		2.51
Total interest-bearing liabilities	$	313,755	$	2,206		2.82		$	295,850	$	1,653		2.24
Net interest income			$	3,210						$	2,915
Net interest spread (1)				3.03	%						3.32	%
Net interest-earning assets (2)			$	57,400						$	33,596
Net interest margin (3)				3.47	%						3.55	%

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

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

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

12

Net interest income increased $294,000, or 10.1%, to $3.2 million for the three months ended June 30, 2006, compared to the year earlier period primarily due to an increase in the average balance of interest-earning assets of $41.7 million, combined with an increase in average yield on earning assets from 5.56% to 5.85%. The increase in the average balance of interest-earning assets and the average yield was primarily due the origination of commercial loans which have higher interest rates. During the same period the average balance of interest bearing liabilities increased by $17.9 million primarily due advances from the Federal Home Loan Bank to fund the loan growth. The average cost of interest-bearing liabilities increased from 2.24% to 2.82% primarily as a result of the FHLB advances with higher interest rates due to the interest rate environment.

Provision for Loan Losses. The following table summarizes the activity in the allowance for loan losses provision for loan losses for the three months ended June 30, 2006 and 2005.

	Three Months Ended June 30,
	2006		2005
	(Dollars in thousands)
Allowance at beginning of period	$	2,752	$	2,534
Provision for loan losses		110		30
Charge-offs
Real estate mortgage		47		0
Construction		0		0
Commercial		5		6
Consumer		0		0
Total charge-offs		52		6
Recoveries
Real estate mortgage		0		0
Construction		0		0
Commercial		1		2
Consumer		0		0
Total recoveries		1		2
Net charge-offs	$	51	$	4
Allowance at end of period	$	2,811	$	2,560

The provision for loan losses increased to $110,000 in the three month period ended June 30, 2006 from $30,000 for the year earlier period. Management assessed several factors in determining to make this level of addition to the allowance for loan losses. In particular, classified loans increased to $8.8 million at June 30, 2006 from $3.3 million at December 31, 2005, due primarily to the classification as special mention in June 2006 of a $4.4 million loan relationship collateralized primarily by commercial real estate. In addition, management assessed the continued growth of the loan portfolio, particularly the increases in commercial real estate loans, consumer loans, construction loans and commercial business loans.

The allowance for loan losses is based on management’s estimate of the amount required to reflect the potential inherent losses in the loan portfolio, based on circumstances and conditions known or anticipated at each reporting date. There are inherent uncertainties with respect to the collectibility of the Bank’s loans and it is reasonably possible that actual losses experienced in the near term may differ from the amounts reflected in this report.

The adequacy of the allowance for loan losses is determined using a consistent, systematic methodology which analyzes the size and risk of the loan portfolio. In addition to evaluating the collectibility of specific loans when determining the adequacy of the allowance for loan losses, management also takes into consideration other factors such as changes in the mix and the volume of the loan portfolio, historic loss experience, amount of the delinquencies and loans adversely classified, and economic trends. The adequacy of the allowance for loan losses is assessed by the allocation process whereby specific loss allocations are made against certain adversely classified loans, and general loss allocations are made against segments of the loan portfolio which have similar attributes. The Bank’s historical loss experience, industry trends, and the impact of the local and regional economy on the Bank’s borrowers, were considered by management in determining the adequacy of the allowance for loan losses.

13

Noninterest Income. The following table summarizes noninterest income for the three months ended June 30, 2006 and 2005.

	Three Months Ended June 30,				% Change
	2006		2005
	(Dollars in thousands)
Service charges, fees and commissions	$	391	$	322	21.4	%
Loan sales and servicing		44		17	158.8
Gain on securities available for sale		11		39	(71.8	)
Total	$	446	$	378	18.0

During the three months ended June 30, 2006, service charges, fees and commissions increased primarily as a result of deposit volume. Loan sales and servicing increased primarily due to the capitalization of mortgage servicing rights in the 2006 period.

Noninterest Expenses. The following table summarizes non-interest expenses for the three months ended June 30, 2006 and 2005.

	Three Months Ended June 30,				% Change
	2006		2005
	(Dollars in thousands)
Salaries and employee benefits	$	1,628	$	1,529	6.5	%
Occupancy expenses		262		229	14.4
Furniture and equipment		223		209	6.7
Data processing		163		137	19.0
Stationery, supplies and postage		85		89	(4.5	)
Other noninterest expenses		628		569	10.4
Total	$	2,989	$	2,762	8.2

During the three months ended June 30, 2006, data processing expenses and occupancy expenses increased primarily as the result of deposit volume and utility costs increases respectively.

Income Taxes. Income tax expense for the three months ended June 30, 2006 was $ 168,000 compared to $154,000 for the three months ended June 30, 2005. Income taxes increased due to increase in taxable income.

Results of Operations for the Six Months Ended June 30, 2006 and 2005

Overview. Net income decreased $14,000 for the six months ended June 30, 2006 compared to the six months ended June 30, 2005, primarily due to an increase in provision for loan loss, partially offset by an increase in net interest income and noninterest income.

14

Net Interest Income.The following table summarizes changes in interest income and expense for the six months ended June 30, 2006 and 2005.

	Six Months Ended June 30,				% Change
	2006		2005
	(Dollars in thousands)
Interest and dividend income:
Loans	$	9,576	$	8,257	16.0	%
Investment securities		745		568	31.2
Other interest-earning assets		243		120	102.5
Total interest and dividend income	$	10,564	$	8,945	18.1
Interest Expense:
Deposits	$	3,466	$	2,747	26.2
Securities sold under agreements to repurchase		110		74	48.7
Other borrowed funds		712		265	168.7
Total interest expense	$	4,288	$	3,086	39.0
Net interest income	$	6,276	$	5,859	7.1

The following table summarizes average balances and average yield and costs for the six months ended June 30, 2006 and 2005.

	Six Months Ended June 30,
	2006							2005
	Average Balance		Interest and Dividends			Yield/ Cost		Average Balance		Interest and Dividends			Yield/ Cost
	(Dollars in thousands)
Interest-earning assets:
Loans	$	322,289	$	9,576		5.99	%	$	291,235	$	8,257		5.72	%
Investment securities		37,134		745		4.05			32,650		568		3.51
Other interest-earnings assets		9,109		243		5.38			8,097		120		2.99
Total interest-earning assets	$	368,532	$	10,564		5.78		$	331,982	$	8,945		5.43
Interest-bearing liabilities:
NOW accounts	$	16,899	$	25		.30	%	$	18,195	$	30		.33	%
Passbook accounts		45,920		149		.65			49,211		158		.65
Money market deposit accounts		40,048		335		1.69			39,407		278		1.42
Certificates of deposit		164,151		2,957		3.63			154,569		2,281		2.98
Total interest-bearing deposits		267,018		3,466		2.62			261,382		2,747		2.12
FHLB advances		33,789		707		4.22			18,414		258		2.83
Securities sold under agreement to repurchase		14,331		110		1.50			10,365		74		1.50
Other borrowings		138		5		7.00			182		7		7.00
Total interest-bearing borrowings		48,258		822		3.43			28,961		339		2.36
Total interest-bearing liabilities	$	315,276	$	4,288		2.74		$	290,343	$	3,086		2.14
Net interest income			$	6,276						$	5,859
Net interest spread (1)				3.04	%						3.29	%
Net interest-earning assets (2)			$	53,257						$	41,639
Net interest margin (3)				3.43	%						3.56	%

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

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

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

15

Net interest income increased $417,000, or 7.1%, to $6.3 million for the six months ended June 30, 2006, compared to the year earlier period primarily due to an increase in the average balance of interest-earning assets of $36.6 million, combined with an increase in average yield on earning assets from 5.43 % to 5.78%. The increase in the average balance of interest-earning assets was primarily due to loan volume and the stock offering. The increase in the average yield was primarily the result of increase in market interest rates. During the same period the average balance of interest bearing liabilities increased by $24.9 million primarily due to an increase of $15.4 million in Federal Home Loan Bank advances and an increase of $9.6 million in certificates of deposits. The average cost of interest bearing liabilities increased from 2.14% to 2.74% primarily as a result of market interest rates and a deposit shift to higher yielding accounts.

Provision for Loan Losses. The following table summarizes the activity in the allowance for loan losses provision for loan losses for the six months ended June 30, 2006 and 2005.

	Six Months Ended June 30,
	2006		2005
	(Dollars in thousands)
Allowance at beginning of period	$	2,605	$	2,512
Provision for loan losses		260		60
Charge-offs
Real estate mortgage		47		0
Construction		0		0
Commercial		5		6
Consumer		3		11
Total charge-offs		55		17
Recoveries
Real estate mortgage		0		0
Construction		0		0
Commercial		1		0
Consumer		0		3
Total recoveries		1		3
Net charge-offs	$	54	$	14
Allowance at end of period	$	2,811	$	2,558

The provision for loan losses increased to $260,000 in the six month period ended June 30, 2006 from $60,000 for the year earlier period. Management assessed several factors in determining to make this level of addition to the allowance for loan losses. In particular, classified loans increased to $8.2 million at June 30, 2006 from $3.3 million at December 31, 2005, due primarily to the classification as special mention during the 2006 period of a $4.4 million loan relationship collateralized primarily by commercial real estate. In addition, management assessed the continued growth of the loan portfolio, particularly the increases in commercial real estate loans, construction loans and commercial business loans.

Noninterest Income. The following table summarizes noninterest income for the six months ended June 30, 2006 and 2005.

	Six Months Ended June 30,				% Change
	2006		2005
	(Dollars in thousands)
Service charges, fees and commissions	$	781	$	657	18.9	%
Loan sales and servicing		117		27	333.3
Gain on securities available for sale		18		90	(80.0	)
Total	$	916	$	774	18.4

16

During the six months ended June 30, 2006, compared to the same period a year ago service charges, fees and commissions increased $124,000 or 18.9% as a result of investment service commission and income from service charges on deposits as a result of increased deposit volume. Loan sales and servicing increased primarily due to the capitalization of mortgage servicing rights in the 2006 period.

Noninterest Expenses. The following table summarizes non-interest expenses for the six months ended June 30, 2006 and 2005.

	Six Months Ended June 30,				% Change
	2006		2005
	(Dollars in thousands)
Salaries and employee benefits	$	3,228	$	3,018	7.0	%
Occupancy expenses		541		488	10.9
Furniture and equipment		441		433	1.9
Data processing		343		273	25.6
Stationery, supplies and postage		161		180	(10.6	)
Other noninterest expenses		1,171		1,102	6.3
Total	$	5,885	$	5,494	7.1

During the six months ended June 30, 2006, salaries and employee benefits and occupancy expenses increased as a result of additional staff hired to assist in the public offering and the increase in data processing cost of $70,000 or 26% for the same period due to an increase in volume processing and a vendor price increase. The occupancy cost increase of $53,000 for the six months ended June 30, 2006 from the same period 2005, resulted mainly from an increase in utility costs.

Income Taxes. Income tax expense for the six months ended June 30, 2006 was $320,000 compared to $338,000 for the six months ended June 30, 2005. The slight decrease of $18,000 resulted from a decrease in pretax income of $32,000.

Liquidity and Capital Management

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, maturities and sales of securities, borrowings from the Federal Home Loan Bank of Boston and securities sold under agreements to repurchase. While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions and competition. Prepayment rates can have a significant impact on interest income. Because of the large percentage of loans we hold, rising or falling interest rates have a significant impact on the prepayment speeds of our earning assets that in turn affect the rate sensitivity position. When interest rates rise, prepayments tend to slow. When interest rates fall, prepayments tend to rise. Our asset sensitivity would be reduced if prepayments slow and vice versa. While we believe these assumptions to be reasonable, there can be no assurance that assumed prepayment rates will approximate actual loan repayment activity.

We regularly adjust our investments in liquid assets based upon our assessment of: (1) expected loan demands; (2) expected deposit flows; (3) yields available on interest-earning deposits and securities; and (4) the objectives of our asset/liability management policy.

Our most liquid assets are cash and cash equivalents. The levels of these assets depend on our operating, financing, lending and investing activities during any given period. At June 30, 2006, cash and cash equivalents totaled $51.2 million. Securities classified as available for sale whose market value exceeds our cost, which provide additional sources of liquidity, totaled $2.4 million at June 30, 2006. Total securities classified as available for sale were $4.7 million at June 30, 2006. In addition, at June 30, 2006, we had the ability to borrow a total of approximately $72.2 million from the Federal Home Loan Bank of Boston. On June 30, 2006, we had $17 million of borrowings outstanding. Based on the current level of liquidity we do not anticipate any future FHLB borrowings at this time.

17

At June 30, 2006, we had $45.4 million in loan commitments outstanding, which consisted of $8.2 million of mortgage loan commitments, $10.2 million in unadvanced construction loan commitments, $7.8 million in unused home equity lines of credit and $19.2 million in commercial lines of credit. Certificates of deposit due within one year of June 30, 2006 totaled $101.2 million, or 60%, of our certificates of deposit. If these maturing deposits do not remain with us, we will be required to seek other sources of funds, including other certificates of deposit and borrowings. 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 June 30, 2006. 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.

Capital Management. As a mutual savings bank, we have managed our capital to maintain strong protection for depositors and creditors. We are subject to various regulatory capital requirements administered by the Federal Deposit Insurance Corporation, 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 June 30, 2006, we exceeded all of our regulatory capital requirements. We are considered “well capitalized” under regulatory guidelines.

We also manage our capital for maximum stockholder benefit. The capital from our recently completed stock offering significantly 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 lending activities. Our financial condition and results of operation are expected to be enhanced by the capital from the stock offering, resulting in increased net interest-earning assets and net income. However, the large increase in equity resulting from the capital raised in the offering will, initially, have an adverse impact on our return on equity. We may use capital management tools such as cash dividends and common stock repurchases. However, under Federal Deposit Insurance Corporation regulations, we will not be allowed to repurchase any shares during the first year following the offering, except that stock repurchases of no greater than 5% of outstanding capital stock may be made during this one-year period where compelling and valid business reasons are established to the satisfaction of the Federal Deposit Insurance Corporation.

Off-Balance Sheet Arrangements

In the normal course of operations, we engage in a variety of financial transactions that, in accordance with U.S. generally accepted accounting principles, are not recorded in our financial statements. These transactions involve, to varying degrees, elements of credit, interest rate and liquidity risk. Such transactions are used primarily to manage customers’ requests for funding and take the form of loan commitments, letters of credit and lines of credit. We currently have no plans to engage in hedging activities in the future.

For the period ended June 30, 2006 and June 30, 2005, 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.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Qualitative Aspects of Market Risk. We manage the interest rate sensitivity of our interest-bearing liabilities and interest-earning assets in an effort to minimize the adverse effects of changes in the interest rate environment. Deposit accounts typically react more quickly to changes in market interest rates than mortgage loans because of the shorter maturities of deposits. As a result, sharp increases in interest rates may adversely affect our earnings while decreases in interest rates may beneficially affect our earnings. To reduce the potential volatility of our earnings, we have sought to improve the match between asset and liability maturities and rates, while maintaining an acceptable interest rate spread. Our strategy for managing interest rate risk emphasizes: adjusting the maturities of borrowings; adjusting the investment portfolio mix and duration; increasing our focus on shorter-term, adjustable-rate commercial and multi-family lending; selling fixed-rate mortgage loans; and periodically selling available-for-sale securities. We currently do not participate in hedging programs, interest rate swaps or other activities involving the use of derivative financial instruments.

18

We have an Asset/Liability Committee, which includes members of management, to communicate, coordinate and control all aspects involving asset/liability management. The committee reports to the Board of Trustees of the Bank quarterly and establishes and monitors the volume, maturities, pricing and mix of assets and funding sources with the objective of managing assets and funding sources to provide results that are consistent with liquidity, growth, risk limits and profitability goals.

Quantitative Aspects of Market Risk. We analyze our interest rate sensitivity to manage the risk associated with interest rate movements through the use of interest income simulation. The matching of assets and liabilities may be analyzed by examining the extent to which such assets and liabilities are “interest sensitive.” An asset or liability is said to be interest rate sensitive within a specific time period if it will mature or reprice within that time period.

Our goal is to manage asset and liability positions to moderate the effects of interest rate fluctuations on net interest income. Interest income simulations are completed monthly and presented to the Asset/Liability Committee and Board of Trustees of the Bank. The simulations provide an estimate of the impact of changes in interest rates on net interest income under a range of assumptions. The numerous assumptions used in the simulation process are reviewed by the Asset/Liability Committee and the Board of Trustees of the Bank on a quarterly basis. Changes to these assumptions can significantly affect the results of the simulation. The simulation incorporates assumptions regarding the potential timing in the repricing of certain assets and liabilities when market rates change and the changes in spreads between different market rates. The simulation analysis incorporates management’s current assessment of the risk that pricing margins will change adversely over time due to competition or other factors.

Simulation analysis is only an estimate of our interest rate risk exposure at a particular point in time. We continually review the potential effect changes in interest rates could have on the repayment of rate sensitive assets and funding requirements of rate sensitive liabilities.

The table below sets forth an approximation of our exposure as a percentage of estimated net interest income for the next 12 month period using interest income simulation. The simulation uses projected repricing of assets and liabilities at June 30, 2006 on the basis of contractual maturities, anticipated repayments and scheduled rate adjustments. Prepayment rates can have a significant impact on interest income simulation. Because of the large percentage of loans we hold, rising or falling interest rates have a significant impact on the prepayment speeds of our earning assets that in turn affect the rate sensitivity position. When interest rates rise, prepayments tend to slow. When interest rates fall, prepayments tend to rise. Our asset sensitivity would be reduced if prepayments slow and vice versa. While we believe such assumptions to be reasonable, there can be no assurance that assumed prepayment rates will approximate future mortgage-backed security and loan repayment activity.

The following table reflects changes in estimated net interest income for the Bank at June 30, 2006 through June 30, 2007.

Increase (Decrease) in Market Interest Rates (Rate Shock)		Net Interest Income
		$ Amount		$ Change			% Change
		(Dollars in thousands)
300	bp	$	17,738	$	1,427		8.7	%
200			16,870		559		3.4
100			16,926		126		0.8
0			16,311		—		—
(100)			16,425		(114	)	(0.7	)
(200)			16,013		(298	)	(1.8	)

The basis points changes in rates in the above table is assumed to occur evenly over the following 12 months.

19

Item 4. Controls and Procedures

(a) Disclosure Controls and Procedures

The Company’s management, including the Company’s principal executive officer and principal financial officer, have evaluated the effectiveness of the Company’s “disclosure controls and procedures,” as such term is defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Based upon their evaluation, the principal executive officer and principal financial officer concluded that, as of the end of the period covered by this report, the Company’s disclosure controls and procedures were effective for the purpose of ensuring that the information required to be disclosed in the reports that the Company files or submits under the Exchange Act with the Securities and Exchange Commission (the “SEC”) (1) is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and (2) is accumulated and communicated to the Company’s management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure.

(b) Internal Control over Financial Reporting

There have not been any changes in the Company’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

20

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

Chicopee Bancorp is not involved in any pending legal proceedings other than routine legal proceedings occurring in the ordinary course of business. Such routine legal proceedings, in the aggregate, are believed by management to be immaterial to its financial condition and results of operations.

Item 1A. Risk Factors

In addition to the other information set forth in this report, you should carefully consider the factors discussed in the “Risk Factors” section in the Company’s prospectus filed with the Securities and Exchange Commission on May 22, 2006, which could materially affect our business, financial condition or future results. The risks described in the prospectus are not the only risks that we face. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results.

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

Not applicable.

Item 3. Defaults upon Senior Securities

Not applicable.

Item 4. Submission of Matters to a Vote of Security Holders

Not applicable.

Item 5. Other Information

Not applicable.

Item 6. Exhibits

Articles of Organization of Chicopee Bancorp, Inc. (1)

3.1	Bylaws of Chicopee Bancorp, Inc. (1)
4.0	Stock Certificate of Chicopee Bancorp, Inc. (1)
31.1	Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
31.2	Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
32.0	Section 1350 Certification

(1) Incorporated by reference into this document from the Exhibits filed with the Securities and Exchange Commission on the Registration Statement on Form S-1 (File No. 333-132512), as amended, initially filed with the Securities and Exchange Commission on March 17, 2006.

21

SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	CHICOPEE BANCORP, INC.
Dated: August 10, 2006	By:	/s/ William J. Wagner
		William J. Wagner
		President and Chief Executive Officer
		(principal executive officer)
Dated: August 10, 2006	By:	/s/ W. Guy Ormsby
		W. Guy Ormsby
		Executive Vice President, Chief Financial Officer and Treasurer
		(principal financial and chief accounting officer)